Flagler County School District, FL

Similar documents
Hernando County School Board, FL

Hillsborough County Schools, FL

Highlands County School District, FL

Hillsborough County Schools, FL

INTRODUCTION. Summary of revenue/expenditures available for new construction and remodeling projects only. CERTIFICATION

INTRODUCTION. Summary of revenue/expenditures available for new construction and remodeling projects only. CERTIFICATION

Polk County School Board, FL

THE SCHOOL BOARD OF ST. LUCIE COUNTY, FLORIDA Continuing Disclosure Information Certificates of Participation

Please return completed form to: Florida Department of Education Office of Funding & Financial Reporting 325 West Gaines Street, Room 814 Tallahassee,

Final Budget

THE SCHOOL BOARD OF ST. LUCIE COUNTY, FLORIDA Continuing Disclosure Information Certificates of Participation

FINANCIAL STATEMENTS September 30, 2017 and 2016

School District of Flagler County

THE SCHOOL BOARD OF BREVARD COUNTY, FLORIDA Notes to the Basic Financial Statements June 30, 2013

Aberdeen Community Development District ANNUAL FINANCIAL REPORT. September 30, 2013

HILLSBOROUGH ACADEMY OF MATH AND SCIENCE

Remington Community Development District ANNUAL FINANCIAL REPORT. September 30, 2016

Clay County School Board, FL

ALBA PUBLIC SCHOOL REPORT ON FINANCIAL STATEMENTS JUNE 30, 2012

Chapter 2. Asset, Liability, Deferred Outflow and Inflow, Fund Balance and Net Position Accounts

Tentative Budget Fiscal Year

Tentative Budget

THE SCHOOL BOARD OF MIAMI-DADE COUNTY, FLORIDA STATEMENT OF NET POSITION JUNE 30, 2016 (amounts expressed in thousands)

Aberdeen Community Development District ANNUAL FINANCIAL REPORT. September 30, 2016

FLORIDA DEPARTMENT OF EDUCATION

PLATO ACADEMY CLEARWATER CHARTER SCHOOL

Aberdeen Community Development District ANNUAL FINANCIAL REPORT. September 30, 2014

FY FINAL BUDGET VOLUSIA COUNTY SCHOOL BOARD DELAND ADMINISTRATIVE CENTER SEPTEMBER 10, 2013

Ridgewood Trails Community Development District ANNUAL FINANCIAL REPORT. September 30, 2017

DJB TECHNICAL ACADEMY, INC. A Charter School and Component Unit of the District School Board of Lee County, Florida

KID S COMMUNITY COLLEGE ELEMENTARY CHARTER SCHOOL SOUTHEAST COUNTY, INC.

DISTRICT SCHOOL BOARD OF GULF COUNTY BUDGET Select District: GULF DISTRICT SUMMARY BUDGET Select Year Ended June 30: 2018 Fiscal Year

TAMPA SCHOOL DEVELOPMENT CORPORATION d/b/a TRINITY SCHOOL FOR CHILDREN. Financial Statements and Supplementary Information Year Ended June 30, 2017

CHANNELSIDE ACADEMY OF MATH AND SCIENCE MIDDLE SCHOOL (A CHARTER SCHOOL UNDER ADVANTAGE ACADEMY OF HILLSBOROUGH, INC.)

VALRICO LAKE ADVANTAGE ACADEMY

SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1. A. Certified Taxable Value of Property in County by Property Appraiser 205,307,398,982.

SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1. A. Certified Taxable Value of Property in County by Property Appraiser 305,125,757,799.

SECTION I. ASSESSMENT AND MILLAGE LEVIES Page 1. B. Millage Levies on Nonexempt Property: DISTRICT MILLAGE LEVIES

LAKE MAGDALENE ESTATES WEST SPECIAL DEPENDENT TAX DISTRICT

HILLSBOROUGH COUNTY, FLORIDA TAX COLLECTOR

MIAMI COMMUNITY CHARTER SCHOOL, INC.

SECTION I. ASSESSMENT AND MILLAGE LEVIES. A. Certified Taxable Value of Property in County by Property Appraiser 9,333,042,344.00

FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS' REPORT LAKEWOOD RANCH COMMUNITY DEVELOPMENT DISTRICT 4 LAKEWOOD RANCH, FLORIDA SEPTEMBER 30, 2017

IRWIN COUNTY BOARD OF EDUCATION OCILLA, GEORGIA

LITERACY, LEADERSHIP, TECHNOLOGY ACADEMY, INC. D/B/A LLT ACADEMY

FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS' REPORTS CITY OF ST. AUGUSTINE BEACH ST. AUGUSTINE BEACH, FLORIDA SEPTEMBER 30, 2016

ATLANTIC MONTESSORI CHARTER SCHOOL (A CHARTER SCHOOL UNDER ATLANTIC MONTESSORI CHARTER SCHOOL, INC.)

LITERACY, LEADERSHIP, TECHNOLOGY ACADEMY, INC. D/B/A LLT ACADEMY

VOLUSIA CHARTER SCHOOL OF EXCELLENCE, INC. D/B/A IVY HAWN CHARTER SCHOOL OF THE ARTS

FLORIDA VIRTUAL ACADEMY AT OSCEOLA (A CHARTER SCHOOL UNDER CENTRAL FLORIDA VIRTUAL CHARTER SCHOOL BOARD, INC.)

DISTRICT SCHOOL BOARD OF MONROE COUNTY

Overoaks Community Development District ANNUAL FINANCIAL REPORT. September 30, 2017

ADVANTAGE ACADEMY OF MATH AND SCIENCE AT SUMMERVILLE (A CHARTER SCHOOL UNDER ADVANTAGE ACADEMY OF MIAMI, INC.)

Adopted Tentative Budget

FLORIDA CYBER CHARTER ACADEMY AT OSCEOLA (A CHARTER SCHOOL UNDER CENTRAL FLORIDA VIRTUAL CHARTER SCHOOL BOARD, INC.)

FINANCIAL AND PROGRAM COST ACCOUNTING AND REPORTING FOR FLORIDA SCHOOLS

CITY OF MIAMI SOUTHEAST OVERTOWN PARK WEST COMM1UNITY REDEVELOPMENT AGENCY (A Component Unit of the City of Miami, Florida) Basic Financial Statements

FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS' REPORTS CITY OF ST. AUGUSTINE BEACH ST. AUGUSTINE BEACH, FLORIDA SEPTEMBER 30, 2013

SPARTANBURG COUNTY SCHOOL DISTRICT FIVE DUNCAN, SOUTH CAROLINA FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION

City of Newton Newton, Illinois

FLORIDA CYBER CHARTER ACADEMY AT OSCEOLA (A CHARTER SCHOOL UNDER CENTRAL FLORIDA VIRTUAL CHARTER SCHOOL BOARD, INC.)

SUMMERVILLE ADVANTAGE ACADEMY

DJB TECHNICAL ACADEMY, INC. A Charter School and Component Unit of the District School Board of Lee County, Florida

Total Revenues $45,750,000 $15,000,000 $27,000,000 $26,000,000 $5,600,000 $119,350,000

BARROW COUNTY BOARD OF EDUCATION WINDER, GEORGIA

ADVANTAGE ACADEMY SANTA FE CHARTER SCHOOL (A CHARTER SCHOOL UNDER ADVANTAGE ACADEMY OF MIAMI, INC.)

CITY OF PEMBROKE PINES, FLORIDA CHARTER SCHOOLS

THE CHILD AND FAMILY DEVELOPMENTAL CENTER, INC. d/b/a HORIZON CHARTER SCHOOL OF TAMPA

FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT LAKEWOOD RANCH COMMUNITY DEVELOPMENT DISTRICT 6 LAKEWOOD RANCH, FLORIDA SEPTEMBER 30, 2018

Franklin County Board of Education

Tax Collector Walton County, Florida

THE VILLAGE OF EXCELLENCE ACADEMY (A CHARTER SCHOOL UNDER THE VILLAGE OF EXCELLENCE ACADEMY, INC.)

A Charter School and Component Unit of the District School Board of Polk County, Florida

FLORIDA VIRTUAL ACADEMY AT PINELLAS (A CHARTER SCHOOL UNDER SOUTHWEST FLORIDA VIRTUAL CHARTER SCHOOL BOARD, INC.)

ADVANTAGE ACADEMY OF MATH AND SCIENCE AT SUMMERVILLE. A Charter School and Component Unit of the District School Board of Miami-Dade County, Florida

Amelia Concourse Community Development District ANNUAL FINANCIAL REPORT. September 30, 2017

WEST VOLUSIA HOSPITAL AUTHORITY FINANCIAL STATEMENTS SEPTEMBER 30, 2016

ACADEMY OF ARTS AND MINDS CHARTER HIGH SCHOOL MIAMI, FLORIDA (A COMPONENT UNIT OF THE SCHOOL BOARD OF MIAMI-DADE COUNTY, FLORIDA)

AMELIA WALK COMMUNITY DEVELOPMENT DISTRICT NASSAU COUNTY, FLORIDA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2011

Dr. Karyn Gary - Superintendent. July 19, 2016

TRIM Compliance Workbook School Districts. Florida Department of Revenue Property Tax Oversight

THE VILLAGE OF EXCELLENCE ACADEMY (A CHARTER SCHOOL UNDER THE VILLAGE OF EXCELLENCE ACADEMY, INC.)

RENAISSANCE ELEMENTARY CHARTER SCHOOL (A COMPONENT UNIT OF THE SCHOOL BOARD OF MIAMI-DADE COUNTY, FLORIDA)

CERTIFICATION OF TAXABLE VALUE

FLORIDA VIRTUAL ACADEMY AT PALM BEACH (A CHARTER SCHOOL UNDER SOUTH FLORIDA VIRTUAL CHARTER SCHOOL BOARD, INC.)

CITY OF JEFFERSON BOARD OF EDUCATION JACKSON COUNTY, GEORGIA

LSF CHARTER SCHOOLS, LLC. d/b/a BELLE GLADE EXCEL CHARTER SCHOOL

Lake County Schools. July 19, 2018 Budget Workshop Presentation

Independent Auditor s Report

CABEZON PUBLIC IMPROVEMENT DISTRICT FINANCIAL STATEMENTS. June 30, 2016

Independent Auditor s Report

NEOSHO R-5 SCHOOL DISTRICT NEOSHO, MISSOURI BASIC FINANCIAL STATEMENTS. Year Ended June 30, 2017

LEON COUNTY DISTRICT SCHOOL BOARD. Annual Financial Report. For the Fiscal Year Ended June 30, 2015

ADVANTAGE ACADEMY OF MATH AND SCIENCE AT WATERSTONE. A Charter School and Component Unit of the District School Board of Miami-Dade County, Florida

SUMMERVILLE ADVANTAGE ACADEMY

CITY OF BUFORD BOARD OF EDUCATION

Bannon Lakes Community Development District ANNUAL FINANCIAL REPORT. September 30, 2017

Tax Collector Walton County, Florida

THE TRAILS PUBLIC IMPROVEMENT DISTRICT FINANCIAL STATEMENTS. June 30, 2016

FLORIDA CYBER CHARTER ACADEMY AT PASCO (A CHARTER SCHOOL UNDER SOUTHWEST FLORIDA VIRTUAL CHARTER SCHOOL BOARD, INC.)

Transcription:

Flagler County School District, FL 1 Refunding Certificates of Participation (School Board of Flagler County, Florida Master Lease Program), Series 2014A Evidencing an Undivided Proportionate Interest of the Owners thereof in Basic Rent Payments to be made under a Master Lease-Purchase Agreement by the School Board of Flagler County, Florida, $43,870,000 Dated: July 24, 2014 2 Flagler County, Florida, School District of, Capital Improvement Revenue Bonds, Series 1998, $3,010,000, Dated: February 11, 1998 Series 2014A, 1998 Number of Schools, Number of Classroom Instructors, Number of Full-time Equivalent Students and Average Expenditures Summary of Statistical Data Average School Number Number of General Fund Expenditure Per Year of Schools Classroom Instructors FTE Enrollment Operating Expenditures FTE Student 2016-17 11 776 12,845 $97,634,539 $7,601 Series 2014A, 1998 Debt of the School Board Fiscal Year Ended June 30, 2017 BONDS PAYABLE $2,360,000 UNAMORTIZED PREMIUMS BONDS PAYABLE $49,387 BONDS PAYABLE, NET $2,409,387 COPS PAYABLE $54,565,000 UNAMORTIZED PREMIUMS $3,676,464 $58,241,464 TOTAL DEBT OF THE SCHOOL BOARD 6-30-17 $60,650,851 see attached Series 2014A Public Education Capital Outlay Funds of the School Board Fiscal Year Ended Classrooms Maintenance Repair Total June 30 First Program and Renovation Charter Schools PECO Funds 2017 $493,208 $323,321 $244,089 $1,060,618 See attached Certification of School Taxable Value

Series 2014A Capital Outlay Ad Valorem Millage Available to Pay Debt Service on Certificates and Any Additional Series of Certificates Under the Trust Agreement Anticipated Capital Outlay Millage Levy Requirements Amount Net Taxable Valuation (Tax Year 2017) $8,434,381,633 Funds Generated from X.X mill levy $12,651,572 Maximum annual Lease Payments represented by the outstanding Prior Certificates and the Refunded Certificates $3,482,604 Millage Levy Required to Produce 1.00x Coverage of Maximum Annual Lease Payments represented by the outstanding Prior Certificates and the Refunded Certificates 0.413 MILLS Taxable Assessed Value, Millage Levels, Ad-Valorem Taxes Levied and Collected, Including the Percentage Collected Series 2014A Net Assessed and Taxable Value Ratio of Total Taxable Value Tax Year Total Assessed Value Total Taxable Value to Net Assessed Value 2017 $8,434,381,633 $8,270,568,577 98.058% Series 2014A Current Millage Rates Fiscal Year Ended June 30, 2017 TAX LEVY General Fund Nonvoted School Tax State - Required Local Effort 4.704 Local - Discretionary 0.748 Supplemental Discretionary Discretionary Critical Needs Capital Projects Fund 1.500 Nonvoted School Tax: Local Capital Improvements Total Nonvoted millage Debt Service Fund Voted School Tax: Debt Service Total District Millage Levy 6.952

Series 2014A Property Tax Levies and Tax Collections Tax Year Ended Dec. 31 Total Tax Levies Current Tax Collections Percent of Levies Collected Delinquent Tax Collections Total Tax Collections Percent Tax Collected Total Amount Distributed 2017 $58,635,821 $56,325,474 96.06% $42,450.45 $56,325,474 96.06% $56,325,474 Series 2014A Assessed Valuations, Including Real Property, Personal Property, Centrally Assessed Property and Exemptions Fiscal Year Ended June 30, 2017 See attached schedules Series 2014A, 1998 Description of Any Additional Series of Certificates Issued Under the Trust Agreement Fiscal Year Ended June 30, 2017 N/A Series 1998 Pari-mutuel Revenues State Fiscal Year Attendance Total Pari-Mutuel Handle Total State Revenue 2016-17 12,845 $223,250 Series 1998 Description of Any Material Litigation Which Would Have Been Disclosed in the Official Statement if Such Litigation Had Occurred and Been Ongoing at the Time the Official Statement is Dated Fiscal Year Ended June 30, 2017 N/A

FLAGLER COUNTY DISTRICT SCHOOL BOARD NOTES TO FINANCIAL STATEMENTS (CONTINUED) JUNE 30, 2017 14. CERTIFICATES OF PARTICIPATION Certificates of participation at June 30, 2017 are as follows: Interest Lease Amount Rates Term Series Outstanding (Percent) Maturity Series 2005 - QZAB $ 5,000,000 0.0 2022 Series 2014A, Refunding 41,760,000 3.0-5.0 2031 Series 2015A, Refunding 7,805,000 2.08 2024 Subtotal Certificates of Participation 54,565,000 Plus Unamortized Premiums: Series 2014A, Refunding 3,676,464 Total Certificates of Participation $ 58,241,464 Original Amount $ 5,000,000 43,870,000 8,915,000 $ 57,785,000 The District entered into a financing arrangement on April 1, 1998, which was characterized as a lease-purchase agreement, with the Flagler County School Board Leasing Corporation (Leasing Corporation) whereby the District secured financing of various educational facilities. The financing was accomplished through the issuance of certificates of participation to be repaid from the proceeds of rents paid by the District. As a condition of the financing arrangements, the District gave ground leases on District property to the Leasing Corporation with a rental fee of $10 per year. The properties covered by the ground leases are, together with the improvements constructed thereon from the financing proceeds, leased back to the District. If the District fails to renew the leases and to provide for the rent payments through to term, the District may be required to surrender the sites included under the Ground Lease Agreement for the benefit of the securers of the certificates for a period of time specified by the arrangements, which may be up to 30 years from the date of inception of the arrangements. A summary of the lease terms is as follows: Certificates Series 2014A, Refunding Series 2015A, Refunding Lease Term Earlier of date paid in full or July 1, 2030 Earlier of date paid in full or July 1, 2023 The District properties included in the various ground leases under these arrangements include Rymfire Elementary School; Matanzas High School; Government Services Building; and various school facility renovations. On October 1, 2005, the District entered into a financing arrangement for Series 2005 - QZAB Certificates of Participation issued under a special program whereby the certificates, commencing on October 27, 2005, will mature in full on October 27, 2021, for the original amount of $5,000,000. There is no interest cost for borrowing moneys under the program. The financing proceeds were used for improvements and to acquire technology-related equipment at two designated schools, which are leased by the District from the Leasing Corporation. The 31

FLAGLER COUNTY DISTRICT SCHOOL BOARD NOTES TO FINANCIAL STATEMENTS (CONTINUED) JUNE 30, 2017 15. BONDS PAYABLE Bonds Payable as of June 30, 2017 are as follows: Interest Amount Rates Bond Ty~e Outstanding (Percent) State School Bonds: Series 201 la, Refunding $ 375,000 3.0-5.0 Series 2014B, Refunding 315,000 2.0-5.0 District Revenue Bonds: Series 1998 1,670,000 5.0 Subtotal Bonds Payable 2,360,000 Plus Unamortized Premiums: Series 2014B, Refunding 49,387 Total Bonds Payable $ 2,409,387 Annual Maturity To 2023 2023 2029 The various bonds were issued to finance capital outlay projects of the District. The following is a description of the bonded debt issues: State School Bonds These bonds are issued by the SBE on behalf of the District. The bonds mature serially, and are secured by a pledge of the District's portion of the State-assessed motor vehicle license tax. The State's full faith and credit is also pledged as security for these bonds. Principal and interest payments, investment of debt service fund resources, and compliance with reserve requirements are administered by the SBE and the SBA. District Revenue Bonds Capital Improvement Revenue Bonds, Series 1998, issued in the amount of $3,010,000, are authorized by Chapter 1011, Florida Statutes, and Section 550.135, Florida Statutes, as supplemented by Chapter 3011, Laws of Florida (1955), as amended by Chapter 71-367, 71-639, and 73-466, Laws of Florida. The principal and interest on the bonds are paid solely from, and secured by, a prior lien upon and pledge of that portion of the money distributed to the District from the State's Pari-mutuel Tax Collection Trust Fund pursuant to Chapter 550, Florida Statutes (effective July 1, 2000, tax proceeds are distributed pursuant to Section 212.20(6)(d)6.a., Florida Statutes). The annual distribution is remitted by the Florida Department of Financial Services to the District. The District has pledged a total of $2,220,250 of pari-mutuel tax revenues in connection with the District Revenue Bonds, Series 1998, described above. During the 2016-17 fiscal year, the District recognized pari-mutuel tax revenues totaling $223,250 and expended $186,000 (83 percent) of these revenues for debt service directly collateralized by these revenues. Approximately 83 percent of the pledged pari-mutuel tax revenues are committed until final maturity of the debt on August 1, 2028. 33

FLAGLER COUNTY DISTRICT SCHOOL BOARD NOTES TO FINANCIAL STATEMENTS (CONTINUED) JUNE 30, 2017 Annual requirements to amortize all bonded debt outstanding as of June 30, 2017 are as follows: Fiscal Year Ending [une 30 Total PrinciEal Interest State School Bonds: 2018 $ 334,670.00 $ 304,000.00 $ 30,670.00 2019 100,470.00 85,000.00 15,470.00 2020 102,220.00 91,000.00 11,220.00 2021 72,600.00 65,000.00 7,600.00 2022 74,350.00 70,000.00 4,350.00 2023 77,250.00 75,000.00 2,250.00 Total State School Bonds 761,560.00 690,000.00 71,560.00 District Revenue Bonds: 2018 185,875.00 105,000.00 80,875.00 2019 185,500.00 110,000.00 75,500.00 2020 184,875.00 115,000.00 69,875.00 2021 184,000.00 120,000.00 64,000.00 2022 182,875.00 125,000.00 57,875.00 2023-2027 929,375.00 745,000.00 184,375.00 2028-2029 367,750.00 350,000.00 17,750.00 Total District Revenue Bonds 2,220,250.00 1,670,000.00 550,250.00 Total Minimum Bond Payments 2,981,810.00 2,360,000.00 621,810.00 Plus: Unamortized Premiums 49,387.00 49,387.00 Total Bonds Payable $ 3,031,197.00 $ 2,409,387.00 $ 621,810.00 34

FLAGLER COUNTY DISTRICT SCHOOL BOARD NOTES TO FINANCIAL STATEMENTS (CONTINUED) JUNE 30, 2017 16. CHANGES IN LONG-TERM LIABILITIES The following is a summary of changes in long-term liabilities: Beginning Ending Descri(!tion Balance Additions Deductions Balance GOVERNMENTAL ACTIVITIES Bonds Payable $ 2,746,000 $ $ 386,000 $ 2,360,000 Unamortized Premiums 61,734 12,347 49,387 Bonds Payable, Net 21807,734 398,347 214091387 Certificates of Participation Payable 57,785,000 3,220,000 54,565,000 Unamortized Premiums 3,939,068 262,604 31676,464 Certificates of Participation Payable, Net 611724,068 3,4821604 5812411464 Compensated Absences Payable 4,969,757 819,316 702,749 5,086,324 Special Termination Benefits Payable 1,914,000 438,000 294,000 2,058,000 Other Postemployment Benefits Payable 2,267,159 192,164 117,310 2,342,013 Net Pension Liability 43,244.401 331113,391 14,634,642 61,723,150 Total Governmental Activities $ 116,927,119 $ 3415621871 $ 19,629,652 $ 131,860!338 Due In One Year $ 409,000 12,347 421,347 3,225,000 2621604 3,4871604 662,239 294,000 709,083 $ 5,574,273 For the governmental activities, compensated absences, special termination benefits, pension, and other postemployment benefits are generally liquidated with resources of the General Fund. 17. FUND BALANCE REPORTING In addition to committed and assigned fund balance categories discussed in the Fund Balance Policies note disclosure, fund balances may be classified as follows: };;> Nonspendable Fund Balance. Nonspendable fund balance is the net current financial resources that cannot be spent because they are either not in spendable form or are legally or contractually required to be maintained intact. Generally, not in spendable form means that an item is not expected to be converted to cash. };;> Restricted Fund Balance. Restricted fund balance is the portion of fund balance on which constraints have been placed by creditors, grantors, contributors, laws or regulations of other governments, constitutional provisions, or enabling legislation. Restricted fund balance places the most binding level of constraint on the use of fund balance. };;> Unassigned Fund Balance. The unassigned fund balance is the portion of fund balance that is the residual classification for the General Fund. This balance represents amounts that have not been assigned to other funds and that have not been restricted, committed, or assigned for specific purposes. 35

1 1 s Cl FLORIDA CERTIFICATION OF SCHOOL TAXABLE VALUE. R_e_s_e_t _Fo_r_m ~ I Print Form DR-4205 R. 5/13 Rule 120-1 6.002, FAC Effective 5/13 Provisional Year: 2016 I County: FLAGLER Name of School District FLAGLER CO SCHOOL DIST SECTION I : COMPLETED BY PROPERTY APPRAISER. SEND TO SCHOOL DISTRICT 1. Current year taxable value of rea l property for operating purposes $ 2. Current year taxable value of personal property for operating purposes $ 3. Current year taxable value of centrally assessed property for operating purposes $ 4. Current year gross taxable value for operating purposes (Line 1 plus Line 2 plus Line 3) $ Current year net new taxable value (Add new construction, additions, rehabilitative 5. improvements increasing assessed value by at least 100%, annexations, and tangible $ personal p roperty value over 115% of the previous year's value. Subtract deletions.) 8,083,992,017 (1) 328,078,838 (2) 22,310,778 (3) 8,434,381,633 (4) 163,813,056 (5) 6. Current year adjusted taxable value (Line 4 minus Line 5) $ 7. Prior year FINAL gross taxable value from prior year applica ble Form DR-403 Series $ Does the taxing authority levy a voted debt service millage or a millage voted for 2 years 8. or less under s. 9(b). Article VII, State Constitution? D (If yes, complete and attach form DR-420DEBT, Certification of Voted Debt Millage.) Yes 8,270,568,577 (6) 7,938,754,018 (7) 0 No (8) SIGN HERE Property Appraiser Certification! 1 certify t he taxable values above are correct to the best of my knowledge. Signature of Property Appraiser : Date : Electronically Certified by Property Appraiser 7/1/ 2016 3:43 PM SECTION II : COMPLETED BY SCHOOL DISTRICTS. RETURN TO PROPERTY APPRAISER Local board millage includes discretionary and capital outlay. 9. Prior year st ate law millage levy: Required Local Effort (RLE) (Sum of previous year's RLE and prior period funding adjustment) 5.0070 per $1,000 (9) 10. Prior year local board millage levy (All discretionary millages) 2.2480 p er $1,000 (10) 11. Prior year state law proceeds (Line 9 multiplied by Line 7, divided by 1,000) $ 39,749,341 (11) 12. Prior year local board proceeds (Line 10 multiplied by Line 7, divided by 1,000) $ 17,846,319 (12) 13. Prior year total state law and local board proceeds (Line 11 plus Line 12) $ 57,595,660 (13) 14. Current year state law rolled-back rate (Line 11 divided by Line 6, multiplied by 1,000) 4.8061 per $1,000 (14) 15. Current year local board rolled-back rate (Line 12 divided by Line 6, multiplied by 1,000) 2. 1578 per $1,000 (15) 16. Current year proposed state law millage rate (Sum of RLE and prior period funding adjustment) 4.7040 per $1,000 (16) 17. A.Capital Outlay B. Discretionary C. Discretionary Capital D. Use only with E. Additional Voted Millage Operating Improvement instructions from the Department of Revenue 1.5000 0.7480 0.0000 0.0000 Current year proposed local board millage rate (17A plus 178, plus 1 lc, plus 170, plus 17E) 2.2480 per$1,000 (1 7) C ontinued on page 2

Name of School District DR-4205 R. 5/1 3 Page 2 18. Current year state law proceeds (Line 16 multiplied by Line 4, divided by 1,000) $ 39,675,331 (18) 19. Current year local board proceeds (Line 17 multiplied by Line 4, divided by 1,000) $ 18,960,490 (19) 20. Current year total state law and local board proceeds (Line 18 plus Line 19) $ 58,635,821 (20) 21. Current year proposed state law rate as percent change of state law rolled-back rate -2.12 '* (21) (Line 16 divided by Line 14, minus 1, multiplied by 700) 22. Current year total proposed rate as a percent change of rolled-back rate -0.17 '* (22) {{(Line 16 plus Line 17) divided by (Line 14 plus Line 15)], minus 1 }, multiplied by 100 Final public Date: Time: Place: budget hearing Government Service Building, 1769 East Moody Boulevard, 9/6/2016 5:15 PM Bldg #2, Bunnell, Fl. 32110 Taxing Authority Certification I certify the millages and rates are correct to the best of my knowledge. The millages comply with the provisions of s. 200.065, F.S. s Signature of Chief Administrative Officer: Date: I G Electronically Certified by Taxing Authority 8/2/2016 10:37 AM N Title: Contact Name And Contact Title: TOM D. TANT, CHIEF FINANCIAL OFFICER H Jacob Oliva, SUPT E R Mailing Address: Physical Address: E P.O. Box 755 1769 East Moody Boulevard, Bldg #2 City, State, Zip: Phone Number: Fax Number: BUNNELL, FL 321 10 3864377526 3864377577 Continued on page 3

Flagler DSB 11-Revenues FYE 6.30.17 July 2016 thru June 2017 Flagler County School Board SCHOOL BOARD: #1 11/23/2016 #2 #3 #4 #5 11/30/2016 12/21/2016 12/31/2016 1/31/2017 #6 #7 #8 #9 #10 #11 2/28/2017 2/28/2017 3/31/2017 4/30/2017 5/31/2017 6/30/2017 RLE (GENERAL FUND) DISCRETIONARY CAPITAL OUTLAY GRAND TOTAL 10, 156,419.22 1,615,008. 72 3,238,654.16 15,010,082.10 56,325,474.04 17,761,854.09 3,227,334.80 1,151,054.27 1,261, 790.16 2,824,376.22 513,190.06 183,033.26 200,641.75 5,663,856.60 1,029, 124. 70 367,045.37 402,356.61 26,250,086.91 4, 769,649.56 1,701,132.90 1,864, 788.52 757,865.62 436,156.86 1,927,387.77 562,958.57 212,283.21 656,954.02 120,510.88 69,354.85 306,480.87 89,518.19 33,755.84 104,464.62 241,666.37 139,080.61 614,600.67 179,514.82 67,692.39 209,487.89 1,120,042.87 644,592.32 2,848,469.31 831,991.58 313,731.44 970,906.53 SCHOOL BOARD: RLE (GENERAL FUND) DISCRETIONARY CAPITAL OUTLAY Delinquent Tax 10/19/2017 29318.19 4403.95 8728.31 $42,450.45 Flagler County Tax Collector P.O. Box 846 Bunnell, Fl 32110 Source: Rae Nescio, Director - Finance and H/R, Flagler County Tax Collector

Date Jun-01-2017 1:59:07 pm Certified Roll Recap Page: 10 of 57 s 200 FLAGLER COUNTY SCHOOL BOAi Tax Roll R (Real Estate) Tax Roll P (Tangibles) Tax Roll X (Rail/Roads) Grand Total Original Certified Values 56,094,337.17 ( 80,258) 2,282,663. 72 6,784) 31,658.36 ( 314 ) 58,408,659.25 87,356) Less Corrections on E&I -73,959.33 ( 690) -11,285.19 129) 0.00 ( 0 ) -85,244.52 819) Plus Corrections on E&I 4,642.92 ( 2) 90.91 0) 0.00 ( 0 ) 4,733.83 2) Less Non-E&I Corrections -1,073.64 ( 10) 0.00 0) 0.00 ( 0 ) -1,073.64 10) Plus Non-E&l Corrections 8,302.37 ( 21 ) 0.00 0) 0.00 ( 0 ) 8,302.37 21) Total Adjusted Ron VaJue 56,032,249.49 2,271,469.44 31,658.36 58,335,377.29 Plus Back Assessments 0.00 ( 0) 0.00 0) 0.00 ( 0 ) 0.00 0) Total Ron to be Collected 56,032,249.49 ( 80,260) 2,271,469.44 6,784) 31,65836 ( 314 ) 58,335,377.29 87,358) Payments Collected and Updated 54,792,612.65 ( 71,854 ) 2,250,937.00 1,563) 31,658.36 ( 80) 57,075,208.01 73,497) Payments Collected and NOT Updated 297,025.32 ( 674) 6,492.40 32) 0.00 ( 0 ) 303,517.72 706) Tax Sale Payments Collected 0.00 ( 0) 0.00 0) 0.00 ( 0 ) 0.00 0) Total all Payments/ISF/Cancels 55,089,637.97 ( 72,528) 2,257,429.40 1,595) 31,658.36 ( 80 ) 57,378,725.73 74,203) Total Discounts -1,962,563.50-86,418.96-1,266.33-2,050,248. 79 Total Interest 25,450.08 291.38 0.00 25,741.46 Total Amount Distnbuted 53, 152,524.55 2, 171,301.82 30,392.03 55,354,218.40 Net Unpaid Balance 942,611.52 ( 7,753) 14,040.04 5,189 0.00 ( 234) 956,651.56 13,176) Status Code BANKRUPTCY 3,023.88 ( 9) 7.85 ( 1 ) 3,031.73 10) Status Code DEFERRED 2,270.94 ( 3) 2,270.94 3) Status Code ESCHEATED TO COUNTY Status Code HXLIEN 1,764.49 ( 7) 1,764.49 7) Status Code IN LIEU OF TAXES Status Code LANDS AVAD...ABLE Status Code LIDGATION 1,769.27 ( 2) 1,769.27 2) Status Code RE PARTIAL PAYMENT 3,630.78 ( 7) 3,630.78 7) Status Code TANGIBLE PARTIAL PAY 296.65 2 296.65 2) Total All Status Coded Parcels 12,459.36 ( 28) 304.50 3 0.00 ( 0 ) 12,763.86 31 ) Total Zero Bill Count 4,963) 4,817 234 ) 10,014) Total Unpaid Balance 930,152.16 2,762) 13,735.54 369 0.00 ( 0 ) 943,887.70 3,131) Total Credits to Roll 56,032,249.49 ( 80,281 ) 2,271,469.44 6,784 31,658.36 ( 314 ) 58,335,377.29 87,379) Tax Manager - Copyright - Thomson Reuters. Printed by : CONKEYl

Assessed Value Land (2016) I Warranty Deed I Assessed Value f"'l?ok Page PROP. CONTROL NO. LAND DESCRIPTION ~. _,r Indian Trails K-8 02-11-30-0000-01010-0000 (85.89 Acres) 519 0903-0904 5505 N. Belle Terre Pkwy $19,413, 176.00 03-11-30-0000-01010-0040 Belle Terre Elementary 5345 N.Belle Terre Pkwy (76. 77 Acres) $16,567,977.00 550 1597-1603 07-11-31-7025-0RPOP-OOOO Belle Terre Swim & Racquet Club 73 Patricia Drive (11.1342 Acres) $1, 125,614.00 Buddy Taylor Middle Sch. And 07-11-31-7025-00RPA-OOOO Wadsworth Elementary (45.87 I 140 445-465 I Acres) $31,351,949.00 615 612-613 07-11-31-7031-RP A-0020 Rymfire Elem School $24,487,075.00 07-11-31-7085-00170-0000 West of A 1 A (20 acres) to lntercoastal, N.of Palm Coast Bridge $335,000.00 605 1977 07-12-31-0650-000A0-0002 Flagler Palm Coast H.S. $40,261,997.00 10-12-30-0850-00100-0000 Bunnell Elementary Sch./AdEd (23 Acres) 37 397-399 $20,409,383.00 BES Parking, 2 lots on the 10-12-30-0850-00210-0070 corner of Howe and N. Lemon Street $23,613.00 Flagler Technical Center (7.11 763 1467-1469 14-11-30-0000-01010-0020 Acres) Corporate Plaza (7.4381 Acres) One Corporate Drive, Palm Coast, FL $1,228, 172.00 16-13-31-0000-01010-0010 Plantation Bay School Site!" (26.00 Acres) West of Plantation - Bay, East of US 1 $221,000.00-12/22/2016

Assessed Value Land (2016) ~ 625 1590-1591 25-10-30-0000-01020-0030 MATANZAS HIGH SCHOOL N.Old Kings & Forest Grove (Old Frontier) (6-12 Center) Total 86.76 Acres $25,865,668.00 625 1590-1591 26-10-30-0000-0102A-0010 Matanzas High School $5,720.00 Seminole Woods (8.02 Acres) 625 1594-1595 28-12-31-0000-01010-0020 oringinal property $68,170.00 625 1594-1595 29-12-31-0000-01010-0030 Seminole Woods (22.62 Acres) Original property $172,270.00 1459 152 29-12-31-0000-01010-0060 New Seminole Woods Property (27.08 Acres) $212,855.00 1459 152 32-12-31-0650-00080-0030 New Seminole Woods Property (2.90 Acres) $24,650.00 34-11-30-0000-01020-0040 US 1 Property ~ 625 1590-1591 36-10-30-0000-01020-0010 Matanzas High School $2,489,402.00 $25.00 625 1590-1591 36-10-30-0000-01020-0020 Matanzas High School $60.00 Old Kings Elementary Total 39-12-31-0000-01020-0010 school acres: 15.911 $10,447,357.00 253 90 40-10-31-0000-00010-0000 A 1 A Center (12 ACRES) (reduced 3 acres) $1, 134,678.00 625 1590-1591 42-10-30-0000-01030-0040 Matanzas High School $3,565.00 $195,849,376.00 12/22/2016 /

\) r-'t.gler COUNTY SCHOOL BOARD ssessed Valuation Real Property ) as of August 2016 CONTENT PROP.CONTROL NC LOCATION BUILDING ADDRESS VALUE 07-12-31-0650-000A0-0002 5078106 Palm Coast Flagler-Palm Coast High School 5500 Highway 100 East $13, 175,668 (p 07-11-31-7025-00RPA-OOOO 5078108 Palm Coast Buddy Taylor Middle School 4500 Belle Terre Parkway $11,409,804 10-12-30-0850-00100-0000 5078110 Bunnell Bunnell Elementary School 305 North Palmetto Street $6,817,247 14-11-30-0000-01010-0020 5078112 Palm Coast Flagler Technical Center 1 Corporate Drive $1,494,647 39-12-31-0000-01010-0010 5078113 Palm Coast Old Kings Elementary 301 Old Kings Road S $4,959,885 40-10-31-0000-00010-0000 5078115 Palm Coast Flagler Adult Ed School (A1A Center) 5633 Oceanshore Blvd North $285,859 02-11-30-0000-01010-0000 5078116 Palm Coast Indian Trails Middle School 5505 Belle Terre Parkway $6,647,450 07-11-31-7025-RP P-0000 5115801 Palm Coast Belle Terre Swim & Racquet 73 Patricia Drive $385,995 25-10-30-0000-01020-0030 8268400 Palm Coast Matanzas High School 3535 Old Kings Road North $6,929,253 03-11-30-0000-01010-0040 8268405 Palm Coast Belle Terre Elementary 5345 N. Belle Terre Parkway N $5,593,839 07-11-31-7031-RP A-0020 8279030 Palm Coast Rymfire Elementary 1425 Rymfire Drive $7,917,609 11-12-30-0650-000C0-0040 8279031 Bunnell Government Services Bldg. 1769 E. Moody Blvd. Bldg. 2 $1,103,923 34-11-30-0000-0120-0040 8298235 Bunnell US1 Industrial (future Transp Facil) 2849 State Street North $1,099,008 TOTAL $67,820, 187 FCSchoolsTangPersProp2017 12122/2016