How This Projection Was Created
Programs Selected
To create this projection, we selected one after-school program from each Winters school that had strong attendance and at least 30 operational days in the fall. These programs represent typical high-performing after-school programs at each school:
| School | Program | Grade Level | Students | Program Days |
|---|---|---|---|---|
| Shirley Rominger Intermediate | Group A - 4th Grade After School | 4th | 25 | 76 days |
| Waggoner Elementary | TK After School Program | TK | 21 | 76 days |
| Winters Middle School | 6th Grade After School | 6th | 18 | 76 days |
The Process
- Selected the First 30 Days: We looked at the first 30 days of attendance from each program (August 13 - September 24, 2025) to simulate what a 30-day summer program might look like.
- Calculated AR Hours: For each day a student attended, we counted 2 hours (120 minutes) of Attendance Recovery instruction—the typical duration of an after-school session.
- Converted to AR Days: We added up each student's AR hours and converted them to "AR days recovered" using California's formula (180 minutes = 1 AR day for elementary, 240 minutes = 1 AR day for middle school).
- Applied the 10-Day Cap: California limits each student to recovering a maximum of 10 days per year. Since we couldn't verify how many days each student was actually absent, we conservatively capped everyone at 10 days.
- Calculated Funding: We used California's LCFF funding formula with Winters' 72% Unduplicated Pupil Percentage to project how much revenue these recovered days would generate.
Why a "Summer Simulation"? Nicole Jordan wanted to see what a 30-day summer Attendance Recovery program could generate. Since Winters hasn't run a summer AR program yet, we used real fall attendance data from your highest-performing after-school programs to create a realistic projection. The students in this projection showed excellent attendance—averaging nearly 20 out of 30 days—which translated to 9.82 recoverable days per student.
Executive Summary
| Metric | Value |
|---|---|
| Total Students | 64 |
| Total Attendance Records (First 30 Days) | 1,275 |
| Average Attendance Rate | 66.4% (20 of 30 days) |
| Total AR Hours (120 min/attendance) | 2,550 hours |
| AR Days with 10-Day Cap | 628.5 days |
| Average Days per Student | 9.82 days |
| Projected AR Revenue (10-Day Cap) | $44,975 |
Revenue by School
| School | Grade | Students | Days | Funding | Avg/Student |
|---|---|---|---|---|---|
| Shirley Rominger Intermediate | 4th | 25 | 244.67 | $17,051 | $682 |
| Waggoner Elementary | TK | 21 | 208.50 | $15,706 | $748 |
| Winters Middle School | 6th | 18 | 175.33 | $12,218 | $679 |
| TOTAL | 64 | 628.50 | $44,975 | $703 | |
What-If Projections
Explore how scaling the program could impact AR revenue. All projections use Winters' 65.96% UPP and 2024-25 LCFF rates.
Methodology
Data Sources
- Attendance Data: First 30 days of 2025-26 After School Expanded Learning Programs (Aug 13 - Sep 24, 2025)
- AR Calculation: Each attendance = 120 minutes (2 hours) of AR instruction
- Funding Formula: LCFF rates for 2024-25 with 65.96% UPP multiplier (1.187)
Base Grants by Grade (2024-25)
| Grade Level | Base Grant per ADA | Min. Daily Minutes |
|---|---|---|
| TK/K | $11,938 | 180 min (3.0 hrs) |
| Grades 4-6 | $10,570 | 240 min (4.0 hrs) |