{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["*****","02_5YrWkPlan","EXPLANATIONS OF WORK PLAN"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":3,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"*****","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"02_5YrWkPlan","index":1,"n_rows":300,"n_cols":25,"rows_kept":300,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["Flagler County   SCHOOL DISTRICT - - FACILITIES FIVE-YEAR WORK PROGRAM"]
["Flagler County    SCHOOL  DISTRICT - -  WORKSHEET "]
["This work program worksheet must be filled out completely and a paper copy signed and submitted to DOE, Office of Educational Facilities , and a copy submitted ",{"$nulls":8},"Last Revised",{"$nulls":14},"The application must be filled out completely and a paper copy signed and submitted to the SMART Schools Clearinghouse, and a copy submitted electronically by September 1, 1998, and all data accurate as of July 15, 1998."]
["electronically in digital format (email: janet.burns@fldoe.org), as you received it (not a fax), prior to October 1, 2002, and all data accurate as of July 15, 2002.",{"$nulls":8},"2003-02-11T11:12:11.050",{"$nulls":14},"The application must be filled out completely and a paper copy signed and submitted to the SMART Schools Clearinghouse, and a copy submitted electronically by September 1, 1998, and all data accurate as of July 15, 1998."]
["District: ====>",null,"Flagler County ","Date: ==>","2002-10-01",null,"For fiscal years","  2002-2003 through 2006-2007"]
[]
["Section 235.185 School district facilities work program; definitions; preparation, adoption, and amendment."]
[]
["(1)    DEFINITIONS"]
["(a)"]
["(b)"]
{"$rows_empty":7}
["(2)     PREPARATION OF TENTATIVE DISTRICT FACILITIES WORK PROGRAM"]
["(a)"]
[]
["1 .","A schedule of major repair and renovation projects necessary to maintain the educational plant and ancillary facilities"]
[null,"of the district."]
[null,null,null,"2002-03 ","2003-04 ","2004-05","2005-06","2006-07"]
[null,"Project","Location","Actual Budget","Projected Cost","Projected Cost","Projected Cost","Projected Cost","5 YEAR TOTAL"]
[null,"Life Safety",{"$nulls":6},0]
[null,"Fire Alarm upgrades","Bunnell Elementary ",128000,null," ",null,null,128000]
[null,"Restroom Renovations ","District Wide ",50000,null," "," ",null,50000]
[null," "," "," "," ",null,null,null,0]
[null,"Indoor Air Quality ","District Wide ",25000,{"$nulls":4},25000]
[null,"Communication Upgrades ","Bunnell Elementary ",11671,null,null," "," ",11671]
[null,"Parking and Paving ","Buddy Taylor Middle School ",290000]
[null,null,"Bunnell Elementary ",290000]
[null,"Lighting/Electric ","FPC HS Auditorium ",null,12000]
[null,"ADA Compliance ","District Wide ",null,15000]
[null,null," "," ",null," ",null,null,0]
[null,"AC unit replacement","Wadsworth Elementary "," ",210000,null," ",null,210000]
[null,null,"District Wide ",null,25000]
[null,"Replace windows"," ",null," ",null,null,null,0]
[null,"Painting/ Waterproofing ",{"$nulls":6},0]
[null,null,"BTMS Media Center ",12000]
[null,null,"Wadsworth Elementary ",null,58000]
[null,"District Brickwork ","Old Kings Elementary ",null,67000]
[null,"District Brickwork ","Bunnell Elementary ",33000,null,null,null," ",33000]
[null,"Restorations/GYM Floor ","Flagler Palm Coast HS ",16000]
[null,null,"Indian Trails ",5000]
[null,"Bleacher Safety Inspection ","District Wide ",10000]
[null,"Relocatable Infrastructure","District Wide ",null,23000,null,null,null,23000]
[null,"PE Field Repair /SREF ","Old Kings Elementary ",19959," ",null,null,null,19959]
[null,null,"Flagler Palm Coast HS ",null,30000]
[null,"Drainage/Site Improvements ","Flagler Palm Coast HS ",22000," ",null,null,null,22000]
[null,null,"Old Kings Elementary ",13000]
[null,"Remodel Office Space ","Flagler Palm Coast HS ",65000,null," ",null,null,65000]
[null,"EPA Fuel Tank Replacement"," "," ",null," ",null,null,0]
[null,"Roofing ","Indian Trails ",76000,{"$nulls":4},76000]
[null,null,"Bunnell Elementary ",195000,{"$nulls":4},195000]
[null,"Covered Walkways ","Bunnell Elementary ",100000,{"$nulls":4},100000]
[null,"Covered Walkways ","Buddy Taylor Middle ",100000,null," ",null,null,100000]
[]
[null,"Maintenance, Repair, and Renovation Totals",null,1461630,440000,0,0,0,1058630]
[null," Less projected PECO Maintenance Funds (235.435(1))",null,0,0,0,0,0,0]
["1.","Flagler County  Total",null,1461630,440000,0,0,0,1058630]
[]
["2 .","A schedule of capital outlay projects necessary to ensure the availability of satisfactory student stations for the"]
[null,"  projected student enrollment in K-12 programs."]
[null,null,null,"2002-03 ","2003-04 ","2004-05","2005-06","2006-07"]
[null,"Project Description",null,"Actual Budget","Projected Cost","Projected Cost","Projected Cost","Projected Cost","5 YEAR TOTAL"]
[null,"New 6-12 Facility",null,530000,10904987,10904987,10904987,null,33244961]
[null,"New Elementary A",null,300000,4566666,4566666,2566764,null,12000096]
["2 .","Flagler County  Total",null,830000,15471653,15471653,13471751,0,45245057]
[]
[null,"THIS SCHEDULE SHALL CONSIDER:"]
[]
["2a.","Locations, capacities, and planned utilization rates of current educational facilities of the district. (Include both permanent and relocatable facilities)"]
[null,null,"2001-02 FISH Satisfactory","Actual 2001-02","Actual 2001-02","Actual 2001-02","New Stu Capacity to","Projected 2006-07","Projected 2006-07"]
[null,"Location","Student Stations","FISH Capacity ","CO-FTE ","Utilization","be added (removed)","CO-FTE ","Utilization"]
[null,"Bunnell Elem. School",1053,1053,683,0.6486229819563153,-245,979]
[null,"Old Kings Elem. ",1113,1113,816,0.7331536388140162,-142,1224]
[null,"Wadsworth Elem. School",1163,1163,902,0.7755803955288049,-251,1346]
[null,"Indian Trails K-8 Center ",2061,1855,1518,0.8183288409703504,-473,1705]
[null,"Buddy Taylor Middle School",1414,1273,954,0.7494108405341713,-386,1001]
[null,"Flagler Palm Coast HS ",2566,2438,2055,0.8429040196882691,-171,2459]
[{"$nulls":6},0,0]
[{"$nulls":6},0,0]
["2a.","Flagler County  Total",9370,8895,6928,0.78,-1668,8714,1.21]
[]
["2b.","Proposed Location of Planned Facilities"]
[null,"New School 6-12, AAA","Old Kings & Forest Grove Roads"]
[null,"New Elementary A","Belle Terre Parkway",null,null,null,"# of Units","Projected "]
["2c1.","Plans for the use and location of relocatable classroom facilities assigned student capacity.",null,null,null,"Number NOT meeting","projected","( increase ) /","Total age of all"]
[{"$nulls":5},"standards to be used","to be in use","decrease in # of","relocatables in"]
[null,"Location","Actual # of Units in 2001-02","Owner","Student Stations","as classroom space","in 2006-07","units by 2006-07","Column \"C\""]
[null,"Bunnell Elem. School ",5,"FCSB",125,0,0,5,80]
[null,"Bunnell Elem. School ",4,"Leased",92,0,0,4,10]
[null,"Wadsworth Elem School",12,"Leased",238,0,0,12,84]
[null,"Indian Trails K-8 Center",14,"Leased",348,0,0,14,119]
[null,"Buddy Taylor Middle School ",16,"Leased",429,0,0,16,80]
[null,"Oasis",3,"Leased",28,0,0,3,9]
[null,"Old Kings Elem. School",2,"Leased",42,0,0,2,10]
["2c1.","Flagler County  Total",56,null,1302,0,0,56,"Avg Age 7"]
[]
["2c2.","Number of relocatable classrooms clearly identified and scheduled for replacement in the school board adopted financially feasible 5-year district work program."]
[null,"Location","Total # Units to be replaced","2002-03 ","2003-04 ","2004-05","2005-06","2006-07","5 YEAR TOTAL"]
[null,"Bunnell Elem. School ",5,0,0,0,0,0,5]
[null,"Bunnell Elem. School ",4,0,0,0,0,0,4]
[null,"Wadsworth Elem School",12,0,0,0,0,0,12]
[null,"Indian Trails K-8 Center",14,0,0,0,0,0,14]
[null,"Buddy Taylor Middle School ",16,0,0,0,0,0,16]
[null,"Oasis",3,0,0,0,0,0,3]
[null,"Old Kings Elem. School",2,0,0,0,0,0,2]
["2c2.","Flagler County  Total",56,0,0,0,0,0,56]
[]
["2c3.","Plans for the use and location of leased facilities, relocatable units or permanent classrooms. (place each location on a separate line)"]
[null,"Location","# of leased classrooms 2001-02","Owner","FISH Stu. Sta.","# Years Leased ","# leased 2006-07","FISH Stu. Sta.","# Years Leased "]
[null,"Bunnell Elem. School",4,"Leased",92,4,0,0,0]
[null,"Wadsworth Elem. ",12,"Leased",238,12,0,0,0]
[null,"Indian Trails K-8",14,"Leased",348,14,0,0,0]
[null,"Buddy Taylor Middle School",16,"Leased",429,16,0,0,0]
[null,"Oasis",3,"Leased",28,3,0,0,0]
[null,"Old Kings Elem. ",2,"Leased",42,2,0,0,0]
["2c3.","Flagler County  Total",51,null,1177,51,0,0,0]
[]
["2c4.","Plans for the use and location of Charter Schools, list current and PROJECTED.  (place each Charter School/location on a separate line)",{"$nulls":6},"Total charter students "]
[null,"Location-Type","# relocatable units or permanent classrooms ","Owner","Year Started","Student Stations","Students Enrolled","Years in Contract","projected for 2005-06"]
[]
[]
["2c4.","Flagler County  Total",0,null,null,0,0,0,0]
[]
["2d.","Plans for multitrack scheduling, grade level organization, block scheduling, or other alternatives that reduce the need for permanent student stations."]
[]
[]
[]
[]
["2e.","Average Class Size (5 years out -- 2006-07) that will result if the district facilities work plan is fully implemented."]
[null,"NOTE: You are no longer required to exclude exceptional student education classes or prekindergarten classes.",null,null,null,"Actual Average","Projected","New Rooms to","Projected Average"]
[null,"Location","(ESE & PreK excluded) # CLASSROOMS","Capacity (NOT Stu Sta)","2001-02 CO-FTE","2001-02 Class size","2006-07 CO-FTE","be added (removed)","2006-07 Class size"]
[null,"Bunnell Elem. School",30,835,683,22.766666666666666,835,0,27.833333333333332]
[null,"Old Kings Elem. ",39,971,816,20.923076923076923,971,0,24.897435897435898]
[null,"Wadsworth Elem. School",35,912,902,25.771428571428572,912,0,26.057142857142857]
[null,"Indian Trails K-8 Center ",57,1398,1518,26.63157894736842,1398,0,24.526315789473685]
[null,"Buddy Taylor Middle School",27,887,954,35.333333333333336,887,0,32.851851851851855]
[null,"Flagler Palm Coast HS ",75,2267,2055,27.4,2267,null,30.226666666666667]
[null,"New 6-12 Center",49,1442,null,null,1442,0,29.428571428571427]
[null,"New Elementary A",30,824,0,0,824,0,27.47]
["2e.","Flagler County  Total",342,9536,6928,"District Avg 20",9536,0,"District Avg 28"]
[]
["2f.","The number and percentage of district students (CO-FTE) planned to be educated in relocatable facilities during each year."]
[]
[null,"Site                              ",null,"2002-03 ","2003-04 ","2004-05","2005-06","2006-07","5 YEAR AVERAGE"]
[null,"Bunnell Elem. School",null,161,161,217,273,0,162.4]
[null,"Old Kings Elem. ",null,42,42,98,146,0,65.6]
[null,"Wadsworth Elem. School",null,238,378,406,482,0,300.8]
[null,"Indian Trails K-8 Center ",null,348,348,406,520,0,324.4]
[null,"Buddy Taylor Middle School",null,429,569,629,657,0,456.8]
[null,"Flagler Palm Coast HS ",null,180,460,588,674,0,380.4]
[null,"New 6-12 Center",null,0,0,0,0,0,0]
[null,"New Elementary A",null,0,0,0,0,0,0]
["2f.","Flagler County  Total students in relocatables by year",null,1398,1958,2344,2752,0,1690.4]
[null,"Total number of CO-FTE students projected by year",null,7294,7682,8068,8476,8918,8087.6]
[null,"Percent in relocatables by year",null,0.19,0.25,0.29,0.32,0,0.21]
[]
["2g.","Plans for the closure of any school, including plans for disposition of the facility or usage of facility space, and anticipated revenues."]
[null,"None"]
[{"$nulls":10},"State Average","State Average","State Average","State Average","State Average","State Average"]
["3 .","The projected cost for each project identified in the tentative district facilities work program.",{"$nulls":7},"Year",2000,2000,2000,2000,2000,2000]
[{"$nulls":9},"Type of School","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/Hi/StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/Hi/StuSta"]
[{"$nulls":9},1,82,107,146,8756,12965,23176]
[null,"1999 State-wide totals - Gross Sq Ft per student station: Elem low 79, avg 110, high 156; Middle low 86, avg 113, high 165; High School low 68, avg 128, high 222 ",{"$nulls":7},2,84,119,161,9899,13498,17138]
[null,"1999 State-wide totals - Cost per student station: Elem low 9,213, avg 12,712, high 22,844; Middle low 9,863,avg 13,571, high 18,853; High School low 14,900, avg 18,106, high  26,448 ",{"$nulls":7},3,93,112,185,12826,15024,22033]
[]
["3a.","2002-03 Year","Type of School (new schools only)  Others=0","2002-03","2002-03","2002-03","2002-03","2000 State Avg","2000 State Avg","2000 State Avg","2002 Projected","2000 State Avg","2000 State Avg","2000 State Avg"]
[null,"Project Description","Elem=1, Middle=2, High=3, K-8=2, K-12=3, VoTech=3, ESE=3","PLANNED COST","Student Stations","Gross Sq. Ft","GSF/per StuSta","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/High/StuSta","COST/per StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/High/StuSta"]
[null,"New AAA  school",3,null,1602,212927,132.91,93,112,185,{"$error":"#REF!"},12826,15024,22033]
[null,"New A School",1,null,824,108174,131.28,82,82,146,364.08,8756,12965,23176]
[{"$nulls":6},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0]
["3a.","Flagler County  Total 2002-03",null,0,2426,321101,132.36,null,null,null,0]
[]
["3b.","2003-2004 Year","Type of School (new schools only)  Others=0","2003-04","2003-04","2003-04","2003-04","2000 State Avg","2000 State Avg","2000 State Avg","2003 Projected","2000 State Avg","2000 State Avg","2000 State Avg"]
[null,"Project Description","Elem=1, Middle=2, High=3, K-8=2, K-12=3, VoTech=3, ESE=3","PLANNED COST","Student Stations","Gross Sq. Ft","GSF/per StuSta","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/High/StuSta","COST/per StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/High/StuSta"]
[{"$nulls":6},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0]
[{"$nulls":6},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0]
["3b","Flagler County  Total 2003-04",null,0,0,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[]
["3c.","2004-2005 Year","Type of School (new schools only)  Others=0","2004-05","2004-05","2004-05","2004-05","2000 State Avg","2000 State Avg","2000 State Avg","2004 Projected","2000 State Avg","2000 State Avg","2000 State Avg"]
[null,"Project Description","Elem=1, Middle=2, High=3, K-8=2, K-12=3, VoTech=3, ESE=3","PLANNED COST","Student Stations","Gross Sq. Ft","GSF/per StuSta","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/High/StuSta","COST/per StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/High/StuSta"]
[{"$nulls":6},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0]
["3c","Flagler County  Total 2004-05",null,0,0,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[]
["3d.","2005-2006 Year","Type of School (new schools only)  Others=0","2005-06","2005-06","2005-06","2005-06","2000 State Avg","2000 State Avg","2000 State Avg","2005 Projected","2000 State Avg","2000 State Avg","2000 State Avg"]
[null,"Project Description","Elem=1, Middle=2, High=3, K-8=2, K-12=3, VoTech=3, ESE=3","PLANNED COST","Student Stations","Gross Sq. Ft","GSF/per StuSta","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/High/StuSta","COST/per StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/High/StuSta"]
[]
[{"$nulls":6},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0]
["3d.","Flagler County  Total 2005-06",null,0,0,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[]
["3e.","2006-2007 Year","Type of School (new schools only)  Others=0","2006-07","2006-07","2006-07","2006-07","2000 State Avg","2000 State Avg","2000 State Avg","2006 Projected","2000 State Avg","2000 State Avg","2000 State Avg"]
[null,"Project Description","Elem=1, Middle=2, High=3, K-8=2, K-12=3, VoTech=3, ESE=3","PLANNED COST","Student Stations","Gross Sq. Ft","GSF/per StuSta","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/High/StuSta","COST/per StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/High/StuSta"]
[{"$nulls":6},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0]
[{"$nulls":6},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0]
["3e","Flagler County  Total 2006-07",null,0,0,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[]
["3f.","Flagler County  5-Year Total",null,0,2426,321101]
[]
["4 .","Schedule of Estimated Capital Outlay Revenue from each currently approved source which is estimated to be available for expenditures on the"]
[null,"projects included in the tentative district facilities work program.   All amounts below are NET after considering carryover balances, interest earned, new COP's, 237 loans etc."]
[]
[null,null,null,"2002-03 ","2003-04 ","2004-05","2005-06","2006-07"]
[null,null,null,"Actual Budget","Projected","Projected","Projected","Projected","5 YEAR TOTAL"]
[null,"The Millege projected for discretionary capital outlay per s.236.25",null,2,2,2,2,2,10]
[null,"Full value of the 2-Mill discretionary capital outlay per s.236.25",null,7129000,7271580,7417012,7565352,7716660,37099604]
[null,"Value of the portion of the 2-Mills ACTUALLY levied.",null,7129000,7271580,7417012,7565352,7716660,37099604,"2 mill Expenditures"]
[null,"  less amount used to purchase school busses",null,2424264,0,0,0,0,2424264,0.0653447406069348]
[null,"  less amount used to purchase other vehicles",null,142000,0,0,0,0,142000,0.00382753411599757]
[null,"  less amount transferred to operating budget for maintenance/repair",null,493208,493208,493208,493208,493208,2466040,0.066470790362075]
[null,"  less amount used for maintenance/repair",null,980000,437945,494303,561338,599165,3072751,0.0828243611441243]
[null,"  less amount used to purchase capital outlay equipment",null,519578,0,0,0,0,519578,0.0140049473304351]
[null,"  less amount used to correct environmental problems",null,850000,0,0,0,0,850000,0.0229112957647742]
[null,"  less amount transferred to operating budget for salaries",null,529950,29950,29950,0,0,589850,0.015899091537473]
[null,"  less amount used to pay debt service for s.237 loans",null,0,0,0,0,0,0,0]
[null,"  less amount to pay debt service for COP's ",null,940000,1350000,1330000,1330000,1330000,6280000,0.169274044003273]
[null,"  less other (please be specific)",null,250000,0,0,0,0,250000,0.00673861640140418,"ALL Capital Outlay Expenditures"]
[null,"Net available 2-mills to construct new stu stations & core facilities",null,0,4960477,5069551,5180806,5294287,20505121,0.552704578733509,0.67]
[null,"P E C O New Construction",null,864993,0,0,0,0,864993,null,0.03]
[null,"C O & D S   Bond Proceeds  received on 20 March 1998",null,0,0,0,0,0,0,null,0]
[null,"C O & D S maximum potential bond proceeds",null,112000,0,0,0,0,112000,null,0]
[null,"Proceeds from 1/2 cent sales surtax authorized",null,0,1700000,1700000,1700000,1700000,6800000,null,0.22]
[null,"Proceeds from a s.237 loan",null,0,0,0,0,0,0,null,0]
[null,"Proceeds from local governmental infrastructure sales surtax",null,0,0,0,0,0,0,null,0]
[null,"Voted local bond referendum proceeds per s.9, Art VII State Const.",null,0,0,0,0,null,0,null,0]
[null,"Proceeds from Certificates of Participation (COP's)",null,0,0,0,0,null,0,null,0]
[null,"Classrooms First Bond proceeds amount authorized in FY 1997-98",null,493208,493208,493208,493208,493208,2466040,null,0.08]
[null,"Effort Index Grants",null,0,0,0,0,0,0]
[null,"Impact fees received",null,0,0,0,0,0,0,null,0]
[null,"Private donations",null,0,0,0,0,0,0,null,0]
[null,"Grants from local governments or not-for-profit organizations",null,0,0,0,0,0,0,null,0]
["4.","Flagler County  Total",null,1470201,7153685,7262759,7374014,7487495,30748154,1,1]
[]
["5 .","Schedule indicating which projects included in the tentative district facilities work program will be funded from current revenues projected"]
[null,"in paragraph 4 above."]
[null,null,null,"2002-03 ","2003-04 ","2004-05","2005-06","2006-07"]
[null,"Project Description","Student Stations","Actual Budget","Projected","Projected","Projected","Projected","5 YEAR TOTAL"]
[null,"New A School",824,300000,4566666,4566666,2566764,0,12000096]
[{"$nulls":7},0,0]
[null,null,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0]
["5.","Flagler County  Total",824,300000,4566666,4566666,2566764,0,12000096]
[]
["6 .","Schedule of options for generation of additional revenues by the district facilities work program which are not funded under paragraph 5 above."]
[null,"Additional anticipated revenues may include effort index grants and SIT Program awards."]
[null,null,null,"2002-03 ","2003-04 ","2004-05","2005-06","2006-07"]
[null,null,null,"Actual Budget","Projected","Projected","Projected","Projected","5 YEAR TOTAL"]
[null,null,null,0,0,0,0,0,0]
[null,"Other (Special Facilities Funds)",null,0,0,0,0,0,0]
["6.","Flagler County  Total",null,0,0,0,0,0,0]
[]
["7 .","Schedule indicating which projects included in the tentative district facilities work program in paragraph (2) 2. above which CANNOT be funded"]
[null,"from current revenues projected over the next 5-years."]
[null,null,null,"2002-03 ","2003-04 ","2004-05","2005-06","2006-07"]
[null,"Project Description","Student Stations","Actual Budget","Projected","Projected","Projected","Projected","5 YEAR TOTAL"]
[null,"New AAA  school",1602,530000,10904987,10904987,10904987,0,33244961]
[null,null,null,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0]
["7.","Flagler County  Total",1602,530000,10904987,10904987,10904987,0,33244961]
[]
[null,"NOTE: If the sum of the totals in paragraphs 5. and 7. above DO NOT equal the total in paragraph 2. above, the message \"Check Totals\" appears.   -- They should balance ! !"]
[null,"Project Description",null,"2002-03 ","2003-04 ","2004-05","2005-06","2006-07","5 YEAR TOTAL"]
[null,"This row is for \"Checking and Balancing\" only",null,"","","","","",""]
[]
["2.(b)","To the extent available, the tentative district facilities work program shall be based on information produced by the demographic and revenue"]
[null,"education estimating conferences."]
[]
["(3)","The adopted district facilities work program shall:"]
["(a)","Be a complete, balanced capital outlay financial plan for the district."]
["(b)","Set forth the proposed commitments and planned expenditures of the district to address the educational facilities needs of its students"]
[null,"and to adequately provide for the maintenance of the educational plant and ancillary facilities."]
[]
["(4)","The first year of the adopted district facilities work program shall constitute the capital outlay budget required in s. 235.18."]
[null,"The adopted district facilities work program shall include the information required in paragraphs (2) (a) 1., 2., and 3., based upon projects actually"]
[null,"funded in the program."]
{"$rows_empty":7}
["Respectfully submitted this ___________ day of ____________________, 2002."]
[]
[null,"SCHOOL BOARD OF ","Flagler County   COUNTY"]
[]
["DISTRICT SUPERINTENDENT:"]
[null,null,"Signature",null,null,"Name Printed",null,null,"Date"]
[]
["CHIEF FINANCIAL OFFICER:  ____________________________________________________________________________________________________________________________________________________________",{"$nulls":8}," "]
[null,null,"Signature",null,null,"Name Printed",null,null,"Date",null," "]
[]
["DISTRICT POINT-OF-CONTACT PERSON:  _________________________________________________________________________________________________________________________________________________",{"$nulls":8}," "]
[null,null,null,"Name Printed","Job Title","Phone number(s)",null,"E-Mail Address",null,null," "]

{"sheet":"EXPLANATIONS OF WORK PLAN","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}