{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["5YrWkPlan"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"5YrWkPlan","index":0,"n_rows":250,"n_cols":25,"rows_kept":250,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["SCHOOL DISTRICT FACILITIES WORK PROGRAM -- WORKSHEET"]
["LAFAYETTE  SCHOOL  DISTRICT"]
["This work program worksheet must be filled out completely and a paper copy signed and submitted to the SMART Schools Clearinghouse, and a copy submitted ",{"$nulls":23},"The application must be filled out completely and a paper copy signed and submitted to the SMART Schools Clearinghouse, and a copy submitted electronically by September 1, 1998, and all data accurate as of July 15, 1998."]
["electronically in digital format, as you received it (not a fax), prior to October 1, 2001, and all data accurate as of July 15, 2001.",{"$nulls":23},"The application must be filled out completely and a paper copy signed and submitted to the SMART Schools Clearinghouse, and a copy submitted electronically by September 1, 1998, and all data accurate as of July 15, 1998."]
["District: ====>",null,"LAFAYETTE","Date: ==>","2001-09-18",null,"For fiscal years","2001-02 through 2005-06"]
[]
["Section 235.185 School district facilities work program; definitions; preparation, adoption, and amendment."]
[]
["(1)    DEFINITIONS"]
["(a)"]
["(b)"]
{"$rows_empty":7}
["(2)     PREPARATION OF TENTATIVE DISTRICT FACILITIES WORK PROGRAM"]
["(a)"]
[]
["1 .","A schedule of major repair and renovation projects necessary to maintain the educational plant and ancillary facilities"]
[null,"of the district."]
[null,null,null,"2001-02","2002-03","2003-04","2004-05","2005-06"]
[null,"Project","Location","Projected Cost","Projected Cost","Projected Cost","Projected Cost","Projected Cost","5 YEAR TOTAL"]
[{"$nulls":8},0]
[null,"HVAC Upgrade",{"$nulls":6},0]
[null,"Replacement","Lafayette Elementary",20000,10000,10000,10000,10000,60000]
[{"$nulls":8},0]
[null,"Air Quality","Lafayette Elementary",2500,2500,2500,2500,2500,12500]
[null,null,"Lafayette High",2500,2500,2500,2500,2500,12500]
[null,"Window Replacement","Lafayette Elementary",{"$nulls":5},0]
[null,"EMS","Lafayette Elementary",5000,{"$nulls":4},5000]
[null,null,"Lafayette High",30000,{"$nulls":4},30000]
[null,"Other (HVAC Repair)",null,5000,5000,5000,5000,5000,25000]
[]
[null,"Roofing"]
[null,"Building 25","Lafayette Elementary",45000,{"$nulls":4},45000]
[{"$nulls":8},0]
[{"$nulls":8},0]
[]
[null,"Flooring"]
[null,"Carpet to Tile","Lafayette Elementary",15000,{"$nulls":4},15000]
[null,"Carpet to Tile","Lafayette High (Hallways)",1500,7500,7500,7500,7500,31500]
[]
[null,"Other"]
[null,"Painting","Lafayette Elementary ",5000,5000,5000,5000,5000,25000]
[null,"Painting","Lafayette High",5000,5000,5000,5000,5000,25000]
[null,"Door Hardware","Lafayette Elementary ",15000]
[null,"Remodel/Renovation"]
[null,"Bus Garage/Maintenance Bldg.",{"$nulls":5},350000,350000]
["1.","LAFAYETTE Total",null,151500,37500,37500,37500,387500,636500]
[]
["2 .","A schedule of capital outlay projects necessary to ensure the availability of satisfactory student stations for the"]
[null,"  projected student enrollment in K-12 programs."]
[]
[null,"Project Description",null,"2001-02","2002-03","2003-04","2004-05","2005-06",null,"2002-03","2003-04"]
[null,"Elementary Cafetorium Expansion",null,540000,{"$nulls":4},540000]
[null,null,null,0,0,null,null,null,0]
[]
["2 .","LAFAYETTE Total",null,540000,0,0,0,0,540000]
[]
[null,"THIS SCHEDULE SHALL CONSIDER:"]
[]
["2a.","Locations, capacities, and planned utilization rates of current educational facilities of the district. (Include both permanent and relocatable facilities)"]
[null,null,"2000-01 FISH Satisfactory","Actual 2000-01","Actual 2000-01","Actual 2000-01","New Stu Capacity to","Projected 2005-06","Projected 2005-06"]
[null,"Location","Student Stations","FISH Capacity ","CO-FTE ","Utilization","be added (removed)","CO-FTE ","Utilization"]
[null,"Lafayette Elementary",682,682,503,0.74,0,603,0.88]
[null,"Lafayette High",802,802,519,0.65,null,560,0.7]
[]
["2a.","LAFAYETTE Total",1484,1484,1022,0.69,0,1163,0.78]
[]
["2b.","Proposed Location of Planned Facilities"]
[]
[{"$nulls":6},"# of Units","Projected "]
["2c1.","Plans for the use and location of relocatable classroom facilities assigned student capacity.",null,null,null,"Number NOT meeting","projected","( increase ) /","Total age of all"]
[{"$nulls":5},"standards to be used","to be in use","decrease in # of","relocatables in"]
[null,"Location","Actual # of Units in 2000-01","Owner","Student Stations","as classroom space","in 2004-05","units by 2005-06","Column \"C\""]
[null,"Lafayette Elementary",0,null,0,0,0,0,0]
[null,"Lafayette High",0,null,0,0,0,0,0]
["2c1.","LAFAYETTE Total",0,null,0,0,0,0,{"$error":"#DIV/0!"}]
[]
["2c2.","Number of relocatable classrooms clearly identified and scheduled for replacement in the school board adopted financially feasible 5-year district work program."]
[null,"Location","Total # Units to be replaced","2001-02","2002-03","2003-04","2004-05","2005-06","5 YEAR TOTAL"]
[null,"Lafayette Elementary",0,0,0,0,0,0,0]
[null,"Lafayette High",0,0,0,0,0,0,0]
["2c2.","LAFAYETTE Total",0,0,0,0,0,0,0]
[]
["2c3.","Plans for the use and location of leased facilities, relocatable units or permanent classrooms. (place each location on a separate line)"]
[null,"Location","# of leased classrooms 1999-00","Owner","FISH Stu. Sta.","# Years Leased ","# leased 2004-05","FISH Stu. Sta.","# Years Leased "]
[null,"Lafayette Elementary","N/A","N/A"]
[null,"Lafayette High","N/A","N/A"]
["2c3.","LAFAYETTE Total",0,null,0,0,0,0,0]
[]
["2c4.","Plans for the use and location of Charter Schools, list current and PROJECTED.  (place each Charter School/location on a separate line)",{"$nulls":6},"Total charter students "]
[null,"Location-Type","# relocatable units or permanent classrooms ","Owner","Year Started","Student Stations","Students Enrolled","Years in Contract","projected for 2003-04"]
[null,"Charter # 1 - Elem","N/A",{"$nulls":5},0]
[null,"Charter # 2 - Mid","N/A"]
["2c4.","LAFAYETTE Total",0,null,null,0,0,0,0]
[]
["2d.","Plans for multitrack scheduling, grade level organization, block scheduling, or other alternatives that reduce the need for permanent student stations."]
[]
[]
[]
[]
["2e.","Average Class Size (5 years out -- 2005-06) that will result if the district facilities work plan is fully implemented."]
[null,"NOTE: The average shall not include exceptional student education classes or prekindergarten classes.",null,null,null,"Actual Average","Projected","New Rooms to","Projected Average"]
[null,"Location","(ESE & PreK excluded) # CLASSROOMS","Capacity (NOT Stu Sta)","2000-01 CO-FTE","2000-01 Class size","2005-06 CO-FTE","be added (removed)","2004-05 Class size"]
[null,"Lafayette Elementary",24,682,503,21,603,0,25.13]
[null,"Lafayette High",29,704,519,18.79,560,null,19.31]
[]
["2e.","LAFAYETTE Total",53,1386,1022,"District Avg 19",1163,0,"District Avg 22"]
[]
["2f.","The number and percentage of district students (CO-FTE) planned to be educated in relocatable facilities during each year."]
[]
[null,"Site                              ",null,"2001-02","2002-03","2003-04","2004-05","2005-06","5 YEAR AVERAGE"]
[null,"Lafayette Elementary",null,0,0,0,0,0,0]
[null,"Lafayete High",null,0,0,0,0,0,0]
[]
["2f.","LAFAYETTE Total students in relocatables by year",null,0,0,0,0,0,0]
[null,"Total number of CO-FTE students projected by year",null,0,0,0,0,0,0]
[null,"Percent in relocatables by year",null,0,0,0,0,0,0]
[]
["2g.","Plans for the closure of any school, including plans for disposition of the facility or usage of facility space, and anticipated revenues."]
[null,"None"]
[{"$nulls":11},"State Average","State Average","State Average","State Average","State Average","State Average"]
["3 .","The projected cost for each project identified in the tentative district facilities work program.",{"$nulls":8},"Year",1997,1997,1997,1997,1997,1997]
[{"$nulls":10},"Type of School","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/Hi/StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/Hi/StuSta"]
[{"$nulls":10},1,96,112,147,8492,13172,19094]
[null,"1998 State-wide totals - Gross Sq Ft per student station:  Elem low 70, avg 107, high 174; Middle low 88, avg 90, high 180; High School low 117, avg 130, high 143",{"$nulls":8},2,68,108,131,11596,14169,17037]
[null,"1998 State-wide totals - Cost per student station: Elem low 7,485, avg 11,173, high 16,419; Middle low 7,226, avg 13,517, high 18,473; High School low 16,957, avg 19,323, high 21,507",{"$nulls":8},3,127,150,178,11385,25596,64760]
[]
["3a.","2001-02 Year","Type of School (new schools only)  Others=0","2001-02","2001-02","2001-02","2001-02","1999\" State Avg\"","1999\" State Avg\"","1999\" State Avg\"","2001-02","1999\" State Avg\"","1999\" State Avg\"","1999\" State Avg\""]
[null,"Project Description","Elem=1, Middle=2, High=3, K-8=2, K-12=3, VoTech=3, ESE=3","PLANNED COST","Student Stations","Gross Sq. Ft","GSF/per StuSta","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/High/StuSta","COST/per StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/High/StuSta"]
[null,"Elementary Cafetorium Expansion",null,540000,120,4276,36,79,110,156,4500,9213,12712,22844]
["3a.","LAFAYETTE Total 2000-02",null,540000,120,4276,{"$nulls":4},4500]
[]
["3b.","2002-03 Year","Type of School (new schools only)  Others=0","2002-03","2002-03","2002-03","2002-03","1999\" State Avg\"","1999\" State Avg\"","1999\" State Avg\"","2002-03","1999\" State Avg\"","1999\" State Avg\"","1999\" State Avg\""]
[null,"Project Description","Elem=1, Middle=2, High=3, K-8=2, K-12=3, VoTech=3, ESE=3","PLANNED COST","Student Stations","Gross Sq. Ft","GSF/per StuSta","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/High/StuSta","COST/per StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/High/StuSta"]
[null,"N/A",{"$nulls":5},79,110,156,null,9213,12712,22844]
["3b","LAFAYETTE Total 2002-03",null,0,0,0]
[]
["3c.","2003-04 Year","Type of School (new schools only)  Others=0","2003-04","2003-04","2003-04","2003-04","1999\" State Avg\"","1999\" State Avg\"","1999\" State Avg\"","2003-04","1999\" State Avg\"","1999\" State Avg\"","1999\" State Avg\""]
[null,"Project Description","Elem=1, Middle=2, High=3, K-8=2, K-12=3, VoTech=3, ESE=3","PLANNED COST","Student Stations","Gross Sq. Ft","GSF/per StuSta","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/High/StuSta","COST/per StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/High/StuSta"]
[null,"N/A",{"$nulls":5},79,110,156,null,9213,12712,22844]
["3c","LAFAYETTE Total 2003-04",null,0,0,0]
[]
["3d.","2004-05 Year","Type of School (new schools only)  Others=0","2004-05","2004-05","2004-05","2004-05","1999\" State Avg\"","1999\" State Avg\"","1999\" State Avg\"","2004-05","1999\" State Avg\"","1999\" State Avg\"","1998\" State Avg\""]
[null,"Project Description","Elem=1, Middle=2, High=3, K-8=2, K-12=3, VoTech=3, ESE=3","PLANNED COST","Student Stations","Gross Sq. Ft","GSF/per StuSta","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/High/StuSta","COST/per StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/High/StuSta"]
[null,"N/A",0,{"$nulls":4},79,110,156,null,9213,12712,21507]
["3d.","LAFAYETTE Total 2004-05",null,0,0,0]
[]
["3e.","2005-06 Year","Type of School (new schools only)  Others=0","2005-06","2005-06","2005-06","2005-06","1999\" State Avg\"","1999\" State Avg\"","1999\" State Avg\"","2005-06","1999\" State Avg\"","1999\" State Avg\"","1998\" State Avg\""]
[null,"Project Description","Elem=1, Middle=2, High=3, K-8=2, K-12=3, VoTech=3, ESE=3","PLANNED COST","Student Stations","Gross Sq. Ft","GSF/per StuSta","GSF/Low/StuSta","GSF/Avg/StuSta","GSF/High/StuSta","COST/per StuSta","COST/Low/StuSta","COST/Avg/StuSta","COST/High/StuSta"]
[null,"N/A",0,{"$nulls":4},79,110,156,null,9213,12712,21507]
["3e","LAFAYETTE Total 2004-05",null,0,0,0]
["3f.","LAFAYETTE 5-Year Total",null,540000,120,4276,{"$nulls":4},4500]
["4 .","Schedule of Estimated Capital Outlay Revenue from each currently approved source which is estimated to be available for expenditures on the"]
[null,"projects included in the tentative district facilities work program.   All amounts below are NET after considering carryover balances, interest earned, new COP's, 237 loans etc."]
[null,null,null,"2001-02","2002-03","2003-04","2004-05","2005-06","5 YEAR TOTAL"]
[null,null,null,"Actual Budget","Projected","Projected","Projected","Projected"]
[null,"The Millege projected for discretionary capital outlay per s.236.25",null,2,2,2,2,2,10]
[null,"Full value of the 2-Mill discretionary capital outlay per s.236.25",null,278054,281846,292284,299304,306315,1457803]
[null,"Value of the portion of the 2-Mills ACTUALLY levied.",null,278054,281846,292284,299304,306315,1457803,"2 mill Expenditures"]
[null,"  less amount used to purchase school busses",null,65000,130000,65000,130000,65000,455000,0.31]
[null,"  less amount used to purchase other vehicles",{"$nulls":7},0]
[null,"  less amount transferred to operating budget for maintenance/repair",{"$nulls":7},0]
[null,"  less amount used for maintenance/repair",null,62514,59848,58166,58166,58166,296860,0.2]
[null,"  less amount used to purchase capital outlay equipment",null,null,null,0,0,0,0,0]
[null,"  less amount used to correct environmental problems",null,0,0,0,0,0,0,0]
[null,"  less amount transferred to operating budget for salaries",null,0,0,0,0,0,0,0]
[null,"  less amount used to pay debt service for s.237 loans",null,0,0,0,0,0,0,0]
[null,"  less amount to pay debt service for COP's ",{"$nulls":6},0,0]
[null,"  less other (please be specific)",null,0,0,0,0,0,0,0,"Source %"]
[null,"Net available 2-mills to construct new stu stations & core facilities",null,150540,91998,169118,111138,183149,705943,0.48,0.75]
[null,"P E C O New Construction",null,95346,55342,32783,27972,29108,240551,null,0.25]
[null,"C O & D S   Bond Proceeds  received on 20 March 1998",{"$nulls":8},0]
[null,"C O & D S maximum potential bond proceeds",{"$nulls":6},0,null,0]
[null,"Proceeds from 1/2 cent sales surtax authorized",null,0,0,0,0,0,0,null,0]
[null,"Proceeds from a s.237 loan",null,0,0,0,0,0,0,null,0]
[null,"Proceeds from local governmental infrastructure sales surtax",null,0,0,0,0,0,0,null,0]
[null,"Voted local bond referendum proceeds per s.9, Art VII State Const.",null,0,0,null,null,null,0,null,0]
[null,"Proceeds from Certificates of Participation (COP's)",null,0,0,null,null,null,0,null,0]
[null,"Classrooms First Bond proceeds amount authorized in FY 1998-99",null,0,0,0,0,0,0,null,0]
[null,"Impact fees received",null,0,0,0,0,0,0,null,0]
[null,"Private donations",null,0,0,0,0,0,0,null,0]
[null,"Grants from local governments or not-for-profit organizations",null,0,0,0,0,0,0]
["4.","LAFAYETTE Total",null,245886,147340,201901,139110,212257,946494]
[]
["5 .","Schedule indicating which projects included in the tentative district facilities work program will be funded from current revenues projected"]
[null,"in paragraph 4 above."]
[]
[null,"Project Description",null,"2001-02","2002-03","2003-04","2004-05","2005-06","5 YEAR TOTAL"]
[null,"Elem. School Cafetorium Expansion",null,540000,{"$nulls":4},540000]
[null,null,null,0,{"$nulls":4},0]
[{"$nulls":8},0]
[]
["5.","LAFAYETTE Total",null,540000,0,0,0,0,540000]
[]
["6 .","Schedule of options for generation of additional revenues by the district facilities work program which are not funded under paragraph 5 above."]
[null,"Additional anticipated revenues may include effort index grants and SIT Program awards."]
[null,null,null,"2001-02","2002-03","2003-04","2004-05","2005-06","5 YEAR TOTAL"]
[null,"Effort Index Grants",null,0,0,0,0,0,0]
[null,"SIT Program awards",null,0,0,0,0,0,0]
[null,"Other (specify)",null,0,0,0,0,0,0]
["6.","LAFAYETTE Total",null,0,0,0,0,0,0]
[]
["7 .","Schedule indicating which projects included in the tentative district facilities work program in paragraph (2) 2. above which CANNOT be funded"]
[null,"from current revenues projected over the next 5-years."]
[]
[null,"Project Description",null,"2001-02","2002-03","2003-04","2004-05","2005-06","5 YEAR TOTAL"]
[null,"N/A",{"$nulls":6},0]
[{"$nulls":8},0]
["7.","LAFAYETTE Total",null,0,0,0,0,0,0]
[]
[null,"NOTE: If the sum of the totals in paragraphs 5. and 7. above DO NOT equal the total in paragraph 2. above, the message \"Check Totals\" appears.   -- They should balance ! !"]
[null,"Project Description",null,"2001-02","2002-03","2003-04","2004-05","2005-06","5 YEAR TOTAL"]
[null,"This row is for \"Checking and Balancing\" only",null,"","","","","",""]
[]
["2.(b)","To the extent available, the tentative district facilities work program shall be based on information produced by the demographic and revenue"]
[null,"education estimating conferences."]
[]
["(3)","The adopted district facilities work program shall:"]
["(a)","Be a complete, balanced capital outlay financial plan for the district."]
["(b)","Set forth the proposed commitments and planned expenditures of the district to address the educational facilities needs of its students"]
[null,"and to adequately provide for the maintenance of the educational plant and ancillary facilities."]
[]
["(4)","The first year of the adopted district facilities work program shall constitute the capital outlay budget required in s. 235.18."]
[null,"The adopted district facilities work program shall include the information required in paragraphs (2) (a) 1., 2., and 3., based upon projects actually"]
[null,"funded in the program."]
{"$rows_empty":7}
["Respectfully submitted this ___________ day of ____________________, 2001."]
[]
[null,"SCHOOL BOARD OF ","LAFAYETTE  COUNTY"]
[]
["DISTRICT SUPERINTENDENT:"]
[null,null,"Signature",null,null,"Name Printed",null,null,"Date"]
[]
["CHIEF FINANCIAL OFFICER:  ____________________________________________________________________________________________________________________________________________________________",{"$nulls":8}," "]
[null,null,"Signature",null,null,"Name Printed",null,null,"Date",null," "]
[]
["DISTRICT POINT-OF-CONTACT PERSON:  _________________________________________________________________________________________________________________________________________________",{"$nulls":8}," "]
[null,null,null,"Name Printed","Job Title","Phone number(s)",null,"E-Mail Address",null,null," "]