To: Pittsburgh Public Schools, ESSER
From: Mark Rauterkus, mark@rauterkus.com, with The Pittsburgh Project plus International Swim Coaches Association, 412-298-3432
Subject: U CAN Swim with the International Swim Coaches Association and The Pittsburgh Project
9. Implementation Plan
Brief Version:
Provide aquatic experiences for students and community health using under-utilized district pools.
Goals:
- Create a systematic framework for aquatic experiences.
- Long-term goal: Ensure all PPS students can swim.
- Increase pool usage by 300% in 2024.
- Expand pool hours and offer diverse programming.
- Provide swim lessons for all ages and skill levels.
- Foster personal confidence through aquatic activities.
- Integrate lifeguard training and mentorship programs.
- Build staff capacity through comprehensive training.
- Supply affordable equipment for program sustainability.
U CAN Swim Curriculum:
- Learner-centric online content for pre-and-post pool learning.
- Progress assessments using a skill-based progression system.
- Inclusive swim activities and SKWIM game-play.
- Various session formats for flexibility.
Events/Services:
- In-person water safety presentations.
- Online courses.
- Pool lessons/drop-ins/camps.
Sessions Include:
- Literacy (H2O Aware), swim lessons, and aquatic game-play.
- Interesting and challenging activities.
- Inclusion tips for diverse learners.
- Tangible items for students (awards, certificates).
Session Lengths:
- 30-40 minutes for presentations.
- 90 minutes for most pool sessions.
- 3 hours for summer camp sessions.
Dates and Locations:
- Flexible scheduling from March to September.
- Priority locations: Langley, Allegheny, Arsenal, Oliver, PCA, Colfax.
Program Impact:
- Advances career and life-ready opportunities.
- Positions PPS as a premier district.
- Aligns with district goals, mission, vision, and beliefs.
The proposal aims to transform under-utilized district pools into hubs for comprehensive aquatic experiences, aligning with the district's vision and goals.
Extended Version, Too Long to Fit in Form:
This proposal aims to provide proven, flexible, engaging, holistic aquatic and athletic experiences devoted to the health and wellness of the students and community by deploying the district’s under-utilized swimming pools.
Objectives and goals:
Provide a systematic framework of possibilities for aquatic experiences so that district and school-based administrators can easily implement and develop water safety awareness, swimming lessons, aquatic game-play and other athletic enrichment opportunities for students.
The long-term, global goal is to get everyone in PPS able to swim. This program can get thousands of PPS students into the district’s under-utilized swim pools to engage in purposeful learning experiences that boosts personal confidence and skills in aquatic settings so as to inspire the hope of one-day becoming a lifeguard and swim-instructor.
Increased Utilization:
- Increase pool usage in 2024 in the 15 district facilities by 300% while providing tools and program expertise to grow an additional 300% within the next three years.
- Expand pool hours to accommodate diverse user needs.
- Deploy innovative programming to attract and sustain the new swim audiences for summer expansions.
Improved Aquatic Skills:
- Offer swim lessons for all ages and skill levels.
- Implement U CAN Swim’s skill-based progression system for achieving aquatic competency.
- Model how to integrate aquatic activities into new and existing out-of-school time offerings.
Enhanced Personal Confidence:
- Provide opportunities for individual and group achievement within a safe and supportive tech environment with online courses such as Mental Skills for Young Athletes.
- Develop social-emotional learning skills through inclusive, aquatic activities, and SKWIM game-play.
- Promote a growth mindset and celebrate individual progress and awards.
Cultivating Lifesaving Leaders:
- Integrate lifeguard training programs into the aquatics curriculum.
- Offer mentorship opportunities for aspiring swim instructors.
- Inspire students to embrace a role in promoting aquatic safety and leadership.
Building Staff Capacity:
- Provide comprehensive training for district staff on aquatic safety, teaching methodologies, and program administration.
- Create professional development opportunities for staff to enhance their skills and knowledge.
- Foster a supportive and collaborative environment for staff to share best practices and problem-solve.
- Develop partnerships with community organizations to enhance program offerings and outreach.
- New, modestly priced, facility equipment (fins, arm floats, disks, goals) for PPS can increase capacity, staff performances, continuous improvement and demonstrate a commitment to program sustainability.
Let’s ensures that the program has program equipment to boost the human resources so all can deliver high-quality aquatic experiences and achieve desired outcomes.
The entire U CAN Swim curriculum is learner centric.
- Students get online swimming content for pre-and-post pool learning.
- Individual progress assessments of their swim-pool lessons happens as students swim through a structured progression (Dolphins, Super Dolphins, Stages 1, 2, 3 and 4). Lesson activities at the pool are student-centered.
- Fitness and game-play interactions (SKWIM) happen within the session after the lesson segments so as to emphasize group and social-learning experiences.
This proposal's menu of various session formats allow school-based leaders opportunities to collaborate with the swim experts to ideally match constraints of budgets, available times, equipment, facilities and support staff.
Three types of events/services, explained in the menu, include:
In person, for classroom / assembly on water safety;
Online courses;
At the pool lessons / drop-in / camps.
The agenda throughout the proposed time frame is to yet to be determined based upon the needs and desires of school-based leadership. After-school assemblies, at-home webinars and optional Saturday Swim School sessions could build into a week-long rookie camp and conclude with a full-time multi-week, All-City SKWIM & Water Polo Camp in the summer of 2024.
Every pool session includes three distinct elements of
- literacy (H2O Aware),
- swim lesson instruction and
- aquatic game-play.
Interesting and challenging: Butterfly, diving, deep water swimming, zooming with fins and scoring goals in the tournament have always proven to be interesting and challenging for PPS students throughout ten prior years of Summer Dreamers SKWIM & Water Polo. In 2024, the Paris Olympics will be happening. Progress awards for individual students are included in the teaching steps.
Inclusion: The keys to teaching any learner are patience, practice, and creativity. Swimming is swimming and the water is a magical setting to many. Many tips for all sorts of different learners are covered in every U CAN Swim course. Among all recreational settings, being in the water with its zero-gravity is fantastic. We will acquire some swim equipment, especially dual boards, that greatly aid with in water floatation.
Tangible items for the students include their awards, certificates, bag-tags and stickers, as well as online gamification points. Highlight videos and instructional demonstration videos plus trophies / medals are part of the tournament participation.
Length of sessions vary.
- 30-40 minutes for assembly / classroom presentations, swimming for grades K, 1 and 2 especially if new and colder water.
- 90 minutes for most pool session, depending on bus departure times.
- 3-hours for summer camp sessions.
Dates can be booked with school sites and occur as soon as approved. Anticipate most dates to occur from March through August. Afterschool, evenings, weekends, holidays, in-service days, vacation days are all possible for discussions.
The desired number of students depends on the setting. An all-school water safety assembly would work as a kick-off for H2O Aware. Sessions at the pool depend upon participant’s age, water depth, if guardians accompany students, and the facility. Oliver HS pool is larger than Allegheny’s pool. A robust RSVP system is in place to reserve spots if needed. Often 20 participants is good as it allows for 2 squads of 10 each. But, 30 works too as the third team gets to do dives in another part of the pool. Three Saturday sessions of 30 each could fill times at 8 am, 9:30 and 11 am allowing us to serve 90 participants.
Sites priorities:
- Every school can has assembly spaces. Know Before You Go water awareness presentations can be at any school.
- PPS has 15 indoor pools in schools. Fourteen are great locations.
- Top priorities are Langley, Allegheny, Arsenal, Oliver, PCA, Colfax. These schools have elementary grades.
- The 6-12 schools and 9-12 schools are possible locations for programming, but they are of less of a priority.
- Lowest priority is Allderdice and other schools with swim teams that monopolize after-school times in the winter season. Most team activities conclude in February, but Allderdice has JCC swim team programs worth avoiding.
This program fits the vision of the district as it advances career (lifeguard / swim instructors) and life-ready (survival in water) opportunities.
Deploying this innovative aquatic proposal makes PPS a premier district in an area that has been greatly under-served. The accountable learning with online courses and progress in the pool with structured steps and game-play fun achieves a strength of character for its participants. This programs allows all children to learn and excel at high levels and makes a profound impact on student development with mental, social and physical skills.
Does your program align with the district's goals, mission, vision, and beliefs?
Yes. Read the supporting letter from Jacob Boyce.
10.Please describe your organization and staff’s ability to deliver quality programming in the content area proposed. Share any successes from PPS students in your program.
Staffing issues are addressed with a series of cultivated alliances and long-term relationships.
Staffing slots can be filled with with present and former employees at MHCC, Duquesne Univ club and varsity swimmers, city and WPIAL swimmers, teachers and staff from PPS and elsewhere, The Pittsburgh Project, Kingsley Center, and Pgh Renegades Masters Water Polo team.
- Discussions about a staffing alliance with the Director of Citiparks have occurred and a letter of support for this proposal is going to be sent from City Hall.
Mark Rauterkus, executive head coach, is a certified pool operator, certified lifeguard and webmaster for the International Swim Coaches Association, with leadership role with Canada’s U CAN Swim program. A valuable resource is the in-house capacity to train and certify swim instructors and lifeguards.
- Mark stopped working Summer Dreamers to run the lessons, camps and swim pool on the Northside with The Pittsburgh Project, and then when that pool was closed, moved to manage 20+ employees and coach at Montour Heights Country Club. Funding for the reopening the Northside pool is in the 2024's city budget.
- Mark has been a broadcaster at the past five WPIAL Swimming & Diving Championships for Trib Live HS Sports Network, so publicity for open-positions can be obtained.
- Varsity swimmers on Coach Mark’s team always competed at the PIAA Championships, set a WPIAL individual record, and the team won City and WPIAL section titles.
Consulting expertise also provided by:
- Barry J Healey of B.C. Canada, owner of Swim Academy and U CAN Swim.
- Doug Fonder, Executive Director of the nonprofit International Swim Coaches Association.
11. Supplies, type of room and/or space, access to resources, if you use technology and specific websites for programming, please list the websites you will use regularly.
PPS provides the swimming pools, locker areas, spectator areas and normal equipment such as benches, Wi-Fi, kickboards.
For assembly sessions, the auditorium spaces with projector and sound system are expected. With the literacy components, occasional use of a computer lab and iPad cart would be helpful and valuable.
Websites:
12. Budget & Budget Narrative:
Brief Version
Costs for tech and curriculum heavily subsidized by external funding.
All activities on-site at PPS; no transportation costs.
Students at schools without pools can walk to others; Saturday/summer camps may require personal transportation. Game-day events, if held, have no budgeted transportation. No other confirmed funding sources.
Start-up equipment for each pool: $4,000. Equipment costs with discounts, well below retail. 15 indoor pools in PPS, new equipment investment for all schools is $60,000 total, transforming PE classes for years.
Start-up equipment breakdown:
- Custom headbands (2 colors x 24 x $6) = $288
- 10 SKWIM disks x $20 = $200
- 2 goals x $1,500 = $3,000
- 10 pairs of fins x $25 = $250
- 5 pairs of arm floats x $50 = $250 Total start-up equipment cost = $3,988 Assumption: Staffing costs up to 50%. No field trips in the budget.
Awards, certificates, and bag tags cost <$15 each per student.
Total program costs vary based on school services selected. Custom plans based on funds and logistics.
1 of 3: Literacy components for connected learning. Bundled site-license offer to PPS is astonishing. Literacy investment is <$50K. PPS cost for site-wide license <$2 per person. Digital assets can scale for entire district population until 2028 LA Olympics renewal.
We want online courses adopted in PPS due to Pittsburgh connections.
Mind leads, body follows. Sports' mental skills benefit children long-term.
Check PPS site license budget for online courses: https://tinyurl.com/PPS-license
License covers PPS staff, faculty, volunteers, students, guardians. Valid throughout 2024, renewal options for 2025-2028 Olympics. Early renewal rate (before Oct 1, 2024): $6,375. Late renewal rate (after Oct 2, 2024): $21,251. Retail price per course in bundle: $612. Free online course evaluation for PPS Administrators.
Visit https://Read.SwimISCA.org/groups/government. Enroll in group, use coupon code PPS+ESSER+Mark at checkout (https://Read.SwimISCA.org/checkout/government), price becomes $0.
2 of 3: In-person water safety presentations for classroom/auditorium:
H2O Aware (presentation): Typical $1,000 / PPS $300. Know Before You Go (presentation): Typical $1,000 / PPS $300. Know Before You Go, Social Justice (presentation): Typical $1,500 / PPS $500. 3 of 3: Aquatic activities at the pool:
Dinos, Ducklings, Dolphins (swim lesson classes) for wee ones: Typical $15; PPS $250 per session (20 students), $300 (30 students). U CAN Swim (swim lesson classes) for any grade: Typical $15; PPS $250 per session (20 students), $300 (30 students). U CAN Swim Fast (swim lesson classes) for students with advanced swim skills: Typical $15; PPS $250 per session (20 students), $300 (30 students). U CAN Play SKWIM (swim lesson classes) for students of any grade: Typical $15; PPS $250 per session (20 students), $300 (30 students). ONCORE (water mindfulness classes) for students in grades 4 and above: Typical $15; PPS $250 per session (20 students), $300 (30 students). Saturday Swim School (drop-in, 90-minute sessions with optional guardians): Typical $15; PPS $5 per student; $0 per guardian; online RSVP required. SKWIM & Water Polo Rookie Camp (1 week, 3 hours per day): PPS $75 per student per week (10+ students). All-City SKWIM & Water Polo Camp (5 weeks, 3 hours per day = 75 hrs total): Typical PPS $325 per student; minimum 20 students, $6,500. Lifeguard Training (hybrid, certification course) for staff & HS students age 16+: Typical $150+; PPS $100. Cost per student served varies based on selected offerings. Online tech investments for district-wide licenses bring the cost to <$5 per student. In-pool cost per student ranges from $5 to $20 per session, aligned with Boost program rates.
User fees possible. Participants bring swim suits, towels, and goggles.
Extended Version: Too long to fit in form.
The costs for the technology and curriculum are going to be heavily subsidized by the provider, a confirmed outside funding source.
All activities are on-site at PPS and no transportation costs are included.
- Students at some schools without pools can walk to other schools with pools, such as MLK to Allegheny.
- Saturday and some summer camps will require students and guardians to provide their own transportation.
- Game-day special events, if held, come without budgeted transportation costs.
- No other confirmed outside funding sources at this time.
Start-up equipment for each pool: $4,000.
- Equipment costs are with special discounts from friendly manufactures and far below retail prices.
Given 15 indoor pools in PPS, the new equipment investment when delivered to every school is $60,000 total. Every PPS pool needs this modern equipment investment. The equipment can transform PE classes for years to come and it can remain at the school facility during and after ESSER programming ends. The equipment should last for five year or more.
- + two colors of custom headbands x 24 per color x $6 each = $288
- + 10 SKWIM disks x $20 each = $200 total
- + 2 goals x $1,500 each = $3,000
- + 10 pair of fins x $25 each = $250
- + 5 pair of arm floats x $50 each = $250
- Start-up equipment total = $3,988
Assumption: Staffing costs are up to 50%.
No field trips in the budget.
Awards, certificates and bag tags are a per-student cost, less than $15 each.
Total program costs vary based upon the desired services the school site selects. Mutual discussions to be held to customize a plan based upon available funds and logistical constraints.
1 of 3:
Literacy components for connected learning elements
The resources and bundled, site-license, offer to PPS is astonishing.
The literacy investment is less than $50K. With the 20,000 students, 2,000 teachers, and guardians, the PPS cost for the site-wide license calculates to less than $2 per person.
Digital assets can scale so as to include the entire population of the district. Every teacher, staff member, student, volunteer and guardian can be included for 2024. With a license renewal, the terms go to 2028 LA Olympics.
We want these online courses to be adopted and made available to the students and families of PPS because of our intimate Pittsburgh connections.
We understand that the mind leads and the body follows. The mental skills that sports can teach can do wonders for our children for years to come.
See site license budget for PPS for online courses at https://tinyurl.com/PPS-license
- Site license includes PPS staff, faculty, volunteers, students, guardians.
- Duration of license throughout 2024.
- License renewal at 15% of 2024 rate for 2025 to 2028 Olympic Games, if paid before October 1, 2024. Early renewal rate offer: $6,375. License renewal at 50% of 2024 rate for 2025 to 2028, if paid after Oct 2, 2024. Late renewal rate offer: $21,251
- Retail price of every course in the bundle above =$612
Gratis online course evaluation for PPS Administrators.
- Go to https://Read.SwimISCA.org/groups/government
- Click the button to enroll in the group.
- On the checkout page, https://Read.SwimISCA.org/checkout/governement, use coupon code. Then the price for you goes to $0.
New courses, expected by the program’s launch included: U CAN SKWIM, ONCORE, Water Polo.
2 of 3:
In person water safety presentations for classroom / auditorium:
- Title: H2O Aware(presentation), Typical: $1,000 / PPS $300.
- Title: Know Before You Go (presentation), Typical: $1,000 / PPS $300.
- Title: Know Before You Go, Social Justice (presentation), Typical: $1,500 / PPS $500.
3 of 3:
Aquatics activities at the pool.
Dinos, Ducklings, Dolphins (swim lesson classes), for wee ones
- Typical: $15; PPS $250 per session for 20 students; $300 for 30
U CAN Swim (swim lesson classes), for any grade
- Typical: $15; PPS $250 per session for 20 students; $300 for 30
U CAN Swim Fast(swim lesson classes), for students with advanced swim skills
- Typical: $15; PPS $250 per session for 20 students; $300 for 30
U CAN Play SKWIM(swim lesson classes), for the students of any grade
- Typical: $15; PPS $250 per session for 20 students; $300 for 30
ONCORE (water mindfulness classes), for students in grades 4 and above
- Typical: $15; PPS $250 per session for 20 students; $300 for 30
Saturday Swim School (drop-in, 90-minute sessions with optional guardians)
- Typical: $15; PPS $5 per student; $0 per guardian; online RSVP required
SKWIM & Water Polo Rookie Camp (1 week, 3-hours per day)
- PPS $75 per student per week for 10+ students
All-City SKWIM & Water Polo Camp (5-weeks, 3-hours per day = 75 hrs total)
- Typical: PPS $325 per student; min is 20 students, $6,500.
Lifeguard Training (hybrid, certification course) for staff & HS students age 16+
- Typical: $150+; PPS $100
Cost per student served depends upon the items from the menu of offerings selected. The online tech investments for district wide licenses brings the cost to less than $5 per student. The in-pool cost per student range from $5 to $20 per session. These costs are in-line with traditional rates approved for the summer Boost program.
User fees and scholarships are another avenue that can be utilized to serve additional students and their families, making an item to be discussed later.
Participants need to bring their own swim suits, towels and goggles.
13. References:
Jeff Igims, PPS Teacher, Langley, 412-268-0476, jigims1@pghschools.org - click to see letter
- Coach Mark helped to launch a swim team with Mr. Igims at PPS Phillips and also worked together in the past at Summer Dreamers.
Rick Flanagan, retired BGC, 412-913-4360, rickflanagan2010@gmail.com - click to see letter
- Mark and Rick worked together for more than 5 years in capacity for hiring youth for the city's youth job program. Together we called and hosted a successful, first-of-its-kind, summit among all employers concerning the regions lifeguard shortage.
14. Work History with the District:
For 10-years, up to 2020, Coach Mark was the leader of Summer Dreamers SKWIM & Water Polo Camp that peaked one summer with five sites, 200 students, 35 employees. Mark coached varsity swimming at Pittsburgh Schenley and Obama, plus guided swimmers at various sites in PPS such as Arsenal, Westinghouse, Allegheny, Obama, Sci-Tech.
Mark Rauterkus has been on the Take a Father to School Day committee since its inception, a PERC committee that helped establish centers for parent engagement, and served for a few years on a PPS Athletic Reform Task Force instituted by Superintendent Roosevelt and terminated by Dr. Lane.
The Pittsburgh Project has a long history of serving students and families in the Northside.
The International Swim Coaches Association has offered gratis membership with access to the Global Library for ISCA Members to any interested PPS coach for the past three years. ISCA helped with the financial oversight for the SKWIM & Water Polo Camp in the pandemic.
15.Joint Venture:
Licenses:
- Aquatic certification of Mark Rauterkus as a Lifeguard Instructor has been sent.
Letters of Support:
Letter of support from Jacob Boyce, PPS teacher at The Gifted Center
Letter of support from Kathryn Vargas, Director, Citiparks, City of Pittsburgh
Legal Actions:
None.
Bonus Summary with Scenarios for After-School Aquatics for PPS
The aquatics proposal can meet the desires and fill the need of quality programs for many different types of schools.
Some schools have pools, while others do not.
All the students, regardless of what school they attend (with or without a swim pool), should have opportunities to learn Water Awareness.
Wide accommodations for every student can occur within this proposal when we establish programs on the weekends, in the summers and by way of virtual experiences.
The assets and services can be purchased / obtained by:
- the district as a whole, and/or,
- by the locations where swim pools are located, and/or,
- by the local school principals at each school.
A combination of the three would bring about the best range of service and opportunities.
- For clarity, the buyer for the first domain is the district so everyone benefits. The second domain buyer are the schools with swim pool facilities so that everyone who visits any and all of the pools benefit. The third domain is the local school principal and those who make specific ESSER expenditure decisions.
Some of the proposed services are best obtained with a district-wide site license. (First domain)
When PPS obtains a district-wide site license to these selected courses, then all the people connected to PPS are served. Hence, individual schools would not need to account for budgeting these resource costs.
- Students who attend schools without swim pools benefit.
- District wide communication becomes more clear without any ineligible people.
Some of the proposed equipment costs are best obtained for every swim pool facility. (Second domain)
All of the PPS 15 swim pools need this equipment investment, $4,000 each. The equipment simply resides at the pool.
- When students who go to another school’s pool the equipment is present and swim experiences are better.
- When PE teachers and other coaches run programs, the equipment is present for all to use.
Some of the proposed costs and programs are best obtained locally on a school-by-school basis. (Third domain)
Each school in the district can address swimming on its merits and choose among the wide range of options available for its students. Some may not want any swimming and others might want lots of swimming.
- Students who attend a school that is not going to offer swimming activities can still benefit from the district-wide assets on water safety, drop-in Saturdays, or perhaps a fee-based summer camp.
For budgeting, the overarching, ideal outcome would include district / ESSER funding acquisition for aquatics in three domains.
- The district would acquire a district-wide site license for the online courses at a cost of $42,501.
- The district would make the equipment investment for every swimming pool facility at a cost of $4,000 each x 15 pools for $60,000.
- Each school then is able to determine how much swim/aquatics programming it is going to offer as part of the ESSER budgets.
Consider the fictitious scenarios below to illustrate possible outcomes.
Scenario #1 Langley, K-8 school with a swim pool:
In March 2024, Langley principal chooses to offers assembly for all 7th and 8th graders delivered by a PPS teacher who introduces the online course, U CAN Teach. Then all who are motivated and take the course can become certified U CAN Swim Teachers and in-turn, help with learn-to-swim classes in April and May.
- Charge to school, $0, as the license fee was obtained.
April 2024, Langley holds an all-school assembly with guest presenter covering water awareness (Know Before You Go). Plus, at the all-school gathering, we all also honor the 7th and 8th graders who completed the U CAN Teach online course. Details and sign-ups of the after-school swim lessons are sent home to families.
- Cost: $300 for speaker.
Mid April: 10 sessions of Dinos, Ducklings and Dolphins are conducted for those in K, 1, 2.
- Cost is $250 per session x 10. Each student gets 5 classes in one week. Meet after school for 60 minutes. Wave 1 & 2 = 40 total students served. Cost $2,500.
May: 10 sessions of U CAN Swim are scheduled for students who sign up from grades 3 and 4.
- Cost is $250 per session x 10. Each student gets 5 classes in one week. Wave 1= 20 students & Wave 2 = 20 students = 40 total students served. Cost $2,500.
Mid-May & June: Anyone in grades 4 and older can sign up for U CAN Play SKWIM (swim lesson classes). 8 sessions, 30 students. School pool has the equipment.
- Cost is $300 per session. Cost $2,400.
Scenario #1: Total school charge: $7,700, ESSER third domain funding.
Scenario #2 Arsenal, K-5 + 6-8 schools with swim pool:
All the schools soccer players meet with their coach for 10-minutes per day before practice to work on the skills in the online course, Mental Skills for Young Athletes. Cost to school, $0.
Principal chooses to offer ONCORE (water mindfulness classes) at the pool before school for selected students in grades 5 to 8 on Mondays for the boys and Tuesdays for the girls. Classes go for 10 weeks and include some swimming too.
- $250 per ONCORE session x 2 days per week x 10 weeks = total $5,000.
Before school on Wednesday, Thursday and Fridays, another after school provider such as the BCG provides staff to supervise Yoga, with the expert help of the online resource / course U CAN Yoga within the district's site-wide license.
- Cost is $0
Scenario #2:Total school charge: $5,000 via ESSER third domain funding.
Scenerio #3 Allegheny, K-5 + 6-8 schools
Saturday Swim School participation is offered to students and their guardians for 15 weeks. The pool opens from 9 to 10:30 am on Saturdays in the winter and spring for lessons and SKWIM game play.
- The charges to participants are $0 and the charges via the ESSER funds are $5 per person and the average attendance is 5 per Saturday = $5 x 5 students x 15 weeks = $375 total.
Scenerio #3 = $375
Scenerio #4 PCA & Gifted Center
The two schools pulled together resources to host a Gifted Camp with a half-day of swimming. Fifty kids signed up. Half, 25, swim in morning and 25 in afternoons.
- All-City SKWIM & Water Polo Camp (5-weeks, 3-hours per day = 75 hrs total)Typical: PPS $325 per student x 50 students.
Scenario #4: Total cost is $16,250.
Budget recap:
Local charges, third domain in the ESSER funding, for these 4 scenarios = $29,325
The above 4 scenarios have school-based charges of $29,325.
All the aquatic supervision work, including lifeguards, can be covered with 306 hours of labor at $22 per hour making the cost to employees, $6,732. That sum is less than, but close to 50% of the variable costs to run the local school programs.
Meeting | calc | total hrs | |
#1 assembly | 1 | 2 | |
DDD | 10 session, 2 staff, 1 hr | 20 | |
U CAN Swim | 10 session, 2 staff, 2 hrs | 40 | |
SKWIM | 8 sess, 2 staff, 2 hrs | 24 | |
ONCORE | 20 sess, 2 staff, 1 hour | 40 | |
Sat Swim | 15, 1 staff, 2 hrs | 30 | |
Camp | 25 sess x 2 per day x 3 hrs 2 staff | 150 | |
rate per hour | total pay | ||
total hours | 306 | 22 | $6,732 |
For clarity and the grand summary, should the district get the online courses on a district wide license, and the equipment for each pool, and the four scenarios added to the expenses, then the grand total for the grant would amount to $131,826.
Distict | online courses | $42,501 |
Pool equipment | 15 x $4000 | $60,000 |
Scenario # | school costs: | |
1 | $7,700 | |
2 | $5,000 | |
3 | $375 | |
4 | $16,250 | |
school sum | $29,325 | |
Grand $ | $131,826 |
Thanks for your consideration.
Mark@Rauterkus, 412-298-3432