{"text_format":"2","workbook":"xls","n_sheets":12,"sheets":["101-103, 111-113","251-255","Program Weights","FEFP Pg1","FEFP Pg2","FEFP Pg3","FEFP Pg4","Millage1","Millage2","Revenue","Rev Per FTE","Current Exp"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":3,"defined_names":35,"comments":0,"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":"101-103, 111-113","index":0,"n_rows":79,"n_cols":8,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["2012-2013 UFTE BY PROGRAM - BASIC PROGRAMS"]
[null,"BASIC\nGRADES  K-3","BASIC\nGRADES 4-8","BASIC\nGRADES 9-12","BASIC WITH\nESE SERVICES\nGRADES K-3","BASIC WITH\nESE SERVICES\nGRADES 4-8","BASIC WITH\nESE SERVICES \nGRADES 9-12","TOTAL\nBASIC"]
["DISTRICT",101,102,103,111,112,113]
["ALACHUA",6803.59,6505.63,6158.37,2007.61,3415.04,1394.03,26284.27]
["BAKER",1464.35,1675.56,932.51,224.83,199.93,137.58,4634.76]
["BAY",6920.86,7821.47,5765.47,1609.76,1773.93,858.82,24750.309999999998]
["BRADFORD",854.95,916.97,514.41,205.25,320.4,214.91,3026.89]
["BREVARD",16476.71,19304.74,15038.71,4583.82,6874.53,4219.83,66498.34]
["BROWARD",56067.43,73929.97,61574.97,11562.33,18380.55,12413.15,233928.39999999997]
["CALHOUN",565.93,648.46,397.72,207.51,162.5,141.29,2123.41]
["CHARLOTTE",3341.42,4672.32,4311.63,892.28,1273.01,854.87,15345.53]
["CITRUS",3896.25,4462.24,3625.67,658.43,1046.98,624.74,14314.31]
["CLAY",7433.68,9758.17,8623.5,2766.92,3727.24,1576.31,33885.81999999999]
["COLLIER",8462.78,11600.29,9303.24,1900.57,3774.07,2643.48,37684.43]
["COLUMBIA",2834.3,2999.63,1726.88,583.72,787.78,373.38,9305.69]
["DADE",64276.01,87356.17,70799.25,16986.54,32785.02,24624.6,296827.58999999997]
["DESOTO",1100.58,1434.22,925.38,310.67,316.39,183.3,4270.54]
["DIXIE",493.31,582.01,388.43,248.37,164.01,108.5,1984.6299999999999]
["DUVAL",35539.97,37334.04,27653.56,6501.13,8809.09,5799.21,121637.00000000001]
["ESCAMBIA",10914.3,11748.1,7554.11,2625.32,3421.82,2170.35,38434]
["FLAGLER",3125.36,4209.32,2846.74,518.49,735.13,508.01,11943.05]
["FRANKLIN",361.05,374.39,181.04,68.07,69.89,49.69,1104.13]
["GADSDEN",1599.27,1754.07,1040.14,298.12,324.97,228.53,5245.1]
["GILCHRIST",592.06,687.5,479.85,159.66,252.26,188.47,2359.7999999999997]
["GLADES",446.28,533.54,183.84,116.61,98.16,30.73,1409.1599999999999]
["GULF",501.33,623.68,403.76,62.32,116.18,120.81,1828.08]
["HAMILTON",430.48,511.31,335.09,99.08,71.85,42.5,1490.3099999999997]
["HARDEE",1301.59,1671.6,972.33,178.89,299.88,205.25,4629.54]
["HENDRY",1539.84,1966.89,1409.46,335.55,421.07,243.74,5916.55]
["HERNANDO",5758.6,7148.41,5075.96,891.99,1178.42,963.34,21016.720000000005]
["HIGHLANDS",3180.81,3733.22,2330.82,515.09,799.55,557.69,11117.18]
["HILLSBOROUGH",42788.42,54807.05,44939.99,12678,17545.49,7237.64,179996.59]
["HOLMES",943.5,1079,712.52,167.7,163.5,95,3161.22]
["INDIAN RIVER",4185.29,5233.21,3839.66,797.92,1261.41,852.65,16170.14]
["JACKSON",1803.5,2149.21,1358.83,418.11,360.27,200.12,6290.04]
["JEFFERSON",309.74,331.9,161.87,80,49.99,21.5,955]
["LAFAYETTE",285.65,374.54,201.49,73.03,67.54,41.07,1043.32]
["LAKE",10522.14,13085.7,9006.9,1675.39,2421.53,1736.25,38447.909999999996]
["LEE",20268.76,23990.4,17238.12,4538.55,7193.36,5009.46,78238.65000000001]
["LEON",8854.67,9952.69,7072.32,2479.3,2404.87,1522.95,32286.8]
["LEVY",1399.96,1491.92,912.93,426.47,632.56,402.5,5266.34]
["LIBERTY",382.94,457.19,319.12,70.25,61.94,87.38,1378.8200000000002]
["MADISON",660.64,711.35,528.11,247.78,182.54,162.62,2493.04]
["MANATEE",9898.13,12709.06,8688.98,3016.56,4282.37,2503.66,41098.759999999995]
["MARION",9978.52,11998.73,8829.71,2251.78,3559.64,2340.78,38959.159999999996]
["MARTIN",3503.82,4941.39,4582.77,983.26,1491.34,748.59,16251.170000000002]
["MONROE",1994.09,2151.49,1651.29,405.73,630.62,522.9,7356.12]
["NASSAU",2739.72,3504.6,2561.48,590.42,776.33,468.74,10641.289999999999]
["OKALOOSA",7923.48,8738.62,6766.15,1542,2107.01,1438.91,28516.170000000002]
["OKEECHOBEE",1273.71,1645.51,1294.11,393.36,631.52,481.95,5720.159999999999]
["ORANGE",39933.66,49572.03,40214.24,6474.25,13875.05,10291.63,160360.86]
["OSCEOLA",10846.87,15799.36,12197.51,1814.49,3257.19,2499.06,46414.48]
["PALM BEACH",35236.94,46674.69,42366.61,11494.2,15638.17,7349.97,158760.58000000002]
["PASCO",16477.37,19690.42,14186.96,2727.27,5558.94,3657.51,62298.469999999994]
["PINELLAS",23624.67,28347.69,25923.97,6177.01,8596.85,3861.93,96532.12]
["POLK",22741.08,27897.26,20611.66,3879.6,6263.44,4620.29,86013.33]
["PUTNAM",2828.67,3153.22,1892.8,703.75,915.79,549.76,10043.99]
["ST. JOHNS",7812.16,9484.73,8124.45,1719.49,3018.32,1134.99,31294.140000000003]
["ST. LUCIE",9378.59,12167.19,9124.64,1292.9,2204.23,1665.1,35832.65]
["SANTA ROSA",6457.8,8119.08,6332.83,1185.95,1681.73,650.28,24427.67]
["SARASOTA",8868.3,10520.11,9005.51,2538.78,4827.07,2498.96,38258.729999999996]
["SEMINOLE",14875.39,18486.93,15790.55,3044.35,5322.1,3309.16,60828.479999999996]
["SUMTER",2075.53,2458.21,1558.37,426.03,446.67,317.2,7282.009999999999]
["SUWANNEE",1593.37,1900.84,1207.6,224.34,382.25,260.99,5569.389999999999]
["TAYLOR",819.5,899.17,526.18,198.38,144.09,105.08,2692.4]
["UNION",623.54,670.03,414.85,128.78,180.83,97.83,2115.86]
["VOLUSIA",13890.04,17656.75,13604.61,3182.24,5144.03,3774.42,57252.09]
["WAKULLA",1233.08,1698.17,899.4,536.71,265.5,213.8,4846.660000000001]
["WALTON",2315.97,2571.9,1591.45,305.91,381.75,252.82,7419.799999999999]
["WASHINGTON",865.78,1029.47,811.18,202.01,297.09,140.43,3345.9599999999996]
["WASH-SPECIAL",0,10.17,59.89,0,2.83,43.18,116.07]
["FAMU LAB",147.92,175.79,145.35,4.5,6.85,2,482.40999999999997]
["FAU - PALM BEACH",182,292.5,292.55,22,35,3,827.05]
["FAU - ST. LUCIE",489.56,730.44,0,46.5,79.5,0,1346]
["FSU LAB-BROWARD",345.72,205,0,59.5,62,1,673.22]
["FSU LAB-LEON",330.88,605.13,543.42,27.5,82,72.92,1661.85]
["UF LAB",197,377.82,425.42,19,83.69,38.26,1141.19]
["VIRTUAL SCHOOL",1093.1,7141.28,29830.58,54,107.01,46.51,38272.48]
["STATE",601284.2600000001,753652.8599999998,618901.77,138443.97999999998,216283.45000000004,134809.86000000004,2463376.1799999997]

{"sheet":"251-255","index":1,"n_rows":79,"n_cols":7,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["2012-2013 UFTE BY PROGRAM - ESE, ESOL, CAREER, AND TOTAL PROGRAMS"]
[null,"ESE\nSUPPORT\nLEVEL IV","ESE\nSUPPORT\nLEVEL V","TOTAL\nESE\nSUPPORT","ESOL","CAREER\nEDUCATION\nGRADES 9-12","TOTAL\nUFTE"]
["DISTRICT",254,255,null,130,300]
["ALACHUA",83.94,19.05,102.99,378.14,474.36,27239.760000000002]
["BAKER",14.55,2.3,16.85,5.01,157.67,4814.29]
["BAY",488.29,73.72,562.01,318.43,357.42,25988.17]
["BRADFORD",8.5,1.89,10.39,0.67,75.1,3113.0499999999997]
["BREVARD",821.41,127.52,948.93,1474.75,1607.21,70529.23]
["BROWARD",1854.88,430.39,2285.27,21360.48,1830.66,259404.80999999997]
["CALHOUN",20.16,1.2,21.36,9.25,33.99,2188.0099999999998]
["CHARLOTTE",133,10.43,143.43,192.95,310.4,15992.310000000001]
["CITRUS",126.46,1.9,128.35999999999999,91.92,444.75,14979.34]
["CLAY",258.56,72.96,331.52,357.73,596.57,35171.63999999999]
["COLLIER",256.24,122.15,378.39,5144.42,192.58,43399.82]
["COLUMBIA",26.5,9.76,36.26,66.04,331.95,9739.94]
["DADE",1871.17,313.3,2184.4700000000003,48832,2972.89,350816.94999999995]
["DESOTO",5,3.04,8.04,445.83,65.95,4790.36]
["DIXIE",17.2,1.18,18.38,0,32.74,2035.75]
["DUVAL",817.27,305.3,1122.57,3239.79,763.48,126762.84000000001]
["ESCAMBIA",184.83,164.77,349.6,329.68,1193.37,40306.65]
["FLAGLER",45.3,5,50.3,245.53,447.83,12686.71]
["FRANKLIN",4.95,1,5.95,0,30.68,1140.7600000000002]
["GADSDEN",11.5,7.18,18.68,226.2,63.63,5553.610000000001]
["GILCHRIST",41.4,5.86,47.26,36.5,30.45,2474.0099999999998]
["GLADES",6.5,1,7.5,60.24,20.44,1497.34]
["GULF",23.64,8.47,32.11,0,20.56,1880.75]
["HAMILTON",14,6.62,20.62,76.31,2.8,1590.0399999999997]
["HARDEE",15.02,2.84,17.86,400.54,89.56,5137.5]
["HENDRY",13,5.32,18.32,634.7,263.09,6832.66]
["HERNANDO",133.52,28.68,162.20000000000002,395.85,533.6,22108.370000000006]
["HIGHLANDS",38.1,18.76,56.86,543.23,319.17,12036.44]
["HILLSBOROUGH",1172.74,208.23,1380.97,15752.74,1955.19,199085.49]
["HOLMES",4.5,0.34,4.84,0,54.2,3220.2599999999998]
["INDIAN RIVER",108.55,36.47,145.01999999999998,902.7,538.1,17755.96]
["JACKSON",84.14,17.12,101.26,41.09,170.37,6602.76]
["JEFFERSON",0,0.61,0.61,5.64,23.22,984.47]
["LAFAYETTE",2,0.24,2.24,58.94,71.05,1175.55]
["LAKE",249.56,29.87,279.43,1259.95,773,40760.28999999999]
["LEE",493.67,79.23,572.9,4272.49,1492.13,84576.17000000001]
["LEON",279.75,72.42,352.17,320.36,339.55,33298.88]
["LEVY",15.94,3.57,19.509999999999998,122.12,175.37,5583.34]
["LIBERTY",45.38,3,48.38,0,25.71,1452.91]
["MADISON",5.39,0,5.39,2.86,97.24,2598.5299999999997]
["MANATEE",300.58,41.56,342.14,3010.39,699.15,45150.439999999995]
["MARION",198.04,24.44,222.48,1131.53,1182.11,41495.28]
["MARTIN",152.93,58.54,211.47,1369.68,452.29,18284.61]
["MONROE",44.88,3.87,48.75,498.15,43.48,7946.5]
["NASSAU",33,10.16,43.16,64.38,324.25,11073.079999999998]
["OKALOOSA",190.67,69.83,260.5,552.63,371.27,29700.570000000003]
["OKEECHOBEE",11.5,1.59,13.09,682.83,107.45,6523.529999999999]
["ORANGE",2355.59,516.34,2871.9300000000003,18181.44,1024.26,182438.49]
["OSCEOLA",429.39,82.68,512.0699999999999,7752.16,1201.87,55880.58]
["PALM BEACH",1165.41,322.48,1487.89,15822.64,1726.15,177797.26]
["PASCO",633.29,260.12,893.41,1807.43,1230.62,66229.93]
["PINELLAS",744.75,131.88,876.63,3704.87,1650.51,102764.12999999999]
["POLK",377.38,227.57,604.95,7718.07,1297.15,95633.5]
["PUTNAM",23,6.47,29.47,457.81,179.82,10711.09]
["ST. JOHNS",173.18,52.22,225.4,161.64,669.67,32350.850000000002]
["ST. LUCIE",128.14,22.81,150.95,2082.15,856.16,38921.91]
["SANTA ROSA",188.2,44.06,232.26,115.64,506.99,25282.559999999998]
["SARASOTA",417.44,64.35,481.78999999999996,1739.63,528.01,41008.159999999996]
["SEMINOLE",356.41,53.23,409.64000000000004,1660.42,1206.84,64105.38]
["SUMTER",37.49,3.85,41.34,221.3,238.83,7783.48]
["SUWANNEE",4.4,0.54,4.94,184.19,80.47,5838.99]
["TAYLOR",9,1.2,10.2,0,41.3,2743.9]
["UNION",7.5,1.09,8.59,0,88.44,2212.8900000000003]
["VOLUSIA",624,94.88,718.88,2163.88,921.06,61055.909999999996]
["WAKULLA",20.5,9.58,30.08,3.66,114.48,4994.880000000001]
["WALTON",8,3.08,11.08,198.43,48.61,7677.919999999999]
["WASHINGTON",17,6.08,23.08,17.19,23.64,3409.8699999999994]
["WASH-SPECIAL",0,0,0,1.17,11.3,128.54]
["FAMU LAB",0,0,0,0,1.58,483.98999999999995]
["FAU - PALM BEACH",0,0,0,14.5,0,841.55]
["FAU - ST. LUCIE",11.33,0.95,12.28,43.5,0,1401.78]
["FSU LAB-BROWARD",1,0,1,12.28,0,686.5]
["FSU LAB-LEON",0,0,0,13.57,29.49,1704.9099999999999]
["UF LAB",0,0,0,0,0,1141.19]
["VIRTUAL SCHOOL",0,0,0,0,0,38272.48]
["STATE",18460.510000000002,4318.1399999999985,22778.650000000012,178992.24000000002,35835.280000000006,2700982.3500000006]

{"sheet":"Program Weights","index":2,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["2012-2013 FEFP PROGRAM WEIGHTS"]
["PROGRAM\nNUMBER","PROGRAM TITLE","COST\nFACTOR"]
[null,"BASIC PROGRAMS"]
[101,"Basic Education Grades K-3",1.117]
[102,"Basic Education Grades 4-8",1]
[103,"Basic Education Grades 9-12",1.02]
[null,"SPECIAL PROGRAMS FOR AT-RISK STUDENTS"]
[130,"ESOL/Intensive English Grades K-3",1.167]
[null,"SPECIAL PROGRAMS FOR EXCEPTIONAL STUDENTS"]
[254,"Support Level 4",3.524]
[255,"Support Level 5",5.044]
[null,"SPECIAL PROGRAMS FOR CAREER EDUCATION (9-12)"]
[300,"Career Education Grades 9-12",0.999]

{"sheet":"FEFP Pg1","index":3,"n_rows":78,"n_cols":8,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["2012-2013 FLORIDA EDUCATION FINANCE PROGRAM"]
["DISTRICT","PK-12\nUNWEIGHTED\nFTE","FUNDED\nWEIGHTED\nFTE","BASE\nFUNDING","DECLINING\nENROLLMENT\nSUPPLEMENT","SPARSITY\nSUPPLEMENT","STATE\nFUNDED\nDISCRETIONARY\nCONTRIBUTION","0.748 MILLS\nCOMPRESSION"]
["ALACHUA",27239.760000000006,29528.559999999998,103197554,0,0,0,1244312]
["BAKER",4814.29,5098.560000000001,17871623,55824,519751,0,1187830]
["BAY",25988.17,29019.5,99588489,0,0,0,0]
["BRADFORD",3113.0499999999993,3285.7999999999997,11463327,62941,728198,0,510852]
["BREVARD",70529.23,77166.90000000001,278118735,484669,0,0,6412518]
["BROWARD",259404.81,281991.86000000004,1034418029,0,0,0,0]
["CALHOUN",2188.0099999999998,2353.16,7793917,0,1183530,0,493156]
["CHARLOTTE",15992.31,17097.78,60403350,202295,0,0,0]
["CITRUS",14979.34,16086.249999999998,54870150,170387,1486402,0,0]
["CLAY",35171.64,38172.75,136033630,248918,0,0,6587648]
["COLLIER",43399.82,47272.880000000005,174679309,0,0,0,0]
["COLUMBIA",9739.94,10336.76,35595688,0,1022311,0,1788350]
["DADE",350816.94999999995,380368.88,1378935768,0,0,0,0]
["DESOTO",4790.36,5085.5,17838599,0,525085,0,741404]
["DIXIE",2035.75,2190.97,7330519,0,748937,0,391638]
["DUVAL",126762.84000000001,137583.28,499613076,0,0,0,9158615]
["ESCAMBIA",40306.65,43600.94000000001,150206776,0,0,0,4191489]
["FLAGLER",12686.71,13451.489999999998,46336038,63032,987541,0,0]
["FRANKLIN",1140.76,1224.24,4060515,99514,0,0,0]
["GADSDEN",5553.610000000001,5897.280000000001,20007842,94771,1498244,0,1061350]
["GILCHRIST",2474.01,2719.49,9285916,64867,1287757,0,453189]
["GLADES",1497.34,1598.6200000000001,5596656,20611,679679,0,144628]
["GULF",1880.7499999999998,2050.7999999999997,6847578,13204,830701,0,0]
["HAMILTON",1590.04,1734.7199999999996,5794058,3761,710015,0,38876]
["HARDEE",5137.5,5457.100000000001,18897665,0,463914,0,770933]
["HENDRY",6832.66,7271.890000000001,25708504,0,1421148,0,1273881]
["HERNANDO",22108.370000000003,23657.6,82687973,307563,0,0,2321600]
["HIGHLANDS",12036.44,12800.310000000003,43849858,0,1930353,0,949675]
["HILLSBOROUGH",199085.49,215706.14,782686244,0,0,0,26607776]
["HOLMES",3220.2599999999998,3389.4900000000002,11233639,0,1720071,0,863803]
["INDIAN RIVER",17755.96,19239.5,68583177,0,0,0,0]
["JACKSON",6602.76,7188.160000000001,24006267,116267,2300142,0,1323721]
["JEFFERSON",984.47,1042.8700000000001,3485857,35799,497710,0,0]
["LAFAYETTE",1175.55,1236.8200000000002,4092491,0,600882,0,249969]
["LAKE",40760.29,43613.57,152906818,0,0,0,3365985]
["LEE",84576.17,91057.43,333304101,0,0,0,0]
["LEON",33298.880000000005,36345.49999999999,124026480,0,0,0,1956975]
["LEVY",5583.34,6006.91,20414222,28556,2202946,0,799590]
["LIBERTY",1452.9099999999999,1640.7,5423004,0,710292,0,369475]
["MADISON",2598.5299999999997,2735.8099999999995,8996600,24251,746556,0,478831]
["MANATEE",45150.439999999995,48702.79999999999,176211269,0,0,0,0]
["MARION",41495.28,44356.810000000005,153351135,167045,0,0,4286047]
["MARTIN",18284.61,20116.69,71760556,0,0,0,0]
["MONROE",7946.499999999999,8574.5,31487246,80130,0,0,0]
["NASSAU",11073.080000000002,11745.2,41720905,6723,1827401,0,0]
["OKALOOSA",29700.57,32385.85,113287756,0,0,0,554510]
["OKEECHOBEE",6523.53,6930.36,24066536,31027,507797,0,1303923]
["ORANGE",182438.49,201933.77,728155217,0,0,0,5651944]
["OSCEOLA",55880.579999999994,60777.92,215087549,0,0,0,8217239]
["PALM BEACH",177797.26,194531.09,720350539,0,0,0,0]
["PASCO",66229.93000000001,72366.50000000001,256954133,0,0,0,9370210]
["PINELLAS",102764.12999999999,110966.12,397112282,0,0,0,0]
["POLK",95633.5,102958.88,364509703,0,0,0,17207336]
["PUTNAM",10711.09,11355.769999999999,39234953,56334,2078955,0,1408401]
["ST. JOHNS",32350.85,35147.11,124193539,0,0,0,0]
["ST. LUCIE",38921.91,41441.87000000001,146822355,0,0,0,3187315]
["SANTA ROSA",25282.559999999998,27198.280000000002,92363956,0,0,0,3521102]
["SARASOTA",41008.16,44928.840000000004,161140114,0,0,0,0]
["SEMINOLE",64105.38,69236.14000000001,247277876,0,0,0,4964321]
["SUMTER",7783.4800000000005,8286.78,28678891,0,99243,0,0]
["SUWANNEE",5838.990000000001,6147.270000000001,20767886,78956,1474486,0,1035837]
["TAYLOR",2743.8999999999996,2915.83,9733806,0,750626,0,94994]
["UNION",2212.89,2340.0400000000004,8090866,0,745201,0,642159]
["VOLUSIA",61055.909999999996,66385.39000000001,230055798,314740,0,0,3601078]
["WAKULLA",4994.88,5344.33,17932690,68120,493380,0,983792]
["WALTON",7677.919999999999,8109.360000000001,28175288,0,0,0,0]
["WASHINGTON",3409.87,3629.6199999999994,12069807,1703,1417765,0,593795]
["WASH-SPECIAL",128.54,130.79,434924,22467,0,0,0]
["FAMU LAB",483.98999999999995,504.77,1722493,34876,264266,151087,28444]
["FAU - PALM BEACH",841.55,872.67,3231505,0,0,452165,0]
["FAU - ST. LUCIE",1401.78,1503.72,5327456,16020,0,405185,114792]
["FSU LAB-BROWARD",686.5,737.0699999999999,2703761,0,0,259346,0]
["FSU LAB-LEON",1704.9099999999999,1792.6400000000003,6117259,0,700222,532222,100198]
["UF LAB",1141.19,1202.45,4202368,5507,592871,371183,52130]
["VIRTUAL SCHOOL",38272.479999999996,39264.23,140682951,0,0,13967159,229635]
["STATE",2700982.350000001,2928128.2300000004,10501205410,2980878,35754378,16138347,142887271]

{"sheet":"FEFP Pg2","index":4,"n_rows":78,"n_cols":8,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["2012-2013 FLORIDA EDUCATION FINANCE PROGRAM"]
["DISTRICT","0.250 MILLS\nCOMPRESSION","DJJ\nSUPPLEMENTAL\nALLOCATION","SAFE\nSCHOOLS","ESE\nGUARANTEED\nALLOCATION","SUPPLEMENTAL\nACADEMIC\nINSTRUCTION","INSTRUCTIONAL\nMATERIALS","STUDENT TRANSPORTATION"]
["ALACHUA",0,127242,825402,10791699,7557466,2185136,5300686]
["BAKER",397034,0,118905,1082431,1864920,368226,1321644]
["BAY",0,111704,693957,7831498,7340146,2080159,4156271]
["BRADFORD",0,0,121327,1218844,990338,239146,688439]
["BREVARD",2143383,123672,1645708,26737035,18732295,5474649,10831035]
["BROWARD",0,406869,5992556,85705852,53022979,19963156,29070530]
["CALHOUN",0,0,85667,782393,489544,175084,436255]
["CHARLOTTE",0,1923,419825,6001148,3604625,1248317,3275379]
["CITRUS",0,101684,377733,6589963,3381359,1136607,3637757]
["CLAY",2201745,0,594758,11451884,9651640,2673210,6633547]
["COLLIER",0,149591,736740,19282618,8498998,3418430,6723253]
["COLUMBIA",0,0,261370,3837625,3826561,745221,1966618]
["DADE",0,376812,9778183,126800708,116919085,26936716,24449388]
["DESOTO",0,28527,167256,2025428,1601851,368481,787963]
["DIXIE",130899,0,110364,535365,456254,161232,567260]
["DUVAL",0,317328,3399623,44230529,28923593,9655812,17655155]
["ESCAMBIA",0,180116,1167209,13832502,9302728,3061790,9847302]
["FLAGLER",0,0,285946,5270769,2728485,955582,3794819]
["FRANKLIN",0,0,85862,489606,312393,93742,369732]
["GADSDEN",354765,0,194373,1743701,1235042,420660,1590184]
["GILCHRIST",0,0,90081,976026,570871,201656,523293]
["GLADES",0,5982,88560,537076,305244,112939,192978]
["GULF",0,0,86876,222824,389186,143966,365353]
["HAMILTON",12991,0,95340,505034,355728,118669,312215]
["HARDEE",0,0,148743,1836647,1149802,396467,1010250]
["HENDRY",0,0,198242,2321940,1535293,519595,1334245]
["HERNANDO",0,0,511037,8817047,5171000,1689023,4213471]
["HIGHLANDS",317401,0,303354,3966823,2492877,929915,2484072]
["HILLSBOROUGH",0,529920,3756144,73796200,39146783,15523202,34275158]
["HOLMES",0,0,101763,1078521,706540,245550,649779]
["INDIAN RIVER",0,0,438954,5178277,3522562,1356800,3713051]
["JACKSON",0,18819,191121,2326429,1407381,508564,1625281]
["JEFFERSON",0,0,90065,538326,301887,76131,284353]
["LAFAYETTE",83546,0,74456,264840,212286,94356,172738]
["LAKE",0,0,801608,12489276,9566909,3116352,7782247]
["LEE",0,173230,1655449,36587396,17741423,6774584,20269321]
["LEON",0,128318,991692,16522040,9140513,2569329,4988222]
["LEVY",0,0,186523,1977978,1284408,418848,1494689]
["LIBERTY",0,216791,73964,508166,302340,117550,266816]
["MADISON",0,138084,117717,1210958,717882,197328,549275]
["MANATEE",0,160888,1178476,18518776,9055650,3643410,6743808]
["MARION",0,147192,898654,14976327,12685541,3131836,10013493]
["MARTIN",0,34692,402159,6564844,3652981,1520998,3847422]
["MONROE",0,4451,335902,2911587,1740526,598995,1021856]
["NASSAU",0,0,233045,2855060,2511917,840619,2671175]
["OKALOOSA",0,331440,590656,11115019,8409629,2345244,5677249]
["OKEECHOBEE",0,162349,193449,2737080,1651860,492111,1640996]
["ORANGE",0,252129,4400267,49585816,38846196,14463706,26260931]
["OSCEOLA",0,59789,1081592,14991430,12039064,4601813,10348252]
["PALM BEACH",0,232779,4150462,64223028,33967290,13862629,23875032]
["PASCO",0,124436,1421351,27092348,17875132,5065241,15053357]
["PINELLAS",0,432964,3092751,42172916,20692967,7883648,12949616]
["POLK",0,288542,1981353,33486145,22523508,7444327,20751526]
["PUTNAM",0,0,371779,3366428,2791194,810239,2390786]
["ST. JOHNS",0,205768,570075,9492651,6252795,2648465,7748026]
["ST. LUCIE",1065293,87829,793224,15425885,9302819,2988478,9252357]
["SANTA ROSA",0,18571,369584,8228574,7680238,2018015,5316771]
["SARASOTA",0,0,1114722,20832290,8288475,3095413,6165634]
["SEMINOLE",0,0,1181996,18380408,15374161,4817127,10718150]
["SUMTER",0,0,178794,2675610,1529114,633131,1124776]
["SUWANNEE",346194,0,162697,470797,1260960,441807,1379458]
["TAYLOR",0,0,113068,994423,636145,206804,593331]
["UNION",214628,23998,89341,547939,500979,168439,495155]
["VOLUSIA",1204023,202825,1615133,22353726,16272502,4647508,9899910]
["WAKULLA",328813,0,139563,1522755,975498,377560,2020850]
["WALTON",0,35532,201391,2031226,1301317,621600,1896280]
["WASHINGTON",198489,0,106711,800604,881058,265688,798114]
["WASH-SPECIAL",0,109607,954,742840,129998,11544,0]
["FAMU LAB",0,0,66252,20501,295165,39186,0]
["FAU - PALM BEACH",0,0,68905,91997,231493,125102,0]
["FAU - ST. LUCIE",0,0,73063,130119,416327,104963,0]
["FSU LAB-BROWARD",0,0,67755,156303,141712,52400,0]
["FSU LAB-LEON",0,0,75313,286956,285875,129845,0]
["UF LAB",0,0,71129,264902,297070,93117,0]
["VIRTUAL SCHOOL",0,0,0,0,0,5002725,0]
["STATE",8999204,6052393,64456019,947950732,636958373,211665913,420264335]

{"sheet":"FEFP Pg3","index":5,"n_rows":78,"n_cols":7,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["2012-2013 FLORIDA EDUCATION FINANCE PROGRAM"]
["DISTRICT","TEACHERS\nLEAD","READING PROGRAM","VIRTUAL\nEDUCATION\nCONTRIBUTION","GROSS\nSTATE AND LOCAL FEFP","LESS REQUIRED\nLOCAL EFFORT","PRIOR-\nYEAR\nADJUSTMENTS"]
["ALACHUA",321099,1307778,26202,132884576,62790519,173747]
["BAKER",58329,321564,0,25168081,4169921,19139]
["BAY",303525,1266063,75580,123447392,74193664,-291728]
["BRADFORD",38042,247495,16094,16325043,4723405,22254]
["BREVARD",857478,3329551,181837,355072565,147353891,286622]
["BROWARD",3125460,12071007,204952,1243981390,666984184,-778373]
["CALHOUN",26128,205084,23165,11693923,2309250,1567]
["CHARLOTTE",194420,813154,24523,76188959,63522914,-56967]
["CITRUS",181681,749200,0,72682923,42781610,60776]
["CLAY",427438,1687304,126294,178318016,45963261,-176222]
["COLLIER",517873,2133978,3942,216144732,193656823,153103]
["COLUMBIA",116665,526422,7213,49694044,12564727,64195]
["DADE",4203393,16053011,133281,1704586345,1053568881,1551562]
["DESOTO",56306,321182,0,24462082,7298666,24571]
["DIXIE",24099,199728,3342,10659637,2599860,15078]
["DUVAL",1519183,5889626,256656,620619196,263417960,-289200]
["ESCAMBIA",482097,1851120,186495,194309624,79259446,228171]
["FLAGLER",154418,650561,17493,61244684,36148377,32869]
["FRANKLIN",15544,161932,0,5688840,5504975,3252]
["GADSDEN",65942,346255,1110,28614239,6921634,-326072]
["GILCHRIST",30006,222328,289,13706279,3442862,4313]
["GLADES",18207,179687,0,7882247,2880462,4432]
["GULF",22432,194146,0,9116266,6516031,4015]
["HAMILTON",18744,181969,14034,8161434,4174737,-2726]
["HARDEE",61438,333423,17984,25087266,8201321,28526]
["HENDRY",81413,412144,930,34807335,8839377,33944]
["HERNANDO",271076,1070724,198838,107259352,40550458,-218385]
["HIGHLANDS",142946,621825,8636,57997735,24436347,39909]
["HILLSBOROUGH",2360614,9161442,239912,988083395,355507415,92108]
["HOLMES",38598,244841,0,16883105,2398675,3355]
["INDIAN RIVER",212325,907698,3642,83916486,70206151,15758]
["JACKSON",80042,392469,12016,34308519,8139040,-20927]
["JEFFERSON",11911,155290,0,5477329,3093561,3415]
["LAFAYETTE",14070,162302,373,6022309,1309870,-944]
["LAKE",490047,1882327,138988,192540557,79699466,-310409]
["LEE",1014848,3967394,137792,421625538,287920098,480026]
["LEON",403192,1548522,69623,162344906,74738734,-389217]
["LEVY",67034,350952,3477,29229223,8541632,11527]
["LIBERTY",17131,177680,0,8183209,1218201,-44710]
["MADISON",31093,218984,2413,13429972,3638078,-27723]
["MANATEE",539407,2151685,66347,218269716,127223761,7184]
["MARION",501515,1887463,114014,202160262,79940036,-159224]
["MARTIN",216747,944423,0,88944822,79599476,51959]
["MONROE",97156,478936,0,38756785,35463702,-104576]
["NASSAU",132682,597218,2755,53399500,34267595,-1483]
["OKALOOSA",352181,1424402,50108,144138194,72985923,-308066]
["OKEECHOBEE",78110,393166,0,33258404,8428909,-20949]
["ORANGE",2193576,8531161,125779,878466722,431912404,-78940]
["OSCEOLA",667237,2601024,169958,269864947,84533203,240426]
["PALM BEACH",2122431,8440953,144571,871369714,671396010,-940098]
["PASCO",784737,3084926,399758,337225629,103354472,26093]
["PINELLAS",1212609,4704902,140959,490395614,312923713,-301901]
["POLK",1142512,4328075,91992,473755019,127919926,-956289]
["PUTNAM",129480,568485,22728,53229762,18076701,-47864]
["ST. JOHNS",385285,1550453,82117,153129174,95399751,-22260]
["ST. LUCIE",474915,1812002,118237,191330709,79308699,167650]
["SANTA ROSA",306123,1182561,234381,121239876,43098278,-8132]
["SARASOTA",492699,1977489,54578,203161414,182690766,173507]
["SEMINOLE",762646,2973086,385858,306835629,133037846,141791]
["SUMTER",91642,446476,9394,35467071,31407361,-4832]
["SUWANNEE",71619,355039,8030,27853766,7785075,30033]
["TAYLOR",32345,227505,382,13383429,6410424,-7965]
["UNION",26282,208516,3068,11756571,1322446,12324]
["VOLUSIA",736023,2774030,115697,293792993,136688200,-191759]
["WAKULLA",60682,322270,4032,25230005,6317908,30993]
["WALTON",90939,440656,0,34794229,30916026,-16200]
["WASHINGTON",40646,254505,6821,17435706,4895583,-20722]
["WASH-SPECIAL",1649,120027,0,1574010,0,13752]
["FAMU LAB",6476,134909,0,2763655,0,1925]
["FAU - PALM BEACH",9480,152350,0,4362997,0,167]
["FAU - ST. LUCIE",16926,176576,0,6781427,0,4264]
["FSU LAB-BROWARD",8152,146251,0,3535680,0,2295]
["FSU LAB-LEON",20351,185705,0,8433946,0,5659]
["UF LAB",13826,163572,3373,6131048,0,5691]
["VIRTUAL SCHOOL",0,1741041,37393361,199016872,0,1291723]
["STATE",31895373,130000000,41885424,13199094050,6718490678,-559193]

{"sheet":"FEFP Pg4","index":6,"n_rows":78,"n_cols":7,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["2012-2013 FLORIDA EDUCATION FINANCE PROGRAM"]
["DISTRICT","PRORATION\nTO FUNDS\nAVAILABLE","NET\nSTATE\nFEFP","McKAY\nSCHOLARSHIP\nADJUSTMENTS","INSTRUCTIONAL\nMATERIALS\nADJUSTMENTS","PRIOR-YEAR\nSCHOLARSHIP\nADJUSTMENTS","ADJUSTED\nNET\nSTATE\nFEFP"]
["ALACHUA",-454473,69813331,-1295977,-17696,692,68500350]
["BAKER",-86076,20931223,-178372,-2223,-2419,20748209]
["BAY",-422198,48539802,-1081158,-12051,17008,47463601]
["BRADFORD",-55833,11568059,-327979,-4601,1657,11237136]
["BREVARD",-1214370,206790926,-7632933,-95373,-104300,198958320]
["BROWARD",-4254492,571964341,-17917239,-194498,75518,553928122]
["CALHOUN",-39994,9346246,0,0,266,9346512]
["CHARLOTTE",-260571,12348507,-605622,-7995,-22586,11712304]
["CITRUS",-248580,29713509,-277285,-4032,1148,29433340]
["CLAY",-609858,131568675,-2078233,-27113,-1722,129461607]
["COLLIER",-739228,21901784,-1311006,-12285,-4101,20574392]
["COLUMBIA",-169957,37023555,-1024730,-12840,1015,35987000]
["DADE",-5829790,646739236,-35141447,-346223,-155310,611096256]
["DESOTO",-83662,17104325,-189265,-2691,-2385,16909984]
["DIXIE",-36457,8038398,-372771,-5187,-2051,7658389]
["DUVAL",-2122556,354789480,-19144782,-228998,-27385,335388315]
["ESCAMBIA",-664551,114613798,-1590075,-20540,-9180,112994003]
["FLAGLER",-209461,24919715,-213242,-2445,-2429,24701599]
["FRANKLIN",-19456,167661,-11929,-83,0,155649]
["GADSDEN",-97862,21268671,-320132,-5005,1141,20944675]
["GILCHRIST",-46876,10220854,-238816,-3440,0,9978598]
["GLADES",-26958,4979259,-25864,-413,0,4952982]
["GULF",-31178,2573072,-120025,-1008,0,2452039]
["HAMILTON",-27913,3956058,-55198,-950,3268,3903178]
["HARDEE",-85800,16828671,-119584,-1716,0,16707371]
["HENDRY",-119043,25882859,-137954,-1976,0,25742929]
["HERNANDO",-366833,66123676,-1082488,-12513,-3171,65025504]
["HIGHLANDS",-198356,33402941,-163642,-2330,1816,33238785]
["HILLSBOROUGH",-3379306,629288782,-8165719,-94884,-37276,620990903]
["HOLMES",-57741,14430044,0,0,0,14430044]
["INDIAN RIVER",-286999,13439094,-335593,-4465,-1004,13098032]
["JACKSON",-117337,26031215,-85029,-1117,0,25945069]
["JEFFERSON",-18733,2368450,-58252,-779,0,2309419]
["LAFAYETTE",-20597,4690898,-13090,-237,0,4677571]
["LAKE",-658500,111872182,-1627293,-22776,4291,110226404]
["LEE",-1441985,132743481,-2555409,-28229,-8194,130151649]
["LEON",-555229,86661726,-2097708,-24747,-8177,84531094]
["LEVY",-99966,20599152,-485294,-7238,0,20106620]
["LIBERTY",-27987,6892311,-13989,-234,0,6878088]
["MADISON",-45931,9718240,-49923,-798,0,9667519]
["MANATEE",-746496,90306643,-2998435,-30580,-2414,87275214]
["MARION",-691400,121369602,-1615199,-21714,2950,119735639]
["MARTIN",-304197,9093108,-600363,-7483,-1257,8484005]
["MONROE",-132551,3055956,-40319,-385,0,3015252]
["NASSAU",-182630,18947792,-517832,-7079,3378,18426259]
["OKALOOSA",-492961,70351244,-1889389,-20117,-4879,68436859]
["OKEECHOBEE",-113746,24694800,-202926,-2717,0,24489157]
["ORANGE",-3004410,443470968,-13613767,-157404,-19178,429680619]
["OSCEOLA",-922955,184649215,-3210762,-43306,-72927,181322220]
["PALM BEACH",-2980138,196053468,-8450827,-103487,4108,187503262]
["PASCO",-1153332,232743918,-3590177,-42256,5932,229117417]
["PINELLAS",-1677183,175492817,-6177042,-77786,-8754,169229235]
["POLK",-1620271,343258533,-3798202,-51205,-56757,339352369]
["PUTNAM",-182049,34923148,-214433,-3042,1108,34706781]
["ST. JOHNS",-523711,57183452,-1267170,-13791,2572,55905063]
["ST. LUCIE",-654363,111535297,-1101784,-14621,6396,110425288]
["SANTA ROSA",-414648,77718818,-287007,-3957,-4119,77423735]
["SARASOTA",-694824,19949331,-2648897,-28028,-35182,17237224]
["SEMINOLE",-1049397,172890177,-3589576,-38663,367,169262305]
["SUMTER",-121300,3933578,-95929,-1580,0,3836069]
["SUWANNEE",-95262,20003462,-331453,-5660,2799,19669148]
["TAYLOR",-45772,6919268,-40331,-546,0,6878391]
["UNION",-40208,10406241,-64578,-882,0,10340781]
["VOLUSIA",-1004790,155908244,-3011419,-37057,3470,152863238]
["WAKULLA",-86288,18856802,-103151,-1748,0,18751903]
["WALTON",-118998,3743005,-93917,-1280,0,3647808]
["WASHINGTON",-59631,12459770,-112633,-1126,-16154,12329857]
["WASH-SPECIAL",-5383,1582379,0,0,0,1582379]
["FAMU LAB",-9452,2756128,0,0,0,2756128]
["FAU - PALM BEACH",-14922,4348242,-13877,-405,0,4333960]
["FAU - ST. LUCIE",-23193,6762498,-11170,-94,0,6751234]
["FSU LAB-BROWARD",-12092,3525883,-59317,-638,0,3465928]
["FSU LAB-LEON",-28845,8410760,-17207,-308,0,8393245]
["UF LAB",-20969,6115770,-4845,-84,0,6110841]
["VIRTUAL SCHOOL",-680650,199627945,-17930,-528,0,199609487]
["STATE",-45141710,6434902469,-167936911,-1931286,-472411,6264561861]

{"sheet":"Millage1","index":7,"n_rows":69,"n_cols":11,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,0,0,10],[70,0,70,10]],"flags":["formulas_cached_only"]}
["  2012-2013 SCHOOL DISTRICT MILLAGE RATES"]
["DISTRICT","REQUIRED\nLOCAL\nEFFORT\nMILLAGE","PRIOR\nPERIOD\nFUNDING\nADJUSTMENT\nMILLAGE","DISCRETIONARY\nLOCAL\nMILLAGE","CRITICAL\nNEEDS\nOPERATING\nMILLAGE","ADDITIONAL\nOPERATING\nMILLAGE\n(VOTED)","LOCAL\nCAPITAL\nIMPROVEMENT\nMILLAGE","DISCRETIONARY\nCAPITAL\nIMPROVEMENT","CRITICAL\nNEEDS\nCAPITAL\nOUTLAY\nMILLAGE","DEBT\nSERVICE\nMILLAGE\n(VOTED)","TOTAL\nMILLAGE\nLEVIED"]
["ALACHUA",5.301,0,0.748,0,1,1.5,0,0,0,8.549]
["BAKER",5.216,0,0.748,0.25,0,1.5,0,0,0,7.714]
["BAY",5.163,0.024,0.748,0,0,0.923,0,0,0,6.8580000000000005]
["BRADFORD",5.487,0,0.748,0,0,1.5,0,0,0,7.735]
["BREVARD",5.581,0.017,0.748,0.25,0,1.5,0,0,0,8.096]
["BROWARD",5.091,0.117,0.748,0,0,1.5,0,0,0,7.456]
["CALHOUN",5.424,0.012,0.748,0,0,1.05,0,0,0,7.234]
["CHARLOTTE",5.164,0.079,0.748,0,0,1.5,0,0,0,7.491]
["CITRUS",5.129,0.012,0.748,0,0,1.5,0,0.25,0,7.638999999999999]
["CLAY",5.323,0,0.748,0.25,0,1.5,0,0,0,7.821000000000001]
["COLLIER",3.317,0.011,0.748,0,0.25,1.25,0,0,0,5.5760000000000005]
["COLUMBIA",5.151,0.013,0.748,0,0,1.5,0,0,0,7.412]
["DADE",5.338,0.219,0.647,0,0,1.5,0.061,0,0.233,7.998]
["DESOTO",5.272,0,0.748,0,0,1.5,0,0,0,7.5200000000000005]
["DIXIE",5.35,0.049,0.748,0.25,0,1.5,0,0,0,7.897]
["DUVAL",5.204,0.148,0.748,0,0,1.5,0,0,0,7.6]
["ESCAMBIA",5.51,0,0.748,0,0,1.5,0,0,0,7.758]
["FLAGLER",5.444,0.001,0.748,0.25,0,1.5,0,0,0,7.9430000000000005]
["FRANKLIN",3.135,0.007,0.748,0,0.5,1,0,0,0,5.39]
["GADSDEN",5.184,0.037,0.748,0.25,0,1.5,0,0,0,7.719]
["GILCHRIST",5.544,0.121,0.748,0,0,1.5,0,0,0,7.912999999999999]
["GLADES",5.245,0.029,0.748,0,0,1.5,0,0,0,7.522]
["GULF",4.827,0.011,0.748,0,1,0.4,0,0,0,6.986000000000001]
["HAMILTON",5.668,0,0.748,0.25,0,1.5,0,0,0,8.166]
["HARDEE",5.406,0,0.748,0,1,0.5,0,0,0,7.654]
["HENDRY",5.245,0.127,0.748,0,0,1.5,0,0,0,7.62]
["HERNANDO",5.159,0.047,0.748,0,0,1.5,0,0,0,7.454]
["HIGHLANDS",5.2,0,0.748,0.25,0,1.5,0,0,0,7.698]
["HILLSBOROUGH",5.629,0,0.748,0,0,1.5,0,0,0,7.877]
["HOLMES",5.425,0.018,0.748,0,0,0,0,0,0,6.191]
["INDIAN RIVER",5.411,0.014,0.748,0.25,0,1.5,0,0,0.39,8.313]
["JACKSON",5.409,0,0.748,0,0,0.25,0,0,0,6.407]
["JEFFERSON",5.417,0.037,0.748,0,0,1.5,0,0,0,7.702]
["LAFAYETTE",5.265,0,0.748,0.25,0,1.5,0,0,0,7.763]
["LAKE",5.072,0,0.748,0,0,1.5,0,0,0,7.32]
["LEE",5.257,0.079,0.748,0,0,1.5,0,0,0,7.584]
["LEON",5.378,0.081,0.748,0,0,1.5,0,0,0,7.707000000000001]
["LEVY",5.025,0.022,0.748,0,0,1.5,0,0,0,7.295000000000001]
["LIBERTY",5.377,0.008,0.748,0,0,0,0,0,0,6.133]
["MADISON",5.61,0.002,0.748,0,0,1.5,0,0,0,7.86]
["MANATEE",5.312,0.029,0.748,0,0,1.5,0,0,0,7.589]
["MARION",5.384,0.039,0.748,0,0,1.5,0,0,0,7.671]
["MARTIN",4.622,0.034,0.748,0,0,1.5,0,0,0,6.904]
["MONROE",1.893,0.019,0.748,0,0.5,0.5,0,0,0,3.66]
["NASSAU",5.342,0.13,0.748,0,0,1.323,0,0,0,7.542999999999999]
["OKALOOSA",5.218,0.01,0.748,0,0,1.5,0,0,0,7.476]
["OKEECHOBEE",5.65,0,0.748,0,0,1.5,0,0,0,7.898000000000001]
["ORANGE",5.209,0.021,0.748,0,1,1.5,0,0,0,8.478]
["OSCEOLA",5.054,0.021,0.748,0,0,1.5,0,0,0,7.323]
["PALM BEACH",5.257,0.023,0.702,0,0.25,1.5,0.046,0,0,7.778]
["PASCO",5.087,0.006,0.748,0,0,1.5,0,0,0,7.341]
["PINELLAS",5.535,0.019,0.748,0,0.5,1.5,0,0,0,8.302]
["POLK",5.238,0.006,0.748,0,0,1.5,0,0,0,7.492000000000001]
["PUTNAM",5.272,0,0.748,0,0,1.5,0,0,0,7.5200000000000005]
["ST. JOHNS",5.427,0.008,0.748,0,0,1.5,0,0,0,7.683]
["ST. LUCIE",5.273,0,0.748,0.25,0,1.5,0,0,0,7.771]
["SANTA ROSA",5.504,0.016,0.748,0,0,1.4,0,0,0,7.667999999999999]
["SARASOTA ",4.558,0.01,0.748,0,1,1.5,0,0,0,7.816]
["SEMINOLE",5.289,0.016,0.748,0,0,1.5,0,0,0,7.553]
["SUMTER",4.226,0.008,0.748,0,0,1.5,0,0,0,6.482]
["SUWANNEE",5.153,0,0.748,0.25,0,1.5,0,0,0,7.651]
["TAYLOR",5.196,0,0.748,0,0.25,1.5,0,0,0,7.694]
["UNION",5.536,0,0.748,0.25,0,1.5,0,0,0,8.033999999999999]
["VOLUSIA",5.368,0.022,0.748,0.25,0,1.5,0,0,0,7.888000000000001]
["WAKULLA",5.438,0,0.748,0.25,0,1.5,0,0,0.55,8.486]
["WALTON",2.863,0.002,0.748,0,0.5,0.9,0,0,0,5.013]
["WASHINGTON",5.457,0.02,0.748,0.25,0,1.5,0,0,0,7.975]

{"sheet":"Millage2","index":8,"n_rows":72,"n_cols":5,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
[" 2012-2013  OPERATING TAX MILLAGE AND PROPERTY VALUES"]
["DISTRICT","OPERATING\nTAX\nMILLAGE","2012\nTAX\nROLL","OPERATING\nTAX\nYIELD 1","REQUIRED\nLOCAL\nEFFORT"]
["ALACHUA",7.049,12338575890,83495637,62790519]
["BAKER",6.214,832758312,4967770,4169921]
["BAY",5.9350000000000005,14969023087,85287506,74193664]
["BRADFORD",6.235,896703716,5367310,4723405]
["BREVARD",6.596000000000001,27502891297,174152708,147353891]
["BROWARD",5.956,136471261280,780309919,666984184]
["CALHOUN",6.184,443486212,2632818,2309250]
["CHARLOTTE",5.991,12813652544,73695929,63522914]
["CITRUS 2",5.888999999999999,7409546139,41889425,42781610]
["CLAY",6.321000000000001,8994626566,54580833,45963261]
["COLLIER",4.3260000000000005,60815754454,252565396,193656823]
["COLUMBIA",5.912,2540915774,14421018,12564727]
["DADE",6.204000000000001,205595276179,1224492570,1053568881]
["DESOTO",6.0200000000000005,1442104862,8334212,7298666]
["DIXIE",6.397,506203202,3108655,2599860]
["DUVAL",6.1,52727461228,308772013,263417960]
["ESCAMBIA",6.258,14984014979,90019167,79259446]
["FLAGLER",6.4430000000000005,6916708211,42781777,36148377]
["FRANKLIN",4.39,1829138293,7708720,5504975]
["GADSDEN",6.219,1390824761,8303558,6921634]
["GILCHRIST",6.412999999999999,646882228,3982517,3442862]
["GLADES",6.022,572065107,3307177,2880462]
["GULF",6.586,1406159594,8890528,6516031]
["HAMILTON",6.666,767234365,4909809,4174737]
["HARDEE",7.154,1580289026,10853172,8201321]
["HENDRY",6.12,1755516647,10314011,8839377]
["HERNANDO",5.954,8187644911,46799268,40550458]
["HIGHLANDS",6.198,4895101655,29126246,24436347]
["HILLSBOROUGH",6.377,65787924029,402748408,355507415]
["HOLMES",6.191,460575011,2737363,2398675]
["INDIAN RIVER",6.423,13515321926,83336556,70206151]
["JACKSON",6.157,1567418544,9264572,8139040]
["JEFFERSON",6.202,594878902,3541861,3093561]
["LAFAYETTE",6.263,259154446,1558161,1309870]
["LAKE",5.82,16368351124,91453251,79699466]
["LEE",6.084,57050935603,333213977,287920098]
["LEON",6.207000000000001,14476171065,86259450,74738734]
["LEVY",5.795000000000001,1770653447,9850499,8541632]
["LIBERTY",6.133,235997721,1389479,1218201]
["MADISON",6.36,675519594,4124452,3638078]
["MANATEE",6.089,24948183527,145833110,127223761]
["MARION",6.171,15466357820,91625178,79940036]
["MARTIN",5.404,17939446382,93066978,79599476]
["MONROE",3.16,19514715142,59199840,35463702]
["NASSAU",6.22,6682031294,39899745,34267595]
["OKALOOSA",5.976,14570142514,83588325,72985923]
["OKEECHOBEE",6.398000000000001,1554002480,9544808,8428909]
["ORANGE",6.978,86371425332,578591814,431912404]
["OSCEOLA",5.823,17422916358,97395496,84533203]
["PALM BEACH",6.231999999999999,133036112620,795917812,671396010]
["PASCO",5.841,21163929301,118673771,103354472]
["PINELLAS",6.8020000000000005,58891093300,384554128,312923713]
["POLK",5.992000000000001,25439084096,146333752,127919926]
["PUTNAM",6.0200000000000005,3571679991,20641453,18076701]
["ST. JOHNS",6.183,18311173953,108689269,95399751]
["ST. LUCIE",6.271,15667215694,94319145,79308699]
["SANTA ROSA",6.268,8156620527,49080670,43098278]
["SARASOTA",6.316,41751400094,253153769,182690766]
["SEMINOLE",6.053,26201756304,152255262,133037846]
["SUMTER",4.982,7741599989,37025905,31407361]
["SUWANNEE",6.151,1573734376,9292839,7785075]
["TAYLOR",6.194,1285128060,7641680,6410424]
["UNION",6.534,248834587,1560850,1322446]
["VOLUSIA",6.388000000000001,26524504827,162660995,136688200]
["WAKULLA",6.436,1210215927,7477392,6317908]
["WALTON",4.1129999999999995,11248408398,44414116,30916026]
["WASHINGTON",6.475,934499895,5808851,4895583]
["STATE",null,1371420934719,8012794651,6718490678]
["1.   BASED UPON 96% OF TAX ROLL."]
["2.  ADJUSTED FOR VALUE OF PROPERTY CONTESTED IN COURT AND GOOD-FAITH RLE TAX PAYMENTS."]

{"sheet":"Revenue","index":9,"n_rows":70,"n_cols":8,"rows_kept":70,"cut":false,"hidden":false,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["2012-2013 ALL GOVERNMENTAL FUNDS REVENUES\n(INCLUDES CAPITAL OUTLAY, DEBT SERVICE, PRE-K, AND ADULT REVENUES)"]
["DISTRICT","FEDERAL\nREVENUES","% OF\nTOTAL","STATE\nREVENUES","% OF\nTOTAL","LOCAL\nREVENUES","% OF\nTOTAL","TOTAL\nREVENUES"]
["ALACHUA",35351754.07,0.1415,102948995.5,0.4121,111541568.84,0.4464,249842318.41]
["BAKER",4465588.75,0.1114,27892247.8,0.6957,7735436.399999999,0.1929,40093272.95]
["BAY",26189910.92,0.1105,84370703.14,0.3559,126474998.69,0.5336,237035612.75]
["BRADFORD",4605048.09,0.1573,16665118.59,0.5691,8012477.81,0.2736,29282644.49]
["BREVARD",65245809.51,0.1102,293897505.4,0.4962,233154386.23,0.3936,592297701.14]
["BROWARD",273685817.43,0.1179,970096094.15,0.418,1076746620.29,0.464,2320528531.87]
["CALHOUN",2597868.05,0.1348,12630085.05,0.6553,4046071.01,0.2099,19274024.11]
["CHARLOTTE",22003667.4,0.1411,34369127.76,0.2205,99517705.68,0.6384,155890500.84]
["CITRUS",16027901.13,0.1168,50792284.41,0.3701,70431706,0.5132,137251891.54]
["CLAY",25507470.23,0.0901,173384051.75,0.6123,84260111.69999999,0.2976,283151633.67999995]
["COLLIER",58313782.43,0.117,85533615.9,0.1716,354577613.34,0.7114,498425011.66999996]
["COLUMBIA",12038151.29,0.1486,48131350.3,0.594,20854994.860000003,0.2574,81024496.45]
["DADE",503267616.24,0.1524,1154703195.93,0.3496,1644741818.92,0.498,3302712631.09]
["DESOTO",8367975.32,0.1887,23768439.33,0.5359,12216289.04,0.2754,44352703.69]
["DIXIE",2842726.4,0.1621,10553259.37,0.6017,4142989.34,0.2362,17538975.11]
["DUVAL",155549819.61,0.1444,494664413.16,0.4591,427350805.7,0.3966,1077565038.47]
["ESCAMBIA",53737918.75,0.1488,166625923.37,0.4614,140795800.35,0.3898,361159642.47]
["FLAGLER",11342457.63,0.094,43864661.74,0.3636,65424919.86,0.5424,120632039.23]
["FRANKLIN",2571560.71,0.1815,2297538.64,0.1621,9303097.450000001,0.6564,14172196.8]
["GADSDEN",18900434.95,0.3082,29864879.04,0.487,12559038.26,0.2048,61324352.24999999]
["GILCHRIST",3848074.62,0.1641,13413138.32,0.5721,6183417.06,0.2637,23444630]
["GLADES",2252041.73,0.1535,7762835.45,0.529,4658325.11,0.3175,14673202.29]
["GULF",1917567.73,0.1112,5201598.76,0.3016,10128932.23,0.5872,17248098.72]
["HAMILTON",5033523.62,0.2778,6159606.69,0.3399,6926404.24,0.3823,18119534.55]
["HARDEE",8469891.05,0.1901,23169353.15,0.5201,12906540.370000001,0.2897,44545784.57]
["HENDRY",12686643,0.2064,34354634,0.5588,14436771,0.2348,61478048]
["HERNANDO",22625298,0.1197,91684234,0.4851,74683235,0.3952,188992767]
["HIGHLANDS",17591643.8,0.1651,48386839.45,0.454,40599055.79,0.3809,106577539.03999999]
["HILLSBOROUGH",286256140.63,0.1524,928471220.3,0.4942,663838183.81,0.3534,1878565544.7399998]
["HOLMES",4313059.84,0.1655,18321957.9,0.703,3428135.57,0.1315,26063153.31]
["INDIAN RIVER",17612306.38,0.103,37626369.77,0.22,115768023.69,0.677,171006699.84]
["JACKSON",9696933.32,0.1633,36014948.86,0.6066,13660313.200000001,0.2301,59372195.38]
["JEFFERSON",2646859.73,0.226,4151809.15,0.3546,4910784.2,0.4194,11709453.08]
["LAFAYETTE",1301023.33,0.1352,6193830.72,0.6438,2125590.9,0.2209,9620444.95]
["LAKE",40085581,0.1171,165197434,0.4825,137066805,0.4004,342349820]
["LEE",93588483,0.118,251887661,0.3176,447721817,0.5645,793197961]
["LEON",39273738.53,0.1248,135411941.78,0.4304,139957044.98000002,0.4448,314642725.29]
["LEVY",8123340.87,0.1661,27244906.8,0.5572,13527864.52,0.2767,48896112.19]
["LIBERTY",2865160.11,0.2069,8888086.75,0.6417,2097265.05,0.1514,13850511.91]
["MADISON",7229764.52,0.2746,12862934.58,0.4886,6235928.779999999,0.2368,26328627.880000003]
["MANATEE",49997772.03,0.1173,154694860.88,0.3629,221602634.25,0.5198,426295267.15999997]
["MARION",52798791.42,0.1475,172103677.99,0.4808,133017844.92000002,0.3716,357920314.33000004]
["MARTIN",17640253.65,0.0967,35213327.75,0.193,129628000.87,0.7104,182481582.27]
["MONROE",11269575.82,0.0991,14798597.37,0.1301,87701514.25,0.7709,113769687.44]
["NASSAU",8274576.51,0.0876,32595587.94,0.3449,53631314.88,0.5675,94501479.33000001]
["OKALOOSA",26086892.64,0.1036,107797883.72,0.4281,117918537.35,0.4683,251803313.70999998]
["OKEECHOBEE",9442940.15,0.1691,32153937.8,0.5758,14246954.73,0.2551,55843832.68000001]
["ORANGE",213411335.27,0.1137,694934070.73,0.3702,968764307.7500001,0.5161,1877109713.75]
["OSCEOLA",63920301.76,0.1302,259006088.29,0.5276,167952652.65,0.3421,490879042.70000005]
["PALM BEACH",184977018.24,0.1076,438744070.47,0.2553,1094619135.8400002,0.637,1718340224.5500002]
["PASCO",64683358,0.1103,314977745,0.537,206861907,0.3527,586523010]
["PINELLAS",109724118.44,0.117,323901598.64,0.3454,504199820.13,0.5376,937825537.21]
["POLK",114230272.93,0.1381,468912494.72,0.5668,244226661.60999998,0.2952,827369429.2600001]
["PUTNAM",19945999.07,0.2045,48766831.47,0.4999,28833722.939999998,0.2956,97546553.47999999]
["ST JOHNS",18555669.59,0.0654,100198339.51,0.353,165089569.28000003,0.5816,283843578.38000005]
["ST LUCIE",43057551.75,0.1212,157248446.86,0.4425,155087325.97,0.4364,355393324.58000004]
["SANTA ROSA",23569924.11,0.1125,108710096.6,0.519,77173061.5,0.3685,209453082.20999998]
["SARASOTA",39246346,0.0833,80811112,0.1716,350955230,0.7451,471012688]
["SEMINOLE",51443834,0.1001,249251645,0.4849,213305944,0.415,514001423]
["SUMTER",7679186.7,0.106,14818681.52,0.2046,49928185.55,0.6894,72426053.77]
["SUWANNEE",8072929.05,0.1629,27601776.95,0.557,13877511.83,0.2801,49552217.83]
["TAYLOR",5202638.42,0.187,11999784.1,0.4312,10623915.29,0.3818,27826337.81]
["UNION",2276029.73,0.1235,13458589.27,0.73,2701682.9899999998,0.1465,18436301.99]
["VOLUSIA",62700354,0.116,225371887,0.4169,252564099,0.4672,540636340]
["WAKULLA",4456171.35,0.1087,25404865.32,0.6195,11144684.78,0.2718,41005721.45]
["WALTON",8122659.74,0.1004,14006087.64,0.1732,58751281.18,0.7264,80880028.56]
["WASHINGTON",5448444.87,0.1496,21564111.61,0.5921,9405657.84,0.2583,36418214.32]
["STATE",3116265298.96,0.127,9838505027.910002,0.401,11578562045.65,0.472,24533332372.52]

{"sheet":"Rev Per FTE","index":10,"n_rows":71,"n_cols":5,"rows_kept":71,"cut":false,"hidden":false,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["2012-2013 REVENUE PER UFTE STUDENT\nTOTAL GOVERNMENTAL FUNDS INCLUDING CAPITAL OUTLAY AND DEBT SERVICE (PK-12 FTE ONLY)"]
["DISTRICT","FEDERAL\nREVENUE\nPER UFTE","STATE\nREVENUE\nPER UFTE","LOCAL\nREVENUE\nPER UFTE","TOTAL\nREVENUE\nPER UFTE"]
["ALACHUA",1298,3740,4090,9128]
["BAKER",905,5729,1594,8227]
["BAY",1000,3127,4817,8943]
["BRADFORD",1457,5011,2463,8931]
["BREVARD",916,4116,3296,8327]
["BROWARD",1038,3460,4109,8607]
["CALHOUN",1164,5711,1831,8705]
["CHARLOTTE",1356,1983,6167,9506]
["CITRUS",1055,3200,4616,8871]
["CLAY",719,4904,2391,8015]
["COLLIER",1318,1791,8115,11224]
["COLUMBIA",1222,4909,2134,8265]
["DADE",1415,3055,4660,9129]
["DESOTO",1711,4764,2532,9008]
["DIXIE",1371,5152,2023,8545]
["DUVAL",1227,3902,3370,8500]
["ESCAMBIA",1320,4010,3461,8791]
["FLAGLER",883,3242,5075,9200]
["FRANKLIN",2253,1964,8133,12351]
["GADSDEN",3403,5181,2252,10835]
["GILCHRIST",1555,5422,2488,9465]
["GLADES",1504,5151,3111,9766]
["GULF",995,2667,5374,9036]
["HAMILTON",3120,3829,4350,11299]
["HARDEE",1630,4450,2509,8589]
["HENDRY",1840,4972,2107,8919]
["HERNANDO",1011,4127,3372,8510]
["HIGHLANDS",1462,4020,3358,8840]
["HILLSBOROUGH",1427,4509,3312,9248]
["HOLMES",1339,5690,1045,8074]
["INDIAN RIVER",980,2050,6499,9528]
["JACKSON",1449,5237,2054,8740]
["JEFFERSON",2689,4011,4986,11686]
["LAFAYETTE",1075,5222,1797,8094]
["LAKE",973,3948,3360,8281]
["LEE",1096,2859,5250,9205]
["LEON",1170,3873,4183,9226]
["LEVY",1455,4880,2418,8753]
["LIBERTY",1947,6034,1440,9421]
["MADISON",2761,4926,2387,10073]
["MANATEE",1089,3233,4850,9172]
["MARION",1262,4059,3120,8441]
["MARTIN",959,1807,7065,9831]
["MONROE",1398,1763,11024,14185]
["NASSAU",722,2910,4824,8456]
["OKALOOSA",876,3560,3943,8379]
["OKEECHOBEE",1448,4929,2176,8553]
["ORANGE",1160,3634,5279,10073]
["OSCEOLA",1135,4526,2967,8628]
["PALM BEACH",1028,2358,6136,9522]
["PASCO",963,4719,3108,8791]
["PINELLAS",1052,2901,4866,8820]
["POLK",1181,4797,2525,8502]
["PUTNAM",1854,4553,2684,9092]
["ST. JOHNS",565,2929,5103,8596]
["ST. LUCIE",1106,4040,3980,9126]
["SANTA ROSA",923,4239,3028,8190]
["SARASOTA",921,1731,8505,11157]
["SEMINOLE",802,3888,3327,8018]
["SUMTER",971,1870,6407,9248]
["SUWANNEE",1366,4562,2320,8248]
["TAYLOR",1876,3832,3826,9533]
["UNION",1029,5992,1208,8228]
["VOLUSIA",1027,3691,4133,8851]
["WAKULLA",881,5033,2223,8137]
["WALTON",1058,1785,7584,10426]
["WASHINGTON",1483,5132,2336,8951]
["STATE",1161,3559,4331,9051]
["NOTE: ALL ADULT REVENUES ARE EXCLUDED."]

{"sheet":"Current Exp","index":11,"n_rows":71,"n_cols":4,"rows_kept":71,"cut":false,"hidden":false,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["2012-2013 CURRENT EXPENDITURES PER PK-12 UFTE STUDENT\n(DOES NOT INCLUDE CAPITAL OUTLAY OR DEBT SERVICE)"]
["DISTRICT","UNWEIGHTED\nFTE 1","CURRENT\nEXPENDITURES","EXPENDITURES\nPER UFTE"]
["ALACHUA",27239.760000000002,238018688.7,8738]
["BAKER",4814.29,38508942.7,7999]
["BAY",25988.17,198545096.55,7640]
["BRADFORD",3113.0499999999997,27306859.45,8772]
["BREVARD",70529.23,549638938.23,7793]
["BROWARD",259404.80999999997,2030643960.5,7828]
["CALHOUN",2188.0099999999998,18916250.08,8645]
["CHARLOTTE",15992.310000000001,135932144.4,8500]
["CITRUS",14979.34,127024535,8480]
["CLAY",35171.63999999999,269326558.13,7657]
["COLLIER",43399.82,424851770.78,9789]
["COLUMBIA",9739.94,78018218.62,8010]
["DADE",350816.94999999995,2972074846.76,8472]
["DESOTO",4790.36,42335291.02,8838]
["DIXIE",2035.75,17235187.75,8466]
["DUVAL",126762.84000000001,1022186819.02,8064]
["ESCAMBIA",40306.65,325550430.11,8077]
["FLAGLER",12686.71,103177463.9,8133]
["FRANKLIN",1140.7600000000002,12815511.56,11234]
["GADSDEN",5553.610000000001,60260574.43,10851]
["GILCHRIST",2474.0099999999998,23511813.64,9504]
["GLADES",1497.34,13250794.15,8850]
["GULF",1880.75,16941174.48,9008]
["HAMILTON",1590.0399999999997,17237843.81,10841]
["HARDEE",5137.5,43923733.83,8550]
["HENDRY",6832.66,56943012,8334]
["HERNANDO",22108.370000000006,171522326,7758]
["HIGHLANDS",12036.44,100037725.66,8311]
["HILLSBOROUGH",199085.49,1711020653.68,8594]
["HOLMES",3220.2599999999998,26558687.66,8247]
["INDIAN RIVER",17755.96,140162462.56,7894]
["JACKSON",6602.76,59289183.15,8979]
["JEFFERSON",984.47,11378175.34,11558]
["LAFAYETTE",1175.55,9460390.42,8048]
["LAKE",40760.28999999999,315654448,7744]
["LEE",84576.17000000001,715029768,8454]
["LEON",33298.88,270819414.95,8133]
["LEVY",5583.34,46907145.94,8401]
["LIBERTY",1452.91,14236584.46,9799]
["MADISON",2598.5299999999997,24345135.22,9369]
["MANATEE",45150.439999999995,349152874.66,7733]
["MARION",41495.28,331893476.84,7998]
["MARTIN",18284.61,157678780.06,8624]
["MONROE",7946.5,83716421.11,10535]
["NASSAU",11073.079999999998,86174946.31,7782]
["OKALOOSA",29700.570000000003,234364485.94,7891]
["OKEECHOBEE",6523.529999999999,54518312.87,8357]
["ORANGE",182438.49,1445422677.81,7923]
["OSCEOLA",55880.58,436972429.98,7820]
["PALM BEACH",177797.26,1587048251.56,8926]
["PASCO",66229.93,515201688,7779]
["PINELLAS",102764.12999999999,868494212.25,8451]
["POLK",95633.5,774636667.45,8100]
["PUTNAM",10711.09,96000284.83,8963]
["ST. JOHNS",32350.850000000002,249306750.5,7706]
["ST. LUCIE",38921.91,323185028.99,8303]
["SANTA ROSA",25282.559999999998,193029612.85,7635]
["SARASOTA",41008.159999999996,404375359,9861]
["SEMINOLE",64105.38,481391545,7509]
["SUMTER",7783.48,66994779.69,8607]
["SUWANNEE",5838.99,47557303.21,8145]
["TAYLOR",2743.9,24384345.86,8887]
["UNION",2212.8900000000003,18485544.4,8354]
["VOLUSIA",61055.909999999996,473123545,7749]
["WAKULLA",4994.880000000001,38503427.45,7709]
["WALTON",7677.919999999999,71629871.02,9329]
["WASHINGTON ",3538.41,29275883.54,8274]
["STATE",2656449.9500000007,21923117066.820004,8253]
["1.   PK-12 UFTE ONLY - NO ADULT FTE INCLUDED."]