{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Revenue Estimate","Detail 2026-27 FEFP Conference","111-112-113 ADDITIONAL FUND"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":4,"defined_names":371,"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":"Revenue Estimate","index":0,"n_rows":99,"n_cols":8,"rows_kept":99,"cut":false,"hidden":false,"merged":[[35,0,35,1],[35,2,35,3],[40,2,40,3],[38,2,38,3],[36,0,44,1],[36,2,36,3],[44,2,44,3],[43,2,43,3],[71,0,71,1],[69,2,69,6],[60,4,60,5],[63,0,63,2],[60,6,60,7],[60,0,60,1],[58,6,58,7],[54,4,54,5],[57,4,57,5],[59,0,59,7],[45,4,45,6],[79,0,79,1],[64,0,64,1],[65,0,65,2],[56,0,56,7],[72,0,72,1],[61,6,61,7],[50,0,50,7],[45,0,45,1],[42,2,42,3],[41,2,41,3],[47,0,47,7],[57,6,57,7],[48,0,48,1],[45,2,45,3],[51,6,51,7],[97,0,97,7],[23,4,23,5],[82,0,82,2],[80,0,80,2],[81,2,81,3],[48,6,48,7],[52,6,52,7],[51,0,51,1],[49,6,49,7],[39,2,39,3],[1,0,1,7],[33,5,33,6],[29,0,29,6],[25,2,25,3],[37,2,37,3],[31,0,31,1],[32,0,32,3],[33,0,33,3],[32,5,32,6],[20,2,20,3],[99,0,99,7],[88,0,88,6],[98,0,98,7],[92,0,92,7],[90,0,90,7],[95,0,95,7],[96,0,96,7],[91,0,91,7],[93,0,93,7],[94,0,94,7],[87,0,87,7],[89,0,89,7],[85,2,85,3],[66,0,66,2],[69,0,69,1],[85,0,85,1],[85,4,85,7],[75,0,75,1],[84,0,84,7],[86,2,86,3],[53,0,53,7],[54,0,54,1],[54,6,54,7],[55,6,55,7],[57,0,57,1],[74,0,74,1],[81,4,81,5],[70,0,70,1],[83,0,83,2],[26,2,26,3],[25,4,25,5],[20,4,20,5],[24,2,24,3],[21,4,21,5],[28,2,28,3],[27,2,27,3],[14,4,14,5],[15,4,15,5],[14,2,14,3],[15,2,15,3],[19,2,19,3],[21,2,21,3],[18,2,18,3],[19,4,19,5],[17,4,17,5],[19,0,19,1],[16,4,16,5],[18,4,18,5],[27,0,27,1],[22,2,22,3],[22,4,22,5],[24,4,24,5],[22,0,22,1],[21,0,21,1],[23,2,23,3],[12,0,12,1],[28,0,28,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[20,0,20,1],[4,0,4,1],[13,0,13,1],[16,2,16,3],[18,0,18,1],[4,2,4,3],[12,4,12,5],[10,4,10,5],[11,4,11,5],[11,0,11,1],[17,2,17,3],[12,2,12,3],[9,4,9,5],[14,0,14,1],[0,1,0,7],[5,0,5,7],[6,4,6,5],[6,6,6,7],[6,0,6,1],[13,2,13,3],[3,0,3,7],[6,2,6,3],[2,0,2,7],[27,4,27,5],[28,4,28,5],[30,2,30,6],[10,0,10,1],[10,2,10,3],[11,2,11,3],[26,4,26,5],[13,4,13,5]],"flags":["formulas_cached_only"]}
[1,"(Insert district number in cell A1, enter, then strike F9. Your district data then pulls from Calculation Detail Sheets)"]
["Revenue Estimate Worksheet for Educational Programs at Department of Juvenile Justice (DJJ) Facilities"]
[" Revenue Estimate Worksheet for___________DJJ Facility"]
["Based on the 2026-27 FEFP Conference Calculation"]
["School District: ",null,"Alachua"]
["1A.   2026-27 FEFP State and Local Funding"]
["Base Student Allocation",null,5457.6,null,"Comparable Wage Factor:",null,1]
[{"$nulls":4},"Small District Factor",null,1]
[{"$nulls":7},"2026-27"]
[{"$nulls":4},"Program",null,"Weighted FTE","Base Funding"]
["Program",null,"Number of FTE",null,"Cost Factor",null,"(2) x (3)","(WFTE x BSA x CWF x SDF)"]
["(1)",null,"(2)",null,"(3)",null,"(4)","(5)"]
["101 Basic K-3",null,null,null,1.107,null,0,0]
["111 Basic K-3 with ESE Services",null,null,null,1.107,null,0,0]
["102 Basic 4-8",null,null,null,1,null,0,0]
["112 Basic 4-8 with ESE Services",null,null,null,1,null,0,0]
["103 Basic 9-12",null,null,null,0.965,null,0,0]
["113 Basic 9-12 with ESE Services",null,null,null,0.965,null,0,0]
["254 ESE Level 4 (Grade Level PK-3)",null,null,null,3.515,null,0,0]
["254 ESE Level 4 (Grade Level 4-8)",null,null,null,3.515,null,0,0]
["254 ESE Level 4 (Grade Level 9-12)",null,null,null,3.515,null,0,0]
["255 ESE Level 5 (Grade Level PK-3)",null,null,null,5.906,null,0,0]
["255 ESE Level 5 (Grade Level 4-8)",null,null,null,5.906,null,0,0]
["255 ESE Level 5 (Grade Level 9-12)",null,null,null,5.906,null,0,0]
["130 ESOL (Grade Level PK-3)",null,null,null,1.161,null,0,0]
["130 ESOL (Grade Level 4-8)",null,null,null,1.161,null,0,0]
["130 ESOL (Grade Level 9-12)",null,null,null,1.161,null,0,0]
["300 Career Education (Grades 9-12)",null,null,null,1.09,null,0,0]
["Totals",null,0,null,null,null,0,0]
["Letters in Parentheses Refer to Notes at Bottom of Worksheet:"]
["Additional FTE",null,"Number of FTE\nCharter schools should contact their school district sponsor regarding eligible FTE. Please note that “Number of FTE” is NOT equivalent to number of students enrolled in these courses or programs. ",{"$nulls":4},"2026-27\nBase Funding                              (WFTE x BSA x CWF x SDF)"]
["Small District ESE Supplement",{"$nulls":6},0]
["Total Additional FTE",null,null,null,0,"Additional Base Funds",null,0]
["Total Funded Weighted FTE ",null,null,null,0,"Total Base Funding",null,0]
[]
["2.   ESE Guaranteed Allocation:",null,"FTE",null,"Grade Level","Matrix Level","Guarantee Per Student"]
["Additional Funding from the ESE Guaranteed Allocation. Enter the FTE from 111,112 and 113 by grade and matrix level.  Students who do not have a matrix level should be considered 251.  This total should equal all FTE from programs 111, 112 and 113 above, less any 113 gifted FTE.",null,null,null,"PK-3",251,975,0]
[{"$nulls":4},"PK-3",252,3147,0]
[{"$nulls":4},"PK-3",253,6422,0]
[{"$nulls":4},"4-8",251,1093,0]
[{"$nulls":4},"4-8",252,3265,0]
[{"$nulls":4},"4-8",253,6540,0]
[{"$nulls":4},"9-12",251,778,0]
[{"$nulls":4},"9-12",252,2950,0]
[{"$nulls":4},"9-12",253,6225,0]
["Total FTE with ESE Services",null,0,null,"Total ESE Guarantee",null,null,0]
[]
["3A. Divide school's Unweighted FTE (UFTE) total computed in Section 1, cell C29 above by the district's total UFTE to obtain school's"]
[" UFTE share.           Charter School UFTE: ",null,0,"÷",null,"District's Total UFTE:",31875.670000000006]
[{"$nulls":5},"=",0]
["3B. Divide school's Weighted FTE (WFTE) total computed in Section 1, cell E34 above by the district's total WFTE to obtain school's"]
[" WFTE share.          Charter School WFTE: ",null,0,"÷",null,"District's Total WFTE:",33151.84]
[{"$nulls":5},"=",0]
["3C. Divide school's Unweighted FTE (UFTE) total computed in Section 1, cell C29 above by the district's total non-scholarship UFTE to obtain school's"]
[" UFTE share.          Charter School UFTE: ",null,0,"÷","District's Total Non-Scholarship UFTE:",null,25734.420000000006]
[{"$nulls":5},"=",0]
["3D. Divide school's Unweighted FTE (UFTE) total computed in Section 1, cell C29 above by the district's total non-virtual UFTE to obtain school's"]
[" UFTE share.          Charter School UFTE: ",null,0,"÷","District's Total Non-Virtual UFTE:",null,31713.210000000006]
[{"$nulls":5},"=",0]
["3E. Divide school's Unweighted FTE (UFTE) total computed in Section 1, cell C29 above by the district's total non-scholarship and non-virtual UFTE to obtain school's"]
[" UFTE share.          Charter School UFTE: ",null,0,"÷","District's Total Non-Virtual and Non-Scholarship UFTE:",null,25571.960000000006]
[{"$nulls":5},"=",0]
[]
["4.   Educational Enrichment Share (Non-Virtual UFTE share)",null,null,"(e)",8776948,"x",0,0]
["5.   Discretionary Millage Compression Allocation"]
[".748 Mills (UFTE share)",null,null,"(b)",6650540,"x",0,0]
["6.   Safe Schools Allocation (Non-Virtual and Non-Scholarship UFTE share)",null,null,"(f)",3687628,"x",0,0]
["7.   Mental Health Assistance Allocation (Non-Scholarship UFTE share)",null,null,"(d)",1727701,"x",0,0]
["8.   Academic Acceleration Options Supplement (Value share)"]
["Acceleration Value",null,"Acceleration Value\nCharter schools should contact their school district sponsor regarding eligible value. Please note that “Acceleration Value” is NOT equivalent to number of students enrolled in these courses or programs. Please refer to footnote (a) below."]
["Advanced Placement"]
["International Baccalaureate"]
["Advanced International Certificate"]
["Industry Certified Career Education"]
["Early High School Graduation"]
["Dual Enrollment"]
[{"$nulls":6},"School total value",0]
[{"$nulls":6},"District total value",1549.8400000000001]
[]
["School Academic Acceleration Option Supplement",null,null,null,7027018,"x",0,0]
["9.    Discretionary Local Effort (UFTE share)",null,null,"(h)"]
[null,"State Millage Per FTE",903.2,null,"District Millage Per FTE",null,0,0]
["10.  Proration to Funds Available (WFTE share)",null,null,"(c)",0,"x",0,0]
["11.  Educational Enrollment Stabilization Program (UFTE share)",null,null,"(b)",0,"x",0,0]
["12.  DJJ Supplemental Allocation:"]
["Weighted FTE (not including Add-On)",null,"X             CWF            X",null,"Allocation factor"]
[null,0,1,null,919.69,"=",null,0]
["(Weighted FTE should equal total in Section 1, column (4) and should not include any additional FTE from Section 1.)"]
["Total",{"$nulls":6},0]
[]
["NOTES:"]
["(a) Acceleration Value includes Value earned through Advanced Placement, International Baccalaureate, Advanced International Certificate of Education, Industry Certified Career Education (CAPE), Early High School Graduation and Dual Enrollment pursuant to s. 1011.62(17), F.S. "]
["(b) District allocations multiplied by percentage from item 3A."]
["(c) District allocations multiplied by percentage from item 3B."]
["(d) District allocations multiplied by percentage from item 3C."]
["(e) District allocations multiplied by percentage from item 3D."]
["(f) District allocations multiplied by percentage from item 3E."]
["(g) District allocations multiplied by percentage from item 3F."]
["(h) If the DJJ facility's district levies the maximum discretionary local effort and the district's discretionary local effort per FTE is less than the state average potential discretionary local effort per FTE, the DJJ facility will receive the proportionate share of discretionary local effort and the compression supplement per FTE. If the district's discretionary local effort per FTE is greater than the state average per FTE, the proportionate share shall be equal to the state average.  If the district does not levy the maximum discretionary millage, the DJJ facility will receive the lesser of the district's actual discretionary local effort per FTE or the state average potential local effort per FTE."]

{"sheet":"Detail 2026-27 FEFP Conference","index":1,"n_rows":81,"n_cols":22,"rows_kept":81,"cut":false,"hidden":false,"merged":[[0,0,0,22]],"flags":["formulas_cached_only"]}
["DJJ Worksheet DATA"]
[null,"District","Comparable Wage Factor","Small District Factor","Unweighted FTE","Weighted FTE Funded","Non Virtual UFTE","Non Scholarship UFTE","Non Virtual and Scholarship UFTE","Total\nAcceleration \nValue","Discretionary Tax Compression 0.748 mills","Safe Schools Allocation","Educational Enrichment Allocation Base","Academic\nAcceleration\nOptions\nSupplement","0.748 Potential Discretionary Revenue","0.748 Actual Discretionary Revenue","Districts Levying Less Than the Maximum","Actual 0.748 Millage Per FTE","Actual 0.748 Millage Per FTE is Less than State Average Potential","Total Proration to Funds Available","Educational Enrollment Stabilization Program","Mental Health Assistance Allocation"]
[1,"Alachua",1,1,31875.670000000006,33151.84,31713.210000000006,25734.420000000006,25571.960000000006,1549.8400000000001,6650540,3687628,8776948,7027018,22139698,22139698,0,0,0,0,null,1727701]
[2,"Baker",1,1.0373,4567.79,4829.92,4509.21,4189.79,4131.21,248.02,2747069,612792,1737444,1124530,1378560,1378560,0,0,0,0,null,365004]
[3,"Bay",1,1,28628.17,32376.109999999997,28458.1,26578.67,26408.6,1004.1500000000001,348691,3117101,7852728,4552844,25508211,25508211,0,0,0,0,null,1781100]
[4,"Bradford",1,1.0373,3218.8399999999997,3401.46,3174.6499999999996,2571.5899999999997,2527.3999999999996,56.92,1532522,495520,1740248,258077,1374748,1374748,0,0,0,0,null,262653]
[5,"Brevard",1,1,81746.73000000001,87040.75,81089.55000000002,67950.23000000001,67293.05000000002,3473.21,14349821,7377564,21686589,15747631,59484162,59484162,0,0,0,0,null,4397851]
[6,"Broward",1.0233,1,278395.89999999997,296283.56999999995,277517.68,223315.39999999997,222437.18,14780.189999999999,0,24624963,60265739,67013796,258834389,258834389,0,0,0,0,null,14224694]
[7,"Calhoun",1,1.0373,1936.75,2097.17,1888.66,1867,1818.91,55.83,1186724,405934,1492608,253135,562546,562546,0,0,0,0,null,218088]
[8,"Charlotte",1,1,18600.849999999995,19637.629999999997,18359.419999999995,16617.099999999995,16375.669999999995,857.6500000000001,0,1752204,4061104,3888609,26765624,26765624,0,0,0,0,null,1151031]
[9,"Citrus",1,1,16583.61,17458.309999999998,16446.420000000002,14368.36,14231.170000000002,413.17,1434151,1679360,3555387,1873324,13544137,13544137,0,0,0,0,null,1008798]
[10,"Clay",1,1,41081.700000000004,43832.83000000001,40155.86000000001,37470.950000000004,36545.11000000001,2015.5800000000002,20501001,3407482,10266649,9138696,16603867,16603867,0,0,0,0,null,2470037]
[11,"Collier",1.043,1,51248.38,55539.57,49924.38,46338.63,45014.63,1972.9800000000002,0,4252679,11263439,8945547,133473598,133473598,0,0,0,0,null,3030917]
[12,"Columbia",1,1.0373,10347.740000000002,10832.59,10236.050000000001,8599.240000000002,8487.550000000001,263.88,5481922,1190438,3779354,1196439,3864146,3864146,0,0,0,0,null,643902]
[13,"Miami-Dade",1.0362,1,385976.27999999997,411597.21,385104.17,303506.52999999997,302634.42,14483.260000000002,0,36442072,125258982,65667507,427592916,427592916,0,0,0,0,null,19296781]
[14,"De Soto",1,1.0373,4533.389999999999,4729.969999999999,4533.389999999999,3771.1399999999994,3771.1399999999994,87.39,1765710,651408,2361534,396229,2328860,2328860,0,0,0,0,null,338525]
[15,"Dixie",1,1.0373,2543.97,2718.1700000000005,1993.4499999999998,2311.72,1761.1999999999998,55.38,1636103,421755,838306,251094,661619,661619,0,0,0,0,null,246216]
[16,"Duval",1.0075,1,155721.09,165390.9,153578.98,126925.09,124782.98000000001,3745.43,45853632,15473352,40237693,16981885,94794045,94794045,0,0,0,0,null,8128009]
[17,"Escambia",1,1,41479.1,43641.58999999999,41195.45,34424.6,34140.95,1802.1699999999998,11136309,4582740,10781261,8171089,26327555,26327555,0,0,0,0,null,2277355]
[18,"Flagler",1,1,15590.660000000002,16527.81,15371.030000000002,13117.910000000002,12898.280000000002,548.3299999999999,0,1357972,3294012,2486144,15224390,15224390,0,0,0,0,null,929708]
[19,"Franklin",1,1.0373,1135.17,1224.4299999999998,1128.76,1097.92,1091.51,20.85,0,371944,244275,94534,3165716,3165716,0,0,0,0,null,169443]
[20,"Gadsden",1,1.0373,5034.77,5362.1,5013.14,4003.0200000000004,3981.3900000000003,49.08,2419710,620149,1413605,222530,2127673,2127673,0,0,0,0,null,353191]
[21,"Gilchrist",1,1.0373,2978.49,3279.48,2918.33,2584.24,2524.08,135.31,1428186,447234,2111207,613499,1261983,1261983,0,0,0,0,null,263453]
[22,"Glades",1,1.0373,1937.43,2052.73,1827.58,1784.68,1674.83,34.11,795489,390044,1589428,154656,954401,954401,0,0,0,0,null,212881]
[23,"Gulf",1,1.0373,1758.5,1906.3899999999999,1758.5,1725,1725,33.260000000000005,0,416569,352104,150802,3550444,3550444,0,0,0,0,null,209106]
[24,"Hamilton",1,1.0373,1769.24,1876.22,1765.99,1485.99,1482.74,39.78,566086,414480,940160,180364,1031884,1031884,0,0,0,0,null,193989]
[25,"Hardee",1,1.0373,4320.43,4531.04,4238.41,4095.4300000000003,4013.41,127.72999999999999,1253875,636966,1070156,579131,2648334,2648334,0,0,0,0,null,359036]
[26,"Hendry",1,1.0373,15529.59,16150.359999999997,8762.72,14698.09,7931.219999999999,507.28000000000003,10121721,963519,4428679,2300022,3904567,3904567,0,0,0,0,null,1029654]
[27,"Hernando",1,1,26938.289999999997,28899.940000000002,26494.569999999996,22821.039999999997,22377.319999999996,931.1800000000001,8833335,2327728,6230198,4221996,15497324,15497324,0,0,0,0,null,1543430]
[28,"Highlands",1,1.0373,13066.6,13646.289999999997,12805.08,11169.85,10908.33,439.48,4583110,1421880,2846697,1992615,7218701,7218701,0,0,0,0,null,806493]
[29,"Hillsborough",1.0129,1,237342.94,253162.24000000002,230733.11000000002,205699.69,199089.86000000002,10928.49,71221869,17952500,60574363,49550080,143146305,143146305,0,0,0,0,null,13110501]
[30,"Holmes",1,1.0373,2780.4799999999996,2872.3300000000004,2757.8499999999995,2552.2299999999996,2529.5999999999995,56.7,1838370,472027,2360361,257079,672949,672949,0,0,0,0,null,261428]
[31,"Indian River",1,1,18432.07,19839.62,18402.48,15786.07,15756.48,647.22,0,1739513,3988185,2934514,25732298,25732298,0,0,0,0,null,1098469]
[32,"Jackson",1,1.0373,5975.46,6404.570000000001,5870.87,5483.71,5379.12,195.83999999999997,3419098,692653,2516020,887944,1977948,1977948,0,0,0,0,null,446845]
[33,"Jefferson",1,1.0373,1159.3999999999999,1213.5000000000002,1153.59,669.3999999999999,663.5899999999999,8.64,63825,362249,1457953,39174,983349,983349,0,0,0,0,null,142340]
[34,"Lafayette",1,1.0373,1182.75,1230.82,1182.16,1096.25,1095.66,88.13,751105,334554,768262,399584,317151,317151,0,0,0,0,null,169338]
[35,"Lake",1,1,54333.39,57130.56999999999,54018.65,45175.89,44861.15,2141.69,11220932,4561003,12402682,9710482,37852976,37852976,0,0,0,0,null,2957374]
[36,"Lee",1.0033,1,112078.73,122205.21999999999,111478.34999999999,100416.98,99816.59999999999,3504.5699999999997,0,9094121,40921473,15889819,126957213,126957213,0,0,0,0,null,6451372]
[37,"Leon",1,1,34723.71000000001,36223.700000000004,34596.11000000001,30032.960000000006,29905.360000000008,1134.79,9815698,4072621,9758871,5145170,21546684,21546684,0,0,0,0,null,1999584]
[38,"Levy",1,1.0373,6137.78,6555.209999999999,6104.65,5206.28,5173.15,162.02,2603830,817051,3424342,734603,2939785,2939785,0,0,0,0,null,429297]
[39,"Liberty",1,1.0373,1131.68,1329.03,1119.21,1090.68,1078.21,9,722691,335850,723133,40806,299439,299439,0,0,0,0,null,168985]
[40,"Madison",1,1.0373,2114.75,2208.5499999999997,2092.31,1835.75,1813.31,46.949999999999996,819719,431498,889755,212873,1090330,1090330,0,0,0,0,null,216111]
[41,"Manatee",1.0002,1,59533.92,62723.159999999996,59439.99,53355.42,53261.49,1811.8,0,5471210,14673356,8214752,57832600,57832600,0,0,0,0,null,3474729]
[42,"Marion",1,1,54389.54,58631.37000000001,53515.090000000004,45557.04,44682.590000000004,1527.11,16540947,4784749,15686343,6923959,32583950,32583950,0,0,0,0,null,2981482]
[43,"Martin",1,1,18505.64,19810.04,18489.89,17225.39,17209.64,1198.01,0,1846016,4267097,5431811,31751915,31751915,0,0,0,0,null,1189506]
[44,"Monroe",1.0261,1,9127.73,9761.65,9104.529999999999,8145.73,8122.529999999999,374.37,0,1055325,1973862,1697404,43572533,43572533,0,0,0,0,null,615217]
[45,"Nassau",1,1,13958.529999999999,14721.330000000002,13838.82,11909.779999999999,11790.07,516.14,0,1291775,5306357,2340193,15663923,15663923,0,0,0,0,null,853293]
[46,"Okaloosa",1.0015,1,32991.39,35209.21,32394.72,29456.39,28859.72,1393.3400000000001,5738522,2954842,8800350,6317443,24059207,24059207,0,0,0,0,null,1963116]
[47,"Okeechobee",1,1.0373,6257.61,6493.9800000000005,6215.139999999999,5598.11,5555.639999999999,205.73,1827723,872249,1923710,932786,3824127,3824127,0,0,0,0,null,454080]
[48,"Orange",1.0072,1,228198.25,252503.51000000004,225275.18,193456,190532.93,9249.43,14511127,21012111,53779944,41937175,191598128,191598128,0,0,0,0,null,12336088]
[49,"Osceola",1,1,85481.45,91631.38000000002,82776.2,72119.95,69414.7,2787.1400000000003,29262010,6463291,20317418,12636971,47944581,47944581,0,0,0,0,null,4661585]
[50,"Palm Beach",1.031,1,208856.94000000003,221542.28000000003,208541.94000000003,175905.69000000003,175590.69000000003,12903.050000000001,0,18834423,45866714,58502790,280243586,280243586,0,0,0,0,null,11226031]
[51,"Pasco",1,1,94833.26999999999,103510.68000000001,92735.69999999998,83655.76999999999,81558.19999999998,3216.9699999999993,34608454,7528465,24346831,14585832,51044899,51044899,0,0,0,0,null,5391226]
[52,"Pinellas",1.0003,1,95815.41,102500.16,95286.03,76897.91,76368.53,4083.5600000000004,0,9774076,22398887,18514975,114193672,114193672,0,0,0,0,null,4963791]
[53,"Polk",1,1,134218.93,145689.63,134165.18,114282.68,114228.93,2934.58,60202559,10452542,33739859,13305468,61023920,61023920,0,0,0,0,null,7328377]
[54,"Putnam",1,1.0373,10591.63,11005.77,10503.89,9412.13,9324.39,306.21,3285735,1180647,3023860,1388365,6280622,6280622,0,0,0,0,null,695317]
[55,"St. Johns",1,1,58138.33,62637.560000000005,57735.69,51403.83,51001.19,4276.25,2918544,4258558,13092722,19388637,49591948,49591948,0,0,0,0,null,3351291]
[56,"St. Lucie",1,1,56157.24,58559.630000000005,55916.78,47990.99,47750.53,2150.11,13879262,4405691,16824241,9748659,36842050,36842050,0,0,0,0,null,3135429]
[57,"Santa Rosa",1,1,31250.02,34012.02,30858.670000000002,27539.02,27147.670000000002,1528.23,11733445,2453923,8567601,6929038,16491528,16491528,0,0,0,0,null,1841842]
[58,"Sarasota",1.0121,1,49131.22,53341.67,48931.28,43790.22,43590.28,2725.1099999999997,0,4719456,9934518,12355725,83925784,83925784,0,0,0,0,null,2869730]
[59,"Seminole",1,1,70843.90999999999,74190.88,69887.16999999998,58290.65999999999,57333.919999999984,4059.0899999999997,17539535,5623691,16462622,18404028,46446761,46446761,0,0,0,0,null,3786883]
[60,"Sumter",1,1,11165.689999999999,11961.400000000001,11099.569999999998,10734.939999999999,10668.819999999998,783.04,0,1224872,2253324,3550325,20599685,20599685,0,0,0,0,null,778985]
[61,"Suwannee",1,1.0373,6735.200000000001,6956.84,6587.77,5530.200000000001,5382.77,127.99,3462634,796515,1368214,580310,2620609,2620609,0,0,0,0,null,449785]
[62,"Taylor",1,1.0373,2677.18,2976.9999999999995,2675.06,2052.43,2050.31,38.04,997276,523764,810650,172474,1420751,1420751,0,0,0,0,null,229816]
[63,"Union",1,1.0373,2072.57,2160.75,2072.57,1836.3200000000002,1836.3200000000002,59.41,1527505,402328,927392,269367,344441,344441,0,0,0,0,null,216147]
[64,"Volusia",1,1,68199.95,72888.29000000001,67520.41,56890.2,56210.66,2291.3,7420837,6230401,17819311,10388818,54177297,54177297,0,0,0,0,null,3698304]
[65,"Wakulla",1,1.0373,5447.31,5790.279999999999,5445.09,5026.31,5024.09,248.2,2704589,692980,1009411,1125346,2215412,2215412,0,0,0,0,null,417914]
[66,"Walton",1,1,12518.08,13000.94,12518.08,11848.33,11848.33,677.47,0,1255808,2557444,3071668,39189164,39189164,0,0,0,0,null,849407]
[67,"Washington",1,1.0373,3375.03,3650.3800000000006,3329.4500000000003,2930.03,2884.4500000000003,139.39000000000001,1754408,504752,1790212,631998,1293924,1293924,0,0,0,0,null,285324]
[69,"FAMU Lab School",1,1,526.32,543.1899999999999,526.32,526.32,526.32,11.620000000000001,148780,286277,812222,52685,326592,0,0,0,0,0,null,133290]
[70,"FAU Lab School",1.031,1,1329.61,1333.83,1329.61,1329.61,1329.61,128.63,0,341645,1456814,583212,1784071,0,0,0,0,0,null,184098]
[72,"FSU Lab - Broward",1.0233,1,724.5899999999999,775.98,724.5899999999999,724.5899999999999,724.5899999999999,0,0,299943,204023,0,673673,0,0,0,0,0,null,145830]
[73,"FSU Lab - Leon",1,1,1845.08,1882.6599999999999,1845.08,1845.08,1845.08,108.38,521567,377174,1492098,491398,1144909,0,0,0,0,0,null,216701]
[74,"UF Lab School",1,1,1384.39,1401.91,1373.46,1384.39,1373.46,120.99000000000001,288839,344667,1520022,548572,961542,0,0,0,0,0,null,187563]
[75,"Virtual School",1,1,52579.21,51842.24,0,52579.21,0,948.02,858618,0,0,4298349,46630924,0,0,0,0,0,null,3425634]
[76,"FSU Lab - Bay",1,1,390.78000000000003,382.19,383.00000000000006,390.78000000000003,383.00000000000006,31.18,4760,276399,105685,141371,348193,0,0,0,0,0,null,124717]
[77,"TSC Charter Schools",1,1,388.63,376,379.01,388.63,379.01,5.32,6346,276124,101294,24121,344664,0,0,0,0,0,null,124581]
[78,"MDC Charter Schools",1,1,165.99999999999997,165.34,165.99999999999997,165.99999999999997,165.99999999999997,0,2711,261442,44378,0,147220,0,0,0,0,0,null,110500]
[79,"PHSC Charter School",1,1,125,120.63,125,125,125,0,2041,258616,33418,0,110859,0,0,0,0,0,null,107906]
[80,"UWF Charter School",1,1,60,66.42,60,60,60,0,980,254136,16040,0,53212,0,0,0,0,0,0,103795]
[null,"Total",null,null,3215929.85,3437143.92,3125244.0399999996,2722530.6,2631844.7899999986,131620.68999999997,478852598,290000000,835570178,596771896,2904643401,2852117542,{"$nulls":5},180000000]

{"sheet":"111-112-113 ADDITIONAL FUND","index":2,"n_rows":85,"n_cols":12,"rows_kept":85,"cut":false,"hidden":false,"merged":[[1,6,1,8],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[0,0,0,11],[1,9,1,11],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,11,4,11],[1,0,4,0],[1,1,4,1],[1,2,4,2],[1,3,1,5]],"flags":["formulas_cached_only"]}
["ESE Funding Based on the 2001-02 Matrix Levels"]
[null,"Districts","2000-01 District Cost Differential\n","Program 111- Grades K-3",null,null,"Program 112- Grades 4-8",null,null,"Program 113- Grades 9-12"]
[null,null,null,"ESE LEVEL 1\n","ESE LEVEL 2\n","ESE LEVEL 3","ESE LEVEL 1","ESE LEVEL 2","ESE LEVEL 3","ESE LEVEL 1","ESE LEVEL 2","ESE LEVEL 3"]
[]
[]
[1,"Alachua",0.9604,975,3147,6422,1093,3265,6540,778,2950,6225]
[2,"Baker",0.9334,947,3058,6241,1062,3173,6356,756,2867,6050]
[3,"Bay",0.9592,973,3143,6414,1091,3261,6532,777,2946,6217]
[4,"Bradford",0.9295,943,3046,6215,1058,3160,6329,753,2855,6025]
[5,"Brevard",0.9818,996,3217,6565,1117,3338,6686,795,3016,6364]
[6,"Broward",1.043,1058,3418,6974,1187,3546,7102,845,3204,6760]
[7,"Calhoun",0.9131,927,2992,6105,1039,3104,6218,739,2805,5918]
[8,"Charlotte",0.9695,984,3177,6483,1103,3296,6602,785,2978,6284]
[9,"Citrus",0.9345,948,3062,6249,1063,3177,6364,757,2870,6057]
[10,"Clay",0.9676,982,3170,6470,1101,3290,6589,784,2972,6272]
[11,"Collier",1.0089,1024,3306,6746,1148,3430,6870,817,3099,6539]
[12,"Columbia",0.9336,947,3059,6243,1062,3174,6357,756,2868,6051]
[13,"Miami-Dade",1.0543,1070,3455,7050,1200,3584,7179,854,3238,6833]
[14,"DeSoto",0.9369,951,3070,6265,1066,3185,6380,759,2878,6073]
[15,"Dixie",0.9355,949,3065,6255,1064,3180,6370,758,2874,6063]
[16,"Duval",0.9794,994,3209,6549,1114,3330,6669,793,3008,6348]
[17,"Escambia",0.9516,966,3118,6363,1083,3235,6480,771,2923,6168]
[18,"Flagler",0.9607,975,3148,6424,1093,3266,6542,778,2951,6227]
[19,"Franklin",0.9611,975,3149,6426,1094,3267,6545,778,2952,6229]
[20,"Gadsden",0.9401,954,3080,6286,1070,3196,6402,761,2888,6093]
[21,"Gilchrist",0.9363,950,3068,6261,1065,3183,6376,758,2876,6069]
[22,"Glades",0.9611,975,3149,6426,1094,3267,6545,778,2952,6229]
[23,"Gulf",0.9384,952,3075,6275,1068,3190,6390,760,2882,6082]
[24,"Hamilton",0.9336,947,3059,6243,1062,3174,6357,756,2868,6051]
[25,"Hardee",0.9322,946,3054,6233,1061,3169,6348,755,2863,6042]
[26,"Hendry",0.9536,968,3125,6376,1085,3242,6494,772,2929,6181]
[27,"Hernando",0.9467,961,3102,6330,1077,3218,6447,767,2908,6136]
[28,"Highlands",0.9504,964,3114,6355,1081,3231,6472,770,2919,6160]
[29,"Hillsborough",1.0015,1016,3282,6697,1139,3405,6820,811,3076,6491]
[30,"Holmes",0.9327,946,3056,6237,1061,3171,6351,755,2865,6045]
[31,"Indian River",0.9849,999,3227,6586,1121,3348,6707,798,3025,6384]
[32,"Jackson",0.9203,934,3015,6154,1047,3129,6267,745,2827,5965]
[33,"Jefferson",0.9549,969,3129,6385,1086,3246,6502,773,2933,6189]
[34,"Lafayette",0.9382,952,3074,6273,1067,3190,6389,760,2882,6081]
[35,"Lake",0.9595,974,3144,6416,1092,3262,6534,777,2947,6219]
[36,"Lee",0.9774,992,3203,6535,1112,3323,6656,791,3002,6335]
[37,"Leon",0.9718,986,3184,6498,1106,3304,6618,787,2985,6299]
[38,"Levy",0.9319,946,3054,6231,1060,3168,6346,755,2862,6040]
[39,"Liberty",0.9284,942,3042,6208,1056,3156,6322,752,2852,6017]
[40,"Madison",0.9364,950,3068,6261,1065,3183,6376,758,2876,6069]
[41,"Manatee",0.9967,1011,3266,6664,1134,3388,6787,807,3062,6460]
[42,"Marion",0.9483,962,3107,6341,1079,3224,6457,768,2913,6146]
[43,"Martin",0.9935,1008,3255,6643,1130,3378,6765,805,3052,6439]
[44,"Monroe",1.0818,1098,3545,7233,1231,3678,7367,876,3323,7012]
[45,"Nassau",0.9498,964,3112,6351,1081,3229,6468,769,2917,6156]
[46,"Okaloosa",0.9627,977,3154,6437,1095,3273,6556,780,2957,6240]
[47,"Okeechobee",0.959,973,3142,6412,1091,3260,6530,777,2946,6216]
[48,"Orange",1.0003,1015,3278,6689,1138,3401,6812,810,3073,6483]
[49,"Osceola",0.9676,982,3170,6470,1101,3290,6589,784,2972,6272]
[50,"Palm Beach",1.0314,1047,3380,6896,1173,3506,7023,835,3168,6685]
[51,"Pasco",0.9598,974,3145,6418,1092,3263,6536,777,2948,6221]
[52,"Pinellas",1.024,1039,3355,6847,1165,3481,6973,829,3145,6637]
[53,"Polk",0.9641,978,3159,6446,1097,3278,6565,781,2961,6249]
[54,"Putnam",0.9397,954,3079,6283,1069,3195,6399,761,2886,6091]
[55,"St. Johns",0.9792,994,3208,6547,1114,3329,6668,793,3008,6347]
[56,"St. Lucie",0.9638,978,3158,6444,1097,3277,6563,780,2960,6247]
[57,"Santa Rosa",0.9382,952,3074,6273,1067,3190,6389,760,2882,6081]
[58,"Sarasota",1.0126,1028,3318,6771,1152,3442,6895,820,3110,6563]
[59,"Seminole",0.9943,1009,3258,6648,1131,3380,6771,805,3054,6445]
[60,"Sumter",0.9219,936,3021,6164,1049,3134,6278,747,2832,5975]
[61,"Suwannee",0.9293,943,3045,6214,1057,3159,6328,753,2854,6023]
[62,"Taylor",0.9499,964,3112,6352,1081,3229,6468,769,2918,6157]
[63,"Union",0.9314,945,3052,6228,1060,3166,6342,754,2861,6037]
[64,"Volusia",0.9647,979,3161,6451,1098,3280,6569,781,2963,6253]
[65,"Wakulla",0.943,957,3090,6305,1073,3206,6421,764,2897,6112]
[66,"Walton",0.9372,951,3071,6267,1066,3186,6382,759,2879,6074]
[67,"Washington",0.9097,923,2981,6083,1035,3093,6195,737,2794,5896]
[68,"Washington Special",0.9097,923,2981,6083,1035,3093,6195,737,2794,5896]
[69,"FAMU Lab School",0.9718,986,3184,6498,1106,3304,6618,787,2985,6299]
[70,"FAU Lab School",1.0314,1047,3380,6896,1173,3506,7023,835,3168,6685]
[71,"FAU St. Lucie",0.9638,978,3158,6444,1097,3277,6563,780,2960,6247]
[72,"FSU Lab-Broward",1.043,1058,3418,6974,1187,3546,7102,845,3204,6760]
[73,"FSU Lab-Leon",0.9718,986,3184,6498,1106,3304,6618,787,2985,6299]
[74,"UF Lab School",0.9604,975,3147,6422,1093,3265,6540,778,2950,6225]
[75,"Fl Virtual School",1,1015,3277,6687,1138,3400,6810,810,3072,6482]
[76,"FSU Lab - Bay",0.9592,973,3143,6414,1091,3261,6532,777,2946,6217]
[77,"TSC Charter Schools",0.9718,986,3184,6498,1106,3304,6618,787,2985,6299]
[78,"MDC Charter Schools",1.0543,1070,3455,7050,1200,3584,7179,854,3238,6833]
[79,"PHSC Charter School",0.9598,974,3145,6418,1092,3263,6536,777,2948,6221]
[80,"UWF Charter School",0.9516,966,3118,6363,1083,3235,6480,771,2923,6168]