SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
INTRODUCTION
The 5-Year District Facilities Work Program is a very important document. The Department of Education, Legislature, Governor's Office, Division of Community
Planning (growth management), local governments, and others use the work program information for various needs including funding, planning, and as the
authoritative source for school facilities related information.
The district's facilities work program must be a complete, balanced capital outlay plan that is financially feasible. The first year of the work program is the districts
capital outlay budget. To determine if the work program is balanced and financially feasible, the "Net Available Revenue" minus the "Funded Projects Costs"
should sum to zero for "Remaining Funds".
If the "Remaining Funds" balance is zero, then the plan is both balanced and financially feasible.
If the "Remaining Funds" balance is negative, then the plan is neither balanced nor feasible.
If the "Remaining Funds" balance is greater than zero, the plan may be feasible, but it is not balanced.
Summary of revenue/expenditures available for new construction and remodeling projects only.
2021 - 2022
2022 - 2023
2023 - 2024
2024 - 2025
2025 - 2026
Five Year Total
Total Revenues
$75,131,372
$73,245,330
$84,883,609
$104,598,825
$57,071,688
$394,930,824
Total Project Costs
$75,131,372
$73,245,330
$84,883,609
$104,598,825
$57,071,688
$394,930,824
Difference (Remaining Funds)
$0
$0
$0
$0
$0
$0
District
SEMINOLE COUNTY SCHOOL DISTRICT
Fiscal Year Range
CERTIFICATION
By submitting this electronic document, we certify that all information provided in this 5-year district facilities work program is accurate, all capital outlay
resources are fully reported, and the expenditures planned represent a complete and balanced capital outlay plan for the district. The district Superintendent of
Schools, Chief Financial Officer, and the School Board have approved the information contained in this 5-year district facilities work program; they certify to the
Department of Education, Office of Educational Facilities, that the information contained herein is correct and accurate; they also certify that the plan has been
developed in coordination with the general purpose local governments as required by §1013.35(2) F.S. We understand that any information contained in this 5-
year district facilities work program is subject to audit by the Auditor General of the State of Florida.
Date of School Board Adoption
2/8/2022
Work Plan Submittal Date
2/11/2022
DISTRICT SUPERINTENDENT
Serita D. Beamon
CHIEF FINANCIAL OFFICER
Todd C. Seis
DISTRICT POINT-OF-CONTACT PERSON
Jordan Smith
JOB TITLE
Facilities Planner
PHONE NUMBER
407-320-0168
E-MAIL ADDRESS
Page 1 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Expenditure for Maintenance, Repair and Renovation from
1.50-Mills and PECO
Item
2021 - 2022
Actual Budget
2022 - 2023
Projected
2023 - 2024
Projected
2024 - 2025
Projected
2025 - 2026
Projected
Total
HVAC
$1,622,000
$4,500,000
$4,500,000
$4,500,000
$6,750,000
$21,872,000
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Flooring
$630,000
$630,000
$630,000
$630,000
$630,000
$3,150,000
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Roofing
$1,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$9,000,000
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Page 2 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Safety to Life
$650,000
$900,000
$900,000
$550,000
$550,000
$3,550,000
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Fencing
$200,000
$200,000
$200,000
$200,000
$200,000
$1,000,000
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Parking
$200,000
$200,000
$200,000
$200,000
$275,000
$1,075,000
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Electrical
$1,425,000
$1,525,000
$1,925,000
$2,025,000
$2,025,000
$8,925,000
Page 3 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Fire Alarm
$2,500,000
$2,000,000
$2,000,000
$1,200,000
$2,900,000
$10,600,000
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Telephone/Intercom System
$200,000
$100,000
$100,000
$100,000
$100,000
$600,000
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Closed Circuit Television
$0
$0
$0
$0
$0
$0
Locations:
No Locations for this expenditure.
Paint
$1,500,000
$1,500,000
$1,500,000
$1,500,000
$1,350,000
$7,350,000
Page 4 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Maintenance/Repair
$1,225,000
$1,225,000
$1,225,000
$1,225,000
$2,225,000
$7,125,000
Locations:
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL , ENGLISH
ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA
ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY,
HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS
MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL
SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER
ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH, MAINTENANCE/FACILITIES SERVICES, MARKHAM
WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW), MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR,
MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE
MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY,
WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS
ELEMENTARY
Sub Total:
$11,152,000
$14,780,000
$15,180,000
$14,130,000
$19,005,000
$74,247,000
PECO Maintenance Expenditures
$0
$0
$0
$0
$0
$0
1.50 Mill Sub Total:
$16,793,175
$18,990,844
$19,465,775
$18,370,990
$23,911,510
$97,532,294
Other Items
2021 - 2022
Actual Budget
2022 - 2023
Projected
2023 - 2024
Projected
2024 - 2025
Projected
2025 - 2026
Projected
Total
Grounds
$300,000
$300,000
$300,000
$300,000
$300,000
$1,500,000
Locations
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL ,
ENGLISH ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY,
GENEVA ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON
ELEMENTARY, HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE,
JACKSON HEIGHTS MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY
SOUTH, LAKE HOWELL SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY,
LAWTON ELEMENTARY, LAYER ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH,
MAINTENANCE/FACILITIES SERVICES, MARKHAM WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW),
MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR, MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE
SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY,
RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE,
SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY,
STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE, TECHNOLOGY PARK ANNEX, TRANSPORTATION,
TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY, WICKLOW ELEMENTARY, WILSON ELEMENTARY,
WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS ELEMENTARY
Page 5 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Plumbing
$350,000
$350,000
$350,000
$350,000
$950,000
$2,350,000
Locations
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL ,
ENGLISH ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY,
GENEVA ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON
ELEMENTARY, HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE,
JACKSON HEIGHTS MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY
SOUTH, LAKE HOWELL SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY,
LAWTON ELEMENTARY, LAYER ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH,
MAINTENANCE/FACILITIES SERVICES, MARKHAM WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (OLD), MIDWAY
SAFE HARBOR, MIDWAY TRANSPORTATION SERVICES COMPLEX, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN
ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK
LAKE MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH,
SOUTH SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE
MIDDLE, TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA
ELEMENTARY, WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR
HIGH, WOODLANDS ELEMENTARY
Drinking Fountains
$175,000
$175,000
$175,000
$175,000
$175,000
$875,000
Locations
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL ,
ENGLISH ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY,
GENEVA ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON
ELEMENTARY, HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE,
JACKSON HEIGHTS MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY
SOUTH, LAKE HOWELL SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY,
LAWTON ELEMENTARY, LAYER ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH,
MAINTENANCE/FACILITIES SERVICES, MARKHAM WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW),
MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR, MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE
SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY,
RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE,
SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY,
STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE, TECHNOLOGY PARK ANNEX, TRANSPORTATION,
TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY, WICKLOW ELEMENTARY, WILSON ELEMENTARY,
WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS ELEMENTARY
Bleacher Upgrades
$180,000
$180,000
$180,000
$180,000
$180,000
$900,000
Locations
CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH
SCHOOL, JACKSON HEIGHTS MIDDLE, LAKE BRANTLEY SENIOR HIGH, LAKE HOWELL SENIOR HIGH, LAKE MARY SENIOR HIGH,
LYMAN SENIOR HIGH, MARKHAM WOODS MIDDLE, MIDWAY ELEMENTARY (NEW), MILWEE MIDDLE, OVIEDO SENIOR HIGH,
SEMINOLE SENIOR HIGH, TEAGUE MIDDLE, TUSKAWILLA MIDDLE, WINTER SPRINGS SENIOR HIGH
Elevator Refurbishment
$240,000
$240,000
$240,000
$240,000
$240,000
$1,200,000
Locations
CHILES MIDDLE SCHOOL, EVANS ELEMENTARY, GOLDSBORO ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE
ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAYER ELEMENTARY SCHOOL, LYMAN SENIOR HIGH, OVIEDO SENIOR HIGH,
ROCK LAKE MIDDLE, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH SEMINOLE
MIDDLE, WALKER ELEMENTARY SCHOOL, WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH
Lightning Prevention System Maintenance
$50,000
$100,000
$100,000
$100,000
$100,000
$450,000
Locations
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL ,
ENGLISH ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY,
GENEVA ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON
ELEMENTARY, HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE,
JACKSON HEIGHTS MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY
SOUTH, LAKE HOWELL SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY,
LAWTON ELEMENTARY, LAYER ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH,
MAINTENANCE/FACILITIES SERVICES, MARKHAM WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW),
MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR, MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE
SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY,
RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE,
SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY,
STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE, TECHNOLOGY PARK ANNEX, TRANSPORTATION,
TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY, WICKLOW ELEMENTARY, WILSON ELEMENTARY,
WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS ELEMENTARY
Page 6 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Electronic Locks
$500,000
$500,000
$500,000
$500,000
$500,000
$2,500,000
Locations
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL ,
ENGLISH ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY,
GENEVA ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON
ELEMENTARY, HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE,
JACKSON HEIGHTS MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY
SOUTH, LAKE HOWELL SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY,
LAWTON ELEMENTARY, LAYER ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH,
MAINTENANCE/FACILITIES SERVICES, MARKHAM WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW),
MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR, MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE
SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY,
RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE,
SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY,
STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE, TECHNOLOGY PARK ANNEX, TRANSPORTATION,
TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY, WICKLOW ELEMENTARY, WILSON ELEMENTARY,
WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS ELEMENTARY
Pool Repairs
$200,000
$50,000
$50,000
$50,000
$50,000
$400,000
Locations
LAKE BRANTLEY SENIOR HIGH, LAKE HOWELL SENIOR HIGH, LYMAN SENIOR HIGH, SEMINOLE SENIOR HIGH
Window Repairs
$100,000
$120,000
$150,000
$200,000
$200,000
$770,000
Locations
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL ,
ENGLISH ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY,
GENEVA ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON
ELEMENTARY, HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE,
JACKSON HEIGHTS MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY
SOUTH, LAKE HOWELL SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY,
LAWTON ELEMENTARY, LAYER ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH,
MAINTENANCE/FACILITIES SERVICES, MARKHAM WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW),
MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR, MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE
SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY,
RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE,
SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY,
STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE, TECHNOLOGY PARK ANNEX, TRANSPORTATION,
TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY, WICKLOW ELEMENTARY, WILSON ELEMENTARY,
WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS ELEMENTARY
ESE Classroom Upgrades
$150,000
$150,000
$150,000
$150,000
$150,000
$750,000
Locations
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL ,
ENGLISH ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY,
GENEVA ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON
ELEMENTARY, HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE,
JACKSON HEIGHTS MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY
SOUTH, LAKE HOWELL SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY,
LAWTON ELEMENTARY, LAYER ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH,
MAINTENANCE/FACILITIES SERVICES, MARKHAM WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW),
MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR, MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE
SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY,
RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE,
SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY,
STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE, TECHNOLOGY PARK ANNEX, TRANSPORTATION,
TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY, WICKLOW ELEMENTARY, WILSON ELEMENTARY,
WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS ELEMENTARY
Mis. Planning Expenses
$796,175
$845,844
$890,775
$795,990
$861,510
$4,190,294
Page 7 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Locations
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR SCHOOL ,
ENGLISH ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY ELEMENTARY,
GENEVA ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL, HAMILTON
ELEMENTARY, HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS MIDDLE,
JACKSON HEIGHTS MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE BRANTLEY
SOUTH, LAKE HOWELL SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA ELEMENTARY,
LAWTON ELEMENTARY, LAYER ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH,
MAINTENANCE/FACILITIES SERVICES, MARKHAM WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW),
MIDWAY ELEMENTARY (OLD), MIDWAY SAFE HARBOR, MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE
SCHOOL, MILWEE MIDDLE, OVIEDO SENIOR HIGH, PARTIN ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY,
RED BUG ELEMENTARY, RINEHART ROAD ANNEX, ROCK LAKE MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE,
SEMINOLE ADMINISTRATIVE OFFICES, SEMINOLE SENIOR HIGH, SOUTH SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY,
STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE, TECHNOLOGY PARK ANNEX, TRANSPORTATION,
TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY, WICKLOW ELEMENTARY, WILSON ELEMENTARY,
WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS ELEMENTARY
Security Improvements
$1,900,000
$1,000,000
$1,000,000
$1,000,000
$1,000,000
$5,900,000
Locations
25th Place Warehouse, ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY,
CASSELBERRY ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE
ELEMENTARY, EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, EDUCATIONAL SUPPORT CENTER ANNEX, ENDEAVOR
SCHOOL , ENGLISH ESTATES ELEMENTARY, ENVIRONMENTAL STUDIES CENTER, EVANS ELEMENTARY, FOREST CITY
ELEMENTARY, GENEVA ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE, HAGERTY HIGH SCHOOL,
HAMILTON ELEMENTARY, HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE ELEMENTARY, INDIAN TRAILS
MIDDLE, JACKSON HEIGHTS MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE BRANTLEY SENIOR HIGH, LAKE
BRANTLEY SOUTH, LAKE HOWELL SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY SENIOR HIGH, LAKE ORIENTA
ELEMENTARY, LAWTON ELEMENTARY, LAYER ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY, LYMAN SENIOR HIGH,
MAINTENANCE/FACILITIES SERVICES, MARKHAM WOODS MIDDLE, MELLONVILLE ANNEX, MIDWAY ELEMENTARY (NEW),
MIDWAY SAFE HARBOR, MIDWAY TRANSPORTATION SERVICES COMPLEX, MILLENNIUM MIDDLE SCHOOL, MILWEE MIDDLE,
OVIEDO SENIOR HIGH, PARTIN ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG ELEMENTARY,
RINEHART ROAD ANNEX, ROCK LAKE MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE ADMINISTRATIVE
OFFICES, SEMINOLE SENIOR HIGH, SOUTH SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY,
STERLING PARK ELEMENTARY, TEAGUE MIDDLE, TECHNOLOGY PARK ANNEX, TRANSPORTATION, TUSKAWILLA MIDDLE,
WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY, WICKLOW ELEMENTARY, WILSON ELEMENTARY, WINTER SPRINGS
ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS ELEMENTARY
School Capital Outlay Funds - DW
$700,000
$200,000
$200,000
$200,000
$200,000
$1,500,000
Locations
ALTAMONTE ELEMENTARY, BEAR LAKE ELEMENTARY, BENTLEY ELEMENTARY, CARILLON ELEMENTARY, CASSELBERRY
ELEMENTARY, CHILES MIDDLE SCHOOL, CROOMS ACADEMY OF INFORMATION TECHNOLOGY, CRYSTAL LAKE ELEMENTARY,
EARLY LEARNING CENTER, EASTBROOK ELEMENTARY, ENDEAVOR SCHOOL , ENGLISH ESTATES ELEMENTARY, EVANS
ELEMENTARY, FOREST CITY ELEMENTARY, GENEVA ELEMENTARY, GOLDSBORO ELEMENTARY, GREENWOOD LAKES MIDDLE,
HAGERTY HIGH SCHOOL, HAMILTON ELEMENTARY, HEATHROW ELEMENTARY, HIGHLANDS ELEMENTARY, IDYLLWILDE
ELEMENTARY, INDIAN TRAILS MIDDLE, JACKSON HEIGHTS MIDDLE, JOURNEYS ACADEMY, KEETH ELEMENTARY, LAKE
BRANTLEY SENIOR HIGH, LAKE BRANTLEY SOUTH, LAKE HOWELL SENIOR HIGH, LAKE MARY ELEMENTARY, LAKE MARY
SENIOR HIGH, LAKE ORIENTA ELEMENTARY, LAWTON ELEMENTARY, LAYER ELEMENTARY SCHOOL, LONGWOOD ELEMENTARY,
LYMAN SENIOR HIGH, MARKHAM WOODS MIDDLE, MIDWAY ELEMENTARY (NEW), MILLENNIUM MIDDLE SCHOOL, MILWEE
MIDDLE, OVIEDO SENIOR HIGH, PARTIN ELEMENTARY, PINE CREST ELEMENTARY, RAINBOW ELEMENTARY, RED BUG
ELEMENTARY, ROCK LAKE MIDDLE, SABAL POINT ELEMENTARY, SANFORD MIDDLE, SEMINOLE SENIOR HIGH, SOUTH
SEMINOLE MIDDLE, SPRING LAKE ELEMENTARY, STENSTROM ELEMENTARY, STERLING PARK ELEMENTARY, TEAGUE MIDDLE,
TUSKAWILLA MIDDLE, WALKER ELEMENTARY SCHOOL, WEKIVA ELEMENTARY, WICKLOW ELEMENTARY, WILSON ELEMENTARY,
WINTER SPRINGS ELEMENTARY, WINTER SPRINGS SENIOR HIGH, WOODLANDS ELEMENTARY
Total:
$16,793,175
$18,990,844
$19,465,775
$18,370,990
$23,911,510
$97,532,294
Local 1.50 Mill Expenditure For Maintenance, Repair and Renovation
Item
2021 - 2022
Actual Budget
2022 - 2023
Projected
2023 - 2024
Projected
2024 - 2025
Projected
2025 - 2026
Projected
Total
Remaining Maint and Repair from 1.5 Mills
$16,793,175
$18,990,844
$19,465,775
$18,370,990
$23,911,510
$97,532,294
Maintenance/Repair Salaries
$18,270,529
$10,673,124
$10,673,124
$10,673,124
$10,673,124
$60,963,025
School Bus Purchases
$2,265,000
$4,665,000
$3,465,000
$3,465,000
$3,465,000
$17,325,000
Other Vehicle Purchases
$0
$55,000
$55,000
$55,000
$55,000
$220,000
Page 8 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Capital Outlay Equipment
$200,000
$200,000
$200,000
$200,000
$200,000
$1,000,000
Rent/Lease Payments
$285,000
$380,000
$400,000
$480,000
$540,000
$2,085,000
COP Debt Service
$20,944,208
$14,932,985
$15,953,988
$10,614,442
$6,376,205
$68,821,828
Rent/Lease Relocatables
$250,000
$250,000
$250,000
$250,000
$250,000
$1,250,000
Environmental Problems
$365,000
$365,000
$365,000
$365,000
$365,000
$1,825,000
s.1011.14 Debt Service
$0
$0
$0
$0
$0
$0
Special Facilities Construction Account
$0
$0
$0
$0
$0
$0
Premiums for Property Casualty Insurance - 1011.71
(4a,b)
$0
$0
$0
$0
$0
$0
Qualified School Construction Bonds (QSCB)
$0
$0
$0
$0
$0
$0
Qualified Zone Academy Bonds (QZAB)
$0
$0
$0
$0
$0
$0
Technology Upgrades (8950)
$1,250,000
$3,550,000
$3,550,000
$3,550,000
$3,550,000
$15,450,000
PE Pavilion Refurbishment (8424)
$160,000
$100,000
$60,000
$160,000
$160,000
$640,000
Track Refurbishment (8112)
$150,000
$120,000
$60,000
$60,000
$120,000
$510,000
Charter Schools Capital Outlay
$1,065,895
$985,895
$985,895
$985,895
$985,895
$5,009,475
Local Expenditure Totals:
$61,998,807
$55,267,848
$55,483,782
$49,229,451
$50,651,734
$272,631,622
Revenue
1.50 Mill Revenue Source
Schedule of Estimated Capital Outlay Revenue from each currently approved source which is estimated to be available for expenditures on the projects included
in the tentative district facilities work program. All amounts are NET after considering carryover balances, interest earned, new COP's, 1011.14 and 1011.15
loans, etc. Districts cannot use 1.5-Mill funds for salaries except for those explicitly associated with maintenance/repair projects. (1011.71 (5), F.S.)
Item
Fund
2021 - 2022
Actual Value
2022 - 2023
Projected
2023 - 2024
Projected
2024 - 2025
Projected
2025 - 2026
Projected
Total
(1) Non-exempt property
assessed valuation
$43,198,579,162
$45,790,493,912
$48,537,923,546
$51,450,198,959
$54,537,210,897
$243,514,406,476
(2) The Millage projected for
discretionary capital outlay per
s.1011.71
1.50
1.50
1.50
1.50
1.50
(3) Full value of the 1.50-Mill
discretionary capital outlay per
s.1011.71
$72,573,613
$76,928,030
$81,543,712
$86,436,334
$91,622,514
$409,104,203
(4) Value of the portion of the 1.50
-Mill ACTUALLY levied
370
$62,205,954
$65,938,311
$69,894,610
$74,088,287
$78,533,584
$350,660,746
(5) Difference of lines (3) and (4)
$10,367,659
$10,989,719
$11,649,102
$12,348,047
$13,088,930
$58,443,457
PECO Revenue Source
The figure in the row designated "PECO Maintenance" will be subtracted from funds available for new construction because PECO maintenance dollars cannot
be used for new construction.
Item
Fund
2021 - 2022
Actual Budget
2022 - 2023
Projected
2023 - 2024
Projected
2024 - 2025
Projected
2025 - 2026
Projected
Total
PECO New Construction
340
$0
$0
$0
$0
$0
$0
Page 9 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
PECO Maintenance Expenditures
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
CO & DS Revenue Source
Revenue from Capital Outlay and Debt Service funds.
Item
Fund
2021 - 2022
Actual Budget
2022 - 2023
Projected
2023 - 2024
Projected
2024 - 2025
Projected
2025 - 2026
Projected
Total
CO & DS Cash Flow-through
Distributed
360
$1,596,347
$1,596,347
$1,596,347
$1,596,347
$1,596,347
$7,981,735
CO & DS Interest on
Undistributed CO
360
$38,704
$38,704
$38,704
$38,704
$38,704
$193,520
$1,635,051
$1,635,051
$1,635,051
$1,635,051
$1,635,051
$8,175,255
Fair Share Revenue Source
All legally binding commitments for proportionate fair-share mitigation for impacts on public school facilities must be included in the 5-year district work program.
Nothing reported for this section.
Sales Surtax Referendum
Specific information about any referendum for a 1-cent or ½-cent surtax referendum during the previous year.
Did the school district hold a surtax referendum during the past fiscal year 2020 - 2021?
No
Additional Revenue Source
Any additional revenue sources
Item
2021 - 2022
Actual Value
2022 - 2023
Projected
2023 - 2024
Projected
2024 - 2025
Projected
2025 - 2026
Projected
Total
Proceeds from a s.1011.14/15 F.S. Loans
$0
$0
$0
$0
$0
$0
District Bonds - Voted local bond
referendum proceeds per s.9, Art VII
State Constitution
$0
$0
$0
$0
$0
$0
Proceeds from Special Act Bonds
$0
$0
$0
$0
$0
$0
Estimated Revenue from CO & DS Bond
Sale
$0
$0
$0
$0
$0
$0
Proceeds from Voted Capital
Improvements millage
$0
$0
$0
$0
$0
$0
Other Revenue for Other Capital Projects
$84,707
$83,013
$60,000
$60,000
$60,000
$347,720
Proceeds from 1/2 cent sales surtax
authorized by school board
$0
$0
$0
$0
$0
$0
Page 10 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Proceeds from local governmental
infrastructure sales surtax
$19,000,000
$19,000,000
$19,000,000
$19,000,000
$0
$76,000,000
Proceeds from Certificates of
Participation (COP's) Sale
$0
$0
$0
$0
$0
$0
Classrooms First Bond proceeds amount
authorized in FY 1997-98
$0
$0
$0
$0
$0
$0
Classrooms for Kids
$0
$0
$0
$0
$0
$0
District Equity Recognition
$0
$0
$0
$0
$0
$0
Federal Grants
$0
$0
$0
$0
$0
$0
Proportionate share mitigation (actual
cash revenue only, not in kind donations)
$0
$0
$0
$0
$0
$0
Impact fees received
$8,000,000
$8,000,000
$8,000,000
$8,000,000
$8,000,000
$40,000,000
Private donations
$0
$0
$0
$0
$0
$0
Grants from local governments or not-for-
profit organizations
$0
$0
$0
$0
$0
$0
Interest, Including Profit On Investment
$700,000
$700,000
$700,000
$700,000
$700,000
$3,500,000
Revenue from Bonds pledging proceeds
from 1 cent or 1/2 cent Sales Surtax
$0
$0
$0
$0
$0
$0
Total Fund Balance Carried Forward
$43,538,572
$32,170,908
$40,091,835
$49,359,043
$17,808,892
$182,969,250
General Capital Outlay Obligated Fund
Balance Carried Forward From Total
Fund Balance Carried Forward
$0
$0
$0
$0
$0
$0
Special Facilities Construction Account
$0
$0
$0
$0
$0
$0
One Cent - 1/2 Cent Sales Surtax Debt
Service From Total Fund Balance Carried
Forward
$0
$0
$0
$0
$0
$0
Capital Outlay Projects Funds Balance
Carried Forward From Total Fund
Balance Carried Forward
$0
$0
$0
$0
$0
$0
Charter Schools Capital Outlay
$985,895
$985,895
$985,895
$985,895
$985,895
$4,929,475
Safe School/School Hardening
$900,000
$0
$0
$0
$0
$900,000
Safe School/School Hardening - Charter
School
$80,000
$0
$0
$0
$0
$80,000
Subtotal
$73,289,174
$60,939,816
$68,837,730
$78,104,938
$27,554,787
$308,726,445
Total Revenue Summary
Item Name
2021 - 2022
Budget
2022 - 2023
Projected
2023 - 2024
Projected
2024 - 2025
Projected
2025 - 2026
Projected
Five Year Total
Local 1.5 Mill Discretionary Capital Outlay
Revenue
$62,205,954
$65,938,311
$69,894,610
$74,088,287
$78,533,584
$350,660,746
PECO and 1.5 Mill Maint and Other 1.5
Mill Expenditures
($61,998,807)
($55,267,848)
($55,483,782)
($49,229,451)
($50,651,734)
($272,631,622)
PECO Maintenance Revenue
$0
$0
$0
$0
$0
$0
Available 1.50 Mill for New
Construction
$207,147
$10,670,463
$14,410,828
$24,858,836
$27,881,850
$78,029,124
Page 11 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Item Name
2021 - 2022
Budget
2022 - 2023
Projected
2023 - 2024
Projected
2024 - 2025
Projected
2025 - 2026
Projected
Five Year Total
CO & DS Revenue
$1,635,051
$1,635,051
$1,635,051
$1,635,051
$1,635,051
$8,175,255
PECO New Construction Revenue
$0
$0
$0
$0
$0
$0
Other/Additional Revenue
$73,289,174
$60,939,816
$68,837,730
$78,104,938
$27,554,787
$308,726,445
Total Additional Revenue
$74,924,225
$62,574,867
$70,472,781
$79,739,989
$29,189,838
$316,901,700
Total Available Revenue
$75,131,372
$73,245,330
$84,883,609
$104,598,825
$57,071,688
$394,930,824
Project Schedules
Capacity Project Schedules
A schedule of capital outlay projects necessary to ensure the availability of satisfactory classrooms for the projected student enrollment in K-12 programs.
Project Description
Location
2021 - 2022
2022 - 2023
2023 - 2024
2024 - 2025
2025 - 2026
Total
Funded
Addition/Renovation
ILC
Kitchen/Dining/Admin
LAWTON
ELEMENTARY
Planned
Cost:
$7,302,764
$7,302,764
$5,500,000
$0
$0
$20,105,528
Yes
Student Stations:
0
160
0
0
0
160
Total Classrooms:
0
8
0
0
0
8
Gross Sq Ft:
0
52,000
0
0
0
52,000
Classroom Addition
CROOMS
ACADEMY OF
INFORMATION
TECHNOLOGY
Planned
Cost:
$2,100,000
$0
$0
$0
$0
$2,100,000
Yes
Student Stations:
0
0
0
0
0
0
Total Classrooms:
0
0
0
0
0
0
Gross Sq Ft:
1
0
0
0
0
1
New PILC
IDYLLWILDE
ELEMENTARY
Planned
Cost:
$0
$7,000,000
$0
$0
$0
$7,000,000
Yes
Student Stations:
0
198
0
0
0
198
Total Classrooms:
0
9
0
0
0
9
Gross Sq Ft:
0
12,000
0
0
0
12,000
Page 12 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Addition/Renovation
LAKE HOWELL
SENIOR HIGH
Planned
Cost:
$12,271,163
$10,000,000
$0
$0
$0
$22,271,163
No
Student Stations:
0
220
0
0
0
220
Total Classrooms:
0
9
0
0
0
9
Gross Sq Ft:
0
27,836
0
0
0
27,836
Renovation (Bldg 8,
11 & 12)
CASSELBERRY
ELEMENTARY
Planned
Cost:
$4,000,000
$0
$0
$0
$0
$4,000,000
No
Student Stations:
10
0
0
0
0
10
Total Classrooms:
2
0
0
0
0
2
Gross Sq Ft:
582
0
0
0
0
582
Classroom Addition
CHILES MIDDLE
SCHOOL
Planned
Cost:
$0
$0
$250,000
$10,000,000
$0
$10,250,000
No
Student Stations:
0
0
0
0
0
0
Total Classrooms:
0
0
0
0
0
0
Gross Sq Ft:
0
0
0
0
0
0
Planned Cost:
$25,673,927
$24,302,764
$5,750,000
$10,000,000
$0
$65,726,691
Student Stations:
10
578
0
0
0
588
Total Classrooms:
2
26
0
0
0
28
Gross Sq Ft:
583
91,836
0
0
0
92,419
Other Project Schedules
Major renovations, remodeling, and additions of capital outlay projects that do not add capacity to schools.
Project Description
Location
2021 - 2022
Actual Budget
2022 - 2023
Projected
2023 - 2024
Projected
2024 - 2025
Projected
2025 - 2026
Projected
Total
Funded
Campus Wide Replacement &
Remodeling
BEAR LAKE
ELEMENTARY
$0
$0
$1,681,490
$8,407,452
$6,725,962
$16,814,904
Yes
District Wide Playground
Surfaces and Equipment
Location not specified
$472,500
$567,000
$283,500
$472,500
$0
$1,795,500
Yes
Replacement, Remodeling and
Gym Floor
SOUTH SEMINOLE
MIDDLE
$2,770,015
$0
$0
$0
$0
$2,770,015
Yes
Remodel 1988 Buildings 3,5,6
& 7
WINTER SPRINGS
ELEMENTARY
$0
$0
$705,399
$6,348,592
$0
$7,053,991
Yes
Bus Lift
Replacement/Dispenser
TRANSPORTATION
$835,000
$0
$260,000
$0
$0
$1,095,000
Yes
Stadium Structures
Location not specified
$120,000
$50,000
$50,000
$50,000
$50,000
$320,000
Yes
25th Place Refurbishment
Location not specified
$1,950,000
$0
$0
$0
$0
$1,950,000
Yes
Remodel 1982 Building 1
KEETH ELEMENTARY
$0
$0
$1,656,369
$11,925,855
$2,981,464
$16,563,688
Yes
Page 13 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Remodel 1982 Building 2 and
1988 Buildings 3 & 4
ALTAMONTE
ELEMENTARY
$0
$0
$848,930
$7,640,366
$0
$8,489,296
Yes
Remodel 1988 Buildings 2, 4 &
5
EASTBROOK
ELEMENTARY
$0
$0
$0
$821,464
$7,393,173
$8,214,637
Yes
Remodel/Roofing/HVAC
ENGLISH ESTATES
ELEMENTARY
$0
$916,649
$8,249,836
$0
$0
$9,166,485
Yes
Remodel Buildings 2, 3, 5, 7, 9,
10 & 11
MILWEE MIDDLE
$0
$0
$0
$0
$2,835,075
$2,835,075
Yes
Replace 1959 buildings 2-6
Remodel buildings 1 & 7
LAKE MARY
ELEMENTARY
$0
$0
$1,677,613
$15,098,513
$0
$16,776,126
Yes
Roofing Projects
Location not specified
$1,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$9,000,000
Yes
Contingency and Project
Reserves (2020-2021)
Location not specified
$4,757,448
$0
$0
$0
$0
$4,757,448
Yes
Miscellaneous (Prior Year
carryover appropriations)
Location not specified
$53,823,645
$55,408,917
$61,970,472
$51,834,083
$35,086,014
$258,123,131
Yes
$65,728,608
$58,942,566
$79,383,609
$104,598,825
$57,071,688
$365,725,296
Additional Project Schedules
Any projects that are not identified in the last approved educational plant survey.
Nothing reported for this section.
Non Funded Growth Management Project Schedules
Schedule indicating which projects, due to planned development, that CANNOT be funded from current revenues projected over the next five years.
Nothing reported for this section.
Tracking
Capacity Tracking
Location
2021 -
2022 Satis.
Stu. Sta.
Actual
2021 -
2022 FISH
Capacity
Actual
2020 -
2021
COFTE
# Class
Rooms
Actual
Average
2021 -
2022 Class
Size
Actual
2021 -
2022
Utilization
New
Stu.
Capacity
New
Rooms to
be
Added/Re
moved
Projected
2025 -
2026
COFTE
Projected
2025 -
2026
Utilization
Projected
2025 -
2026 Class
Size
MILLENNIUM MIDDLE
SCHOOL
1,952
1,756
1,186
81
15
68.00 %
0
0
0
0.00 %
0
MIDWAY ELEMENTARY
(NEW)
1,101
1,101
697
58
12
63.00 %
0
0
0
0.00 %
0
Page 14 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
JOURNEYS ACADEMY
440
396
31
20
2
8.00 %
0
0
0
0.00 %
0
ENDEAVOR SCHOOL
205
205
56
19
3
27.00 %
0
0
0
0.00 %
0
MARKHAM WOODS
MIDDLE
1,400
1,260
886
61
15
70.00 %
0
0
0
0.00 %
0
CHILES MIDDLE
SCHOOL
1,555
1,399
1,094
66
17
78.00 %
0
0
0
0.00 %
0
CRYSTAL LAKE
ELEMENTARY
879
879
644
47
14
73.00 %
0
0
0
0.00 %
0
EVANS ELEMENTARY
958
958
764
49
16
80.00 %
0
0
0
0.00 %
0
HAGERTY HIGH
SCHOOL
2,801
2,660
1,796
112
16
68.00 %
0
0
0
0.00 %
0
BENTLEY ELEMENTARY
999
999
831
55
15
83.00 %
0
0
0
0.00 %
0
LAYER ELEMENTARY
SCHOOL
714
714
449
40
11
63.00 %
0
0
0
0.00 %
0
WALKER ELEMENTARY
SCHOOL
925
925
654
48
14
71.00 %
0
0
0
0.00 %
0
TEAGUE MIDDLE
1,794
1,614
1,079
75
14
67.00 %
0
0
0
0.00 %
0
WINTER SPRINGS
SENIOR HIGH
2,608
2,477
1,650
109
15
67.00 %
0
0
0
0.00 %
0
HIGHLANDS
ELEMENTARY
668
668
506
38
13
76.00 %
0
0
0
0.00 %
0
CARILLON
ELEMENTARY
1,044
1,044
846
56
15
81.00 %
0
0
0
0.00 %
0
WICKLOW
ELEMENTARY
820
820
651
47
14
79.00 %
0
0
0
0.00 %
0
PARTIN ELEMENTARY
761
761
614
42
15
81.00 %
0
0
0
0.00 %
0
INDIAN TRAILS MIDDLE
1,579
1,421
1,022
65
16
72.00 %
0
0
0
0.00 %
0
EARLY LEARNING
CENTER
190
190
37
11
3
20.00 %
0
0
0
0.00 %
0
ROCK LAKE MIDDLE
1,260
1,134
944
53
18
83.00 %
0
0
0
0.00 %
0
WEKIVA ELEMENTARY
864
864
721
46
16
83.00 %
0
0
0
0.00 %
0
KEETH ELEMENTARY
721
721
522
39
13
72.00 %
0
0
0
0.00 %
0
GREENWOOD LAKES
MIDDLE
1,409
1,268
832
60
14
66.00 %
0
0
0
0.00 %
0
STENSTROM
ELEMENTARY
1,005
1,005
567
52
11
56.00 %
0
0
0
0.00 %
0
HEATHROW
ELEMENTARY
923
923
668
50
13
72.00 %
0
0
0
0.00 %
0
LAKE HOWELL SENIOR
HIGH
2,463
2,339
1,728
102
17
74.00 %
220
9
0
0.00 %
0
ALTAMONTE
ELEMENTARY
941
941
529
50
11
56.00 %
0
0
0
0.00 %
0
SABAL POINT
ELEMENTARY
974
974
810
53
15
83.00 %
0
0
0
0.00 %
0
WOODLANDS
ELEMENTARY
930
930
678
50
14
73.00 %
0
0
0
0.00 %
0
LAKE ORIENTA
ELEMENTARY
798
798
558
45
12
70.00 %
0
0
0
0.00 %
0
STERLING PARK
ELEMENTARY
962
962
709
51
14
74.00 %
0
0
0
0.00 %
0
FOREST CITY
ELEMENTARY
963
963
678
53
13
70.00 %
0
0
0
0.00 %
0
Page 15 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
RED BUG ELEMENTARY
908
908
684
48
14
75.00 %
0
0
0
0.00 %
0
IDYLLWILDE
ELEMENTARY
918
918
718
50
14
78.00 %
198
9
0
0.00 %
0
EASTBROOK
ELEMENTARY
848
848
630
47
13
74.00 %
0
0
0
0.00 %
0
TUSKAWILLA MIDDLE
1,399
1,259
1,031
61
17
82.00 %
0
0
0
0.00 %
0
RAINBOW ELEMENTARY
726
726
698
41
17
96.00 %
0
0
0
0.00 %
0
WINTER SPRINGS
ELEMENTARY
721
721
517
39
13
72.00 %
0
0
0
0.00 %
0
SPRING LAKE
ELEMENTARY
815
815
479
44
11
59.00 %
0
0
0
0.00 %
0
OVIEDO SENIOR HIGH
2,978
2,829
1,836
121
15
65.00 %
0
0
0
0.00 %
0
LYMAN SENIOR HIGH
2,681
2,546
1,643
111
15
65.00 %
0
0
0
0.00 %
0
LAKE BRANTLEY
SENIOR HIGH
3,136
2,979
2,131
129
17
72.00 %
0
0
0
0.00 %
0
WILSON ELEMENTARY
1,047
1,047
821
57
14
78.00 %
0
0
0
0.00 %
0
CROOMS ACADEMY OF
INFORMATION
TECHNOLOGY
954
810
496
38
13
61.00 %
0
0
0
0.00 %
0
GOLDSBORO
ELEMENTARY
1,102
1,102
770
56
14
70.00 %
0
0
0
0.00 %
0
JACKSON HEIGHTS
MIDDLE
1,630
1,467
1,167
68
17
80.00 %
0
0
0
0.00 %
0
MIDWAY ELEMENTARY
(OLD)
202
0
0
12
0
0.00 %
0
0
0
0.00 %
0
PINE CREST
ELEMENTARY
1,082
1,082
599
58
10
55.00 %
0
0
0
0.00 %
0
SANFORD MIDDLE
1,806
1,625
1,252
75
17
77.00 %
0
0
0
0.00 %
0
SEMINOLE SENIOR
HIGH
5,194
4,934
3,549
211
17
72.00 %
0
0
0
0.00 %
0
SOUTH SEMINOLE
MIDDLE
1,421
1,278
920
64
14
72.00 %
0
0
0
0.00 %
0
CASSELBERRY
ELEMENTARY
1,390
1,390
610
73
8
44.00 %
10
2
0
0.00 %
0
LAKE MARY SENIOR
HIGH
3,103
2,947
2,074
130
16
70.00 %
0
0
0
0.00 %
0
LAKE MARY
ELEMENTARY
1,064
1,064
705
56
13
66.00 %
0
0
0
0.00 %
0
LONGWOOD
ELEMENTARY
617
617
470
34
14
76.00 %
0
0
0
0.00 %
0
MILWEE MIDDLE
1,497
1,347
1,250
65
19
93.00 %
0
0
0
0.00 %
0
LAWTON ELEMENTARY
811
811
682
46
15
84.00 %
160
8
0
0.00 %
0
HAMILTON
ELEMENTARY
794
794
577
43
13
73.00 %
0
0
0
0.00 %
0
BEAR LAKE
ELEMENTARY
1,147
1,147
793
59
13
69.00 %
0
0
0
0.00 %
0
ENGLISH ESTATES
ELEMENTARY
839
839
638
48
13
76.00 %
0
0
0
0.00 %
0
GENEVA ELEMENTARY
656
656
477
34
14
73.00 %
0
0
0
0.00 %
0
79,092
75,575
53,655
3,721
14
71.00 %
588
28
0
0.00 %
0
Page 16 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
The COFTE Projected Total (0) for 2025 - 2026 must match the Official Forecasted COFTE Total
(59,432 ) for 2025 - 2026 before this section can be completed. In the event that the COFTE Projected
Total does not match the Official forecasted COFTE, then the Balanced Projected COFTE Table
should be used to balance COFTE.
Projected COFTE for 2025 - 2026
Elementary (PK-3)
20,078
Middle (4-8)
21,421
High (9-12)
17,934
59,432
Grade Level Type
Balanced Projected
COFTE for 2025 - 2026
Elementary (PK-3)
20,078
Middle (4-8)
21,421
High (9-12)
17,934
59,433
Relocatable Replacement
Number of relocatable classrooms clearly identified and scheduled for replacement in the school board adopted financially feasible 5-year district work program.
Location
2021 - 2022
2022 - 2023
2023 - 2024
2024 - 2025
2025 - 2026
Year 5 Total
GENEVA ELEMENTARY
1
0
0
0
0
1
SANFORD MIDDLE
5
0
0
0
0
5
SOUTH SEMINOLE MIDDLE
2
0
0
0
0
2
CASSELBERRY ELEMENTARY
10
0
0
0
0
10
EVANS ELEMENTARY
1
0
0
0
0
1
Total Relocatable Replacements:
19
0
0
0
0
19
Charter Schools Tracking
Information regarding the use of charter schools.
Location-Type
# Relocatable
units or
permanent
classrooms
Owner
Year Started or
Scheduled
Student
Stations
Students
Enrolled
Years in
Contract
Total Charter
Students
projected for
2025 - 2026
Choices In Learning
20
PRIVATE
2002
670
670
15
690
UCP (Pre-K Only)
10
PRIVATE
2003
110
87
14
86
Galileo School for Gifted Learning
(Riverbend)
32
PRIVATE
2011
656
585
6
600
Seminole Science
21
PRIVATE
2015
525
497
3
506
Galileo School for Gifted Learning
(Skyway)
38
PRIVATE
2020
764
744
1
600
Elevation High School (AM
Session)
7
PRIVATE
2021
175
117
1
445
Elevation High School (PM
Session)
7
PRIVATE
2021
175
87
1
445
135
3,075
2,787
3,372
Page 17 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Special Purpose Classrooms Tracking
The number of classrooms that will be used for certain special purposes in the current year, by facility and type of classroom, that the district will, 1), not use for
educational purposes, and 2), the co-teaching classrooms that are not open plan classrooms and will be used for educational purposes.
School
School Type
# of Elementary
K-3 Classrooms
# of Middle 4-8
Classrooms
# of High 9-12
Classrooms
# of ESE
Classrooms
# of Combo
Classrooms
Total
Classrooms
Total Educational Classrooms:
0
0
0
0
0
0
School
School Type
# of Elementary
K-3 Classrooms
# of Middle 4-8
Classrooms
# of High 9-12
Classrooms
# of ESE
Classrooms
# of Combo
Classrooms
Total
Classrooms
Total Co-Teaching Classrooms:
0
0
0
0
0
0
Infrastructure Tracking
Necessary offsite infrastructure requirements resulting from expansions or new schools. This section should include infrastructure information
related to capacity project schedules and other project schedules (Section 4).
Not Specified
Proposed location of planned facilities, whether those locations are consistent with the comprehensive plans of all affected local governments, and
recommendations for infrastructure and other improvements to land adjacent to existing facilities. Provisions of 1013.33(12), (13) and (14) and 1013.36
must be addressed for new facilities planned within the 1st three years of the plan (Section 5).
Not Specified
Consistent with Comp Plan?
No
Net New Classrooms
The number of classrooms, by grade level and type of construction, that were added during the last fiscal year.
List the net new classrooms added in the 2020 - 2021 fiscal year.
List the net new classrooms to be added in the 2021 - 2022 fiscal
year.
"Classrooms" is defined as capacity carrying classrooms that are added to increase
capacity to enable the district to meet the Class Size Amendment.
Totals for fiscal year 2021 - 2022 should match totals in Section 15A.
Location
2020 - 2021 #
Permanent
2020 - 2021 #
Modular
2020 - 2021 #
Relocatable
2020 - 2021
Total
2021 - 2022 #
Permanent
2021 - 2022 #
Modular
2021 - 2022 #
Relocatable
2021 - 2022
Total
Elementary (PK-3)
0
0
0
0
2
0
0
2
Middle (4-8)
0
0
0
0
0
0
0
0
High (9-12)
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
2
Relocatable Student Stations
Number of students that will be educated in relocatable units, by school, in the current year, and the projected number of students for each of the years in the
workplan.
Page 18 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Site
2021 - 2022
2022 - 2023
2023 - 2024
2024 - 2025
2025 - 2026
5 Year Average
SOUTH SEMINOLE MIDDLE
44
0
0
0
0
9
LAYER ELEMENTARY SCHOOL
22
22
22
22
22
22
WALKER ELEMENTARY SCHOOL
0
0
0
0
0
0
HAMILTON ELEMENTARY
0
0
0
0
0
0
BEAR LAKE ELEMENTARY
0
0
0
0
0
0
ENGLISH ESTATES ELEMENTARY
0
0
0
0
0
0
GENEVA ELEMENTARY
66
0
0
0
0
13
LAKE MARY SENIOR HIGH
150
100
100
100
100
110
LAKE MARY ELEMENTARY
88
44
44
44
44
53
LONGWOOD ELEMENTARY
0
0
0
0
0
0
MILWEE MIDDLE
110
110
110
110
110
110
LAWTON ELEMENTARY
0
0
0
0
0
0
PINE CREST ELEMENTARY
0
0
0
0
0
0
SANFORD MIDDLE
198
44
44
44
44
75
ALTAMONTE ELEMENTARY
0
0
0
0
0
0
SABAL POINT ELEMENTARY
0
0
0
0
0
0
WOODLANDS ELEMENTARY
66
66
66
66
66
66
LAKE ORIENTA ELEMENTARY
0
0
0
0
0
0
MIDWAY ELEMENTARY (NEW)
0
0
0
0
0
0
JOURNEYS ACADEMY
0
0
0
0
0
0
ENDEAVOR SCHOOL
0
0
0
0
0
0
MILLENNIUM MIDDLE SCHOOL
0
0
0
0
0
0
CASSELBERRY ELEMENTARY
22
0
0
0
0
4
WILSON ELEMENTARY
18
18
18
18
18
18
CROOMS ACADEMY OF INFORMATION
TECHNOLOGY
0
0
0
0
0
0
GOLDSBORO ELEMENTARY
0
0
0
0
0
0
JACKSON HEIGHTS MIDDLE
88
44
44
44
44
53
MIDWAY ELEMENTARY (OLD)
0
0
0
0
0
0
RAINBOW ELEMENTARY
0
0
0
0
0
0
WINTER SPRINGS ELEMENTARY
0
0
0
0
0
0
SPRING LAKE ELEMENTARY
22
44
44
44
44
40
OVIEDO SENIOR HIGH
0
0
0
0
0
0
LYMAN SENIOR HIGH
0
0
0
0
0
0
LAKE BRANTLEY SENIOR HIGH
0
0
0
0
0
0
Page 19 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
FOREST CITY ELEMENTARY
0
0
0
0
0
0
RED BUG ELEMENTARY
0
0
0
0
0
0
IDYLLWILDE ELEMENTARY
72
54
54
0
0
36
EASTBROOK ELEMENTARY
0
0
0
0
0
0
TUSKAWILLA MIDDLE
0
0
0
0
0
0
LAKE HOWELL SENIOR HIGH
0
0
0
0
0
0
BENTLEY ELEMENTARY
0
0
0
0
0
0
STERLING PARK ELEMENTARY
0
0
0
0
0
0
ROCK LAKE MIDDLE
0
0
0
0
0
0
WEKIVA ELEMENTARY
0
0
0
0
0
0
KEETH ELEMENTARY
88
66
66
66
66
70
GREENWOOD LAKES MIDDLE
0
0
0
0
0
0
STENSTROM ELEMENTARY
0
0
0
0
0
0
HEATHROW ELEMENTARY
110
110
110
110
110
110
PARTIN ELEMENTARY
44
22
22
22
22
26
INDIAN TRAILS MIDDLE
0
0
0
0
0
0
EARLY LEARNING CENTER
0
0
0
0
0
0
TEAGUE MIDDLE
0
0
0
0
0
0
WINTER SPRINGS SENIOR HIGH
0
0
0
0
0
0
HIGHLANDS ELEMENTARY
36
36
36
0
0
22
CARILLON ELEMENTARY
0
0
0
0
0
0
WICKLOW ELEMENTARY
0
0
0
0
0
0
EVANS ELEMENTARY
22
0
0
0
0
4
HAGERTY HIGH SCHOOL
0
0
0
0
0
0
SEMINOLE SENIOR HIGH
0
0
0
0
0
0
MARKHAM WOODS MIDDLE
0
0
0
0
0
0
CHILES MIDDLE SCHOOL
0
0
0
0
0
0
CRYSTAL LAKE ELEMENTARY
0
0
0
0
0
0
Totals for SEMINOLE COUNTY SCHOOL DISTRICT
Total students in relocatables by year.
1,266
780
780
690
690
841
Total number of COFTE students projected by year.
55,276
56,452
57,589
58,370
59,432
57,424
Percent in relocatables by year.
2 %
1 %
1 %
1 %
1 %
1 %
Leased Facilities Tracking
Page 20 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Exising leased facilities and plans for the acquisition of leased facilities, including the number of classrooms and student stations, as reported in the educational
plant survey, that are planned in that location at the end of the five year workplan.
Location
# of Leased
Classrooms 2021 -
2022
FISH Studen
Stations
t
Owner
# of Leased
Classrooms 2025 -
2026
FISH Studen
Stations
t
SANFORD MIDDLE
2
44
WS
0
0
HIGHLANDS ELEMENTARY
2
36
Mobile Modular
2
36
MILLENNIUM MIDDLE SCHOOL
0
0
0
0
MIDWAY ELEMENTARY (NEW)
0
0
0
0
JOURNEYS ACADEMY
0
0
0
0
ENDEAVOR SCHOOL
0
0
0
0
MARKHAM WOODS MIDDLE
0
0
0
0
CHILES MIDDLE SCHOOL
0
0
0
0
CRYSTAL LAKE ELEMENTARY
0
0
0
0
EVANS ELEMENTARY
0
0
0
0
HAGERTY HIGH SCHOOL
0
0
0
0
BENTLEY ELEMENTARY
0
0
0
0
LAYER ELEMENTARY SCHOOL
0
0
0
0
WALKER ELEMENTARY SCHOOL
0
0
0
0
TEAGUE MIDDLE
0
0
0
0
WINTER SPRINGS SENIOR HIGH
0
0
0
0
CARILLON ELEMENTARY
0
0
0
0
WICKLOW ELEMENTARY
0
0
0
0
PARTIN ELEMENTARY
0
0
0
0
INDIAN TRAILS MIDDLE
0
0
0
0
EARLY LEARNING CENTER
0
0
0
0
ROCK LAKE MIDDLE
0
0
0
0
WEKIVA ELEMENTARY
0
0
0
0
KEETH ELEMENTARY
0
0
0
0
GREENWOOD LAKES MIDDLE
0
0
0
0
STENSTROM ELEMENTARY
0
0
0
0
HEATHROW ELEMENTARY
0
0
0
0
LAKE HOWELL SENIOR HIGH
0
0
0
0
ALTAMONTE ELEMENTARY
0
0
0
0
SABAL POINT ELEMENTARY
0
0
0
0
WOODLANDS ELEMENTARY
0
0
0
0
LAKE ORIENTA ELEMENTARY
0
0
0
0
Page 21 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
STERLING PARK ELEMENTARY
0
0
0
0
FOREST CITY ELEMENTARY
0
0
0
0
RED BUG ELEMENTARY
0
0
0
0
IDYLLWILDE ELEMENTARY
0
0
0
0
EASTBROOK ELEMENTARY
0
0
0
0
TUSKAWILLA MIDDLE
0
0
0
0
RAINBOW ELEMENTARY
0
0
0
0
WINTER SPRINGS ELEMENTARY
0
0
0
0
SPRING LAKE ELEMENTARY
0
0
0
0
OVIEDO SENIOR HIGH
0
0
0
0
LYMAN SENIOR HIGH
0
0
0
0
LAKE BRANTLEY SENIOR HIGH
0
0
0
0
WILSON ELEMENTARY
0
0
0
0
CROOMS ACADEMY OF INFORMATION
TECHNOLOGY
0
0
0
0
GOLDSBORO ELEMENTARY
0
0
0
0
JACKSON HEIGHTS MIDDLE
0
0
0
0
MIDWAY ELEMENTARY (OLD)
0
0
0
0
PINE CREST ELEMENTARY
0
0
0
0
SEMINOLE SENIOR HIGH
0
0
0
0
SOUTH SEMINOLE MIDDLE
0
0
0
0
CASSELBERRY ELEMENTARY
0
0
0
0
LAKE MARY SENIOR HIGH
0
0
0
0
LAKE MARY ELEMENTARY
0
0
0
0
LONGWOOD ELEMENTARY
0
0
0
0
MILWEE MIDDLE
0
0
0
0
LAWTON ELEMENTARY
0
0
0
0
HAMILTON ELEMENTARY
0
0
0
0
BEAR LAKE ELEMENTARY
0
0
0
0
ENGLISH ESTATES ELEMENTARY
0
0
0
0
GENEVA ELEMENTARY
0
0
0
0
4
80
2
36
Failed Standard Relocatable Tracking
Relocatable units currently reported by school, from FISH, and the number of relocatable units identified as Failed Standards’.
Nothing reported for this section.
Page 22 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Planning
Class Size Reduction Planning
Plans approved by the school board that reduce the need for permanent student stations such as acceptable school capacity levels, redistricting,
busing, year-round schools, charter schools, magnet schools, public-private partnerships, multitrack scheduling, grade level organization, block
scheduling, or other alternatives.
Based on the projected COFTE forecast and capacity reserved through the standing interlocal agreement, no reduction of permanent capacity is planned in the
next five years
School Closure Planning
Plans for the closure of any school, including plans for disposition of the facility or usage of facility space, and anticipated revenues.
None expected.
Long Range Planning
Ten-Year Maintenance
District projects and locations regarding the projected need for major renovation, repair, and maintenance projects within the district in years 6-10 beyond the
projects plans detailed in the five years covered by the work plan.
Nothing reported for this section.
Ten-Year Capacity
Schedule of capital outlay projects projected to ensure the availability of satisfactory student stations for the projected student enrollment in K-12 programs for
the future 5 years beyond the 5-year district facilities work program.
Nothing reported for this section.
Ten-Year Planned Utilization
Page 23 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Schedule of planned capital outlay projects identifying the standard grade groupings, capacities, and planned utilization rates of future educational facilities of the
district for both permanent and relocatable facilities.
Grade Level Projections
FISH
Student
Stations
Actual 2020 -
2021 FISH
Capacity
Actual
2020 -
2021
COFTE
Actual 2020 - 2021
Utilization
Actual 2021 - 2022 / 2030 - 2031 new
Student Capacity to be added/removed
Projected 2030 -
2031 COFTE
Projected 2030 -
2031 Utilization
Elementary - District
Totals
33,625
33,625
24,002.44
71.38 %
0
29,340
87.26 %
Middle - District Totals
19,142
17,227
12,693.12
73.68 %
0
16,113
93.53 %
High - District Totals
25,918
24,622
16,904.29
68.65 %
0
18,232
74.05 %
Other - ESE, etc
417
205
55.53
27.32 %
0
0
0.00 %
79,102
75,679
53,655.38
70.90 %
0
63,685
84.15 %
Combination schools are included with the middle schools for student stations, capacity, COFTE and utilization
purposes because these facilities all have a 90% utilization factor. Use this space to explain or define the grade
groupings for combination schools.
No comments to report.
Ten-Year Infrastructure Planning
Proposed Location of Planned New, Remodeled, or New Additions to Facilities in 06 thru 10 out years (Section 28).
Nothing reported for this section.
Plans for closure of any school, including plans for disposition of the facility or usage of facility space, and anticipated revenues in the 06 thru 10 out
years (Section 29).
Nothing reported for this section.
Twenty-Year Maintenance
District projects and locations regarding the projected need for major renovation, repair, and maintenance projects within the district in years 11-20 beyond the
projects plans detailed in the five years covered by the work plan.
Nothing reported for this section.
Twenty-Year Capacity
Schedule of capital outlay projects projected to ensure the availability of satisfactory student stations for the projected student enrollment in K-12 programs for
the future 11-20 years beyond the 5-year district facilities work program.
Nothing reported for this section.
Page 24 of 25
4/15/2022 11:06:00 AM
SEMINOLE COUNTY SCHOOL DISTRICT
2021 - 2022 Work Plan
Twenty-Year Planned Utilization
Schedule of planned capital outlay projects identifying the standard grade groupings, capacities, and planned utilization rates of future educational facilities of the
district for both permanent and relocatable facilities.
Grade Level Projections
FISH
Student
Stations
Actual 2020 -
2021 FISH
Capacity
Actual
2020 -
2021
COFTE
Actual 2020 - 2021
Utilization
Actual 2021 - 2022 / 2040 - 2041 new
Student Capacity to be added/removed
Projected 2040 -
2041 COFTE
Projected 2040 -
2041 Utilization
Elementary - District
Totals
33,625
33,625
24,002.44
71.38 %
0
29,394
87.42 %
Middle - District Totals
19,142
17,227
12,693.12
73.68 %
0
16,081
93.35 %
High - District Totals
25,918
24,622
16,904.29
68.65 %
0
19,313
78.44 %
Other - ESE, etc
417
205
55.53
27.32 %
0
0
0.00 %
79,102
75,679
53,655.38
70.90 %
0
64,788
85.61 %
Combination schools are included with the middle schools for student stations, capacity, COFTE and utilization
purposes because these facilities all have a 90% utilization factor. Use this space to explain or define the grade
groupings for combination schools.
No comments to report.
Twenty-Year Infrastructure Planning
Proposed Location of Planned New, Remodeled, or New Additions to Facilities in 11 thru 20 out years (Section 28).
Nothing reported for this section.
Plans for closure of any school, including plans for disposition of the facility or usage of facility space, and anticipated revenues in the 11 thru 20 out
years (Section 29).
Nothing reported for this section.
Page 25 of 25
4/15/2022 11:06:00 AM