{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["*****","99_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":"99_5YrWkPlan","index":1,"n_rows":321,"n_cols":25,"rows_kept":321,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["SCHOOL DISTRICT FACILITIES WORK PROGRAM -- WORKSHEET"]
["FLAGLER  SCHOOL  DISTRICT"]
["This work program worksheet must be filled out completely and a paper copy signed and submitted to the SMART Schools Clearinghouse, and a copy submitted ",{"$nulls":23},"The application must be filled out completely and a paper copy signed and submitted to the SMART Schools Clearinghouse, and a copy submitted electronically by September 1, 1998, and all data accurate as of July 15, 1998."]
["electronically in digital format, as you received it (not a fax), prior to September 15, 1999, and all data accurate as of July 15, 1999.",{"$nulls":23},"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","Date: ==>","1999-09-23",null,"For fiscal years","  1999-2000 through 2003-2004"]
[]
["Section 235.185 School district facilities work program; definitions; preparation, adoption, and amendment."]
[]
["(1)    DEFINITIONS"]
["(a)"]
["(b)"]
{"$rows_empty":7}
["(2)     PREPARATION OF TENTATIVE DISTRICT FACILITIES WORK PROGRAM"]
["(a)"]
[]
["1 .","A schedule of major repair and renovation projects necessary to maintain the educational plant and ancillary facilities"]
[null,"of the district."]
[null,null,null,"1999-00 ","2000-01 ","2001-02 ","2002-03 ","2003-04 "]
[null,"Project","Location","Actual Budget","Projected Cost","Projected Cost","Projected Cost","Projected Cost","5 YEAR TOTAL"]
[null,"Life & Safety",{"$nulls":6},0]
[null,"Fire Alarm","Bunnell Elementary School",30745,{"$nulls":4},30745]
[null,"Fire Alarm","Wadsworth Elementary School",23966,{"$nulls":4},23966]
[null,"Fire Alarm","Buddy Taylor Middle School",24200,{"$nulls":4},24200]
[null,"Fire Alarm","Flagler Palm Coast High School",7065,{"$nulls":4},7065]
[null,"Replace Intercom System","Buddy Taylor Middle School",16013,{"$nulls":4},16013]
[null,"Replace Bleachers","Bunnell Elementary School",22900,{"$nulls":4},22900]
[null,"Security Fence","Old Kings Elem School",18900," "," ",null,null,18900]
[null,"Security Fence","Indian Trails K-12 Center",8000,{"$nulls":4},8000]
[null,"Outside Lighting","Bunnell Elementary School",11800,{"$nulls":4},11800]
[null,"Wast Water Retention",{"$nulls":6},0]
[null,"Replace sewer main","Bunnell Elementary School",null,null,30000,null,null,30000]
[null,"Replace floor traps","Indian Trails K-12 Center",null,null,25000,null,null,25000]
[null,"Site Drainage",{"$nulls":6},0]
[null,"Site Drainage","Buddy Taylor Middle School",6000,{"$nulls":4},6000]
[null,"Roofing",{"$nulls":6},0]
[null,"Reroof","Bunnell Elementary School 100 Building",650000,{"$nulls":4},650000]
[null,"Reroof","Flagler Palm Coast High School 300 Bld",90000,{"$nulls":4},90000]
[null,"Reroof","Flagler Palm Coast High School 100 Bld",65000,{"$nulls":4},65000]
[null,"Reroof","Flagler Palm Coast High School 200 bld",262000,{"$nulls":4},262000]
[null,"Reroof","Flagler Palm Coast High School 400 bld",183000,{"$nulls":4},183000]
[null,"Reroof","Wadsworth Elementary School",850000,{"$nulls":4},850000]
[null,"Flooring",{"$nulls":6},0]
[null,"Carpet & Tile","Flagler Palm Coast High School",145940,{"$nulls":4},145940]
[null,"Carpet & Tile","Wadsworth Elementary School",68407,{"$nulls":4},68407]
[null,"Carpet & Tile","Bunnell Elementary School",30474,{"$nulls":4},30474]
[null,"Carpet & Tile","Old Kings Elem School",93046,{"$nulls":4},93046]
[null,"Other",{"$nulls":6},0]
[null,"Replace Lockers","Buddy Taylor Middle School",54430,{"$nulls":4},54430]
[null,"Replace Lockers","Flagler Palm Coast High School",null,null,null,150000,null,150000]
[null,"Restore Marquee& Repair Walls","Flagler Palm Coast High School",15200,{"$nulls":4},15200]
[null,"Painting & Waterproofing",{"$nulls":6},0]
[null,"Painting Interior","Wadsworth Elementary School",8000,8000,null,50000,null,66000]
[null,"Painting Interior","Bunnell Elementary School",null,45000,null,null,null,45000]
[null,"Painting Interior","Flagler Palm Coast High School",null,50000,0,100000,50000,200000]
[null,"Painting Interior","Indian Trails K-12 Center",null,null,22000,null,null,22000]
[null,"Painting Interior","Old Kings Elem School",18000,{"$nulls":4},18000]
[null,"Waterproofing Exterior","Buddy Taylor Middle School",30000,null,0,50000,null,80000]
[null,"Waterproofing Exterior","Flagler Palm Coast High School",82000,80000,null,null,null,162000]
[null,"Waterproofing Exterior","Bunnell Elem School",40000,null,40000,null,null,80000]
[null,"Waterproofing Exterior","Old Kings Elem School",null,40000,null,null,null,40000]
[null,"Restore Stadium","Flagler Palm Coast High School",150000,{"$nulls":4},150000]
[{"$nulls":8},0]
["1.","Flagler Total",null,3005086,223000,117000,350000,50000,3745086]
[]
["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,"1999-00","2000-01","2001-02","2002-03","2003-04"]
[null,"Project Description",null,"Actual Budget","Projected Cost","Projected Cost","Projected Cost","Projected Cost","5 YEAR TOTAL"]
[null,"New Consturction",{"$nulls":6},0]
[null,"Addition to","Flagler Palm Coast High School",1120000,0,null,null,null,1120000]
[null,"Plannning/construction Addition to"," ",null,1215554,2757464,null,null,3973018]
[null,"Planning/Construction K8 Center"," ",null,null,null,2796519,0,2796519]
[null,"New K8 Center Construction",{"$nulls":5},20000000,20000000]
["2 .","Flagler Total",null,1120000,1215554,2757464,2796519,20000000,27889537]
[]
[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,"1998-99 FISH Satisfactory","Actual 1998-99","Actual 1998-99","Actual 1998-99","New Stu Capacity to","Projected 2003-04","Projected 2003-04"]
[null,"Location","Student Stations","FISH Capacity ","CO-FTE ","Utilization","be added (removed)","CO-FTE ","Utilization"]
[null,"Bunnell Elem ",788,788,628,0.8,40,737,0.89]
[null,"Old Kings Elm",964,964,789,0.82,0,787,0.82]
[null,"Wadworth Elem ",868,868,723,0.83,null,737,0.85]
[null,"Indian Trails K-8 Center",1761,1761,1289,0.73,0,1659,0.94]
[null,"Buddy Taylor Middle School",866,866,792,0.91,313,962,0.82]
[null,"Flager Palm Coast High School ",1905,1905,1583,0.83,379,2264,0.99]
["2a.","Flagler Total",7152,7152,5804,0.81,732,7146,0.91]
[]
["2b.","Proposed Location of Planned Facilities"]
[null,"New K-8 Center - Lehigh Woods - Fall 2003 - 65 Acre Tract"]
[{"$nulls":6},"# of Units","Projected "]
["2c1.","Plans for the use and location of relocatable classroom facilities assigned student capacity.",null,null,null,"Number NOT meeting","projected","( increase ) /","Total age of all"]
[{"$nulls":5},"standards to be used","to be in use","decrease in # of","relocatables in"]
[null,"Location","Actual # of Units in 1998-99","Owner","Student Stations","as classroom space","in 2003-04","units by 2003-04","Column \"C\""]
[null,"Bunnell Elem ",5,"FCSB",125,0,11,-6]
[null,"Devurex",4,"Leased",100,0,4,0]
[null,"Old Kings Elem ",0,"Leased",0,0,0,0]
[null,"Wadsworth Elem ",1,"Leased",25,0,9,-8]
[null,"Indian Trails K-8 Center",10,"Leased",250,0,9,1]
[null,"Buddy Taylor Middle School",3,"Leased",75,0,4,-1]
[null,"Flagler Palm Coast High School",6,"Leased",180,0,0,6]
["2c1.","Flagler Total",29,null,755,0,37,-8,"Avg Age 0"]
[]
["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","1999-00","2000-01","2001-02","2002-03","2003-04","5 YEAR TOTAL"]
[null,"Bunnell Elem ",null,0]
[null,"Devurex ",0,0]
[null,"Old Kings Elem ",0,0,{"$nulls":4},0]
[null,"Wadsworth Elem ",0,0]
[null,"Indian Trails K-8 Center",0,0,{"$nulls":4},0]
[null,"Buddy Taylor Middle School",0,0,{"$nulls":4},0]
[null,"Flagler Palm Coast High School",11,0,{"$nulls":4},0]
["2c2.","Flagler Total",11,0,0,0,0,0,0]
[]
["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 1998-99","Owner","FISH Stu. Sta.","# Years Leased ","# leased 2003-04","FISH Stu. Sta.","# Years Leased "]
[null,"Bunnell Elem ",5,"SBFC",125,0,11,275," "]
[null,"Devurex ",4,"LEASED",100,5,4,100]
[null,"Old Kings Elem ",0," ",0,5,0,0]
[null,"Wadsworth Elem ",1,"LEASED",25,5,9,225]
[null,"Indian Trails K-8 Center",10,"LEASED",250,5,9,225]
[null,"Buddy Taylor Middle School",3,"LEASED",75,5,4,100]
[null,"Flagler Palm Coast High School",6,"LEASED",180,5,0,0," "]
["2c3.","Flagler Total",29,null,755,30,37,925,0]
[]
["2c4.","Plans for the use and location of Charter Schools, list current and PROJECTED.  (place each Charter School/location on a separate line)",{"$nulls":6},"Total charter students "]
[null,"Location-Type","# relocatable units or permanent classrooms ","Owner","Year Started","Student Stations","Students Enrolled","Years in Contract","projected for 2003-04"]
[null,"Charter Academy for Career Edc.",1,"Volusia/Flagler /DBCC",2000,1075,50,50,70]
[]
["2c4.","Flagler Total",1,null,null,1075,50,50,70]
[]
["2d.","Plans for multitrack scheduling, grade level organization, block scheduling, or other alternatives that reduce the need for permanent student stations."]
[]
[]
[]
[]
["2e.","Average Class Size (5 years out -- 2002-03) that will result if the district facilities work plan is fully implemented."]
[null,"NOTE: The average shall not include exceptional student education classes or prekindergarten classes.",null,null,null,"Actual Average","Projected","New Rooms to","Projected Average"]
[null,"Location","(ESE & PreK excluded) # CLASSROOMS","Capacity (NOT Stu Sta)","1998-99 CO-FTE","1998-99 Class size","2003-04 CO-FTE","be added (removed)","2003-04 Class size"]
[null,"Bunnell Elem ",33,728,655,19.85,783,6,20.08]
[null,"Deveurex",2,50,42,21,50,0,25]
[null,"Old Kings Elem ",35,964,774,22.11,925,0,26.43]
[null,"Wadsworth Elem ",32,868,714,22.31,854,8,21.35]
[null,"Indian Trails K-8 Center",51,155,1309,25.67,1566,-1,31.32]
[null,"Buddy Taylor Middle School",32,1179,833,26.03,996,14,21.65]
[null,"Flagler Palm Coast High School",68,2246,1667,24.51,1992,27,20.97]
["2e.","Flagler Total",253,6190,5994,"District Avg 24",7166,54,"District Avg 23"]
[]
["2f.","The number and percentage of district students (CO-FTE) planned to be educated in relocatable facilities during each year."]
[]
[null,"Site                              ",null,"1999-00","2000-01","2001-02","2002-03","2003-04","5 YEAR AVERAGE"]
[null,"Bunnell Elem ",null,125,125,125,275,275,185,null,{"$error":"#REF!"}]
[null,"Deveurex",null,42,42,42,42,42,42]
[null,"Old Kings Elem ",null,0,0,0,0,0,0]
[null,"Wadsworth Elem ",null,100,225,225,225,225,200]
[null,"Indian Trails K-8 Center",null,225,225,225,225,225,225]
[null,"Buddy Taylor Middle School",null,100,100,100,100,100,100]
[null,"Flagler Palm Coast High School",null,330,180,180,0,0,138]
["2f.","FLAGLER Total students in relocatables by year",null,922,897,897,867,867,890]
[null,"Total number of CO-FTE students projected by year",null,6182,6434,6690,6913,7146,6673]
[null,"Percent in relocatables by year",null,0.15,0.14,0.13,0.13,0.12,0.13]
[]
["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",1998,1998,1998,1998,1998,1998]
[{"$nulls":9},"Type of School","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/Hi/StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/Hi/StuSta"]
[{"$nulls":9},1,96,112,147,8492,13172,19094]
[null,"1997 State-wide totals - Gross Sq Ft per student station: Elem low 96, avg 112, high 147; Middle low 68, avg 108, high 131; High School low 127, avg 150, high 178 ",{"$nulls":7},2,68,108,131,11596,14169,17037]
[null,"1997 State-wide totals - Cost per student station: Elem low 8,341, avg 11,305, high 16,402; Middle low 7,478,avg 12,759, high 15,800; High School low 13,985, avg 20,182, high  28,785 ",{"$nulls":7},3,127,150,178,11385,25596,64760]
[]
["3a.","1999-00 Year","Type of School (new schools only)  Others=0","1999-00","1999-00","1999-00","1999-00","1998 State Avg","1998 State Avg","1998 State Avg","1999 Projected","1998 State Avg","1998 State Avg","1998 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,"Flagler Palm Coast H.S.",3,1120000,571,97831,171.33,127,150,178,1961.47,11385]
["3a.","FLAGLER Total 1999-00",null,1120000,571,97831," ",null,null,null,1961.47]
[]
["3b.","2000-2001 Year","Type of School (new schools only)  Others=0","2000-01","2000-01","2000-01","2000-01","1998 State Avg","1998 State Avg","1998 State Avg","2000 Projected","1998 State Avg","1998 State Avg","1998 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,"Planning Stag Addition to School",2,1215554,0,0,{"$error":"#DIV/0!"},68,108,131,{"$error":"#DIV/0!"},11596,14169,17037]
["3b","FLAGLER Total 2000-01",null,1215554,0,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[]
["3c.","2001-2002 Year","Type of School (new schools only)  Others=0","2001-02","2001-02","2001-02","2001-02","1998 State Avg","1998 State Avg","1998 State Avg","2001 Projected","1998 State Avg","1998 State Avg","1998 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,"Planning/Construction Addition",2,2757464,322,37131,115.31,68,108,131,8563.55,11596,14169,17037]
["3c","FLAGLER Total 2001-02",null,2757464,322,37131,115.31,null,null,null,8563.55]
[]
["3d.","2002-2003 Year","Type of School (new schools only)  Others=0","2002-03","2002-03","2002-03","2002-03","1998 State Avg","1998 State Avg","1998 State Avg","2002 Projected","1998 State Avg","1998 State Avg","1998 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,"Planning/Construction New K8",2,2796519,1956,250000,127.81,68,108,131,1429.71,11596,14169,17037]
["3d.","FLAGLER Total 2002-03",null,2796519,1956,250000,127.81,null,null,null,1429.71]
[]
["3e.","2003-2004 Year","Type of School (new schools only)  Others=0","2003-04","2003-04","2003-04","2003-04","1998 State Avg","1998 State Avg","1998 State Avg","2003 Projected","1998 State Avg","1998 State Avg","1998 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," "," "," ",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#VALUE!"},0,0,0]
["3e","FLAGLER Total 2003-04",null,0,0,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[]
["3f.","FLAGLER 5-Year Total",null,7889537,2849,384962]
[]
["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," "," ","1999-00","2000-01","2001-02","2002-03","2003-04"]
[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,4888895,4888895,4888895,4888895,4888895,24444475]
[null,"Value of the portion of the 2-Mills ACTUALLY levied.",null,4888895,4888895,4888895,4888895,4888895,24444475,"2 mill Expenditures"]
[null,"  less amount used to purchase school busses",null,280000,350000,350000,350000,350000,1680000,0.0687271868182892]
[null,"  less amount used to purchase other vehicles",null,20000,0,0,0,0,20000,0.000818180795455824]
[null,"  less amount transferred to operating budget for maintenance/repair",null,493208,493208,493208,493208,493208,2466040,0.100883328441294]
[null,"  less amount used for maintenance/repair",null,3005086,223000,117000,350000,50000,3745086,0.153207872126523]
[null,"  less amount used to purchase capital outlay equipment",null,1690572,1500000,193639,100000,500000,3984211,0.162990246262192]
[null,"  less amount used to correct environmental problems",null,0,0,0,0,0,0,0]
[null,"  less amount transferred to operating budget for salaries",null,0,0,0,0,0,0,0]
[null,"  less amount used to pay debt service for s.237 loans",null,435000,750000,750000,750000,750000,3435000,0.140522551619538]
[null,"  less amount to pay debt service for COP's ",null,1000000,1000000,1000000,1000000,1000000,5000000,0.204545198863956]
[null,"  less other (please be specific)","Relocatables ",110000,120000,130000,50000,150000,560000,0.0229090622727631,"ALL Capital Outlay Expenditures"]
[null,"Net available 2-mills to construct new stu stations & core facilities",null,-2144971,452687,1855048,1795687,1595687,3554138,0.145396372799989,0.34]
[null,"P E C O New Construction",null,671763,269659,409208,507624,454060,2312314,null,0.22]
[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,2100000,0,0,0,0,2100000,null,0.2]
[null,"Proceeds from 1/2 cent sales surtax authorized",null,0,0,0,0,0,0,null,0]
[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,0.24]
[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 Total",null,1120000,1215554,2757464,2796519,2542955,10432492,1.0000000000000002,1]
{"$rows_empty":10}
["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,"1999-00","2000-01","2001-02","2002-03","2003-04"]
[null,"Project Description",null,"Actual Budget","Projected","Projected","Projected","Projected","5 YEAR TOTAL"]
[null,"Flagler Palm Coast High School ",null,1120000,0,0,0,0,1120000]
[null,"Planning/Construction addition",null,0,1215554,2757464,0,0,3973018]
[null,"Planning/Construction K-8 Center",null,0,0,0,2796519,0,2796519]
[null,null,null,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0]
["5.","Flagler  Total",null,1120000,1215554,2757464,2796519,0,7889537]
[]
["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,"1999-00","2000-01","2001-02","2002-03","2003-04"]
[null,null,null,"Actual Budget","Projected","Projected","Projected","Projected","5 YEAR TOTAL"]
[null,"Effort Index Grants",null,0,0,0,0,0,0]
[null,"SIT Program awards",null,0,0,0,0,0,0]
[null,"Other (specify)",null,0,0,0,0,0,0]
["6.","Flagler 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,"1999-00","2000-01","2001-02","2002-03","2003-04"]
[null,"Project Description",null,"Actual Budget","Projected","Projected","Projected","Projected","5 YEAR TOTAL"]
[null,"New K-8 Center Construction",null,0,0,0,0,20000000,20000000]
[null,null,null,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0]
["7.","Flagler Total",null,0,0,0,0,20000000,20000000]
[]
[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,"1999-00","2000-01","2001-02","2002-03","2003-04","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."]
{"$rows_empty":10}
["(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."]
{"$rows_empty":7}
["Respectfully submitted this ___________ day of ____________________, 1999."]
[]
[null,"SCHOOL BOARD OF ","FLAGLER  COUNTY"]
[]
["DISTRICT SUPERINTENDENT:"]
[null,null,"Signature",null,null,"Name Printed",null,null,"Date"]
[]
["CHIEF FINANCIAL OFFICER:  ____________________________________________________________________________________________________________________________________________________________",{"$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"]}