{"text_format":"2","workbook":"xls","n_sheets":4,"sheets":["2012-13 Final Calculation","2012-13 Fourth Calculation","2012-13 Third Calculation","2012-13 Appropriated"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":98,"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":"2012-13 Final Calculation","index":0,"n_rows":80,"n_cols":13,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,12]],"flags":["formulas_cached_only"]}
["Department of Education"]
["2013-10-31"]
["2012-13 FTE, Final Calculation"]
["Dist","District","Prog 101","Prog 102","Prog 103","Prog 111","Prog 112","Prog 113","Prog 130","Prog 254","Prog 255","Prog 300","Total"]
[1,"Alachua",6803.59,6505.629999999999,6158.37,2007.6100000000001,3415.04,1394.0300000000002,378.14000000000004,83.94,19.05,474.36,27239.76]
[2,"Baker",1464.35,1675.56,932.51,224.82999999999998,199.93,137.57999999999998,5.01,14.55,2.3000000000000003,157.67000000000002,4814.29]
[3,"Bay",6920.860000000001,7821.469999999999,5765.47,1609.76,1773.93,858.8199999999999,318.42999999999995,488.28999999999996,73.72,357.42,25988.17]
[4,"Bradford",854.95,916.97,514.41,205.25000000000003,320.40000000000003,214.91,0.67,8.5,1.8900000000000001,75.1,3113.05]
[5,"Brevard",16476.71,19304.739999999998,15038.71,4583.82,6874.530000000001,4219.83,1474.7499999999998,821.41,127.52,1607.21,70529.23]
[6,"Broward",56067.43000000001,73929.97,61574.97,11562.33,18380.55,12413.15,21360.479999999996,1854.8800000000003,430.39000000000004,1830.6599999999999,259404.81]
[7,"Calhoun",565.9300000000001,648.46,397.72,207.51,162.5,141.29000000000002,9.25,20.16,1.2000000000000002,33.99,2188.01]
[8,"Charlotte",3341.42,4672.32,4311.63,892.28,1273.01,854.87,192.95000000000005,133,10.43,310.40000000000003,15992.31]
[9,"Citrus",3896.25,4462.24,3625.67,658.4300000000001,1046.98,624.74,91.92,126.46000000000001,1.9000000000000004,444.75,14979.34]
[10,"Clay",7433.679999999999,9758.169999999998,8623.5,2766.92,3727.24,1576.31,357.73,258.56,72.96,596.5699999999999,35171.64]
[11,"Collier",8462.779999999999,11600.289999999999,9303.24,1900.5700000000002,3774.0699999999997,2643.48,5144.42,256.24,122.15,192.57999999999998,43399.82]
[12,"Columbia",2834.3,2999.6299999999997,1726.8799999999999,583.72,787.7800000000001,373.38,66.04,26.5,9.76,331.95,9739.94]
[13,"Dade",64276.01,87356.17,70799.25000000001,16986.54,32785.020000000004,24624.6,48831.99999999999,1871.1699999999996,313.3,2972.8900000000003,350816.95]
[14,"De Soto",1100.58,1434.2200000000003,925.38,310.67,316.39,183.29999999999998,445.83000000000004,5,3.04,65.95,4790.36]
[15,"Dixie",493.31,582.01,388.43,248.37,164.01,108.5,0,17.2,1.18,32.739999999999995,2035.75]
[16,"Duval",35539.97,37334.04,27653.559999999998,6501.130000000001,8809.09,5799.209999999999,3239.79,817.27,305.3,763.48,126762.84]
[17,"Escambia",10914.3,11748.1,7554.110000000001,2625.32,3421.8199999999997,2170.35,329.67999999999995,184.83,164.76999999999998,1193.3700000000001,40306.65]
[18,"Flagler",3125.36,4209.32,2846.74,518.49,735.1300000000001,508.01000000000005,245.53000000000006,45.3,5,447.83000000000004,12686.71]
[19,"Franklin",361.05,374.39000000000004,181.04,68.07000000000001,69.89,49.69,0,4.95,1,30.68,1140.76]
[20,"Gadsden",1599.2700000000002,1754.07,1040.14,298.12,324.97,228.53,226.20000000000002,11.5,7.18,63.629999999999995,5553.61]
[21,"Gilchrist",592.0600000000001,687.5,479.84999999999997,159.66000000000003,252.26,188.47,36.49999999999999,41.4,5.86,30.45,2474.01]
[22,"Glades",446.28,533.54,183.84000000000003,116.60999999999999,98.16,30.729999999999997,60.24000000000001,6.5,1,20.439999999999998,1497.34]
[23,"Gulf",501.33000000000004,623.6800000000001,403.76,62.32,116.18,120.81,0,23.64,8.469999999999999,20.560000000000002,1880.75]
[24,"Hamilton",430.48,511.30999999999995,335.09,99.08,71.85,42.5,76.31,14,6.62,2.8,1590.04]
[25,"Hardee",1301.59,1671.6,972.33,178.89,299.88,205.25,400.54000000000013,15.02,2.8400000000000003,89.56,5137.5]
[26,"Hendry",1539.8400000000001,1966.8899999999999,1409.46,335.55,421.06999999999994,243.74,634.7,13,5.319999999999999,263.09000000000003,6832.66]
[27,"Hernando",5758.6,7148.41,5075.96,891.99,1178.42,963.3399999999999,395.85,133.51999999999998,28.680000000000003,533.6,22108.37]
[28,"Highlands",3180.8100000000004,3733.2200000000003,2330.82,515.0899999999999,799.55,557.69,543.23,38.1,18.759999999999998,319.17,12036.44]
[29,"Hillsborough",42788.42,54807.05,44939.99,12678.000000000002,17545.49,7237.64,15752.74,1172.74,208.23,1955.19,199085.49]
[30,"Holmes",943.5,1079,712.52,167.7,163.5,95,0,4.5,0.33999999999999997,54.2,3220.26]
[31,"Indian River",4185.29,5233.21,3839.6600000000003,797.9200000000001,1261.41,852.65,902.6999999999998,108.55000000000001,36.47,538.0999999999999,17755.96]
[32,"Jackson",1803.5,2149.21,1358.83,418.11,360.27,200.12,41.089999999999996,84.14,17.119999999999997,170.36999999999998,6602.76]
[33,"Jefferson",309.74,331.9,161.87,80,49.99,21.5,5.64,0,0.61,23.22,984.47]
[34,"Lafayette",285.65,374.54,201.49,73.03,67.53999999999999,41.07,58.94,2,0.24,71.05,1175.55]
[35,"Lake",10522.140000000001,13085.7,9006.9,1675.39,2421.5299999999997,1736.25,1259.95,249.56,29.87,773,40760.29]
[36,"Lee",20268.760000000002,23990.4,17238.12,4538.549999999999,7193.36,5009.46,4272.49,493.66999999999996,79.22999999999999,1492.13,84576.17]
[37,"Leon",8854.67,9952.69,7072.32,2479.3,2404.87,1522.95,320.36,279.75,72.42,339.54999999999995,33298.88]
[38,"Levy",1399.9599999999998,1491.92,912.9300000000001,426.46999999999997,632.56,402.49999999999994,122.11999999999998,15.94,3.5700000000000007,175.37,5583.34]
[39,"Liberty",382.94,457.19000000000005,319.12000000000006,70.25,61.93999999999999,87.38,0,45.37999999999999,3,25.71,1452.91]
[40,"Madison",660.64,711.3499999999999,528.11,247.78,182.54,162.62,2.86,5.39,0,97.24000000000001,2598.53]
[41,"Manatee",9898.130000000001,12709.060000000001,8688.98,3016.56,4282.37,2503.66,3010.3899999999994,300.58,41.559999999999995,699.1500000000001,45150.44]
[42,"Marion",9978.52,11998.73,8829.71,2251.7799999999997,3559.6400000000003,2340.7799999999997,1131.53,198.04000000000002,24.439999999999998,1182.11,41495.28]
[43,"Martin",3503.82,4941.389999999999,4582.77,983.26,1491.34,748.59,1369.68,152.93,58.54,452.29,18284.61]
[44,"Monroe",1994.0900000000001,2151.4900000000002,1651.29,405.73,630.6199999999999,522.9000000000001,498.1499999999999,44.88,3.8700000000000006,43.48,7946.5]
[45,"Nassau",2739.7200000000003,3504.6,2561.48,590.42,776.33,468.73999999999995,64.37999999999998,33,10.16,324.25,11073.08]
[46,"Okaloosa",7923.48,8738.619999999999,6766.15,1542.0000000000002,2107.0099999999998,1438.9099999999999,552.6300000000001,190.67,69.83,371.27,29700.57]
[47,"Okeechobee",1273.71,1645.51,1294.11,393.36,631.52,481.94999999999993,682.8299999999999,11.5,1.5899999999999999,107.44999999999999,6523.53]
[48,"Orange",39933.66,49572.02999999999,40214.240000000005,6474.25,13875.05,10291.630000000001,18181.44,2355.59,516.34,1024.26,182438.49]
[49,"Osceola",10846.869999999999,15799.36,12197.51,1814.49,3257.19,2499.06,7752.159999999998,429.39,82.67999999999999,1201.8700000000001,55880.58]
[50,"Palm Beach",35236.94,46674.69,42366.60999999999,11494.2,15638.17,7349.969999999999,15822.640000000001,1165.41,322.47999999999996,1726.15,177797.26]
[51,"Pasco",16477.370000000003,19690.42,14186.96,2727.27,5558.9400000000005,3657.5099999999998,1807.4299999999996,633.29,260.12,1230.62,66229.93]
[52,"Pinellas",23624.670000000002,28347.690000000002,25923.97,6177.01,8596.85,3861.9300000000003,3704.87,744.75,131.88,1650.5100000000002,102764.13]
[53,"Polk",22741.08,27897.26,20611.66,3879.6,6263.4400000000005,4620.29,7718.07,377.38000000000005,227.57000000000002,1297.15,95633.5]
[54,"Putnam",2828.67,3153.2200000000003,1892.8000000000002,703.75,915.79,549.76,457.81000000000006,23,6.469999999999999,179.82,10711.09]
[55,"St. Johns",7812.16,9484.73,8124.45,1719.49,3018.3199999999997,1134.99,161.64000000000004,173.18,52.220000000000006,669.67,32350.85]
[56,"St. Lucie",9378.59,12167.189999999999,9124.64,1292.9,2204.23,1665.1,2082.1499999999996,128.14,22.810000000000002,856.16,38921.91]
[57,"Santa Rosa",6457.799999999999,8119.08,6332.83,1185.95,1681.73,650.28,115.64,188.2,44.059999999999995,506.99,25282.56]
[58,"Sarasota",8868.3,10520.109999999999,9005.51,2538.7799999999997,4827.070000000001,2498.96,1739.63,417.44,64.35,528.01,41008.16]
[59,"Seminole",14875.39,18486.93,15790.550000000001,3044.35,5322.1,3309.16,1660.4200000000003,356.40999999999997,53.23,1206.8400000000001,64105.38]
[60,"Sumter",2075.5299999999997,2458.21,1558.37,426.03,446.67,317.20000000000005,221.29999999999998,37.49,3.85,238.83,7783.48]
[61,"Suwannee",1593.37,1900.8400000000001,1207.6,224.34,382.25,260.99,184.19,4.4,0.54,80.47,5838.99]
[62,"Taylor",819.5,899.17,526.18,198.38,144.09,105.08,0,9,1.2000000000000002,41.3,2743.9]
[63,"Union",623.54,670.03,414.84999999999997,128.78,180.82999999999998,97.83,0,7.5,1.09,88.44,2212.89]
[64,"Volusia",13890.04,17656.75,13604.61,3182.2400000000002,5144.03,3774.42,2163.88,624,94.88,921.0600000000001,61055.91]
[65,"Wakulla",1233.08,1698.1699999999998,899.4,536.71,265.5,213.8,3.66,20.5,9.58,114.48,4994.88]
[66,"Walton",2315.9700000000003,2571.8999999999996,1591.45,305.91,381.75,252.82,198.43,8,3.08,48.61,7677.92]
[67,"Washington",865.78,1029.47,811.1800000000001,202.01,297.09000000000003,140.43,17.19,17,6.08,23.64,3409.87]
[68,"Wash Spec",0,10.17,59.89,0,2.83,43.18000000000001,1.17,0,0,11.299999999999999,128.54]
[69,"FAMU",147.92000000000002,175.79,145.35000000000002,4.5,6.85,2,0,0,0,1.58,483.99]
[70,"FAU PB",182,292.5,292.55,22,35,3,14.5,0,0,0,841.55]
[71,"FAU STL",489.55999999999995,730.44,0,46.5,79.5,0,43.49999999999999,11.33,0.95,0,1401.78]
[72,"FSU Brow",345.72,205,0,59.5,62,1,12.280000000000001,1,0,0,686.5]
[73,"FSU Leon",330.88,605.1299999999999,543.42,27.5,82,72.92,13.57,0,0,29.49,1704.91]
[74,"UF",197,377.82000000000005,425.42,19,83.69,38.26,0,0,0,0,1141.19]
[75,"FLVS",1093.1,7141.280000000001,29830.58,54,107.01,46.510000000000005,0,0,0,0,38272.48]
[99,"Florida",601284.26,753652.86,618901.77,138443.98,216283.45,134809.86,178992.24,18460.51,4318.14,35835.28,2700982.35]

{"sheet":"2012-13 Fourth Calculation","index":1,"n_rows":80,"n_cols":13,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,12]],"flags":["formulas_cached_only"]}
["Department of Education"]
["March 28, 2013"]
["2012-13 FTE, Fourth Calculation"]
["Dist","District","Prog 101","Prog 102","Prog 103","Prog 111","Prog 112","Prog 113","Prog 130","Prog 254","Prog 255","Prog 300","Total"]
[1,"Alachua",6803.87,6497.82,6246.6,2005.57,3412.41,1395.06,377.64,83.94,22.55,371.57,27217.03]
[2,"Baker",1466.9,1675.06,935.93,222.83,200.43,134,4.96,14.55,2.3,157.67,4814.63]
[3,"Bay",6924.29,7809.1,5753.81,1609.09,1773.64,860.85,318.43,488.29,73.18,357.8,25968.48]
[4,"Bradford",857.81,916.95,514.19,205.25,320.54,214.93,0.67,8.5,1.89,75.1,3115.83]
[5,"Brevard",16464.61,19303.08,15031.48,4579.03,6877.16,4214.68,1485.18,822.04,127.1,1607.46,70511.82]
[6,"Broward",56047.53,73913.32,61573.28,11556.99,18384.78,12420.1,21361.27,1849.8,430.31,1828.81,259366.19]
[7,"Calhoun",566.86,655.2,404.18,206.51,162.5,134.87,9.25,20.16,1.2,33.99,2194.72]
[8,"Charlotte",3342.24,4688.31,4297.53,892.17,1276.71,854.57,192.8,133,10.43,309.86,15997.62]
[9,"Citrus",3896.25,4463.21,3629.61,658.42,1046.84,616.59,91.92,126.58,2.4,446.31,14978.13]
[10,"Clay",7415.7,9726.45,8597.61,2762.34,3720.78,1574.13,357.18,258.56,71.71,596.55,35081.01]
[11,"Collier",8462.43,11596.45,9303.33,1897.95,3770.09,2647.98,5149.17,258.51,124.34,190.39,43400.64]
[12,"Columbia",2834.3,2997.75,1726.37,583.22,788.43,373.88,66.04,26.5,9.76,331.95,9738.2]
[13,"Dade",64273.82,87348.24,70804.56,16980.74,32766.73,24627.23,48827.91,1872.66,313.65,2958.34,350773.88]
[14,"De Soto",1100.58,1434.3,925.11,311.09,315.59,181.96,445.83,5,3.04,65.83,4788.33]
[15,"Dixie",494.09,583.16,388.43,248.76,163.94,108.5,0,17.2,1.18,32.74,2038]
[16,"Duval",35529.56,37317.27,27657.19,6498.37,8810.76,5801.47,3238.82,817.73,305.49,763.48,126740.14]
[17,"Escambia",10918.23,11760.62,7572.94,2624.69,3422.48,2169.57,329.68,184.83,163.77,1193.37,40340.18]
[18,"Flagler",3124.92,4213,2861.58,518.49,737.36,508.97,245.53,45.3,5,447.83,12707.98]
[19,"Franklin",367.05,373.53,180.32,71.63,68.95,48.49,0,4.51,1,30.84,1146.32]
[20,"Gadsden",1602.78,1758.48,1040.14,298.12,324.97,228.53,226.2,11.5,7.18,63.63,5561.53]
[21,"Gilchrist",592.06,687.63,481.26,158.66,251.76,188.29,36.5,41.5,5.86,30.45,2473.97]
[22,"Glades",446.28,533.54,183.84,116.61,98.16,30.73,60.24,6.5,1,20.44,1497.34]
[23,"Gulf",501.33,623.68,403.76,62.32,114.18,119.81,0,23.14,7.47,20.56,1876.25]
[24,"Hamilton",430.68,510.29,334.18,99.08,71.35,42.55,76.31,14,6.62,2.8,1587.86]
[25,"Hardee",1302.09,1670.34,968.21,178.89,299.88,205.33,401.57,15.02,2.84,89.56,5133.73]
[26,"Hendry",1539.88,1967.39,1409.46,335.05,420.55,243.74,634.7,13,5.32,263.09,6832.18]
[27,"Hernando",5757.13,7160.62,5074.4,893.02,1181.78,965.61,395.85,133.5,28.68,531.55,22122.14]
[28,"Highlands",3185.81,3737.04,2330.87,515.09,799.05,557.69,543.23,38.1,18.76,319.17,12044.81]
[29,"Hillsborough",42798.73,54811.96,44925.06,12689.18,17560.12,7231,15751.82,1174,219.91,1955.47,199117.25]
[30,"Holmes",943.5,1079,712.57,167.7,163.96,95,0,4.5,0.34,54.2,3220.77]
[31,"Indian River",4185.29,5234.9,3863.85,797.42,1263.09,858.8,902.7,109.05,36.47,538.58,17790.15]
[32,"Jackson",1802.96,2149.13,1359.08,417.11,360.23,200.59,41.09,85.57,16.12,170.58,6602.46]
[33,"Jefferson",309.74,331.9,161.87,80,49.99,21.5,5.64,0,0.61,23.22,984.47]
[34,"Lafayette",285.17,374.04,198.25,73.03,67.15,41.07,59.75,2,0.01,71.13,1171.6]
[35,"Lake",10519.88,13100.79,8999.94,1674.36,2425.62,1735.44,1256.34,249.06,29.87,772.74,40764.04]
[36,"Lee",20264.6,23995.61,17232.22,4537.98,7195.85,5010.15,4290.34,493.45,79.7,1492.19,84592.09]
[37,"Leon",8854.47,9985.42,7060.5,2479.3,2410.36,1525,320.36,279.75,72.42,339.55,33327.13]
[38,"Levy",1399.85,1494.82,923.43,426.47,633.44,402.75,120.97,15.94,3.57,164.2,5585.44]
[39,"Liberty",382.94,452.58,312.64,70.25,61.83,83,0,41.8,3,23.95,1431.99]
[40,"Madison",660.64,710.96,528.95,247.78,183.64,162.7,2.86,4.96,0,96.25,2598.74]
[41,"Manatee",9887.47,12709.83,8691.24,3008.92,4285.24,2509.74,3009.24,293.37,41.56,700.26,45136.87]
[42,"Marion",9979.1,12012.08,8863.96,2252.16,3559.17,2341.03,1131.25,198.38,24.1,1182.44,41543.67]
[43,"Martin",3503.82,4937.69,4570.32,985.76,1494.55,745.89,1369.24,149.43,58.04,452.33,18267.07]
[44,"Monroe",1990.59,2162.1,1651.77,405.73,631.89,522.9,497.67,44.88,3.87,43.48,7954.88]
[45,"Nassau",2740.12,3502.4,2563.71,590.48,776.03,468.9,64.38,32.86,9.92,324.25,11073.05]
[46,"Okaloosa",7914.03,8730.18,6761.34,1542.03,2110.52,1442.8,553.08,190.67,69.83,371.29,29685.77]
[47,"Okeechobee",1273.71,1645.44,1290.99,393.36,632.83,484.87,682.83,11.5,1.59,106.74,6523.86]
[48,"Orange",39933.83,49550.75,40193.24,6476.88,13875.75,10285.86,18177.85,2354.91,516.49,1024.69,182390.25]
[49,"Osceola",10850.72,15802.71,12197.36,1816.13,3259.38,2499.32,7755.67,429.27,82.66,1198.64,55891.86]
[50,"Palm Beach",35231.98,46683.3,42354.69,11492.13,15646.8,7346.99,15821.42,1165.3,324.38,1725.85,177792.84]
[51,"Pasco",16473.08,19694.56,14205.63,2727.2,5577.8,3662.43,1806.38,632.67,259.91,1230.85,66270.51]
[52,"Pinellas",23621.09,28344.53,25910.54,6173.3,8589.42,3862.84,3703.83,744.84,131.26,1650.51,102732.16]
[53,"Polk",22747.47,27943.13,20634.46,3877.92,6263.31,4618.06,7719.48,377.76,227.57,1297.25,95706.41]
[54,"Putnam",2830.77,3150.85,1891.88,703.75,913.83,548.44,460.08,23,6.47,179.82,10708.89]
[55,"St. Johns",7806.76,9508.68,8135.57,1716.51,3021.14,1128.66,162.28,173.18,52.22,672.26,32377.26]
[56,"St. Lucie",9379.07,12173.62,9128.64,1293.9,2203.02,1665.92,2079.3,128.33,22.81,856.16,38930.77]
[57,"Santa Rosa",6452.44,8166.88,6331.2,1184.16,1685.54,652.17,116.07,188.2,43.89,505.05,25325.6]
[58,"Sarasota",8868.65,10521.69,8989.25,2539.64,4829.38,2499.16,1739.97,417.44,64.35,528.08,40997.61]
[59,"Seminole",14891.64,18589.75,15857.53,3042.53,5355.45,3323.13,1659.32,356.34,52.74,1207.52,64335.95]
[60,"Sumter",2075.53,2462.56,1556.95,426.03,446.98,316.65,221.3,37.49,3.85,238.83,7786.17]
[61,"Suwannee",1592.28,1898.38,1210.08,224.34,383.01,260.99,184.19,4.4,0.54,80.52,5838.73]
[62,"Taylor",819.5,899.17,526.25,198.38,144.09,104.91,0,9,1.2,41.3,2743.8]
[63,"Union",623.27,668.87,414.41,128.78,181.13,97.75,0,7.5,1.09,88.36,2211.16]
[64,"Volusia",13888.09,17652.63,13609.61,3180.74,5141.93,3776.03,2164.01,623.8,94.38,921.24,61052.46]
[65,"Wakulla",1232.58,1696.32,899.4,536.71,265.5,213.8,3.66,20.5,9.58,114.48,4992.53]
[66,"Walton",2316.47,2574.31,1596.24,305.91,378.32,251.28,198.43,7.5,3.08,48.69,7680.23]
[67,"Washington",865.6,1028.53,816.98,202.01,297.09,141.89,17.27,17,5.99,12.33,3404.69]
[68,"Wash Spec",0,12.75,71.47,0,3.78,46.47,1.09,0,0,2.85,138.41]
[69,"FAMU",147.92,175.79,145.1,4.5,6.85,2,0,0,0,1.58,483.74]
[70,"FAU PB",182,292.5,293.05,22,35,3,14.5,0,0,0,842.05]
[71,"FAU STL",489.56,730.44,0,46.5,79.5,0,43.5,11.33,0.95,0,1401.78]
[72,"FSU Brow",345.72,205,0,59.5,62,1,12.28,1,0,0,686.5]
[73,"FSU Leon",330.88,605.13,543.42,27.5,82,72.92,13.57,0,0,29.49,1704.91]
[74,"UF",199,390.1,416.66,17,72.14,46.39,0,0,0,0,1141.29]
[75,"FLVS",972.15,7678.6,29939.1,31.55,89.79,51.85,0,0,0,0,38763.04]
[99,"Florida",601113.74,754444.19,619170.57,138384.5,216337.24,134833.15,179011.89,18445.85,4330.37,35680.34,2701751.84]

{"sheet":"2012-13 Third Calculation","index":2,"n_rows":80,"n_cols":13,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,12]],"flags":["formulas_cached_only"]}
["Department of Education"]
["November 27, 2012"]
["2012-13 FTE, Third Calculation"]
["Dist","District","Prog 101","Prog 102","Prog 103","Prog 111","Prog 112","Prog 113","Prog 130","Prog 254","Prog 255","Prog 300","Total"]
[1,"Alachua",6740.27,6458.16,6347.43,1979.1,3400.28,1385.14,394.45,82.1,23.21,280.91,27091.05]
[2,"Baker",1456.72,1676.44,950.62,218.73,196.18,130.13,4.65,13.07,2.64,154.47,4803.65]
[3,"Bay",6914.19,7808.66,5454.34,1621.39,1745.89,864.65,327.03,491.24,71.11,623.8,25922.3]
[4,"Bradford",881.13,910.52,497.01,197.64,333.41,212.07,0,9,2.72,73.34,3116.84]
[5,"Brevard",16462.01,19304.21,14955.54,4539.71,6830.03,4218.53,1483.77,829.57,128.04,1634.38,70385.79]
[6,"Broward",56096.51,74033.27,62385.41,11021.65,18428.35,12645.5,21137.72,1954.13,431.15,1598.16,259731.85]
[7,"Calhoun",568.25,655.23,409.48,204.77,163.63,134.58,11.11,19.95,1.13,31.34,2199.47]
[8,"Charlotte",3357.63,4686.47,4050.63,896.41,1274.94,853.06,184.89,131.51,12.48,582.1,16030.12]
[9,"Citrus",3913.67,4469.99,3472.12,653.04,1047.08,647.31,87.65,126.25,1.66,562.09,14980.86]
[10,"Clay",7395.09,9699.87,8232.01,2684.68,3683.68,1510.39,349.57,248.88,68.19,974.08,34846.44]
[11,"Collier",8481.88,11605.32,9282.95,1871.93,3767.09,2661.84,5134.53,268.16,119.31,184.08,43377.09]
[12,"Columbia",2862.83,2992.67,1818.03,560.35,794.08,374.8,67.43,24.72,7.81,246.7,9749.42]
[13,"Dade",64215.58,87253.89,65188.8,16891.2,32818.97,24624.84,48685.47,1842.1,315.78,8477.33,350313.96]
[14,"De Soto",1094.16,1414.37,917.4,301.09,319.01,176.42,442.62,5.7,2.34,67.13,4740.24]
[15,"Dixie",490.09,588.45,387.43,249.45,165.55,105.91,0,15.52,1.84,31.75,2035.99]
[16,"Duval",35535.91,37152.73,27598.39,6418.83,8815.75,5775.2,3511.07,842.52,310.06,769.12,126729.58]
[17,"Escambia",10909.51,11771.73,7570.04,2622.72,3383.66,2175.39,322.33,180.5,169.17,1183.98,40289.03]
[18,"Flagler",3097.54,4238.93,2890.96,540.37,740.72,520.42,249.44,46.49,4.76,433.94,12763.57]
[19,"Franklin",357.36,376.05,188.73,62.02,67.07,48.17,0,2.9,1.06,35.47,1138.83]
[20,"Gadsden",1616.46,1754.79,1066.65,296.39,323.77,231.05,227.77,11.52,5.68,17.26,5551.34]
[21,"Gilchrist",587.47,689.67,482.56,149.96,252.41,185.96,38.63,41.55,6.26,33.99,2468.46]
[22,"Glades",432.72,535.65,188.67,120.93,97.36,28.75,57.51,5.94,1,21.27,1489.8]
[23,"Gulf",496.91,637.06,401.86,58.86,103.85,117.29,0,23.85,6.8,20.58,1867.06]
[24,"Hamilton",433.34,507.22,327.93,91.12,66.43,36.57,73.79,15,6.24,3.32,1560.96]
[25,"Hardee",1317.52,1669.42,897.08,171.8,296.41,209.32,396.03,14.14,4.71,148.67,5125.1]
[26,"Hendry",1529.37,1963.9,1413.5,332.92,417.29,241.12,637.27,16.05,4.25,261.07,6816.74]
[27,"Hernando",5757.56,7180.78,4951.51,856.25,1174.3,954.29,391.8,120.69,29.35,714.54,22131.07]
[28,"Highlands",3227.52,3745.13,2312.47,494.19,789.32,551.55,496.39,38.97,18.64,317.87,11992.05]
[29,"Hillsborough",42673.24,54499.86,44876.97,12031.06,17491.32,7301.71,15632.13,1234.68,222.99,1895,197858.96]
[30,"Holmes",942.17,1083.97,715.78,163.55,161.27,92.95,0,4.99,0.46,56.48,3221.62]
[31,"Indian River",4190.58,5254.55,3884.35,778,1260.12,848.73,897.12,111.92,34.3,529.7,17789.37]
[32,"Jackson",1790.89,2147.39,1292.9,419.52,361.52,198.71,37.63,86.68,16.51,246.6,6598.35]
[33,"Jefferson",305.89,337.68,150.34,85.15,53.52,22.51,6.08,0,0,38.5,999.67]
[34,"Lafayette",285.3,373.54,194.04,72.9,65.74,41.58,59.96,1.82,0,64.87,1159.75]
[35,"Lake",10545.45,13105.7,9010.34,1643.24,2403.74,1736.94,1251.59,251.22,29,776.23,40753.45]
[36,"Lee",20143.14,23983.9,16621,4593.53,7195.44,5016.98,4368.61,512.34,78.79,2185.4,84699.13]
[37,"Leon",8851.24,9950.72,7024.07,2476.75,2425.84,1529.12,316.62,277.65,72.46,330.47,33254.94]
[38,"Levy",1380.89,1464.94,989.95,445.02,634.82,414.9,131.8,15.25,3.14,81.95,5562.66]
[39,"Liberty",372.4,446.62,277.18,72.5,61.3,82.02,0,39.49,2.26,58.2,1411.97]
[40,"Madison",651.82,713.81,491.02,246.85,187.12,161.43,2.83,6.46,0,133.33,2594.67]
[41,"Manatee",9902.62,12718.28,8466.1,2967.11,4286.64,2495.21,2919.43,310.01,42.36,986.99,45094.75]
[42,"Marion",9951.71,11958.83,8519.81,2260.87,3555.02,2300.82,1140.5,194.9,22.32,1450.14,41354.92]
[43,"Martin",3541.48,4932.11,4554.58,973.43,1511.32,735.99,1375.36,156.04,64.44,490.31,18335.06]
[44,"Monroe",2036.59,2210.47,1541.67,398.81,630.91,519.1,410.39,43.44,5.36,156.16,7952.9]
[45,"Nassau",2743.44,3505.51,2464.91,591.51,778.36,472.64,66.76,31.93,9.88,415.01,11079.95]
[46,"Okaloosa",7913.06,8726.77,6258.33,1451.66,2066.45,1449.22,551.3,183.14,71.48,846.92,29518.33]
[47,"Okeechobee",1281.3,1638.36,1177.96,367.99,639.34,488.08,700.65,11.3,0.79,201.38,6507.15]
[48,"Orange",39986.57,49346.46,38095.95,6208.76,13510.54,10099.02,18088.93,2303.85,495.78,2749.42,180885.28]
[49,"Osceola",10873.24,15847.49,12283.71,1800.7,3209.78,2491.41,7677.98,442.54,83.31,1160.37,55870.53]
[50,"Palm Beach",35361.55,46636.3,42299.02,11436.06,15555.2,7300.24,15688.89,1192.03,346.86,1667.36,177483.51]
[51,"Pasco",16542.48,19704.11,13919.39,2689.51,5578.34,3619.98,1803.17,635.25,273.74,1544.18,66310.15]
[52,"Pinellas",23642.04,28263.19,25970.28,6183.74,8560.25,3822.14,3703.51,776.92,124.74,1611.01,102657.82]
[53,"Polk",22757.06,28019.34,18816.8,3884.86,6194.03,4578.88,7479.06,369.86,227.14,3085.32,95412.35]
[54,"Putnam",2832.68,3146.98,1889.25,696.73,907.65,559.12,473.84,29,6.21,178.15,10719.61]
[55,"St. Johns",7800.74,9370.33,7977.91,1666.78,2936.51,1064.62,154.29,165.48,48.62,663.63,31848.91]
[56,"St. Lucie",9326.51,12107.11,8646.49,1276.97,2194.34,1674.18,2050.98,129.23,22.92,1377.09,38805.82]
[57,"Santa Rosa",6469.44,8191.07,6278.67,1159.23,1678.65,640.98,114.3,183.52,43.54,512.25,25271.65]
[58,"Sarasota",8892.79,10521.15,8317.54,2541.13,4825.94,2664.87,1724.26,415.36,65.93,1060.07,41029.04]
[59,"Seminole",14898.5,18627.28,15213.68,2964.91,5326.96,3345.27,1636.64,361.69,51.96,1761.79,64188.68]
[60,"Sumter",2075,2465.4,1488.64,426.83,440.53,313.29,222.38,36.78,3.17,305.61,7777.63]
[61,"Suwannee",1575.58,1904.13,1081.36,225.41,379.96,260.33,185.04,3.9,1.02,200.41,5817.14]
[62,"Taylor",825.38,894.72,527.27,192.98,143.78,85.13,0,8.71,1.14,53.04,2732.15]
[63,"Union",616.65,671.14,404.89,128.73,184.9,94.26,0,7.41,1.05,88.09,2197.12]
[64,"Volusia",13879.17,17679.12,13712.71,3174.41,5140.25,3732.69,2154.84,624.93,86.48,891.28,61075.88]
[65,"Wakulla",1240.18,1698.49,877.15,520.67,265.11,212.59,3.66,19.6,8.89,130.93,4977.27]
[66,"Walton",2297.22,2568.76,1598.16,309.39,383.42,254.16,196.58,7.64,3.4,44.86,7663.59]
[67,"Washington",861.96,1062.32,805.66,177.39,260.38,126.32,14.89,18,6.21,60.65,3393.78]
[68,"Wash Spec",0,14.62,65.43,0,3.43,45.43,0,0,0,12.33,141.24]
[69,"FAMU",149.53,178.79,146.18,2,7,2,0,0,0,2.43,487.93]
[70,"FAU PB",182.66,291.85,307.7,22.28,35.47,3,14.6,0,0,0,857.56]
[71,"FAU STL",488.66,721.02,0,46.59,82.42,0,44.81,12,0.91,0,1396.41]
[72,"FSU Brow",346.83,203.51,0,59.04,60.08,0.5,11.29,1,0,0,682.25]
[73,"FSU Leon",334.2,610.99,523.79,25.47,83.87,73.74,8.6,0,0,45.2,1705.86]
[74,"UF",201.52,403.88,408.56,14.06,51.61,54.24,0,0,0,0,1133.87]
[75,"FLVS",445.96,8802.85,29858.67,13,40.94,24.46,0,0,0,0,39185.88]
[99,"Florida",600636.51,754785.99,604665.71,135994.58,215307.64,134671.74,178034.22,18639.98,4336.95,49631.85,2696705.17]

{"sheet":"2012-13 Appropriated","index":3,"n_rows":80,"n_cols":13,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,12]],"flags":["formulas_cached_only"]}
["Department of Education"]
["February 24, 2012"]
["2012-13 FTE, Appropriated"]
["Dist","District","Prog 101","Prog 102","Prog 103","Prog 111","Prog 112","Prog 113","Prog 130","Prog 254","Prog 255","Prog 300","Total"]
[1,"Alachua",6733.16,6293.02,5829.5,1988.84,3599.9,1515.59,353.93,90.78,28.9,390.85,26824.47]
[2,"Baker",1407.58,1712.89,813.39,227.47,196.37,163.15,5.22,19.63,1.79,325.29,4872.78]
[3,"Bay",6776.98,7705.48,5441.28,1479.62,1690.9,847.5,323.31,427.81,73.2,590.27,25356.35]
[4,"Bradford",971.95,892.78,485.33,203.92,331.62,193.01,1.02,19.99,0.95,77.43,3178]
[5,"Brevard",16522.62,19677.15,15268.63,4531.86,6929.88,4476.83,1464.78,845.4,135.23,1780.95,71633.33]
[6,"Broward",57361.97,75686.77,57474.85,11324.79,18695.95,11622.16,19162.22,2315.92,524.28,6930.72,261099.63]
[7,"Calhoun",549.91,626.39,400.89,229.66,172.96,136.73,7.47,24.39,2.39,31.94,2182.73]
[8,"Charlotte",3628.06,4707.5,4028.88,840.79,1240.64,892.86,171.56,146.36,11.25,573.9,16241.8]
[9,"Citrus",3942.46,4456.04,3522.3,664.95,1111.58,642.15,93.66,130.64,12.13,601.65,15177.56]
[10,"Clay",7629.24,9912.05,8540.47,2675.7,3690.39,1623.28,348.87,225,55,1008,35708]
[11,"Collier",8217.16,11864.19,8979.56,1967.08,3735.3,2614.49,4900.48,267.23,118.57,598.81,43262.87]
[12,"Columbia",2797.64,3046.37,1724.95,608.99,747.55,408.27,51.62,39.75,9.1,311.87,9746.11]
[13,"Dade",63941.88,90096.1,63291.17,16880.19,33165.89,23642.11,48660.02,2224.07,326.6,8921.64,351149.67]
[14,"De Soto",1090.31,1414.47,768.5,320.47,317.07,179.52,459.07,4.38,2.3,147.71,4703.8]
[15,"Dixie",481.68,571.47,377.89,274.48,166.02,99.15,0,10.61,4.36,27.58,2013.24]
[16,"Duval",35871.02,37099.74,26386.32,6456.89,9144.38,5770.31,3378.6,799.72,341.93,1663.05,126911.96]
[17,"Escambia",10952.27,11779.4,7418.14,2768.71,3303.67,2208.01,283.55,178.96,176.21,1205.26,40274.18]
[18,"Flagler",3401.47,4050.69,2817.23,536,750.8,561.75,220.76,41.92,26.98,492.4,12900]
[19,"Franklin",389.31,399.36,230.2,81.12,92.03,66.33,9.18,4.3,1.44,25.28,1298.55]
[20,"Gadsden",1604.45,1800,905,291.97,300.98,205.38,249.16,9.79,6.6,135.4,5508.73]
[21,"Gilchrist",615.71,672.29,429.04,159.66,271.2,205.95,26.33,49.21,8.86,68.48,2506.73]
[22,"Glades",449.34,537.26,138.85,120.42,95.57,60.34,74.35,6.38,2.3,36.23,1521.04]
[23,"Gulf",470,604,430,69,136,125,0,22,9,8.98,1873.98]
[24,"Hamilton",423.96,540.49,274.65,106.25,68.54,32.2,62.8,17.14,6.47,33.37,1565.87]
[25,"Hardee",1344.01,1625.02,892.18,173.89,306.86,223.37,418.5,19.36,1.83,127.45,5132.47]
[26,"Hendry",1518.02,2006.68,1311.57,340.5,437.68,250.98,634.77,18.42,4.62,277.97,6801.21]
[27,"Hernando",5765.2,7266.29,4917.9,992.05,1267.48,980.01,422.91,139.79,48,845.99,22645.62]
[28,"Highlands",3161.58,3750.01,2405.26,460.43,782.62,592.21,497.14,34.04,16.39,242.01,11941.69]
[29,"Hillsborough",42501.24,54614.47,40284.05,12648.71,17562.54,7186.73,15265.8,1147.88,250.4,5742.88,197204.7]
[30,"Holmes",933.86,1079.65,725.71,157.93,171.58,98.04,0,5.72,1.11,50.88,3224.48]
[31,"Indian River",4150,5251,3759.36,739,1261,949.05,925,100,43.14,560.03,17737.58]
[32,"Jackson",1784.32,2150.56,1255.01,408.16,402.07,222.92,45.11,95.6,17.56,305.34,6686.65]
[33,"Jefferson",315.01,317.87,156,71.15,68.24,37.99,2.65,0,1.01,25.12,995.04]
[34,"Lafayette",317.02,386.56,226.51,80.09,50.05,29.68,40.09,1,0,44.42,1175.42]
[35,"Lake",10887.48,13073.3,8298.81,1647.03,2361.01,1705.35,1135.81,240.26,29.78,1559.5,40938.33]
[36,"Lee",20716.14,23908.75,16416.96,4561.28,7220.79,5012.01,3780.13,596.33,114.9,2452.71,84780]
[37,"Leon",8960.32,10006.64,7143.69,2496.74,2392.79,1459.19,342.14,314.06,76.17,490.75,33682.49]
[38,"Levy",1419.02,1469.9,1017.25,438.84,647.85,408.39,103.67,12.12,1.77,81.19,5600]
[39,"Liberty",382.1,435.33,302.89,74.82,66.02,82.75,4.76,45.03,3.27,34.13,1431.1]
[40,"Madison",654.12,689.43,498.17,245.82,191.12,148.44,4.83,0,0.11,165.46,2597.5]
[41,"Manatee",9869.15,12590.1,8427.48,2909.85,4316.55,2443.15,3050.05,344.28,35.47,1075.72,45061.8]
[42,"Marion",10218.42,12152.88,8808.59,2326.38,3556.06,2287.86,989.73,207.82,17.68,1330.9,41896.32]
[43,"Martin",3537.17,4790.34,4495.32,985.06,1490.7,715.41,1373.33,189.41,60.89,469.35,18106.98]
[44,"Monroe",2041.23,2239.69,1586.38,399.95,665.56,526.87,471.93,44.11,3,137.67,8116.39]
[45,"Nassau",2715.67,3539.34,2589.99,614.17,759.45,446.75,61.48,44.24,13,300.1,11084.19]
[46,"Okaloosa",7695.38,8706.47,6235.98,1504.41,2109.54,1504.96,480.48,205.32,72.51,905.98,29421.03]
[47,"Okeechobee",1283.39,1705.45,1128.8,395.15,626.04,467.88,671.5,25.9,5.12,216.01,6525.24]
[48,"Orange",39511.54,49220.61,36821.13,6559.23,14039.27,10537.06,20067.79,2351.68,538.65,3603.47,183250.43]
[49,"Osceola",10912.73,15852.4,12018.78,1859.52,3217.99,2436.68,7708.81,471.27,90.5,1172.01,55740.69]
[50,"Palm Beach",35294.23,47450.98,39244.81,11105.84,15383.11,7148.5,15114.44,1180.05,349.67,5035.36,177306.99]
[51,"Pasco",16268.48,19348.63,13521.08,2724.71,5488.68,4010.02,1877.63,625.31,269.4,1422.7,65556.64]
[52,"Pinellas",23635.92,28009.96,23926.86,5680.51,8886.2,3659.14,3456.33,816.31,134.73,3094.88,101300.84]
[53,"Polk",23205.64,28133.51,18571.25,3662.92,5850.41,4728.27,7686.67,379.44,248.54,2978.36,95445.01]
[54,"Putnam",2845.52,3096.8,1866.32,713.75,921.37,607.96,462.02,23.22,12.68,267.07,10816.71]
[55,"St. Johns",7757.71,9357.35,8091.82,1621.82,3013.48,1152.3,164.05,200.99,37.74,789.27,32186.53]
[56,"St. Lucie",9954.82,12100.32,8332.43,1370.03,2396.35,1618.02,2325.6,144.28,20.96,1411.41,39674.22]
[57,"Santa Rosa",6388.49,8204.1,6414.08,1284,1690,658,132.53,165.89,38.83,597.45,25573.37]
[58,"Sarasota",8980.87,10607.41,8268.11,2489.93,4797.65,2590.69,1782.54,467.19,74.05,1101.47,41159.91]
[59,"Seminole",14803.25,18769.12,14944.66,2786.44,5227.05,3282.4,1717.97,324.63,52.62,1803,63711.14]
[60,"Sumter",1970.66,2431.57,1483.51,410.01,433.23,328.7,224.56,39.17,5.88,328.41,7655.7]
[61,"Suwannee",1614.2,1996.98,1122.29,260.57,380.1,214.12,185.94,4.19,2.06,202.54,5982.99]
[62,"Taylor",794.41,873.74,570.35,198.72,129.82,99.37,0,9.52,2.02,24.11,2702.06]
[63,"Union",579.22,708.66,436.41,112.68,187.33,97.31,0,5.64,2.34,65.96,2195.55]
[64,"Volusia",14274.14,17870.91,12436.81,3043.54,4892.56,3890.07,2271.8,601.02,109.13,2097.07,61487.05]
[65,"Wakulla",1299.82,1714.54,843.8,564.15,271.13,242.75,7.8,19.48,12.53,93.39,5069.39]
[66,"Walton",2273.13,2538.31,1618.31,271.25,349.58,282.16,188.72,4.03,2.05,69.44,7596.98]
[67,"Washington",877.65,1001.66,708.62,214.25,298.65,148.53,20.32,21.08,6.29,98.48,3395.53]
[68,"Wash Spec",0,13.97,52.2,0,10.25,46.66,0.3,0,0,14.38,137.76]
[69,"FAMU",180.5,197,141.27,4.5,9,1,0,0,0,7.73,541]
[70,"FAU PB",188,293,245,21,36,1,8,0,0,0,792]
[71,"FAU STL",505,730,0,44,89,2,28,14,2,0,1414]
[72,"FSU Brow",348.33,200.66,0,71.36,52.4,0,7.48,0.75,0,0,680.98]
[73,"FSU Leon",332.7,579.86,560.82,32.54,90.69,79.25,10.98,0,0,13.3,1700.14]
[74,"UF",202,385,430.13,14,77,42.47,0,0,0,4.4,1155]
[75,"FLVS",965.47,7014.57,22111.03,0,0,0,0,0,0,0,30091.07]
[99,"Florida",604364.41,758603.25,573642.76,136601.51,216887.09,133976.49,176480.05,19621.21,4716.24,69724.28,2694617.29]