** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,308.436

2,318.683

781,836,720337,190

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.7

$$

Growth 10.247

46.21,667.865

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

7217963

Prior Year Home & Hospital64.1

20.4750.444Current Year Second Month Growth %18Limited English Proficiency

1,630,815$Transportation (Unprorated)91-92 State Per Pupil Funding 2,916.00$

Levied Equivalent Rate 64.1

SEEK INPUTS:

District: 001 Adair County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:40 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $231,868.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 390,918 $ 516,846$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 516,846$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,230,677995,966

79,463

0

SEEK State Amount $

Exceptional Child 1,567,519

Limited English Proficiency 6,879Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,345,510Less Capital Outlay 231,868

Negative Payment 0

9,301,136Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

231,86811,475,565$

1,153,924

$ 9,230,677995,96679,463

1,567,5191,020,505

6,87912,901,009

2,345,51010,555,499

0

$

$

0

$

Total State SEEK * 11,707,433$

Per Pupil

498

$ 3,98143034

676440

35,5641,012

4,552

0

$

$

5,049$

Base Prorated Adjustment 0

Adjusted State Portion 10,555,499$4,552$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,153,924$498$

11,707,433

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 1 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,678.634

2,705.023

996,409,756368,355

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.1

$$

Growth 26.389

46.21,762.098

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

8526359

Prior Year Home & Hospital57.6

2.5640.985Current Year Second Month Growth %20Limited English Proficiency

1,849,213$Transportation (Unprorated)91-92 State Per Pupil Funding 2,754.00$

Levied Equivalent Rate 57.1

SEEK INPUTS:

District: 005 Allen County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:40 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $270,502.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 498,205 $ 560,812$ 0 $ 0$ 0$ 0 $ 0$ 498,205 $ 560,812

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 560,812$ 0

$ 0$ 560,812$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,768,6971,052,237

9,951

0

SEEK State Amount $

Exceptional Child 2,076,569

Limited English Proficiency 7,644Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,989,229Less Capital Outlay 270,502

Negative Payment 0

10,649,397Base Prorated Adjustment 0

Adjustment (Early Grad) ** -5,970

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

270,50213,058,787$

1,252,220

$ 10,768,6971,052,237

9,9512,076,5691,157,170

7,64415,072,268

2,989,22912,083,039

0

$

$

0

$

Total State SEEK * 13,329,289$

Per Pupil

463

$ 3,981389

4768428

35,5721,105

4,467

0

$

$

4,928$

Base Prorated Adjustment 0

Adjusted State Portion 12,083,039$4,467$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,252,220$463$

13,329,289

0

January Growth ** 04% Adjusted Assessment ** 0

-5,970Adjustments (Early Grad) ** -2

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 2 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

341.700

350.149

471,951,6171,347,859

Base Year Levied Equivalent Rate

Maximum Tier I Rate

111.2

$$

Growth 8.449

40.116.622

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

102111

Prior Year Home & Hospital111.8

0.1272.473Current Year Second Month Growth %3Limited English Proficiency

0$Transportation (Unprorated)91-92 State Per Pupil Funding 1,857.00$

Levied Equivalent Rate 111.2

SEEK INPUTS:

District: 006 Anchorage Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $35,015.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 235,976 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,393,9439,926

493

0

SEEK State Amount $

Exceptional Child 201,877

Limited English Proficiency 1,147Hold Harmless 458,654

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,415,855Less Capital Outlay 35,015

Negative Payment 0

615,170Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

35,015615,170$

0

$ 1,393,9439,926

493201,877

01,147

1,607,3861,415,855191,531

458,654

$

$

0

$

Total State SEEK * 650,185$

Per Pupil

0

$ 3,981281

57703

4,5914,044547

1,310

$

$

1,857$

Base Prorated Adjustment 0

Adjusted State Portion 191,531$547$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$

650,185

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 3 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,315.533

3,315.533

1,748,038,220527,227

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.8

$$

Growth 0.000

45.31,544.918

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

67257143

Prior Year Home & Hospital66.4

6.334-1.927Current Year Second Month Growth %32Limited English Proficiency

1,683,442$Transportation (Unprorated)91-92 State Per Pupil Funding 2,366.00$

Levied Equivalent Rate 63.8

SEEK INPUTS:

District: 011 Anderson County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $331,553.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 874,019 $ 424,012$ 874,019 $ 424,012$ 874,019$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 424,012$ 424,012

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,199,137922,548

24,582

0

SEEK State Amount $

Exceptional Child 1,960,483

Limited English Proficiency 12,230Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,244,115Less Capital Outlay 331,553

Negative Payment 0

10,543,312Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

331,55312,469,043$

872,295

$ 13,199,137922,54824,582

1,960,4831,053,436

12,23017,172,416

5,244,11511,928,301

0

$

$

0

$

Total State SEEK * 12,800,596$

Per Pupil

263

$ 3,981278

7591318

45,1791,582

3,598

0

$

$

3,861$

Base Prorated Adjustment 0

Adjusted State Portion 11,928,301$3,598$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 872,295$263$

12,800,596

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 4 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,817.016

2,828.244

1,054,040,357372,684

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.1

$$

Growth 11.228

46.21,882.064

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

154280143

Prior Year Home & Hospital78.8

7.7230.399Current Year Second Month Growth %4Limited English Proficiency

1,180,891$Transportation (Unprorated)91-92 State Per Pupil Funding 2,448.00$

Levied Equivalent Rate 78.8

SEEK INPUTS:

District: 012 Ashland Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $282,824.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 527,020 $ 580,237$ 0 $ 0$ 0$ 527,020 $ 580,237$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 580,237$ 0

$ 580,237$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,259,2391,123,875

29,973

0

SEEK State Amount $

Exceptional Child 2,881,527

Limited English Proficiency 1,529Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,162,121Less Capital Outlay 282,824

Negative Payment 0

11,851,198Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

282,82413,885,329$

1,295,172

$ 11,259,2391,123,875

29,9732,881,527

738,9591,529

16,035,1023,162,121

12,872,981

0

$

$

0

$

Total State SEEK * 14,168,153$

Per Pupil

458

$ 3,98139711

1,019261

15,6701,118

4,552

0

$

$

5,010$

Base Prorated Adjustment 0

Adjusted State Portion 12,872,981$4,552$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,295,172$458$

14,168,153

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 5 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

257.026

273.586

56,234,996205,548

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.9

$$

Growth 16.560

45.6181.363

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

73114

Prior Year Home & Hospital88.9

2.4346.443Current Year Second Month Growth %0Limited English Proficiency

77,026$Transportation (Unprorated)91-92 State Per Pupil Funding 3,051.00$

Levied Equivalent Rate 88.9

SEEK INPUTS:

District: 013 Augusta Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $27,359.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 28,117 $ 78,991$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 78,991$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,089,146108,301

9,446

0

SEEK State Amount $

Exceptional Child 223,254

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 168,705Less Capital Outlay 27,359

Negative Payment 0

1,234,083Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

27,3591,449,011$

166,728

$ 1,089,146108,301

9,446223,25448,200

01,478,347

168,7051,309,642

0

$

$

0

$

Total State SEEK * 1,476,370$

Per Pupil

609

$ 3,98139635

816176

05,404

6174,787

0

$

$

5,396$

Base Prorated Adjustment 0

Adjusted State Portion 1,309,642$4,787$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 166,728$609$

1,476,370

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 6 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,129.915

1,129.915

605,549,508535,925

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.6

$$

Growth 0.000

46.0696.902

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

3010632

Prior Year Home & Hospital62.1

2.360-3.289Current Year Second Month Growth %1Limited English Proficiency

756,330$Transportation (Unprorated)91-92 State Per Pupil Funding 2,687.00$

Levied Equivalent Rate 62.1

SEEK INPUTS:

District: 015 Ballard County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $112,992.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 302,775 $ 139,587$ 0 $ 0$ 0$ 302,775 $ 139,587$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 139,587$ 0

$ 139,587$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,498,192416,155

9,159

0

SEEK State Amount $

Exceptional Child 804,958

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,816,649Less Capital Outlay 112,992

Negative Payment 0

3,799,205Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

112,9924,579,448$

306,959

$ 4,498,192416,155

9,159804,958473,284

3826,202,130

1,816,6494,385,481

0

$

$

0

$

Total State SEEK * 4,692,440$

Per Pupil

272

$ 3,981368

8712419

05,4891,608

3,881

0

$

$

4,153$

Base Prorated Adjustment 0

Adjusted State Portion 4,385,481$3,881$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 306,959$272$

4,692,440

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 7 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

606.001

606.001

103,555,804170,884

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.6

$$

Growth 0.000

44.6415.972

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

24331

Prior Year Home & Hospital83.3

2.803-2.664Current Year Second Month Growth %0Limited English Proficiency

119,558$Transportation (Unprorated)91-92 State Per Pupil Funding 2,260.00$

Levied Equivalent Rate 76.6

SEEK INPUTS:

District: 016 Barbourville Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $60,600.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 51,778 $ 185,471$ 0 $ 0$ 0$ 51,778 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 185,471$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,412,490248,398

10,878

0

SEEK State Amount $

Exceptional Child 248,613

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 310,667Less Capital Outlay 60,600

Negative Payment 0

2,545,132Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

60,6002,976,421$

356,474

$ 2,412,490248,39810,878

248,61374,815

02,995,194

310,6672,684,527

0

$

$

0

$

Total State SEEK * 3,037,021$

Per Pupil

588

$ 3,98141018

410123

04,943

5134,430

0

$

$

5,012$

Base Prorated Adjustment 0

Adjusted State Portion 2,684,527$4,430$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 356,474$588$

3,037,021

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** -7

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 8 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,209.230

2,209.230

1,255,339,615568,225

Base Year Levied Equivalent Rate

Maximum Tier I Rate

84.3

$$

Growth 0.000

46.51,496.436

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

105179142

Prior Year Home & Hospital87.9

2.222-0.699Current Year Second Month Growth %49Limited English Proficiency

1,590,518$Transportation (Unprorated)91-92 State Per Pupil Funding 2,247.00$

Levied Equivalent Rate 84.3

SEEK INPUTS:

District: 017 Bardstown Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $220,923.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 627,670 $ 237,244$ 627,670 $ 237,244$ 627,670$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 237,244$ 237,244

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,794,945893,597

8,624

0

SEEK State Amount $

Exceptional Child 1,951,725

Limited English Proficiency 18,727Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,766,019Less Capital Outlay 220,923

Negative Payment 0

7,678,686Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

220,9239,219,475$

545,501

$ 8,794,945893,597

8,6241,951,725

995,28818,727

12,662,9063,766,019

8,896,887

0

$

$

0

$

Total State SEEK * 9,440,398$

Per Pupil

247

$ 3,981404

4883451

85,7321,705

4,027

0

$

$

4,273$

Base Prorated Adjustment 0

Adjusted State Portion 8,896,887$4,027$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 545,501$247$

9,440,398

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 9 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,353.242

4,401.334

1,646,996,347374,204

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.7

$$

Growth 48.092

45.52,621.809

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

109349192

Prior Year Home & Hospital74.3

7.8601.105Current Year Second Month Growth %41Limited English Proficiency

2,055,353$Transportation (Unprorated)91-92 State Per Pupil Funding 2,671.00$

Levied Equivalent Rate 73.7

SEEK INPUTS:

District: 021 Barren County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $440,133.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 823,498 $ 899,624$ 823,498 $ 899,624$ 823,498$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 899,624$ 899,624

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,521,7111,565,613

30,505

0

SEEK State Amount $

Exceptional Child 2,828,739

Limited English Proficiency 15,669Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,940,989Less Capital Outlay 440,133

Negative Payment 0

16,579,125Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

440,13319,746,190$

1,880,900

$ 17,521,7111,565,613

30,5052,828,7391,286,165

15,66923,248,402

4,940,98918,307,413

0

$

$

0

$

Total State SEEK * 20,186,323$

Per Pupil

427

$ 3,981356

7643292

45,2821,123

4,160

0

$

$

4,586$

Base Prorated Adjustment 0

Adjusted State Portion 18,307,413$4,160$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,880,900$427$

20,186,323

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 10 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,826.560

1,826.560

514,367,628281,605

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.9

$$

Growth 0.000

45.91,418.722

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

4712760

Prior Year Home & Hospital62.4

9.792-3.429Current Year Second Month Growth %12Limited English Proficiency

1,171,649$Transportation (Unprorated)91-92 State Per Pupil Funding 2,984.00$

Levied Equivalent Rate 61.9

SEEK INPUTS:

District: 025 Bath County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $182,656.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 257,184 $ 457,914$ 0 $ 0$ 0$ 257,184 $ 457,914$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 457,914$ 0

$ 457,914$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,271,535847,190

38,003

0

SEEK State Amount $

Exceptional Child 1,088,565

Limited English Proficiency 4,586Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,543,103Less Capital Outlay 182,656

Negative Payment 0

7,524,120Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

182,6569,258,312$

1,001,017

$ 7,271,535847,19038,003

1,088,565733,175

4,5869,983,054

1,543,1038,439,951

0

$

$

0

$

Total State SEEK * 9,440,968$

Per Pupil

548

$ 3,98146421

596401

35,465

8454,621

0

$

$

5,169$

Base Prorated Adjustment 0

Adjusted State Portion 8,439,951$4,621$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,001,017$548$

9,440,968

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 11 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,311.809

1,311.809

668,489,047509,593

Base Year Levied Equivalent Rate

Maximum Tier I Rate

89.6

$$

Growth 0.000

43.7251.089

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

256831

Prior Year Home & Hospital90.3

0.609-1.148Current Year Second Month Growth %44Limited English Proficiency

5,427$Transportation (Unprorated)91-92 State Per Pupil Funding 1,925.00$

Levied Equivalent Rate 89.6

SEEK INPUTS:

District: 026 Beechwood Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $131,181.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 334,245 $ 179,329$ 0 $ 0$ 0$ 0 $ 0$ 334,245 $ 179,329

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 179,329$ 0

$ 0$ 179,329$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,222,312149,938

2,364

0

SEEK State Amount $

Exceptional Child 580,231

Limited English Proficiency 16,816Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,005,467Less Capital Outlay 131,181

Negative Payment 0

3,835,013Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

131,1814,151,470$

313,061

$ 5,222,312149,938

2,364580,231

3,39616,816

5,975,0572,005,467

3,969,590

0

$

$

0

$

Total State SEEK * 4,282,651$

Per Pupil

239

$ 3,981114

2442

313

4,5551,529

3,026

0

$

$

3,265$

Base Prorated Adjustment 0

Adjusted State Portion 3,969,590$3,026$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 313,061$239$

4,282,651

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 12 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,397.829

2,397.829

544,693,115227,161

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.9

$$

Growth 0.000

46.72,117.767

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

71285103

Prior Year Home & Hospital75.2

30.550-1.361Current Year Second Month Growth %0Limited English Proficiency

1,622,489$Transportation (Unprorated)91-92 State Per Pupil Funding 3,144.00$

Levied Equivalent Rate 70.9

SEEK INPUTS:

District: 031 Bell County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $239,783.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 272,347 $ 666,403$ 0 $ 0$ 0$ 272,347 $ 666,403$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 666,403$ 0

$ 666,403$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,545,7571,264,625

118,565

0

SEEK State Amount $

Exceptional Child 2,090,105

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,634,079Less Capital Outlay 239,783

Negative Payment 0

11,145,190Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

239,78313,719,553$

1,559,069

$ 9,545,7571,264,625

118,5652,090,1051,015,294

014,034,346

1,634,07912,400,267

0

$

$

0

$

Total State SEEK * 13,959,336$

Per Pupil

650

$ 3,98152749

872423

05,853

6815,171

0

$

$

5,822$

Base Prorated Adjustment 0

Adjusted State Portion 12,400,267$5,171$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,559,069$650$

13,959,336

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 13 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

644.000

644.000

417,871,401648,869

Base Year Levied Equivalent Rate

Maximum Tier I Rate

84.3

$$

Growth 0.000

44.7481.975

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

125232

Prior Year Home & Hospital85.4

4.069-7.467Current Year Second Month Growth %6Limited English Proficiency

5,058$Transportation (Unprorated)91-92 State Per Pupil Funding 2,297.00$

Levied Equivalent Rate 84.3

SEEK INPUTS:

District: 032 Bellevue Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $64,400.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 208,936 $ 43,190$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 43,190$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,563,764287,811

15,792

0

SEEK State Amount $

Exceptional Child 385,042

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,253,614Less Capital Outlay 64,400

Negative Payment 0

1,936,688Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

64,4002,023,615$

83,762

$ 2,563,764287,81115,792

385,0423,1652,293

3,257,8671,253,614

2,004,253

0

$

$

0

$

Total State SEEK * 2,088,015$

Per Pupil

130

$ 3,98144725

59854

5,0591,947

3,112

0

$

$

3,242$

Base Prorated Adjustment 0

Adjusted State Portion 2,004,253$3,112$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 83,762$130$

2,088,015

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 14 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

988.423

995.993

242,903,021243,880

Base Year Levied Equivalent Rate

Maximum Tier I Rate

107.7

$$

Growth 7.570

46.2689.926

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

4112625

Prior Year Home & Hospital108.2

4.2800.766Current Year Second Month Growth %13Limited English Proficiency

406,716$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 107.7

SEEK INPUTS:

District: 034 Berea Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $99,599.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 121,452 $ 268,480$ 0 $ 0$ 0$ 121,452 $ 268,480$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 268,480$ 0

$ 268,480$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,965,048411,989

16,611

0

SEEK State Amount $

Exceptional Child 994,334

Limited English Proficiency 4,968Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 728,709Less Capital Outlay 99,599

Negative Payment 0

4,562,652Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

99,5995,416,147$

598,987

$ 3,965,048411,98916,611

994,334254,508

4,9685,647,458

728,7094,918,749

0

$

$

0

$

Total State SEEK * 5,515,746$

Per Pupil

601

$ 3,98141417

998256

55,670

7324,939

0

$

$

5,538$

Base Prorated Adjustment 0

Adjusted State Portion 4,918,749$4,939$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 598,987$601$

5,515,746

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -2

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 15 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

18,746.515

18,746.515

13,981,439,561745,815

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.1

$$

Growth 0.000

45.57,399.638

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

4441,455

593Prior Year Home & Hospital

76.019.475-1.241Current Year Second Month Growth %1,043Limited English Proficiency

11,745,896$Transportation (Unprorated)91-92 State Per Pupil Funding 1,970.00$

Levied Equivalent Rate 76.0

SEEK INPUTS:

District: 035 Boone County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $1,874,652.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 6,990,720 $ 348,541$ 6,990,720 $ 348,541$ 6,990,720$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 348,541$ 348,541

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 74,629,8764,418,694

75,582

0

SEEK State Amount $

Exceptional Child 11,497,407

Limited English Proficiency 398,610Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 41,944,319Less Capital Outlay 1,874,652

Negative Payment 0

47,187,268Base Prorated Adjustment 0

Adjustment (Early Grad) ** -13,930

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,874,65255,269,473$

732,053

$ 74,629,8764,418,694

75,58211,497,4077,350,152

398,61098,370,321

41,944,31956,426,002

0

$

$

0

$

Total State SEEK * 57,144,125$

Per Pupil

39

$ 3,981236

461339221

5,2472,237

3,010

0

$

$

3,048$

Base Prorated Adjustment 0

Adjusted State Portion 56,426,002$3,010$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 732,053$39$

57,144,125

0

January Growth ** 04% Adjusted Assessment ** 0

-13,930Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 16 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,462.666

2,462.666

1,199,975,527487,267

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.4

$$

Growth 0.000

45.61,525.096

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

65178110

Prior Year Home & Hospital68.5

16.965-0.541Current Year Second Month Growth %117Limited English Proficiency

1,299,235$Transportation (Unprorated)91-92 State Per Pupil Funding 2,652.00$

Levied Equivalent Rate 66.4

SEEK INPUTS:

District: 041 Bourbon County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $246,267.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 599,988 $ 364,146$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 364,146$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,803,873910,711

65,841

0

SEEK State Amount $

Exceptional Child 1,542,279

Limited English Proficiency 44,715Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,599,927Less Capital Outlay 246,267

Negative Payment 0

8,521,225Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

246,26710,108,508$

774,269

$ 9,803,873910,71165,841

1,542,279813,01444,715

13,180,4333,599,927

9,580,506

0

$

$

0

$

Total State SEEK * 10,354,775$

Per Pupil

314

$ 3,98137027

62633018

5,3521,462

3,890

0

$

$

4,205$

Base Prorated Adjustment 0

Adjusted State Portion 9,580,506$3,890$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 774,269$314$

10,354,775

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 17 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,812.034

3,812.034

1,562,234,010409,816

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.1

$$

Growth 0.000

45.62,350.224

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

12028592

Prior Year Home & Hospital92.1

6.041-0.242Current Year Second Month Growth %496Limited English Proficiency

1,815,343$Transportation (Unprorated)91-92 State Per Pupil Funding 2,477.00$

Levied Equivalent Rate 90.1

SEEK INPUTS:

District: 042 Bowling Green Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:42 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $381,203.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 781,117 $ 711,294$ 0 $ 0$ 0$ 781,117 $ 0$ 0 $ 711,294

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 711,294$ 0

$ 0$ 711,294$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,175,7071,403,436

23,445

0

SEEK State Amount $

Exceptional Child 2,538,007

Limited English Proficiency 189,559Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 38,954

Less 30 Cent Local Effort 4,686,702Less Capital Outlay 381,203

Negative Payment 0

14,301,203Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

381,20316,948,893$

1,511,715

$ 15,175,7071,403,436

23,4452,538,0071,135,975

189,55920,466,129

4,686,70215,779,427

0

$

$

0

$

Total State SEEK * 17,330,096$

Per Pupil

397

$ 3,981368

666629850

5,3691,229

4,139

0

$

$

4,546$

Base Prorated Adjustment 0

Adjusted State Portion 15,779,427$4,139$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,511,715$397$

17,330,096

0

January Growth ** 04% Adjusted Assessment ** 38,954

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 18 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,755.542

2,755.542

1,502,392,202545,226

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.1

$$

Growth 0.000

46.31,758.180

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

158250155

Prior Year Home & Hospital80.5

5.503-0.382Current Year Second Month Growth %10Limited English Proficiency

1,415,279$Transportation (Unprorated)91-92 State Per Pupil Funding 2,588.00$

Levied Equivalent Rate 76.1

SEEK INPUTS:

District: 045 Boyd County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $275,554.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 751,196 $ 327,599$ 0 $ 0$ 0$ 751,196 $ 327,599$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 327,599$ 0

$ 327,599$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,969,8131,049,897

21,357

0

SEEK State Amount $

Exceptional Child 2,790,681

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,507,177Less Capital Outlay 275,554

Negative Payment 0

10,052,839Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

275,55411,678,706$

740,237

$ 10,969,8131,049,897

21,3572,790,681

885,6303,822

15,721,2004,507,177

11,214,023

0

$

$

0

$

Total State SEEK * 11,954,260$

Per Pupil

269

$ 3,981381

81,013

3211

5,7051,636

4,070

0

$

$

4,338$

Base Prorated Adjustment 0

Adjusted State Portion 11,214,023$4,070$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 740,237$269$

11,954,260

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 19 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,386.279

2,389.462

1,222,386,495511,574

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.1

$$

Growth 3.183

46.41,193.091

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

79395102

Prior Year Home & Hospital76.9

4.1520.133Current Year Second Month Growth %13Limited English Proficiency

1,314,713$Transportation (Unprorated)91-92 State Per Pupil Funding 2,601.00$

Levied Equivalent Rate 74.1

SEEK INPUTS:

District: 051 Boyle County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $238,946.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 611,193 $ 324,281$ 0 $ 0$ 0$ 611,193 $ 81,070$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 324,281$ 0

$ 81,070$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,512,448712,454

16,114

0

SEEK State Amount $

Exceptional Child 2,676,347

Limited English Proficiency 4,968Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,667,159Less Capital Outlay 238,946

Negative Payment 0

9,016,226Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

238,94610,579,213$

740,288

$ 9,512,448712,45416,114

2,676,347822,699

4,96813,745,030

3,667,15910,077,871

0

$

$

0

$

Total State SEEK * 10,818,159$

Per Pupil

310

$ 3,981298

71,120

3442

5,7521,535

4,218

0

$

$

4,527$

Base Prorated Adjustment 0

Adjusted State Portion 10,077,871$4,218$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 740,288$310$

10,818,159

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 20 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,114.565

1,114.565

495,391,033444,470

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.6

$$

Growth 0.000

46.4689.352

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

3411227

Prior Year Home & Hospital46.7

4.433-4.181Current Year Second Month Growth %0Limited English Proficiency

892,116$Transportation (Unprorated)91-92 State Per Pupil Funding 2,709.00$

Levied Equivalent Rate 46.7

SEEK INPUTS:

District: 055 Bracken County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $111,457.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 247,696 $ 188,657$ 0 $ 0$ 0$ 0 $ 0$ 247,696 $ 188,657

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 188,657$ 0

$ 0$ 188,657$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,437,083411,647

17,204

0

SEEK State Amount $

Exceptional Child 865,549

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,486,173Less Capital Outlay 111,457

Negative Payment 0

4,133,853Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

111,4575,121,664$

429,557

$ 4,437,083411,64717,204

865,549558,254

06,289,737

1,486,1734,803,564

0

$

$

0

$

Total State SEEK * 5,233,121$

Per Pupil

385

$ 3,98136915

777501

05,6431,333

4,310

0

$

$

4,695$

Base Prorated Adjustment 0

Adjusted State Portion 4,803,564$4,310$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 429,557$385$

5,233,121

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 21 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,710.570

1,710.570

415,072,977242,652

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.9

$$

Growth 0.000

47.01,403.818

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

9116478

Prior Year Home & Hospital62.5

11.586-3.257Current Year Second Month Growth %4Limited English Proficiency

1,330,438$Transportation (Unprorated)91-92 State Per Pupil Funding 3,136.00$

Levied Equivalent Rate 55.9

SEEK INPUTS:

District: 061 Breathitt County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $171,057.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 207,536 $ 462,152$ 0 $ 0$ 0$ 207,536 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 462,152$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,809,779838,290

44,965

-19,484

SEEK State Amount $

Exceptional Child 1,689,735

Limited English Proficiency 1,529Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,245,219Less Capital Outlay 171,057

Negative Payment 0

7,948,538Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

171,0579,890,213$

1,109,136

$ 6,809,779838,29044,965

1,689,735832,539

1,52910,216,837

1,245,2198,971,618

0

$

$

-19,484

$

Total State SEEK * 10,061,270$

Per Pupil

648

$ 3,98149026

988487

15,973

7285,245

0

$

$

5,882$

Base Prorated Adjustment 0

Adjusted State Portion 8,952,134$5,233$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,109,136$648$

10,061,270

-11

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 22 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,440.526

2,466.067

1,191,751,528483,260

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.7

$$

Growth 25.541

46.01,520.138

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

6920077

Prior Year Home & Hospital62.9

4.2811.047Current Year Second Month Growth %14Limited English Proficiency

1,809,382$Transportation (Unprorated)91-92 State Per Pupil Funding 2,741.00$

Levied Equivalent Rate 62.9

SEEK INPUTS:

District: 065 Breckinridge County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $246,607.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 595,876 $ 369,589$ 0 $ 0$ 0$ 595,876 $ 92,397$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 369,589$ 0

$ 92,397$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,817,413907,750

16,615

0

SEEK State Amount $

Exceptional Child 1,650,642

Limited English Proficiency 5,350Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,575,255Less Capital Outlay 246,607

Negative Payment 0

8,571,928Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

246,60710,519,968$

815,795

$ 9,817,413907,75016,615

1,650,6421,132,245

5,35013,530,015

3,575,2559,954,760

0

$

$

0

$

Total State SEEK * 10,766,575$

Per Pupil

331

$ 3,981368

7669459

25,4861,450

4,037

0

$

$

4,366$

Base Prorated Adjustment 0

Adjusted State Portion 9,954,760$4,037$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 815,795$331$

10,766,575

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** -2

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 23 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

11,884.723

11,915.851

6,447,981,356541,126

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.0

$$

Growth 31.128

45.65,730.500

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

376888366

Prior Year Home & Hospital74.4

10.2110.262Current Year Second Month Growth %101Limited English Proficiency

6,776,374$Transportation (Unprorated)91-92 State Per Pupil Funding 2,570.00$

Levied Equivalent Rate 72.0

SEEK INPUTS:

District: 071 Bullitt County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $1,191,585.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,223,991 $ 1,441,065$ 3,223,991 $ 1,441,065$ 3,223,991$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,441,065$ 1,441,065

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 47,437,0033,421,968

39,629

0

SEEK State Amount $

Exceptional Child 8,003,402

Limited English Proficiency 38,600Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 19,343,944Less Capital Outlay 1,191,585

Negative Payment 0

38,395,123Base Prorated Adjustment 0

Adjustment (Early Grad) ** -9,950

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,191,58545,680,588$

3,045,058

$ 47,437,0033,421,968

39,6298,003,4024,240,407

38,60063,181,009

19,343,94443,837,065

0

$

$

0

$

Total State SEEK * 46,872,173$

Per Pupil

256

$ 3,981287

3672356

35,3021,623

3,679

0

$

$

3,934$

Base Prorated Adjustment 0

Adjusted State Portion 43,837,065$3,679$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 3,045,058$256$

46,872,173

0

January Growth ** 04% Adjusted Assessment ** 0

-9,950Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 24 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

451.027

454.097

255,671,317563,032

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.8

$$

Growth 3.070

45.1217.683

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

93526

Prior Year Home & Hospital71.7

0.6390.681Current Year Second Month Growth %0Limited English Proficiency

171,296$Transportation (Unprorated)91-92 State Per Pupil Funding 2,552.00$

Levied Equivalent Rate 69.8

SEEK INPUTS:

District: 072 Burgin Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $45,410.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 127,836 $ 49,943$ 0 $ 0$ 0$ 127,836 $ 49,943$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 49,943$ 0

$ 49,943$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,807,760129,989

2,480

0

SEEK State Amount $

Exceptional Child 272,062

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 767,014Less Capital Outlay 45,410

Negative Payment 0

1,399,867Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

45,4101,607,501$

100,443

$ 1,807,760129,989

2,480272,062107,191

02,319,482

767,0141,552,468

0

$

$

0

$

Total State SEEK * 1,652,911$

Per Pupil

221

$ 3,981286

5599236

05,1081,689

3,419

0

$

$

3,640$

Base Prorated Adjustment 0

Adjusted State Portion 1,552,468$3,419$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 100,443$221$

1,652,911

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 25 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,986.548

1,986.548

516,627,539260,063

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.8

$$

Growth 0.000

46.11,329.874

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

44160155

Prior Year Home & Hospital53.6

6.507-1.301Current Year Second Month Growth %91Limited English Proficiency

1,427,736$Transportation (Unprorated)91-92 State Per Pupil Funding 2,779.00$

Levied Equivalent Rate 53.6

SEEK INPUTS:

District: 075 Butler County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $198,655.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 258,314 $ 519,420$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 519,420$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,908,448794,134

25,254

0

SEEK State Amount $

Exceptional Child 1,304,972

Limited English Proficiency 34,778Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,549,883Less Capital Outlay 198,655

Negative Payment 0

8,319,048Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

198,65510,364,069$

1,151,596

$ 7,908,448794,13425,254

1,304,972893,42534,778

10,961,0111,549,883

9,411,128

0

$

$

0

$

Total State SEEK * 10,562,724$

Per Pupil

580

$ 3,98140013

65745018

5,518780

4,737

0

$

$

5,317$

Base Prorated Adjustment 0

Adjusted State Portion 9,411,128$4,737$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,151,596$580$

10,562,724

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 26 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,744.294

1,744.294

633,394,448363,124

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.1

$$

Growth 0.000

46.01,081.194

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

2811047

Prior Year Home & Hospital60.7

4.715-0.205Current Year Second Month Growth %0Limited English Proficiency

1,622,124$Transportation (Unprorated)91-92 State Per Pupil Funding 2,845.00$

Levied Equivalent Rate 55.1

SEEK INPUTS:

District: 081 Caldwell County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $174,429.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 316,697 $ 366,194$ 0 $ 0$ 0$ 316,697 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 366,194$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,944,034645,635

18,299

0

SEEK State Amount $

Exceptional Child 819,210

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,900,183Less Capital Outlay 174,429

Negative Payment 0

6,352,566Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

174,4298,175,958$

808,326

$ 6,944,034645,63518,299

819,2101,015,066

09,442,244

1,900,1837,542,061

0

$

$

0

$

Total State SEEK * 8,350,387$

Per Pupil

463

$ 3,98137010

470582

05,4131,089

4,324

0

$

$

4,787$

Base Prorated Adjustment 0

Adjusted State Portion 7,542,061$4,324$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 808,326$463$

8,350,387

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 27 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,711.649

2,711.649

1,897,556,349699,779

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.7

$$

Growth 0.000

45.71,591.090

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

72209137

Prior Year Home & Hospital52.2

5.241-2.224Current Year Second Month Growth %56Limited English Proficiency

1,606,033$Transportation (Unprorated)91-92 State Per Pupil Funding 2,645.00$

Levied Equivalent Rate 51.7

SEEK INPUTS:

District: 085 Calloway County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $271,165.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 948,778 $ 112,832$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 112,832$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,795,075950,119

20,340

0

SEEK State Amount $

Exceptional Child 1,777,954

Limited English Proficiency 21,402Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,692,669Less Capital Outlay 271,165

Negative Payment 0

7,601,056Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

271,1658,847,916$

241,864

$ 10,795,075950,11920,340

1,777,9541,004,996

21,40214,569,886

5,692,6698,877,217

0

$

$

0

$

Total State SEEK * 9,119,081$

Per Pupil

89

$ 3,981350

8656371

85,3732,099

3,274

0

$

$

3,363$

Base Prorated Adjustment 0

Adjusted State Portion 8,877,217$3,274$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 241,864$89$

9,119,081

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 28 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,456.680

4,456.680

3,785,061,417849,301

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.8

$$

Growth 0.000

45.12,031.056

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

107496147

Prior Year Home & Hospital68.5

9.248-0.362Current Year Second Month Growth %44Limited English Proficiency

3,112,378$Transportation (Unprorated)91-92 State Per Pupil Funding 2,252.00$

Levied Equivalent Rate 68.5

SEEK INPUTS:

District: 091 Campbell County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $445,668.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,892,531 $ 0$ 1,892,531 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,742,0431,212,845

35,891

0

SEEK State Amount $

Exceptional Child 3,451,726

Limited English Proficiency 16,816Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 11,355,184Less Capital Outlay 445,668

Negative Payment 0

10,658,469Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

445,66812,606,081$

0

$ 17,742,0431,212,845

35,8913,451,7261,947,612

16,81624,406,933

11,355,18413,051,749

0

$

$

0

$

Total State SEEK * 13,051,749$

Per Pupil

0

$ 3,981272

8775437

45,4762,548

2,929

0

$

$

2,929$

Base Prorated Adjustment 0

Adjusted State Portion 13,051,749$2,929$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$

13,051,749

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 29 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,000.471

1,000.471

447,701,892447,491

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.6

$$

Growth 0.000

46.2813.865

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

2610531

Prior Year Home & Hospital78.0

2.052-9.187Current Year Second Month Growth %10Limited English Proficiency

584,845$Transportation (Unprorated)91-92 State Per Pupil Funding 2,704.00$

Levied Equivalent Rate 74.6

SEEK INPUTS:

District: 092 Campbellsville Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $100,047.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 223,851 $ 167,833$ 0 $ 0$ 0$ 223,851 $ 41,958$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 167,833$ 0

$ 41,958$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,982,875485,999

7,964

0

SEEK State Amount $

Exceptional Child 761,924

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,343,106Less Capital Outlay 100,047

Negative Payment 0

3,799,431Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

100,0474,539,957$

374,551

$ 3,982,875485,999

7,964761,924365,975

3,8225,608,559

1,343,1064,265,453

0

$

$

0

$

Total State SEEK * 4,640,004$

Per Pupil

374

$ 3,981486

8762366

45,6061,342

4,263

0

$

$

4,638$

Base Prorated Adjustment 0

Adjusted State Portion 4,265,453$4,263$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 374,551$374$

4,640,004

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 30 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

654.127

670.617

285,114,125425,152

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.5

$$

Growth 16.490

45.9376.942

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

166119

Prior Year Home & Hospital62.3

3.6602.521Current Year Second Month Growth %2Limited English Proficiency

468,378$Transportation (Unprorated)91-92 State Per Pupil Funding 2,879.00$

Levied Equivalent Rate 62.3

SEEK INPUTS:

District: 095 Carlisle County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $67,062.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 142,557 $ 119,989$ 0 $ 0$ 0$ 142,557 $ 119,989$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 119,989$ 0

$ 119,989$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,669,726225,091

14,204

0

SEEK State Amount $

Exceptional Child 451,963

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 855,342Less Capital Outlay 67,062

Negative Payment 0

2,439,344Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

67,0622,995,006$

262,568

$ 2,669,726225,09114,204

451,963293,094

7643,654,842

855,3422,799,500

0

$

$

0

$

Total State SEEK * 3,062,068$

Per Pupil

392

$ 3,98133621

674437

15,4501,275

4,175

0

$

$

4,566$

Base Prorated Adjustment 0

Adjusted State Portion 2,799,500$4,175$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 262,568$392$

3,062,068

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 31 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,715.446

1,715.446

779,810,258454,582

Base Year Levied Equivalent Rate

Maximum Tier I Rate

104.6

$$

Growth 0.000

45.81,280.953

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

3711663

Prior Year Home & Hospital87.5

1.926-1.834Current Year Second Month Growth %94Limited English Proficiency

1,108,911$Transportation (Unprorated)91-92 State Per Pupil Funding 2,535.00$

Levied Equivalent Rate 87.5

SEEK INPUTS:

District: 101 Carroll County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $171,545.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 389,905 $ 281,692$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 281,692$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,829,191764,921

7,475

0

SEEK State Amount $

Exceptional Child 946,642

Limited English Proficiency 35,925Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,339,431Less Capital Outlay 171,545

Negative Payment 0

6,073,178Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

171,5457,376,937$

609,843

$ 6,829,191764,921

7,475946,642693,91635,925

9,278,0702,339,431

6,938,639

0

$

$

0

$

Total State SEEK * 7,548,482$

Per Pupil

356

$ 3,981446

455240521

5,4091,364

4,045

0

$

$

4,400$

Base Prorated Adjustment 0

Adjusted State Portion 6,938,639$4,045$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 609,843$356$

7,548,482

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 32 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,971.638

3,971.638

1,056,760,860266,077

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.5

$$

Growth 0.000

46.32,756.523

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

118381170

Prior Year Home & Hospital58.4

17.582-3.618Current Year Second Month Growth %20Limited English Proficiency

2,850,283$Transportation (Unprorated)91-92 State Per Pupil Funding 3,143.00$

Levied Equivalent Rate 58.4

SEEK INPUTS:

District: 105 Carter County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:43 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $397,164.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 528,380 $ 1,026,516$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 528,380 $ 1,026,516

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,026,516$ 0

$ 0$ 0$ 0$ 1,026,516

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,811,0911,646,058

68,236

0

SEEK State Amount $

Exceptional Child 3,040,966

Limited English Proficiency 7,644Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,170,283Less Capital Outlay 397,164

Negative Payment 0

16,998,588Base Prorated Adjustment 0

Adjustment (Early Grad) ** -7,960

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

397,16421,101,837$

2,319,646

$ 15,811,0911,646,058

68,2363,040,9661,783,603

7,64422,357,598

3,170,28319,187,315

0

$

$

0

$

Total State SEEK * 21,499,001$

Per Pupil

584

$ 3,98141417

766449

25,629

7984,831

0

$

$

5,413$

Base Prorated Adjustment 0

Adjusted State Portion 19,187,315$4,831$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,319,646$584$

21,499,001

0

January Growth ** 04% Adjusted Assessment ** 0

-7,960Adjustments (Early Grad) ** -2

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 33 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,085.530

2,085.530

673,652,139323,012

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.6

$$

Growth 0.000

46.31,590.622

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

3323168

Prior Year Home & Hospital59.5

22.579-1.559Current Year Second Month Growth %56Limited English Proficiency

1,517,786$Transportation (Unprorated)91-92 State Per Pupil Funding 2,960.00$

Levied Equivalent Rate 59.5

SEEK INPUTS:

District: 111 Casey County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $208,553.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 336,826 $ 479,659$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 479,659$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,302,495949,840

87,629

0

SEEK State Amount $

Exceptional Child 1,449,641

Limited English Proficiency 21,402Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,020,956Less Capital Outlay 208,553

Negative Payment 0

8,581,498Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

208,55310,617,689$

1,086,416

$ 8,302,495949,84087,629

1,449,641949,77521,402

11,760,7822,020,956

9,739,826

0

$

$

0

$

Total State SEEK * 10,826,242$

Per Pupil

521

$ 3,98145542

69545510

5,639969

4,670

0

$

$

5,191$

Base Prorated Adjustment 0

Adjusted State Portion 9,739,826$4,670$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,086,416$521$

10,826,242

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 34 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

586.624

586.624

362,873,148618,579

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.3

$$

Growth 0.000

46.6517.481

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

206224

Prior Year Home & Hospital76.6

2.629-2.884Current Year Second Month Growth %0Limited English Proficiency

413,252$Transportation (Unprorated)91-92 State Per Pupil Funding 2,841.00$

Levied Equivalent Rate 72.3

SEEK INPUTS:

District: 113 Caverna Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $58,662.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 181,437 $ 48,227$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 48,227$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,335,350309,014

10,203

0

SEEK State Amount $

Exceptional Child 498,819

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,088,619Less Capital Outlay 58,662

Negative Payment 0

2,006,105Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

58,6622,377,046$

112,343

$ 2,335,350309,01410,203

498,819258,598

03,411,984

1,088,6192,323,365

0

$

$

0

$

Total State SEEK * 2,435,708$

Per Pupil

192

$ 3,98152717

850441

05,8161,856

3,961

0

$

$

4,152$

Base Prorated Adjustment 0

Adjusted State Portion 2,323,365$3,961$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 112,343$192$

2,435,708

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 35 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,771.907

7,771.907

3,974,203,626511,355

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.7

$$

Growth 0.000

46.25,739.820

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

239519334

Prior Year Home & Hospital52.7

64.359-0.222Current Year Second Month Growth %198Limited English Proficiency

5,628,191$Transportation (Unprorated)91-92 State Per Pupil Funding 2,681.00$

Levied Equivalent Rate 52.7

SEEK INPUTS:

District: 115 Christian County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $777,191.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,987,102 $ 1,055,600$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,055,600$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 30,939,9623,427,534

249,777

0

SEEK State Amount $

Exceptional Child 4,972,428

Limited English Proficiency 75,671Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 11,922,611Less Capital Outlay 777,191

Negative Payment 0

26,961,590Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

777,19132,840,550$

2,357,044

$ 30,939,9623,427,534

249,7774,972,4283,521,916

75,67143,187,288

11,922,61131,264,677

0

$

$

0

$

Total State SEEK * 33,617,741$

Per Pupil

303

$ 3,98144132

64045310

5,5571,534

4,023

0

$

$

4,326$

Base Prorated Adjustment 0

Adjusted State Portion 31,264,677$4,023$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,357,044$303$

33,617,741

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 36 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,796.630

4,796.630

2,989,355,600623,220

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.4

$$

Growth 0.000

45.93,099.069

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

161407144

Prior Year Home & Hospital67.8

27.860-1.413Current Year Second Month Growth %73Limited English Proficiency

2,733,240$Transportation (Unprorated)91-92 State Per Pupil Funding 2,447.00$

Levied Equivalent Rate 67.4

SEEK INPUTS:

District: 121 Clark County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $479,663.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,494,678 $ 383,203$ 1,494,678 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 383,203

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 383,203$ 0

$ 0$ 0$ 0$ 383,203

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 19,095,3841,850,609

108,125

0

SEEK State Amount $

Exceptional Child 3,539,507

Limited English Proficiency 27,899Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 8,968,067Less Capital Outlay 479,663

Negative Payment 0

15,169,814Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

479,66317,717,482$

837,307

$ 19,095,3841,850,609

108,1253,539,5071,710,361

27,89926,331,885

8,968,06717,363,818

0

$

$

0

$

Total State SEEK * 18,197,145$

Per Pupil

175

$ 3,98138623

738357

65,4901,870

3,620

0

$

$

3,794$

Base Prorated Adjustment 0

Adjusted State Portion 17,363,818$3,620$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 837,307$175$

18,197,145

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 37 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,762.150

2,762.150

546,086,187197,703

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.5

$$

Growth 0.000

46.92,401.408

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

79345230

Prior Year Home & Hospital78.5

17.911-2.136Current Year Second Month Growth %10Limited English Proficiency

2,085,026$Transportation (Unprorated)91-92 State Per Pupil Funding 3,200.00$

Levied Equivalent Rate 76.5

SEEK INPUTS:

District: 125 Clay County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $276,215.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 273,043 $ 808,339$ 0 $ 0$ 0$ 273,043 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 808,339$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,996,1191,434,001

69,513

0

SEEK State Amount $

Exceptional Child 2,565,755

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,638,259Less Capital Outlay 276,215

Negative Payment 0

13,154,736Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

276,21516,382,901$

1,923,432

$ 10,996,1191,434,001

69,5132,565,7551,304,733

3,82216,373,943

1,638,25914,735,684

0

$

$

0

$

Total State SEEK * 16,659,116$

Per Pupil

696

$ 3,98151925

929472

15,928

5935,335

0

$

$

6,031$

Base Prorated Adjustment 0

Adjusted State Portion 14,735,684$5,335$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,923,432$696$

16,659,116

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 38 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,565.106

1,565.106

505,221,924322,804

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.0

$$

Growth 0.000

46.31,236.624

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

5515565

Prior Year Home & Hospital57.0

13.323-0.941Current Year Second Month Growth %41Limited English Proficiency

880,249$Transportation (Unprorated)91-92 State Per Pupil Funding 3,141.00$

Levied Equivalent Rate 57.0

SEEK INPUTS:

District: 131 Clinton County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $156,511.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 252,611 $ 360,128$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 360,128$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,230,687738,450

51,707

0

SEEK State Amount $

Exceptional Child 1,298,602

Limited English Proficiency 15,669Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,515,666Less Capital Outlay 156,511

Negative Payment 0

6,662,938Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

156,5118,026,195$

812,429

$ 6,230,687738,45051,707

1,298,602550,82815,669

8,885,9431,515,666

7,370,277

0

$

$

0

$

Total State SEEK * 8,182,706$

Per Pupil

519

$ 3,98147233

83035210

5,678968

4,709

0

$

$

5,228$

Base Prorated Adjustment 0

Adjusted State Portion 7,370,277$4,709$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 812,429$519$

8,182,706

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 39 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

361.915

361.915

42,053,224116,196

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.6

$$

Growth 0.000

45.5262.996

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

72224

Prior Year Home & Hospital78.2

5.168-4.752Current Year Second Month Growth %0Limited English Proficiency

181,372$Transportation (Unprorated)91-92 State Per Pupil Funding 3,197.00$

Levied Equivalent Rate 73.6

SEEK INPUTS:

District: 132 Cloverport Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $36,192.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 21,027 $ 120,663$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 120,663$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,440,784157,048

20,057

0

SEEK State Amount $

Exceptional Child 190,889

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 126,160Less Capital Outlay 36,192

Negative Payment 0

1,646,426Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

36,1922,014,144$

254,222

$ 1,440,784157,04820,057

190,889113,496

01,922,274

126,1601,796,114

0

$

$

0

$

Total State SEEK * 2,050,336$

Per Pupil

702

$ 3,98143455

527314

05,311

3494,963

0

$

$

5,665$

Base Prorated Adjustment 0

Adjusted State Portion 1,796,114$4,963$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 254,222$702$

2,050,336

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 40 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,697.869

2,721.500

555,852,123204,245

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.3

$$

Growth 23.631

45.01,707.436

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

60119105

Prior Year Home & Hospital74.4

36.0990.876Current Year Second Month Growth %19Limited English Proficiency

995,623$Transportation (Unprorated)91-92 State Per Pupil Funding 2,547.00$

Levied Equivalent Rate 73.3

SEEK INPUTS:

District: 133 Corbin Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $272,150.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 277,926 $ 787,541$ 277,926 $ 787,541$ 277,926$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 787,541$ 787,541

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,834,2921,019,595

140,100

0

SEEK State Amount $

Exceptional Child 1,215,917

Limited English Proficiency 7,261Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,667,556Less Capital Outlay 272,150

Negative Payment 0

11,277,459Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

272,15013,476,292$

1,575,809

$ 10,834,2921,019,595

140,1001,215,917

623,0247,261

13,840,1891,667,556

12,172,633

0

$

$

0

$

Total State SEEK * 13,748,442$

Per Pupil

579

$ 3,98137551

447229

35,086

6134,473

0

$

$

5,052$

Base Prorated Adjustment 0

Adjusted State Portion 12,172,633$4,473$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,575,809$579$

13,748,442

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 41 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,435.199

3,435.199

1,655,447,648481,907

Base Year Levied Equivalent Rate

Maximum Tier I Rate

105.3

$$

Growth 0.000

46.23,293.806

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

103405141

Prior Year Home & Hospital105.8

10.728-2.811Current Year Second Month Growth %339Limited English Proficiency

1,283,300$Transportation (Unprorated)91-92 State Per Pupil Funding 2,843.00$

Levied Equivalent Rate 105.3

SEEK INPUTS:

District: 134 Covington Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $343,520.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 827,724 $ 517,157$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 517,157$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,675,5271,966,896

41,635

0

SEEK State Amount $

Exceptional Child 2,984,715

Limited English Proficiency 129,558Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,966,343Less Capital Outlay 343,520

Negative Payment 0

13,488,468Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

343,52015,449,830$

1,158,320

$ 13,675,5271,966,896

41,6352,984,715

803,042129,558

19,601,3734,966,343

14,635,030

0

$

$

0

$

Total State SEEK * 15,793,350$

Per Pupil

337

$ 3,98157312

86923438

5,7061,446

4,260

0

$

$

4,598$

Base Prorated Adjustment 0

Adjusted State Portion 14,635,030$4,260$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,158,320$337$

15,793,350

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 42 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,175.390

1,190.881

484,115,234406,519

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.6

$$

Growth 15.491

46.0656.344

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

229862

Prior Year Home & Hospital56.6

2.9431.318Current Year Second Month Growth %5Limited English Proficiency

963,793$Transportation (Unprorated)91-92 State Per Pupil Funding 2,762.00$

Levied Equivalent Rate 56.6

SEEK INPUTS:

District: 135 Crittenden County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $119,088.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 242,058 $ 224,172$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 224,172$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,740,897391,936

11,422

0

SEEK State Amount $

Exceptional Child 721,516

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,452,346Less Capital Outlay 119,088

Negative Payment 0

4,296,248Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

119,0885,392,061$

492,706

$ 4,740,897391,93611,422

721,516603,107

1,9116,470,789

1,452,3465,018,443

0

$

$

0

$

Total State SEEK * 5,511,149$

Per Pupil

414

$ 3,98132910

606506

25,4341,220

4,214

0

$

$

4,628$

Base Prorated Adjustment 0

Adjusted State Portion 5,018,443$4,214$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 492,706$414$

5,511,149

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 43 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

836.375

836.375

372,337,276445,180

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.4

$$

Growth 0.000

46.5664.659

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

255844

Prior Year Home & Hospital58.3

4.685-0.971Current Year Second Month Growth %1Limited English Proficiency

724,995$Transportation (Unprorated)91-92 State Per Pupil Funding 2,929.00$

Levied Equivalent Rate 57.4

SEEK INPUTS:

District: 141 Cumberland County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $83,638.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 186,169 $ 141,272$ 0 $ 0$ 0$ 186,169 $ 141,272$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 141,272$ 0

$ 141,272$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,329,609396,901

18,182

0

SEEK State Amount $

Exceptional Child 546,074

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,117,012Less Capital Outlay 83,638

Negative Payment 0

3,090,498Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

83,6383,868,800$

324,627

$ 3,329,609396,90118,182

546,074453,675

3824,744,823

1,117,0123,627,811

0

$

$

0

$

Total State SEEK * 3,952,438$

Per Pupil

388

$ 3,98147522

653542

05,6731,336

4,338

0

$

$

4,726$

Base Prorated Adjustment 0

Adjusted State Portion 3,627,811$4,338$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 324,627$388$

3,952,438

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 44 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,670.363

1,692.489

935,346,750552,646

Base Year Levied Equivalent Rate

Maximum Tier I Rate

99.7

$$

Growth 22.126

45.81,158.382

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

5518568

Prior Year Home & Hospital106.2

1.6171.325Current Year Second Month Growth %77Limited English Proficiency

630,755$Transportation (Unprorated)91-92 State Per Pupil Funding 2,497.00$

Levied Equivalent Rate 99.7

SEEK INPUTS:

District: 143 Danville Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $169,249.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 467,673 $ 194,936$ 0 $ 0$ 0$ 467,673 $ 48,734$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 194,936$ 0

$ 48,734$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,737,799691,728

6,276

0

SEEK State Amount $

Exceptional Child 1,441,202

Limited English Proficiency 29,428Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,806,040Less Capital Outlay 169,249

Negative Payment 0

5,931,144Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

169,2496,746,715$

420,868

$ 6,737,799691,728

6,2761,441,202

394,70329,428

9,301,1362,806,040

6,495,096

0

$

$

0

$

Total State SEEK * 6,915,964$

Per Pupil

249

$ 3,981409

485223317

5,4961,658

3,838

0

$

$

4,086$

Base Prorated Adjustment 0

Adjusted State Portion 6,495,096$3,838$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 420,868$249$

6,915,964

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 45 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

10,189.543

10,189.543

5,641,981,308553,703

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.4

$$

Growth 0.000

45.65,137.880

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

255808458

Prior Year Home & Hospital75.8

67.239-2.701Current Year Second Month Growth %438Limited English Proficiency

5,751,393$Transportation (Unprorated)91-92 State Per Pupil Funding 2,391.00$

Levied Equivalent Rate 70.4

SEEK INPUTS:

District: 145 Daviess County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $1,018,954.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,820,991 $ 1,168,215$ 2,820,991 $ 0$ 0$ 2,820,991 $ 0$ 0 $ 1,168,215

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,168,215$ 0

$ 0$ 1,168,215$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 40,564,5713,068,085

260,955

0

SEEK State Amount $

Exceptional Child 6,586,684

Limited English Proficiency 167,393Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 16,925,944Less Capital Outlay 1,018,954

Negative Payment 0

32,698,810Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,018,95438,775,242$

2,477,421

$ 40,564,5713,068,085

260,9556,586,6843,599,011

167,39354,246,699

16,925,94437,320,755

0

$

$

0

$

Total State SEEK * 39,794,196$

Per Pupil

243

$ 3,98130126

64635316

5,3241,661

3,663

0

$

$

3,905$

Base Prorated Adjustment 0

Adjusted State Portion 37,320,755$3,663$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,477,421$243$

39,794,196

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 46 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

605.095

605.095

73,560,828121,569

Base Year Levied Equivalent Rate

Maximum Tier I Rate

87.6

$$

Growth 0.000

45.7436.532

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

166230

Prior Year Home & Hospital83.1

0.447-5.347Current Year Second Month Growth %0Limited English Proficiency

228,443$Transportation (Unprorated)91-92 State Per Pupil Funding 2,790.00$

Levied Equivalent Rate 83.1

SEEK INPUTS:

District: 146 Dawson Springs Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $60,510.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 36,780 $ 200,114$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 200,114$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,408,883260,675

1,735

0

SEEK State Amount $

Exceptional Child 467,131

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 4,574

Less 30 Cent Local Effort 220,682Less Capital Outlay 60,510

Negative Payment 0

2,861,806Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

60,5103,431,376$

426,619

$ 2,408,883260,675

1,735467,131142,951

03,281,375

220,6823,060,693

0

$

$

0

$

Total State SEEK * 3,491,886$

Per Pupil

705

$ 3,981431

3772236

05,423

3655,058

0

$

$

5,771$

Base Prorated Adjustment 0

Adjusted State Portion 3,060,693$5,058$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 426,619$705$

3,491,886

0

January Growth ** 04% Adjusted Assessment ** 4,574

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 47 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

834.269

834.269

210,497,691252,314

Base Year Levied Equivalent Rate

Maximum Tier I Rate

104.4

$$

Growth 0.000

45.4716.379

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

2211530

Prior Year Home & Hospital109.2

0.188-3.162Current Year Second Month Growth %5Limited English Proficiency

18,333$Transportation (Unprorated)91-92 State Per Pupil Funding 3,056.00$

Levied Equivalent Rate 104.4

SEEK INPUTS:

District: 147 Dayton Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:44 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $83,427.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 105,249 $ 221,367$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 221,367$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,321,225427,786

730

0

SEEK State Amount $

Exceptional Child 770,124

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 631,493Less Capital Outlay 83,427

Negative Payment 0

3,806,856Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

83,4274,279,894$

461,566

$ 3,321,225427,786

730770,12411,4721,911

4,533,248631,493

3,901,755

0

$

$

0

$

Total State SEEK * 4,363,321$

Per Pupil

553

$ 3,981513

1923142

5,434757

4,677

0

$

$

5,230$

Base Prorated Adjustment 0

Adjusted State Portion 3,901,755$4,677$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 461,566$553$

4,363,321

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 48 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

391.935

393.193

73,028,045185,731

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.9

$$

Growth 1.258

45.4257.652

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

75023

Prior Year Home & Hospital72.3

0.3360.321Current Year Second Month Growth %0Limited English Proficiency

104,012$Transportation (Unprorated)91-92 State Per Pupil Funding 3,053.00$

Levied Equivalent Rate 66.9

SEEK INPUTS:

District: 149 East Bernstadt Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $39,319.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 36,514 $ 117,421$ 0 $ 0$ 0$ 36,514 $ 29,355$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 36,514 $ 117,421

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 117,421$ 0

$ 29,355$ 0$ 0$ 117,421

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,565,301153,857

1,304

0

SEEK State Amount $

Exceptional Child 320,351

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 219,084Less Capital Outlay 39,319

Negative Payment 0

1,782,410Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

39,3192,092,907$

245,410

$ 1,565,301153,857

1,304320,35165,087

02,105,900

219,0841,886,816

0

$

$

0

$

Total State SEEK * 2,132,226$

Per Pupil

624

$ 3,981391

3815166

05,356

5574,799

0

$

$

5,423$

Base Prorated Adjustment 0

Adjusted State Portion 1,886,816$4,799$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 245,410$624$

2,132,226

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 49 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,685.864

1,686.078

668,117,243396,255

Base Year Levied Equivalent Rate

Maximum Tier I Rate

52.4

$$

Growth 0.214

46.41,066.601

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

4920751

Prior Year Home & Hospital52.7

6.4600.013Current Year Second Month Growth %8Limited English Proficiency

1,192,403$Transportation (Unprorated)91-92 State Per Pupil Funding 2,955.00$

Levied Equivalent Rate 52.4

SEEK INPUTS:

District: 151 Edmonson County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $168,608.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 334,059 $ 326,041$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 326,041$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,712,277636,921

25,071

0

SEEK State Amount $

Exceptional Child 1,471,298

Limited English Proficiency 3,057Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,004,352Less Capital Outlay 168,608

Negative Payment 0

6,675,664Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

168,6088,165,756$

743,930

$ 6,712,277636,92125,071

1,471,298746,162

3,0579,594,786

2,004,3527,590,434

0

$

$

0

$

Total State SEEK * 8,334,364$

Per Pupil

441

$ 3,98137815

873443

25,6911,189

4,502

0

$

$

4,943$

Base Prorated Adjustment 0

Adjusted State Portion 7,590,434$4,502$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 743,930$441$

8,334,364

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 50 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,161.632

2,161.632

731,656,007338,474

Base Year Levied Equivalent Rate

Maximum Tier I Rate

87.8

$$

Growth 0.000

45.41,189.479

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

8015058

Prior Year Home & Hospital91.3

4.126-1.262Current Year Second Month Growth %59Limited English Proficiency

864,433$Transportation (Unprorated)91-92 State Per Pupil Funding 2,565.00$

Levied Equivalent Rate 87.8

SEEK INPUTS:

District: 152 Elizabethtown Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $216,163.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 365,828 $ 480,451$ 0 $ 0$ 0$ 365,828 $ 480,451$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 480,451$ 0

$ 480,451$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,605,457710,297

16,013

0

SEEK State Amount $

Exceptional Child 1,502,509

Limited English Proficiency 22,548Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,194,968Less Capital Outlay 216,163

Negative Payment 0

8,445,693Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

216,1639,984,786$

998,162

$ 8,605,457710,29716,013

1,502,509540,93122,548

11,397,7552,194,968

9,202,787

0

$

$

0

$

Total State SEEK * 10,200,949$

Per Pupil

462

$ 3,981329

769525010

5,2731,015

4,257

0

$

$

4,719$

Base Prorated Adjustment 0

Adjusted State Portion 9,202,787$4,257$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 998,162$462$

10,200,949

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 51 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

954.484

954.484

205,023,544214,800

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.8

$$

Growth 0.000

46.9785.366

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

278943

Prior Year Home & Hospital58.6

15.266-2.269Current Year Second Month Growth %0Limited English Proficiency

892,181$Transportation (Unprorated)91-92 State Per Pupil Funding 3,329.00$

Levied Equivalent Rate 58.6

SEEK INPUTS:

District: 155 Elliott County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $95,448.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 102,512 $ 271,169$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 271,169$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,799,801468,981

59,247

0

SEEK State Amount $

Exceptional Child 708,220

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 615,071Less Capital Outlay 95,448

Negative Payment 0

4,325,730Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

95,4485,529,337$

645,313

$ 3,799,801468,98159,247

708,220558,294

05,594,543

615,0714,979,472

0

$

$

0

$

Total State SEEK * 5,624,785$

Per Pupil

676

$ 3,98149162

742585

05,861

6445,217

0

$

$

5,893$

Base Prorated Adjustment 0

Adjusted State Portion 4,979,472$5,217$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 645,313$676$

5,624,785

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 52 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

816.477

877.535

171,514,499195,450

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.1

$$

Growth 61.058

44.8488.464

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

135910

Prior Year Home & Hospital90.7

0.5777.478Current Year Second Month Growth %7Limited English Proficiency

279,612$Transportation (Unprorated)91-92 State Per Pupil Funding 2,592.00$

Levied Equivalent Rate 90.1

SEEK INPUTS:

District: 156 Eminence Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $87,754.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 85,757 $ 257,798$ 0 $ 0$ 0$ 85,757 $ 257,798$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 257,798$ 0

$ 257,798$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,493,467291,686

2,239

0

SEEK State Amount $

Exceptional Child 405,982

Limited English Proficiency 2,675Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 6,558

Less 30 Cent Local Effort 514,543Less Capital Outlay 87,754

Negative Payment 0

3,600,310Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

87,7544,279,050$

503,769

$ 3,493,467291,686

2,239405,982174,971

2,6754,371,020

514,5433,856,477

0

$

$

0

$

Total State SEEK * 4,366,804$

Per Pupil

574

$ 3,981332

3463199

34,981

5864,395

0

$

$

4,976$

Base Prorated Adjustment 0

Adjusted State Portion 3,856,477$4,395$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 503,769$574$

4,366,804

0

January Growth ** 04% Adjusted Assessment ** 6,558

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 53 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,155.500

2,211.618

973,942,103440,375

Base Year Levied Equivalent Rate

Maximum Tier I Rate

95.1

$$

Growth 56.118

44.71,584.917

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

52145107

Prior Year Home & Hospital99.6

3.8922.603Current Year Second Month Growth %120Limited English Proficiency

146,775$Transportation (Unprorated)91-92 State Per Pupil Funding 2,405.00$

Levied Equivalent Rate 95.1

SEEK INPUTS:

District: 157 Erlanger-Elsmere Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $221,162.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 486,971 $ 378,877$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 378,877$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,804,451946,433

15,105

0

SEEK State Amount $

Exceptional Child 1,264,087

Limited English Proficiency 45,861Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,921,826Less Capital Outlay 221,162

Negative Payment 0

7,932,949Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

221,1628,761,420$

736,624

$ 8,804,451946,43315,105

1,264,08791,84745,861

11,167,7842,921,826

8,245,958

0

$

$

0

$

Total State SEEK * 8,982,582$

Per Pupil

333

$ 3,981428

75724221

5,0501,321

3,728

0

$

$

4,062$

Base Prorated Adjustment 0

Adjusted State Portion 8,245,958$3,728$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 736,624$333$

8,982,582

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 54 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,059.640

2,059.640

542,870,306263,575

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.8

$$

Growth 0.000

46.11,523.510

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

42141123

Prior Year Home & Hospital62.4

13.257-2.111Current Year Second Month Growth %1Limited English Proficiency

1,563,173$Transportation (Unprorated)91-92 State Per Pupil Funding 3,041.00$

Levied Equivalent Rate 59.8

SEEK INPUTS:

District: 161 Estill County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $205,964.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 271,435 $ 534,914$ 0 $ 0$ 0$ 271,435 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 534,914$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,199,427909,764

51,450

0

SEEK State Amount $

Exceptional Child 1,167,189

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,628,611Less Capital Outlay 205,964

Negative Payment 0

8,493,637Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

205,96410,655,086$

1,183,272

$ 8,199,427909,76451,450

1,167,189978,177

38211,306,389

1,628,6119,677,778

0

$

$

0

$

Total State SEEK * 10,861,050$

Per Pupil

575

$ 3,98144225

567475

05,489

7914,699

0

$

$

5,273$

Base Prorated Adjustment 0

Adjusted State Portion 9,677,778$4,699$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,183,272$575$

10,861,050

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 55 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

652.686

652.686

175,744,176269,263

Base Year Levied Equivalent Rate

Maximum Tier I Rate

116.7

$$

Growth 0.000

45.3483.897

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

154019

Prior Year Home & Hospital94.0

1.083-3.490Current Year Second Month Growth %0Limited English Proficiency

280,192$Transportation (Unprorated)91-92 State Per Pupil Funding 2,696.00$

Levied Equivalent Rate 94.0

SEEK INPUTS:

District: 162 Fairview Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $65,269.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 87,872 $ 167,654$ 0 $ 0$ 0$ 0 $ 167,654$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 167,654$ 0

$ 167,654$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,598,343288,959

4,203

0

SEEK State Amount $

Exceptional Child 344,794

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 527,233Less Capital Outlay 65,269

Negative Payment 0

2,643,797Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

65,2693,165,214$

346,083

$ 2,598,343288,959

4,203344,794175,334

03,411,633

527,2332,884,400

0

$

$

0

$

Total State SEEK * 3,230,483$

Per Pupil

530

$ 3,981443

6528269

05,227

8084,419

0

$

$

4,950$

Base Prorated Adjustment 0

Adjusted State Portion 2,884,400$4,419$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 346,083$530$

3,230,483

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 56 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

36,842.681

36,922.763

31,398,835,173850,392

Base Year Levied Equivalent Rate

Maximum Tier I Rate

88.5

$$

Growth 80.082

44.620,704.591

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

1,1122,278

988Prior Year Home & Hospital

88.2115.4080.217Current Year Second Month Growth %

4,264Limited English Proficiency

17,710,968$Transportation (Unprorated)91-92 State Per Pupil Funding 2,083.00$

Levied Equivalent Rate 88.2

SEEK INPUTS:

District: 165 Fayette County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $3,692,276.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 15,699,418 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 146,989,52012,363,747

447,898

0

SEEK State Amount $

Exceptional Child 21,957,524

Limited English Proficiency 1,629,598Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 94,196,506Less Capital Outlay 3,692,276

Negative Payment 0

85,481,595Base Prorated Adjustment 0

Adjustment (Early Grad) ** -17,910

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

3,692,27696,564,471$

0

$ 146,989,52012,363,747

447,89821,957,52411,082,8761,629,598

194,471,16394,196,506

100,274,657

0

$

$

0

$

Total State SEEK * 100,256,747$

Per Pupil

0

$ 3,98133512

59530044

5,2672,551

2,716

0

$

$

2,715$

Base Prorated Adjustment 0

Adjusted State Portion 100,274,657$2,716$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$

100,256,747

0

January Growth ** 04% Adjusted Assessment ** 0

-17,910Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 57 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,068.008

2,068.008

732,961,136354,429

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.1

$$

Growth 0.000

46.11,449.423

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

6317474

Prior Year Home & Hospital53.6

6.123-2.178Current Year Second Month Growth %16Limited English Proficiency

1,372,098$Transportation (Unprorated)91-92 State Per Pupil Funding 2,803.00$

Levied Equivalent Rate 53.6

SEEK INPUTS:

District: 171 Fleming County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $206,801.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 366,481 $ 443,145$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 366,481 $ 443,145

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 443,145$ 0

$ 0$ 0$ 0$ 443,145

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,232,740865,523

23,763

0

SEEK State Amount $

Exceptional Child 1,470,542

Limited English Proficiency 6,115Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,198,883Less Capital Outlay 206,801

Negative Payment 0

8,192,999Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

206,80110,034,431$

982,823

$ 8,232,740865,52323,763

1,470,542858,609

6,11511,457,292

2,198,8839,258,409

0

$

$

0

$

Total State SEEK * 10,241,232$

Per Pupil

475

$ 3,98141911

711415

35,5401,063

4,477

0

$

$

4,952$

Base Prorated Adjustment 0

Adjusted State Portion 9,258,409$4,477$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 982,823$475$

10,241,232

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 58 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

5,215.148

5,215.148

1,894,140,402363,200

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.2

$$

Growth 0.000

46.94,163.989

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

237797246

Prior Year Home & Hospital60.5

13.486-0.080Current Year Second Month Growth %1Limited English Proficiency

2,854,552$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 60.2

SEEK INPUTS:

District: 175 Floyd County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $521,515.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 947,070 $ 1,094,660$ 0 $ 0$ 0$ 947,070 $ 1,094,660$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,094,660$ 0

$ 1,094,660$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 20,761,5042,486,526

52,339

0

SEEK State Amount $

Exceptional Child 6,164,499

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,682,421Less Capital Outlay 521,515

Negative Payment 0

23,259,324Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

521,51527,644,805$

2,599,207

$ 20,761,5042,486,526

52,3396,164,4991,786,274

38231,251,524

5,682,42125,569,103

0

$

$

0

$

Total State SEEK * 28,166,320$

Per Pupil

498

$ 3,98147710

1,182343

05,9921,090

4,903

0

$

$

5,401$

Base Prorated Adjustment 0

Adjusted State Portion 25,569,103$4,903$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,599,207$498$

28,166,320

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 59 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,782.391

2,806.799

1,313,175,595467,855

Base Year Levied Equivalent Rate

Maximum Tier I Rate

110.8

$$

Growth 24.408

43.4216.672

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

369556

Prior Year Home & Hospital115.4

2.6120.877Current Year Second Month Growth %31Limited English Proficiency

97,310$Transportation (Unprorated)91-92 State Per Pupil Funding 2,064.00$

Levied Equivalent Rate 110.8

SEEK INPUTS:

District: 176 Fort Thomas Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $280,680.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 656,588 $ 442,274$ 656,588 $ 0$ 0$ 0 $ 0$ 0 $ 442,274

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 442,274$ 0

$ 0$ 442,274$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,173,867129,386

10,137

0

SEEK State Amount $

Exceptional Child 832,785

Limited English Proficiency 11,847Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,939,527Less Capital Outlay 280,680

Negative Payment 0

7,935,825Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

280,6808,736,604$

739,886

$ 11,173,867129,38610,137

832,78560,89311,847

12,218,9153,939,527

8,279,388

0

$

$

0

$

Total State SEEK * 9,017,284$

Per Pupil

264

$ 3,981464

297224

4,3531,404

2,950

0

$

$

3,213$

Base Prorated Adjustment 0

Adjusted State Portion 8,279,388$2,950$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 739,886$264$

9,017,284

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 60 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

689.209

744.186

248,493,969333,914

Base Year Levied Equivalent Rate

Maximum Tier I Rate

113.3

$$

Growth 54.977

45.1478.093

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

177323

Prior Year Home & Hospital113.9

0.8977.977Current Year Second Month Growth %7Limited English Proficiency

156,677$Transportation (Unprorated)91-92 State Per Pupil Funding 2,638.00$

Levied Equivalent Rate 113.3

SEEK INPUTS:

District: 177 Frankfort Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $74,419.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 124,247 $ 167,102$ 0 $ 0$ 0$ 124,247 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 167,102$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,962,604285,493

3,481

0

SEEK State Amount $

Exceptional Child 521,033

Limited English Proficiency 2,675Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 745,482Less Capital Outlay 74,419

Negative Payment 0

2,955,385Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

74,4193,391,702$

338,274

$ 2,962,604285,493

3,481521,03398,0432,675

3,873,329745,482

3,127,847

0

$

$

0

$

Total State SEEK * 3,466,121$

Per Pupil

455

$ 3,981384

5700132

45,2051,002

4,203

0

$

$

4,658$

Base Prorated Adjustment 0

Adjusted State Portion 3,127,847$4,203$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 338,274$455$

3,466,121

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 61 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

5,700.206

5,700.206

3,613,052,599633,846

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.7

$$

Growth 0.000

45.53,308.078

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

149318218

Prior Year Home & Hospital75.2

6.620-0.122Current Year Second Month Growth %197Limited English Proficiency

3,519,053$Transportation (Unprorated)91-92 State Per Pupil Funding 2,362.00$

Levied Equivalent Rate 73.7

SEEK INPUTS:

District: 181 Franklin County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $570,021.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,806,526 $ 425,104$ 0 $ 0$ 0$ 1,806,526 $ 425,104$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 425,104$ 0

$ 425,104$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 22,692,5201,975,419

25,692

0

SEEK State Amount $

Exceptional Child 3,083,404

Limited English Proficiency 75,289Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 10,839,158Less Capital Outlay 570,021

Negative Payment 0

16,439,165Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

570,02119,537,652$

896,392

$ 22,692,5201,975,419

25,6923,083,4042,202,095

75,28930,054,419

10,839,15819,215,261

0

$

$

0

$

Total State SEEK * 20,107,673$

Per Pupil

157

$ 3,981347

554138613

5,2731,902

3,371

0

$

$

3,528$

Base Prorated Adjustment 0

Adjusted State Portion 19,215,261$3,371$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 896,392$157$

20,107,673

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 62 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

493.624

508.539

239,448,479470,856

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.6

$$

Growth 14.915

47.0375.613

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

136124

Prior Year Home & Hospital62.4

1.7693.021Current Year Second Month Growth %3Limited English Proficiency

489,587$Transportation (Unprorated)91-92 State Per Pupil Funding 2,867.00$

Levied Equivalent Rate 61.6

SEEK INPUTS:

District: 185 Fulton County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $50,854.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 119,724 $ 79,369$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 79,369$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,024,494224,297

6,865

0

SEEK State Amount $

Exceptional Child 428,674

Limited English Proficiency 1,147Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 718,345Less Capital Outlay 50,854

Negative Payment 0

1,916,278Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

50,8542,412,506$

189,862

$ 2,024,494224,297

6,865428,674306,366

1,1472,991,843

718,3452,273,498

0

$

$

0

$

Total State SEEK * 2,463,360$

Per Pupil

373

$ 3,98144114

843602

25,8831,413

4,471

0

$

$

4,844$

Base Prorated Adjustment 0

Adjusted State Portion 2,273,498$4,471$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 189,862$373$

2,463,360

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 63 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

340.727

340.727

100,389,200294,632

Base Year Levied Equivalent Rate

Maximum Tier I Rate

93.0

$$

Growth 0.000

46.2301.263

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

244615

Prior Year Home & Hospital89.0

0.287-7.889Current Year Second Month Growth %1Limited English Proficiency

0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,651.00$

Levied Equivalent Rate 89.0

SEEK INPUTS:

District: 186 Fulton Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $34,073.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 50,195 $ 83,200$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 83,200$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,356,434179,899

1,114

0

SEEK State Amount $

Exceptional Child 453,117

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 301,168Less Capital Outlay 34,073

Negative Payment 0

1,655,705Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

34,0731,841,972$

186,267

$ 1,356,434179,899

1,114453,117

0382

1,990,946301,168

1,689,778

0

$

$

0

$

Total State SEEK * 1,876,045$

Per Pupil

547

$ 3,981528

31,330

01

5,843884

4,959

0

$

$

5,506$

Base Prorated Adjustment 0

Adjusted State Portion 1,689,778$4,959$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 186,267$547$

1,876,045

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 64 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,434.568

1,434.568

593,382,650413,632

Base Year Levied Equivalent Rate

Maximum Tier I Rate

82.0

$$

Growth 0.000

45.71,052.783

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

249885

Prior Year Home & Hospital76.7

4.746-0.178Current Year Second Month Growth %81Limited English Proficiency

859,784$Transportation (Unprorated)91-92 State Per Pupil Funding 2,719.00$

Levied Equivalent Rate 76.7

SEEK INPUTS:

District: 191 Gallatin County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $143,457.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 296,691 $ 264,942$ 296,691 $ 0$ 0$ 296,691 $ 264,942$ 0 $ 264,942

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 264,942$ 0

$ 264,942$ 264,942$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,711,015628,669

18,419

0

SEEK State Amount $

Exceptional Child 762,202

Limited English Proficiency 30,956Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,780,148Less Capital Outlay 143,457

Negative Payment 0

5,227,656Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

143,4576,332,540$

566,863

$ 5,711,015628,66918,419

762,202538,02130,956

7,689,2821,780,148

5,909,134

0

$

$

0

$

Total State SEEK * 6,475,997$

Per Pupil

395

$ 3,98143813

53137522

5,3601,241

4,119

0

$

$

4,514$

Base Prorated Adjustment 0

Adjusted State Portion 5,909,134$4,119$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 566,863$395$

6,475,997

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 65 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,334.762

2,334.762

892,198,491382,137

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.2

$$

Growth 0.000

45.81,534.983

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

7320582

Prior Year Home & Hospital72.0

6.411-1.812Current Year Second Month Growth %33Limited English Proficiency

1,243,972$Transportation (Unprorated)91-92 State Per Pupil Funding 2,563.00$

Levied Equivalent Rate 72.0

SEEK INPUTS:

District: 195 Garrard County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $233,476.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 446,099 $ 467,960$ 446,099 $ 467,960$ 446,099$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 467,960$ 467,960

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,294,688916,615

24,881

0

SEEK State Amount $

Exceptional Child 1,716,129

Limited English Proficiency 12,612Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,676,595Less Capital Outlay 233,476

Negative Payment 0

9,054,854Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

233,47610,847,646$

1,014,360

$ 9,294,688916,61524,881

1,716,129778,43212,612

12,743,3572,676,595

10,066,762

0

$

$

0

$

Total State SEEK * 11,081,122$

Per Pupil

434

$ 3,98139311

735333

55,4581,146

4,312

0

$

$

4,746$

Base Prorated Adjustment 0

Adjusted State Portion 10,066,762$4,312$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,014,360$434$

11,081,122

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 66 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,048.285

2,048.285

761,207,288371,632

Base Year Levied Equivalent Rate

Maximum Tier I Rate

82.2

$$

Growth 0.000

45.61,428.587

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

47185100

Prior Year Home & Hospital81.3

3.590-3.001Current Year Second Month Growth %125Limited English Proficiency

837,409$Transportation (Unprorated)91-92 State Per Pupil Funding 2,451.00$

Levied Equivalent Rate 81.3

SEEK INPUTS:

District: 197 Glasgow Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $204,829.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 380,604 $ 421,300$ 0 $ 0$ 0$ 380,604 $ 421,300$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 421,300$ 0

$ 421,300$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,154,223853,081

13,933

0

SEEK State Amount $

Exceptional Child 1,396,933

Limited English Proficiency 47,772Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,283,622Less Capital Outlay 204,829

Negative Payment 0

7,977,491Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

204,8299,392,285$

890,774

$ 8,154,223853,08113,933

1,396,933524,02047,772

10,989,9622,283,622

8,706,340

0

$

$

0

$

Total State SEEK * 9,597,114$

Per Pupil

435

$ 3,981416

768225623

5,3651,115

4,251

0

$

$

4,685$

Base Prorated Adjustment 0

Adjusted State Portion 8,706,340$4,251$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 890,774$435$

9,597,114

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 67 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,417.394

3,417.394

1,245,506,190364,461

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.9

$$

Growth 0.000

46.22,373.723

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

80292146

Prior Year Home & Hospital61.9

10.858-2.591Current Year Second Month Growth %57Limited English Proficiency

2,618,081$Transportation (Unprorated)91-92 State Per Pupil Funding 2,786.00$

Levied Equivalent Rate 61.9

SEEK INPUTS:

District: 201 Grant County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $341,739.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 622,753 $ 715,157$ 622,753 $ 715,157$ 622,753$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 715,157$ 715,157

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,604,6461,417,469

42,140

0

SEEK State Amount $

Exceptional Child 2,247,991

Limited English Proficiency 21,784Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,736,519Less Capital Outlay 341,739

Negative Payment 0

13,253,782Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

341,73916,491,840$

1,599,759

$ 13,604,6461,417,469

42,1402,247,9911,638,299

21,78418,972,329

3,736,51915,235,810

0

$

$

0

$

Total State SEEK * 16,833,579$

Per Pupil

468

$ 3,98141512

658479

65,5521,093

4,458

0

$

$

4,926$

Base Prorated Adjustment 0

Adjusted State Portion 15,235,810$4,458$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,599,759$468$

16,833,579

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 68 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,846.793

3,846.793

1,774,767,577461,363

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.9

$$

Growth 0.000

45.92,261.343

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

89279219

Prior Year Home & Hospital51.8

11.218-0.864Current Year Second Month Growth %115Limited English Proficiency

2,738,300$Transportation (Unprorated)91-92 State Per Pupil Funding 2,599.00$

Levied Equivalent Rate 51.8

SEEK INPUTS:

District: 205 Graves County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $384,679.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 887,384 $ 618,636$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 618,636$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,314,0831,350,361

43,537

0

SEEK State Amount $

Exceptional Child 2,341,385

Limited English Proficiency 43,950Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 12,124

Less 30 Cent Local Effort 5,324,303Less Capital Outlay 384,679

Negative Payment 0

13,394,468Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

384,67916,453,179$

1,345,183

$ 15,314,0831,350,361

43,5372,341,3851,713,528

43,95020,806,844

5,324,30315,482,541

0

$

$

0

$

Total State SEEK * 16,837,858$

Per Pupil

350

$ 3,98135111

60944511

5,4091,384

4,025

0

$

$

4,377$

Base Prorated Adjustment 0

Adjusted State Portion 15,482,541$4,025$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,345,183$350$

16,837,858

0

January Growth ** 04% Adjusted Assessment ** 12,124

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 69 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,822.127

3,822.127

1,410,221,215368,962

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.7

$$

Growth 0.000

45.92,585.785

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

96296132

Prior Year Home & Hospital62.2

9.439-2.107Current Year Second Month Growth %16Limited English Proficiency

2,457,089$Transportation (Unprorated)91-92 State Per Pupil Funding 2,770.00$

Levied Equivalent Rate 59.7

SEEK INPUTS:

District: 211 Grayson County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $382,213.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 705,111 $ 791,252$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 791,252$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,215,8881,544,102

36,633

0

SEEK State Amount $

Exceptional Child 2,402,932

Limited English Proficiency 6,115Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,230,664Less Capital Outlay 382,213

Negative Payment 0

14,586,823Base Prorated Adjustment 0

Adjustment (Early Grad) ** -5,970

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

382,21317,842,616$

1,718,237

$ 15,215,8881,544,102

36,6332,402,9321,537,556

6,11520,743,226

4,230,66416,512,562

0

$

$

0

$

Total State SEEK * 18,224,829$

Per Pupil

450

$ 3,98140410

629402

25,4271,107

4,320

0

$

$

4,768$

Base Prorated Adjustment 0

Adjusted State Portion 16,512,562$4,320$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,718,237$450$

18,224,829

0

January Growth ** 04% Adjusted Assessment ** 0

-5,970Adjustments (Early Grad) ** -2

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 70 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,444.972

1,469.121

471,950,815321,247

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.3

$$

Growth 24.149

46.0928.634

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

3712547

Prior Year Home & Hospital59.2

4.5551.671Current Year Second Month Growth %10Limited English Proficiency

1,046,822$Transportation (Unprorated)91-92 State Per Pupil Funding 2,788.00$

Levied Equivalent Rate 59.2

SEEK INPUTS:

District: 215 Green County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $146,912.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 235,975 $ 339,185$ 0 $ 0$ 0$ 235,975 $ 339,185$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 339,185$ 0

$ 339,185$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,848,571554,534

17,678

0

SEEK State Amount $

Exceptional Child 973,275

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,415,852Less Capital Outlay 146,912

Negative Payment 0

5,835,116Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

146,9127,237,184$

747,005

$ 5,848,571554,53417,678

973,275655,063

3,8228,052,943

1,415,8526,637,091

0

$

$

0

$

Total State SEEK * 7,384,096$

Per Pupil

508

$ 3,98137712

662446

35,481

9644,518

0

$

$

5,026$

Base Prorated Adjustment 0

Adjusted State Portion 6,637,091$4,518$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 747,005$508$

7,384,096

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 71 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,526.622

2,526.622

929,663,055367,947

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.8

$$

Growth 0.000

46.11,744.828

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

8017984

Prior Year Home & Hospital77.9

11.797-0.848Current Year Second Month Growth %3Limited English Proficiency

1,843,727$Transportation (Unprorated)91-92 State Per Pupil Funding 2,877.00$

Levied Equivalent Rate 77.9

SEEK INPUTS:

District: 221 Greenup County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $252,662.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 464,832 $ 524,341$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 524,341$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,058,4821,041,924

45,784

0

SEEK State Amount $

Exceptional Child 1,662,426

Limited English Proficiency 1,147Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,788,989Less Capital Outlay 252,662

Negative Payment 0

9,764,132Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

252,66212,082,998$

1,165,129

$ 10,058,4821,041,924

45,7841,662,4261,153,737

1,14713,963,500

2,788,98911,174,511

0

$

$

0

$

Total State SEEK * 12,335,660$

Per Pupil

461

$ 3,98141218

658457

05,5271,104

4,423

0

$

$

4,882$

Base Prorated Adjustment 0

Adjusted State Portion 11,174,511$4,423$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,165,129$461$

12,335,660

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** -2

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 72 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,506.166

1,506.166

847,285,657562,545

Base Year Levied Equivalent Rate

Maximum Tier I Rate

94.3

$$

Growth 0.000

45.8747.053

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

4511779

Prior Year Home & Hospital74.6

9.214-1.148Current Year Second Month Growth %9Limited English Proficiency

980,970$Transportation (Unprorated)91-92 State Per Pupil Funding 2,555.00$

Levied Equivalent Rate 74.6

SEEK INPUTS:

District: 225 Hancock County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $150,617.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 423,643 $ 166,021$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 166,021$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,996,047446,103

35,760

0

SEEK State Amount $

Exceptional Child 1,041,430

Limited English Proficiency 3,440Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,541,857Less Capital Outlay 150,617

Negative Payment 0

4,830,306Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

150,6175,803,298$

359,137

$ 5,996,047446,10335,760

1,041,430613,855

3,4408,136,635

2,541,8575,594,778

0

$

$

0

$

Total State SEEK * 5,953,915$

Per Pupil

238

$ 3,98129624

691408

25,4021,688

3,715

0

$

$

3,953$

Base Prorated Adjustment 0

Adjusted State Portion 5,594,778$3,715$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 359,137$238$

5,953,915

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 73 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

12,907.931

12,930.416

6,593,118,168509,892

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.6

$$

Growth 22.485

46.27,476.791

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

3641,380

414Prior Year Home & Hospital

68.576.4500.174Current Year Second Month Growth %

259Limited English Proficiency

8,910,355$Transportation (Unprorated)91-92 State Per Pupil Funding 2,567.00$

Levied Equivalent Rate 68.5

SEEK INPUTS:

District: 231 Hardin County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $1,293,042.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,296,559 $ 1,765,699$ 3,296,559 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 3,296,559 $ 1,765,699Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,765,699$ 0

$ 0$ 0$ 1,765,699$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 51,475,9864,464,766

296,702

0

SEEK State Amount $

Exceptional Child 10,228,622

Limited English Proficiency 98,984Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 19,779,355Less Capital Outlay 1,293,042

Negative Payment 0

45,486,693Base Prorated Adjustment 0

Adjustment (Early Grad) ** -5,970

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,293,04255,011,303$

3,948,836

$ 51,475,9864,464,766

296,70210,228,6225,575,774

98,98472,140,834

19,779,35552,361,479

0

$

$

0

$

Total State SEEK * 56,304,345$

Per Pupil

305

$ 3,98134523

791431

85,5791,530

4,049

0

$

$

4,354$

Base Prorated Adjustment 0

Adjusted State Portion 52,361,479$4,049$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 3,948,836$305$

56,304,345

0

January Growth ** 04% Adjusted Assessment ** 0

-5,970Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 74 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,407.490

3,407.490

919,311,625269,791

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.7

$$

Growth 0.000

46.93,145.762

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

76593220

Prior Year Home & Hospital56.7

21.344-2.176Current Year Second Month Growth %4Limited English Proficiency

1,916,625$Transportation (Unprorated)91-92 State Per Pupil Funding 2,965.00$

Levied Equivalent Rate 53.7

SEEK INPUTS:

District: 235 Harlan County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $340,749.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 459,656 $ 874,377$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 874,377$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,565,2181,878,492

82,836

0

SEEK State Amount $

Exceptional Child 3,683,261

Limited English Proficiency 1,529Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,757,935Less Capital Outlay 340,749

Negative Payment 0

16,112,652Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

340,74919,389,219$

2,077,213

$ 13,565,2181,878,492

82,8363,683,2611,199,354

1,52920,410,690

2,757,93517,652,755

0

$

$

0

$

Total State SEEK * 19,729,968$

Per Pupil

610

$ 3,98155124

1,081352

05,990

8095,181

0

$

$

5,790$

Base Prorated Adjustment 0

Adjusted State Portion 17,652,755$5,181$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,077,213$610$

19,729,968

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 75 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

627.414

627.414

124,027,283197,680

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.9

$$

Growth 0.000

45.2422.644

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

126237

Prior Year Home & Hospital69.0

3.198-2.397Current Year Second Month Growth %0Limited English Proficiency

126,289$Transportation (Unprorated)91-92 State Per Pupil Funding 2,917.00$

Levied Equivalent Rate 66.9

SEEK INPUTS:

District: 236 Harlan Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $62,741.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 62,014 $ 183,619$ 0 $ 0$ 0$ 62,014 $ 45,905$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 183,619$ 0

$ 45,905$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,497,735252,382

12,411

0

SEEK State Amount $

Exceptional Child 436,397

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 372,082Less Capital Outlay 62,741

Negative Payment 0

2,764,102Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

62,7413,215,986$

372,857

$ 2,497,735252,38212,411

436,39779,027

03,277,952

372,0822,905,870

0

$

$

0

$

Total State SEEK * 3,278,727$

Per Pupil

594

$ 3,98140220

696126

05,225

5934,632

0

$

$

5,226$

Base Prorated Adjustment 0

Adjusted State Portion 2,905,870$4,632$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 372,857$594$

3,278,727

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 76 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,639.901

2,639.901

1,078,583,614408,570

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.8

$$

Growth 0.000

46.01,662.204

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

72258102

Prior Year Home & Hospital58.9

7.145-2.484Current Year Second Month Growth %21Limited English Proficiency

1,649,588$Transportation (Unprorated)91-92 State Per Pupil Funding 2,739.00$

Levied Equivalent Rate 57.8

SEEK INPUTS:

District: 241 Harrison County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $263,990.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 539,292 $ 494,229$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 494,229$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,509,446992,585

27,730

0

SEEK State Amount $

Exceptional Child 1,972,745

Limited English Proficiency 8,026Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,235,751Less Capital Outlay 263,990

Negative Payment 0

10,006,811Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

263,99012,126,497$

1,087,434

$ 10,509,446992,58527,730

1,972,7451,032,252

8,02614,542,784

3,235,75111,307,033

0

$

$

0

$

Total State SEEK * 12,390,487$

Per Pupil

412

$ 3,98137611

747391

35,5091,226

4,283

0

$

$

4,694$

Base Prorated Adjustment 0

Adjusted State Portion 11,307,033$4,283$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,087,434$412$

12,390,487

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** -2

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 77 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,078.458

2,078.458

735,269,658353,757

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.0

$$

Growth 0.000

46.61,449.533

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

56268100

Prior Year Home & Hospital71.9

7.457-1.618Current Year Second Month Growth %10Limited English Proficiency

1,504,240$Transportation (Unprorated)91-92 State Per Pupil Funding 3,068.00$

Levied Equivalent Rate 70.0

SEEK INPUTS:

District: 245 Hart County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $207,846.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 367,635 $ 446,081$ 0 $ 0$ 0$ 367,635 $ 111,520$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 446,081$ 0

$ 111,520$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,274,341865,589

28,941

0

SEEK State Amount $

Exceptional Child 1,867,726

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,205,809Less Capital Outlay 207,846

Negative Payment 0

8,626,764Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

207,84610,599,614$

1,031,552

$ 8,274,341865,58928,941

1,867,726941,298

3,82211,981,717

2,205,8099,775,908

0

$

$

0

$

Total State SEEK * 10,807,460$

Per Pupil

496

$ 3,98141614

899453

25,7651,061

4,703

0

$

$

5,200$

Base Prorated Adjustment 0

Adjusted State Portion 9,775,908$4,703$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,031,552$496$

10,807,460

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 78 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

870.388

872.273

230,224,955263,937

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.5

$$

Growth 1.885

45.7579.212

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

2311123

Prior Year Home & Hospital74.9

3.9980.217Current Year Second Month Growth %10Limited English Proficiency

298,319$Transportation (Unprorated)91-92 State Per Pupil Funding 2,560.00$

Levied Equivalent Rate 74.9

SEEK INPUTS:

District: 246 Hazard Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $87,227.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 115,112 $ 226,382$ 0 $ 0$ 0$ 115,112 $ 226,382$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 226,382$ 0

$ 226,382$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,472,519345,876

15,516

0

SEEK State Amount $

Exceptional Child 754,161

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 690,675Less Capital Outlay 87,227

Negative Payment 0

3,813,992Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

87,2274,486,939$

486,270

$ 3,472,519345,87615,516

754,161186,677

3,8224,778,571

690,6754,087,896

0

$

$

0

$

Total State SEEK * 4,574,166$

Per Pupil

557

$ 3,98139718

865214

45,478

7924,686

0

$

$

5,244$

Base Prorated Adjustment 0

Adjusted State Portion 4,087,896$4,686$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 486,270$557$

4,574,166

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 79 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,503.534

6,503.534

3,039,171,855467,311

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.6

$$

Growth 0.000

45.84,261.233

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

183506335

Prior Year Home & Hospital70.3

40.318-3.146Current Year Second Month Growth %112Limited English Proficiency

3,759,616$Transportation (Unprorated)91-92 State Per Pupil Funding 2,419.00$

Levied Equivalent Rate 65.6

SEEK INPUTS:

District: 251 Henderson County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $650,353.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,519,586 $ 1,026,548$ 0 $ 0$ 0$ 1,519,586 $ 256,637$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,026,548$ 0

$ 256,637$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 25,890,5692,544,595

156,474

0

SEEK State Amount $

Exceptional Child 4,388,933

Limited English Proficiency 42,804Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,117,516Less Capital Outlay 650,353

Negative Payment 0

23,255,506Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

650,35327,832,656$

2,224,520

$ 25,890,5692,544,595

156,4744,388,9332,352,630

42,80435,376,005

9,117,51626,258,489

0

$

$

0

$

Total State SEEK * 28,483,009$

Per Pupil

342

$ 3,98139124

675362

75,4401,402

4,038

0

$

$

4,380$

Base Prorated Adjustment 0

Adjusted State Portion 26,258,489$4,038$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,224,520$342$

28,483,009

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 80 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,917.468

1,935.398

750,722,737387,891

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.5

$$

Growth 17.930

45.81,173.689

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

4415271

Prior Year Home & Hospital78.8

5.9660.935Current Year Second Month Growth %17Limited English Proficiency

1,322,854$Transportation (Unprorated)91-92 State Per Pupil Funding 2,658.00$

Levied Equivalent Rate 78.5

SEEK INPUTS:

District: 255 Henry County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $193,540.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 375,361 $ 382,347$ 0 $ 0$ 0$ 375,361 $ 382,347$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 382,347$ 0

$ 382,347$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,704,819700,868

23,154

0

SEEK State Amount $

Exceptional Child 1,187,453

Limited English Proficiency 6,497Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,252,168Less Capital Outlay 193,540

Negative Payment 0

7,177,083Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

193,5408,833,369$

828,492

$ 7,704,819700,86823,154

1,187,453827,794

6,49710,450,585

2,252,1688,198,417

0

$

$

0

$

Total State SEEK * 9,026,909$

Per Pupil

428

$ 3,98136212

614428

35,4001,164

4,236

0

$

$

4,664$

Base Prorated Adjustment 0

Adjusted State Portion 8,198,417$4,236$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 828,492$428$

9,026,909

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 81 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

641.452

641.452

341,191,201531,904

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.5

$$

Growth 0.000

46.9385.693

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

128519

Prior Year Home & Hospital63.2

0.069-1.344Current Year Second Month Growth %5Limited English Proficiency

686,654$Transportation (Unprorated)91-92 State Per Pupil Funding 2,792.00$

Levied Equivalent Rate 61.5

SEEK INPUTS:

District: 261 Hickman County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $64,145.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 170,596 $ 80,533$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 80,533$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,553,620230,317

268

0

SEEK State Amount $

Exceptional Child 526,328

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,023,574Less Capital Outlay 64,145

Negative Payment 0

2,224,725Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

64,1452,846,775$

192,367

$ 2,553,620230,317

268526,328429,683

1,9113,742,127

1,023,5742,718,553

0

$

$

0

$

Total State SEEK * 2,910,920$

Per Pupil

300

$ 3,981359

0821670

35,8341,596

4,238

0

$

$

4,538$

Base Prorated Adjustment 0

Adjusted State Portion 2,718,553$4,238$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 192,367$300$

2,910,920

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 82 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,038.266

6,038.266

2,765,291,648457,961

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.7

$$

Growth 0.000

46.23,813.599

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

182774230

Prior Year Home & Hospital63.7

20.300-1.216Current Year Second Month Growth %69Limited English Proficiency

3,405,406$Transportation (Unprorated)91-92 State Per Pupil Funding 2,522.00$

Levied Equivalent Rate 61.7

SEEK INPUTS:

District: 265 Hopkins County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $603,827.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,382,646 $ 981,335$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 981,335$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 24,038,3372,277,291

78,784

0

SEEK State Amount $

Exceptional Child 5,527,539

Limited English Proficiency 26,370Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 8,295,875Less Capital Outlay 603,827

Negative Payment 0

23,048,619Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

603,82727,381,003$

2,201,405

$ 24,038,3372,277,291

78,7845,527,5392,130,979

26,37034,079,300

8,295,87525,783,425

0

$

$

0

$

Total State SEEK * 27,984,830$

Per Pupil

365

$ 3,98137713

915353

45,6441,374

4,270

0

$

$

4,635$

Base Prorated Adjustment 0

Adjusted State Portion 25,783,425$4,270$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,201,405$365$

27,984,830

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 83 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,830.239

1,830.239

400,078,969218,594

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.6

$$

Growth 0.000

47.51,458.911

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

7432580

Prior Year Home & Hospital75.5

5.433-5.044Current Year Second Month Growth %0Limited English Proficiency

1,482,282$Transportation (Unprorated)91-92 State Per Pupil Funding 3,217.00$

Levied Equivalent Rate 75.5

SEEK INPUTS:

District: 271 Jackson County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $183,024.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 200,039 $ 516,499$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 200,039 $ 516,499

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 516,499$ 0

$ 0$ 0$ 0$ 516,499

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,286,181871,189

21,085

0

SEEK State Amount $

Exceptional Child 2,282,506

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,200,237Less Capital Outlay 183,024

Negative Payment 0

9,077,700Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

183,02411,296,607$

1,291,349

$ 7,286,181871,18921,085

2,282,506927,558

011,388,519

1,200,23710,188,282

0

$

$

0

$

Total State SEEK * 11,479,631$

Per Pupil

706

$ 3,98147612

1,247507

06,222

6565,567

0

$

$

6,272$

Base Prorated Adjustment 0

Adjusted State Portion 10,188,282$5,567$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,291,349$706$

11,479,631

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 84 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

310.273

311.464

41,797,130134,196

Base Year Levied Equivalent Rate

Maximum Tier I Rate

81.6

$$

Growth 1.191

45.2180.930

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

71914

Prior Year Home & Hospital77.4

0.4630.384Current Year Second Month Growth %2Limited English Proficiency

135,371$Transportation (Unprorated)91-92 State Per Pupil Funding 2,914.00$

Levied Equivalent Rate 77.4

SEEK INPUTS:

District: 272 Jackson Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $31,146.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 20,899 $ 101,040$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 101,040$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,239,938108,042

1,797

0

SEEK State Amount $

Exceptional Child 167,361

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 125,391Less Capital Outlay 31,146

Negative Payment 0

1,361,365Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

31,1461,651,564$

205,489

$ 1,239,938108,042

1,797167,36184,710

7641,602,612

125,3911,477,221

0

$

$

0

$

Total State SEEK * 1,682,710$

Per Pupil

660

$ 3,981347

6537272

25,145

4034,743

0

$

$

5,403$

Base Prorated Adjustment 0

Adjusted State Portion 1,477,221$4,743$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 205,489$660$

1,682,710

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 85 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

86,974.685

86,974.685

74,466,327,664856,184

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.1

$$

Growth 0.000

45.158,918.814

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

2,7866,4702,251

Prior Year Home & Hospital89.5

534.529-0.788Current Year Second Month Growth %7,710Limited English Proficiency

54,338,188$Transportation (Unprorated)91-92 State Per Pupil Funding 2,356.00$

Levied Equivalent Rate 89.5

SEEK INPUTS:

District: 275 Jefferson County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:45 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $8,697,469.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 37,233,164 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 346,246,22135,183,370

2,074,507

0

SEEK State Amount $

Exceptional Child 58,350,472

Limited English Proficiency 2,946,577Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 1,320,646

Less 30 Cent Local Effort 223,398,983Less Capital Outlay 8,697,469

Negative Payment 0

214,009,421Base Prorated Adjustment 0

Adjustment (Early Grad) ** -15,920

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

8,697,469248,012,271$

0

$ 346,246,22135,183,3702,074,507

58,350,47234,002,8502,946,577

478,803,997223,398,983

255,405,014

0

$

$

0

$

Total State SEEK * 256,709,740$

Per Pupil

0

$ 3,98140524

67139134

5,5052,569

2,937

0

$

$

2,952$

Base Prorated Adjustment 0

Adjusted State Portion 255,405,014$2,937$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$

256,709,740

0

January Growth ** 04% Adjusted Assessment ** 1,320,646

-15,920Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 86 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

398.084

398.084

83,178,402208,947

Base Year Levied Equivalent Rate

Maximum Tier I Rate

112.4

$$

Growth 0.000

47.0372.167

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

125238

Prior Year Home & Hospital107.8

8.193-5.476Current Year Second Month Growth %0Limited English Proficiency

259,010$Transportation (Unprorated)91-92 State Per Pupil Funding 3,171.00$

Levied Equivalent Rate 107.8

SEEK INPUTS:

District: 276 Jenkins Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $39,808.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 41,589 $ 114,261$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 114,261$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,584,772222,240

31,797

0

SEEK State Amount $

Exceptional Child 390,775

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 249,535Less Capital Outlay 39,808

Negative Payment 0

1,940,241Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

39,8082,375,995$

273,675

$ 1,584,772222,24031,797

390,775162,079

02,391,663

249,5352,142,128

0

$

$

0

$

Total State SEEK * 2,415,803$

Per Pupil

687

$ 3,98155880

982407

06,008

6275,381

0

$

$

6,069$

Base Prorated Adjustment 0

Adjusted State Portion 2,142,128$5,381$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 273,675$687$

2,415,803

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 87 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,247.135

7,363.396

4,428,913,022601,477

Base Year Levied Equivalent Rate

Maximum Tier I Rate

71.6

$$

Growth 116.261

45.84,241.249

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

190694191

Prior Year Home & Hospital72.5

15.1841.604Current Year Second Month Growth %221Limited English Proficiency

4,491,146$Transportation (Unprorated)91-92 State Per Pupil Funding 2,399.00$

Levied Equivalent Rate 71.6

SEEK INPUTS:

District: 281 Jessamine County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $736,340.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,214,457 $ 668,313$ 2,214,457 $ 668,313$ 2,214,457$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 668,313$ 668,313

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 29,313,6792,532,662

58,929

0

SEEK State Amount $

Exceptional Child 5,192,498

Limited English Proficiency 84,461Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 13,286,739Less Capital Outlay 736,340

Negative Payment 0

23,157,160Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

736,34027,416,727$

1,449,172

$ 29,313,6792,532,662

58,9295,192,4982,810,395

84,46139,992,624

13,286,73926,705,885

0

$

$

0

$

Total State SEEK * 28,153,067$

Per Pupil

197

$ 3,981344

870538211

5,4311,804

3,627

0

$

$

3,823$

Base Prorated Adjustment 0

Adjusted State Portion 26,705,885$3,627$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,449,172$197$

28,153,067

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 88 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,123.417

3,123.417

868,392,168278,026

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.6

$$

Growth 0.000

46.62,336.152

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

78387155

Prior Year Home & Hospital60.1

39.263-0.358Current Year Second Month Growth %16Limited English Proficiency

2,259,157$Transportation (Unprorated)91-92 State Per Pupil Funding 3,073.00$

Levied Equivalent Rate 58.6

SEEK INPUTS:

District: 285 Johnson County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $312,342.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 434,196 $ 788,622$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 788,622$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 12,434,3231,395,033

152,380

0

SEEK State Amount $

Exceptional Child 2,680,367

Limited English Proficiency 6,115Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,605,177Less Capital Outlay 312,342

Negative Payment 0

13,750,699Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

312,34216,995,398$

1,831,001

$ 12,434,3231,395,033

152,3802,680,3671,413,698

6,11518,081,916

2,605,17715,476,739

0

$

$

0

$

Total State SEEK * 17,307,740$

Per Pupil

586

$ 3,98144749

858453

25,789

8344,955

0

$

$

5,541$

Base Prorated Adjustment 0

Adjusted State Portion 15,476,739$4,955$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,831,001$586$

17,307,740

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 89 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

12,999.527

12,999.527

8,940,898,255687,786

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.7

$$

Growth 0.000

45.85,736.321

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

3211,117

369Prior Year Home & Hospital

69.23.132-0.626Current Year Second Month Growth %

330Limited English Proficiency

9,362,262$Transportation (Unprorated)91-92 State Per Pupil Funding 2,263.00$

Levied Equivalent Rate 67.7

SEEK INPUTS:

District: 291 Kenton County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $1,299,953.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 4,470,449 $ 618,866$ 4,470,449 $ 618,866$ 4,470,449$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 618,866$ 618,866

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 51,751,1173,425,444

12,155

0

SEEK State Amount $

Exceptional Child 8,558,354

Limited English Proficiency 126,118Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 26,822,695Less Capital Outlay 1,299,953

Negative Payment 0

35,746,560Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,299,95342,940,946$

1,335,825

$ 51,751,1173,425,444

12,1558,558,3545,858,561

126,11869,731,749

26,822,69542,909,054

0

$

$

0

$

Total State SEEK * 44,240,899$

Per Pupil

103

$ 3,981264

165845110

5,3642,063

3,301

0

$

$

3,403$

Base Prorated Adjustment 0

Adjusted State Portion 42,909,054$3,301$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,335,825$103$

44,240,899

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 90 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,004.745

2,004.745

645,962,652322,217

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.6

$$

Growth 0.000

47.31,802.327

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

8431889

Prior Year Home & Hospital51.2

21.892-0.763Current Year Second Month Growth %17Limited English Proficiency

1,412,279$Transportation (Unprorated)91-92 State Per Pupil Funding 2,981.00$

Levied Equivalent Rate 51.2

SEEK INPUTS:

District: 295 Knott County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $200,475.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 322,981 $ 461,876$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 461,876$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,980,8901,076,260

84,963

0

SEEK State Amount $

Exceptional Child 2,352,054

Limited English Proficiency 6,497Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,937,888Less Capital Outlay 200,475

Negative Payment 0

9,356,331Base Prorated Adjustment 0

Adjustment (Early Grad) ** -5,970

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

200,47511,379,942$

1,139,859

$ 7,980,8901,076,260

84,9632,352,054

883,7526,497

12,384,4161,937,888

10,446,528

0

$

$

0

$

Total State SEEK * 11,580,417$

Per Pupil

569

$ 3,98153742

1,173441

36,178

9675,211

0

$

$

5,777$

Base Prorated Adjustment 0

Adjusted State Portion 10,446,528$5,211$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,139,859$569$

11,580,417

0

January Growth ** 04% Adjusted Assessment ** 0

-5,970Adjustments (Early Grad) ** -3

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 91 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,763.046

3,763.046

1,067,340,788283,637

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.9

$$

Growth 0.000

46.83,357.447

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

159462153

Prior Year Home & Hospital62.3

8.710-1.303Current Year Second Month Growth %16Limited English Proficiency

2,357,275$Transportation (Unprorated)91-92 State Per Pupil Funding 3,049.00$

Levied Equivalent Rate 61.9

SEEK INPUTS:

District: 301 Knox County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $376,305.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 533,670 $ 939,562$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 939,562$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,980,6862,004,899

33,804

0

SEEK State Amount $

Exceptional Child 3,785,573

Limited English Proficiency 6,115Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,202,022Less Capital Outlay 376,305

Negative Payment 0

17,232,750Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

376,30520,924,207$

2,216,361

$ 14,980,6862,004,899

33,8043,785,5731,475,096

6,11522,286,173

3,202,02219,084,151

0

$

$

0

$

Total State SEEK * 21,300,512$

Per Pupil

589

$ 3,981533

91,006

3922

5,922851

5,071

0

$

$

5,660$

Base Prorated Adjustment 0

Adjusted State Portion 19,084,151$5,071$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,216,361$589$

21,300,512

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 92 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,158.085

2,167.379

767,677,190354,196

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.7

$$

Growth 9.294

46.31,326.988

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

6522193

Prior Year Home & Hospital59.4

8.1780.431Current Year Second Month Growth %39Limited English Proficiency

1,599,574$Transportation (Unprorated)91-92 State Per Pupil Funding 2,723.00$

Levied Equivalent Rate 56.7

SEEK INPUTS:

District: 305 LaRue County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $216,738.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 383,839 $ 464,690$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 464,690$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,628,336792,411

31,739

0

SEEK State Amount $

Exceptional Child 1,726,321

Limited English Proficiency 14,905Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,303,032Less Capital Outlay 216,738

Negative Payment 0

8,673,942Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

216,73810,725,819$

1,050,922

$ 8,628,336792,41131,739

1,726,3211,000,955

14,90512,194,667

2,303,0329,891,635

0

$

$

0

$

Total State SEEK * 10,942,557$

Per Pupil

485

$ 3,98136615

797462

75,6261,063

4,564

0

$

$

5,049$

Base Prorated Adjustment 0

Adjusted State Portion 9,891,635$4,564$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,050,922$485$

10,942,557

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 93 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

8,076.684

8,076.684

3,236,480,495400,719

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.2

$$

Growth 0.000

46.15,969.547

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

239861503

Prior Year Home & Hospital59.2

28.001-0.642Current Year Second Month Growth %39Limited English Proficiency

4,128,852$Transportation (Unprorated)91-92 State Per Pupil Funding 2,791.00$

Levied Equivalent Rate 59.2

SEEK INPUTS:

District: 311 Laurel County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $807,668.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,618,240 $ 1,543,782$ 1,618,240 $ 1,543,782$ 1,618,240$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,543,782$ 1,543,782

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 32,153,2793,564,715

108,672

0

SEEK State Amount $

Exceptional Child 6,726,855

Limited English Proficiency 14,905Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,709,441Less Capital Outlay 807,668

Negative Payment 0

32,051,317Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

807,66838,054,826$

3,419,824

$ 32,153,2793,564,715

108,6726,726,8552,583,685

14,90545,152,111

9,709,44135,442,670

0

$

$

0

$

Total State SEEK * 38,862,494$

Per Pupil

423

$ 3,98144113

833320

25,5901,202

4,388

0

$

$

4,812$

Base Prorated Adjustment 0

Adjusted State Portion 35,442,670$4,388$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 3,419,824$423$

38,862,494

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 94 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,222.732

2,222.732

861,906,766387,769

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.0

$$

Growth 0.000

46.21,660.630

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

69211138

Prior Year Home & Hospital54.6

22.788-0.297Current Year Second Month Growth %2Limited English Proficiency

1,308,531$Transportation (Unprorated)91-92 State Per Pupil Funding 2,992.00$

Levied Equivalent Rate 54.6

SEEK INPUTS:

District: 315 Lawrence County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $222,273.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 430,953 $ 439,246$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 439,246$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,848,696991,645

88,440

0

SEEK State Amount $

Exceptional Child 1,760,159

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,585,720Less Capital Outlay 222,273

Negative Payment 0

8,881,711Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

222,27310,684,700$

984,158

$ 8,848,696991,64588,440

1,760,159818,831

76412,508,535

2,585,7209,922,815

0

$

$

0

$

Total State SEEK * 10,906,973$

Per Pupil

443

$ 3,98144640

792368

05,6281,163

4,464

0

$

$

4,907$

Base Prorated Adjustment 0

Adjusted State Portion 9,922,815$4,464$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 984,158$443$

10,906,973

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 95 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

831.070

831.070

299,292,690360,129

Base Year Levied Equivalent Rate

Maximum Tier I Rate

47.4

$$

Growth 0.000

46.2715.425

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

253574

Prior Year Home & Hospital50.6

10.021-4.737Current Year Second Month Growth %0Limited English Proficiency

612,657$Transportation (Unprorated)91-92 State Per Pupil Funding 2,985.00$

Levied Equivalent Rate 47.4

SEEK INPUTS:

District: 321 Lee County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $83,107.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 149,646 $ 175,718$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 175,718$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,308,490427,216

38,892

0

SEEK State Amount $

Exceptional Child 467,608

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 897,878Less Capital Outlay 83,107

Negative Payment 0

3,261,221Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

83,1074,037,890$

393,291

$ 3,308,490427,21638,892

467,608383,378

04,625,584

897,8783,727,706

0

$

$

0

$

Total State SEEK * 4,120,997$

Per Pupil

473

$ 3,98151447

563461

05,5661,080

4,485

0

$

$

4,959$

Base Prorated Adjustment 0

Adjusted State Portion 3,727,706$4,485$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 393,291$473$

4,120,997

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 96 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,494.238

1,500.892

421,734,020280,989

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.6

$$

Growth 6.654

47.01,182.466

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

5820648

Prior Year Home & Hospital51.6

14.1830.445Current Year Second Month Growth %0Limited English Proficiency

1,101,446$Transportation (Unprorated)91-92 State Per Pupil Funding 3,051.00$

Levied Equivalent Rate 51.6

SEEK INPUTS:

District: 325 Leslie County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $150,089.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 210,867 $ 376,732$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 210,867 $ 376,732

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 376,732$ 0

$ 0$ 0$ 0$ 376,732

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,975,051706,110

55,044

0

SEEK State Amount $

Exceptional Child 1,547,972

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,265,202Less Capital Outlay 150,089

Negative Payment 0

6,868,886Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

150,0898,460,753$

902,622

$ 5,975,051706,11055,044

1,547,972689,245

08,973,422

1,265,2027,708,220

0

$

$

0

$

Total State SEEK * 8,610,842$

Per Pupil

601

$ 3,98147037

1,031459

05,979

8435,136

0

$

$

5,737$

Base Prorated Adjustment 0

Adjusted State Portion 7,708,220$5,136$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 902,622$601$

8,610,842

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 97 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,725.953

2,725.953

721,276,372264,596

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.6

$$

Growth 0.000

47.72,205.842

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

114593158

Prior Year Home & Hospital63.2

14.643-0.845Current Year Second Month Growth %1Limited English Proficiency

1,876,871$Transportation (Unprorated)91-92 State Per Pupil Funding 2,983.00$

Levied Equivalent Rate 63.2

SEEK INPUTS:

District: 331 Letcher County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $272,595.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 360,638 $ 706,572$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 706,572$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,852,0191,317,219

56,829

0

SEEK State Amount $

Exceptional Child 3,979,527

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,163,829Less Capital Outlay 272,595

Negative Payment 0

13,769,552Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

272,59516,739,856$

1,795,827

$ 10,852,0191,317,219

56,8293,979,5271,174,477

38217,380,453

2,163,82915,216,624

0

$

$

0

$

Total State SEEK * 17,012,451$

Per Pupil

659

$ 3,98148321

1,460431

06,376

7945,582

0

$

$

6,241$

Base Prorated Adjustment 0

Adjusted State Portion 15,216,624$5,582$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,795,827$659$

17,012,451

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 98 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,014.934

2,014.934

592,137,204293,874

Base Year Levied Equivalent Rate

Maximum Tier I Rate

49.1

$$

Growth 0.000

46.51,559.190

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

4816095

Prior Year Home & Hospital54.1

5.948-2.791Current Year Second Month Growth %0Limited English Proficiency

1,783,010$Transportation (Unprorated)91-92 State Per Pupil Funding 2,978.00$

Levied Equivalent Rate 49.1

SEEK INPUTS:

District: 335 Lewis County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $201,493.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 296,069 $ 492,778$ 0 $ 0$ 0$ 296,069 $ 123,195$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 492,778$ 0

$ 123,195$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,021,452931,070

23,084

0

SEEK State Amount $

Exceptional Child 1,285,067

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,776,412Less Capital Outlay 201,493

Negative Payment 0

8,282,768Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

201,49310,527,030$

1,128,520

$ 8,021,452931,07023,084

1,285,0671,115,742

011,376,415

1,776,4129,600,003

0

$

$

0

$

Total State SEEK * 10,728,523$

Per Pupil

560

$ 3,98146211

638554

05,646

8824,764

0

$

$

5,325$

Base Prorated Adjustment 0

Adjusted State Portion 9,600,003$4,764$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,128,520$560$

10,728,523

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 99 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,371.840

3,371.840

1,105,843,871327,965

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.1

$$

Growth 0.000

46.32,313.298

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

11932694

Prior Year Home & Hospital62.0

11.888-2.620Current Year Second Month Growth %42Limited English Proficiency

2,218,006$Transportation (Unprorated)91-92 State Per Pupil Funding 2,906.00$

Levied Equivalent Rate 61.1

SEEK INPUTS:

District: 341 Lincoln County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $337,184.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 552,922 $ 767,153$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 767,153$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,423,2951,381,386

46,137

0

SEEK State Amount $

Exceptional Child 2,721,531

Limited English Proficiency 16,051Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,317,532Less Capital Outlay 337,184

Negative Payment 0

13,933,684Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

337,18417,048,186$

1,726,555

$ 13,423,2951,381,386

46,1372,721,5311,387,947

16,05118,976,347

3,317,53215,658,815

0

$

$

0

$

Total State SEEK * 17,385,370$

Per Pupil

512

$ 3,98141014

807412

55,628

9844,644

0

$

$

5,156$

Base Prorated Adjustment 0

Adjusted State Portion 15,658,815$4,644$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,726,555$512$

17,385,370

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 100 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,053.581

1,053.581

938,329,408890,610

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.8

$$

Growth 0.000

45.0683.218

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

2310451

Prior Year Home & Hospital55.7

6.094-0.216Current Year Second Month Growth %6Limited English Proficiency

852,511$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 55.7

SEEK INPUTS:

District: 345 Livingston County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $105,358.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 469,165 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,194,306407,984

23,651

0

SEEK State Amount $

Exceptional Child 748,309

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,814,988Less Capital Outlay 105,358

Negative Payment 0

2,456,197Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

105,3582,989,667$

0

$ 4,194,306407,98423,651

748,309533,470

2,2935,910,013

2,814,9883,095,025

0

$

$

0

$

Total State SEEK * 3,095,025$

Per Pupil

0

$ 3,98138722

710506

25,6092,672

2,938

0

$

$

2,938$

Base Prorated Adjustment 0

Adjusted State Portion 3,095,025$2,938$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$

3,095,025

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 101 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,134.583

3,134.583

1,322,157,706421,797

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.5

$$

Growth 0.000

45.91,745.221

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

73328107

Prior Year Home & Hospital56.7

7.101-0.829Current Year Second Month Growth %19Limited English Proficiency

1,926,671$Transportation (Unprorated)91-92 State Per Pupil Funding 2,664.00$

Levied Equivalent Rate 54.5

SEEK INPUTS:

District: 351 Logan County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $313,458.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 661,079 $ 566,110$ 0 $ 0$ 0$ 661,079 $ 141,528$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 566,110$ 0

$ 141,528$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 12,478,7751,042,159

27,559

0

SEEK State Amount $

Exceptional Child 2,312,921

Limited English Proficiency 7,261Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,966,473Less Capital Outlay 313,458

Negative Payment 0

11,588,744Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

313,45814,025,750$

1,231,366

$ 12,478,7751,042,159

27,5592,312,9211,205,640

7,26117,074,315

3,966,47313,107,842

0

$

$

0

$

Total State SEEK * 14,339,208$

Per Pupil

393

$ 3,981332

9738385

25,4471,265

4,182

0

$

$

4,575$

Base Prorated Adjustment 0

Adjusted State Portion 13,107,842$4,182$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,231,366$393$

14,339,208

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 102 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

753.589

753.589

237,626,960315,327

Base Year Levied Equivalent Rate

Maximum Tier I Rate

89.4

$$

Growth 0.000

45.1535.907

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

297721

Prior Year Home & Hospital93.3

2.735-1.441Current Year Second Month Growth %5Limited English Proficiency

9,602$Transportation (Unprorated)91-92 State Per Pupil Funding 2,551.00$

Levied Equivalent Rate 89.4

SEEK INPUTS:

District: 354 Ludlow Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $75,359.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 118,813 $ 176,217$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 176,217$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,000,038320,017

10,615

0

SEEK State Amount $

Exceptional Child 650,018

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 712,881Less Capital Outlay 75,359

Negative Payment 0

3,192,369Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

75,3593,556,048$

357,671

$ 3,000,038320,01710,615

650,0186,0081,911

3,988,607712,881

3,275,726

0

$

$

0

$

Total State SEEK * 3,631,407$

Per Pupil

475

$ 3,98142514

86383

5,293946

4,347

0

$

$

4,819$

Base Prorated Adjustment 0

Adjusted State Portion 3,275,726$4,347$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 357,671$475$

3,631,407

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -3

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 103 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

819.371

830.462

797,098,342959,825

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.0

$$

Growth 11.091

43.3484.315

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

163424

Prior Year Home & Hospital50.9

1.6371.354Current Year Second Month Growth %5Limited English Proficiency

495,117$Transportation (Unprorated)91-92 State Per Pupil Funding 2,278.00$

Levied Equivalent Rate 50.9

SEEK INPUTS:

District: 361 Lyon County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:46 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $83,046.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 398,549 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,306,069289,209

6,353

0

SEEK State Amount $

Exceptional Child 330,980

Limited English Proficiency 1,911Hold Harmless 38,715

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,391,295Less Capital Outlay 83,046

Negative Payment 0

1,498,896Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

83,0461,808,722$

0

$ 3,306,069289,209

6,353330,980309,826

1,9114,244,348

2,391,2951,853,053

38,715

$

$

0

$

Total State SEEK * 1,891,768$

Per Pupil

0

$ 3,981348

8399373

25,1112,879

2,231

47

$

$

2,278$

Base Prorated Adjustment 0

Adjusted State Portion 1,853,053$2,231$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$

1,891,768

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 104 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

10,508.289

10,508.289

5,376,750,842511,668

Base Year Levied Equivalent Rate

Maximum Tier I Rate

71.5

$$

Growth 0.000

45.65,738.490

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

282824503

Prior Year Home & Hospital70.7

37.824-0.402Current Year Second Month Growth %223Limited English Proficiency

5,796,577$Transportation (Unprorated)91-92 State Per Pupil Funding 2,709.00$

Levied Equivalent Rate 70.7

SEEK INPUTS:

District: 365 Madison County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $1,050,829.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,688,375 $ 1,425,620$ 2,688,375 $ 1,425,620$ 2,688,375$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,425,620$ 1,425,620

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 41,833,4993,426,739

146,795

0

SEEK State Amount $

Exceptional Child 6,956,798

Limited English Proficiency 85,225Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 16,130,253Less Capital Outlay 1,050,829

Negative Payment 0

35,265,984Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,050,82941,920,842$

3,027,572

$ 41,833,4993,426,739

146,7956,956,7983,627,286

85,22556,076,342

16,130,25339,946,089

0

$

$

0

$

Total State SEEK * 42,971,671$

Per Pupil

288

$ 3,98132614

662345

85,3361,535

3,801

0

$

$

4,089$

Base Prorated Adjustment 0

Adjusted State Portion 39,946,089$3,801$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 3,027,572$288$

42,971,671

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 105 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,772.843

1,772.843

352,085,230198,599

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.5

$$

Growth 0.000

47.21,559.258

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

54277105

Prior Year Home & Hospital70.6

27.386-1.196Current Year Second Month Growth %6Limited English Proficiency

1,322,781$Transportation (Unprorated)91-92 State Per Pupil Funding 3,364.00$

Levied Equivalent Rate 60.5

SEEK INPUTS:

District: 371 Magoffin County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $177,284.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 176,043 $ 518,025$ 0 $ 0$ 0$ 176,043 $ 518,025$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 518,025$ 0

$ 518,025$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,057,688931,111

106,285

0

SEEK State Amount $

Exceptional Child 1,895,712

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,056,256Less Capital Outlay 177,284

Negative Payment 0

8,759,549Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

177,28410,854,156$

1,266,859

$ 7,057,688931,111106,285

1,895,712827,748

2,29310,820,837

1,056,2569,764,581

0

$

$

0

$

Total State SEEK * 11,031,440$

Per Pupil

715

$ 3,98152560

1,069467

16,104

5965,508

0

$

$

6,222$

Base Prorated Adjustment 0

Adjusted State Portion 9,764,581$5,508$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,266,859$715$

11,031,440

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 106 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,878.385

2,890.793

1,352,325,795467,804

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.1

$$

Growth 12.408

45.81,815.911

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

77178165

Prior Year Home & Hospital70.4

6.4720.431Current Year Second Month Growth %63Limited English Proficiency

1,957,275$Transportation (Unprorated)91-92 State Per Pupil Funding 2,835.00$

Levied Equivalent Rate 68.1

SEEK INPUTS:

District: 375 Marion County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $289,079.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 676,163 $ 455,583$ 0 $ 0$ 0$ 676,163 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 455,583$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,508,2471,084,371

25,118

0

SEEK State Amount $

Exceptional Child 1,707,093

Limited English Proficiency 24,077Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,056,977Less Capital Outlay 289,079

Negative Payment 0

10,002,850Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

289,07912,212,246$

984,605

$ 11,508,2471,084,371

25,1181,707,0931,224,791

24,07715,573,697

4,056,97711,516,720

0

$

$

0

$

Total State SEEK * 12,501,325$

Per Pupil

341

$ 3,981375

9591424

85,3871,403

3,984

0

$

$

4,325$

Base Prorated Adjustment 0

Adjusted State Portion 11,516,720$3,984$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 984,605$341$

12,501,325

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 107 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,376.132

4,376.132

2,517,463,581575,271

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.4

$$

Growth 0.000

45.32,330.325

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

100245149

Prior Year Home & Hospital63.5

6.410-1.686Current Year Second Month Growth %12Limited English Proficiency

2,493,371$Transportation (Unprorated)91-92 State Per Pupil Funding 2,444.00$

Levied Equivalent Rate 63.5

SEEK INPUTS:

District: 381 Marshall County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $437,613.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,258,732 $ 454,524$ 0 $ 0$ 0$ 1,258,732 $ 454,524$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 454,524$ 0

$ 454,524$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,421,3811,391,554

24,877

0

SEEK State Amount $

Exceptional Child 2,219,049

Limited English Proficiency 4,586Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 7,552,391Less Capital Outlay 437,613

Negative Payment 0

13,065,473Base Prorated Adjustment 0

Adjustment (Early Grad) ** -5,970

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

437,61315,563,091$

937,358

$ 17,421,3811,391,554

24,8772,219,0491,560,260

4,58622,621,707

7,552,39115,069,316

0

$

$

0

$

Total State SEEK * 16,000,704$

Per Pupil

214

$ 3,981318

6507357

15,1691,726

3,444

0

$

$

3,656$

Base Prorated Adjustment 0

Adjusted State Portion 15,069,316$3,444$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 937,358$214$

16,000,704

0

January Growth ** 04% Adjusted Assessment ** 0

-5,970Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 108 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,664.774

1,664.774

458,461,244275,389

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.7

$$

Growth 0.000

46.51,456.061

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

55154150

Prior Year Home & Hospital68.7

7.837-2.427Current Year Second Month Growth %0Limited English Proficiency

1,105,558$Transportation (Unprorated)91-92 State Per Pupil Funding 2,674.00$

Levied Equivalent Rate 66.7

SEEK INPUTS:

District: 385 Martin County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $166,477.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 229,231 $ 422,528$ 0 $ 0$ 0$ 229,231 $ 422,528$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 422,528$ 0

$ 422,528$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,627,465869,487

30,415

0

SEEK State Amount $

Exceptional Child 1,375,157

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,375,384Less Capital Outlay 166,477

Negative Payment 0

7,360,663Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

166,4779,025,701$

973,220

$ 6,627,465869,48730,415

1,375,157691,818

09,594,342

1,375,3848,218,958

0

$

$

0

$

Total State SEEK * 9,192,178$

Per Pupil

585

$ 3,98152218

826416

05,763

8264,937

0

$

$

5,522$

Base Prorated Adjustment 0

Adjusted State Portion 8,218,958$4,937$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 973,220$585$

9,192,178

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 109 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,442.515

2,442.515

1,386,029,932567,460

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.0

$$

Growth 0.000

46.31,568.240

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

6626883

Prior Year Home & Hospital57.1

3.908-2.288Current Year Second Month Growth %16Limited English Proficiency

1,733,806$Transportation (Unprorated)91-92 State Per Pupil Funding 2,481.00$

Levied Equivalent Rate 57.1

SEEK INPUTS:

District: 391 Mason County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $244,252.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 693,015 $ 263,230$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 263,230$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,723,652936,475

15,167

0

SEEK State Amount $

Exceptional Child 1,945,037

Limited English Proficiency 6,115Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,158,090Less Capital Outlay 244,252

Negative Payment 0

8,222,114Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

244,2529,900,017$

592,951

$ 9,723,652936,47515,167

1,945,0371,084,952

6,11513,711,398

4,158,0909,553,308

0

$

$

0

$

Total State SEEK * 10,144,269$

Per Pupil

243

$ 3,981383

6796444

35,6141,702

3,911

0

$

$

4,153$

Base Prorated Adjustment 0

Adjusted State Portion 9,553,308$3,911$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 592,951$243$

10,144,269

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 110 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,592.089

1,641.829

363,967,189221,684

Base Year Levied Equivalent Rate

Maximum Tier I Rate

93.1

$$

Growth 49.740

46.01,372.300

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

37111160

Prior Year Home & Hospital92.1

4.7683.124Current Year Second Month Growth %263Limited English Proficiency

957,880$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 92.1

SEEK INPUTS:

District: 392 Mayfield Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $164,183.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 181,984 $ 460,792$ 0 $ 0$ 0$ 0 $ 0$ 181,984 $ 460,792

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 460,792$ 0

$ 0$ 460,792$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,536,121819,469

18,505

0

SEEK State Amount $

Exceptional Child 1,016,031

Limited English Proficiency 100,512Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 43,070

Less 30 Cent Local Effort 1,091,902Less Capital Outlay 164,183

Negative Payment 0

7,277,623Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

164,1838,893,045$

1,016,016

$ 6,536,121819,46918,505

1,016,031599,406100,512

9,090,0441,091,902

7,998,142

0

$

$

0

$

Total State SEEK * 9,057,228$

Per Pupil

619

$ 3,98149911

61936561

5,537665

4,871

0

$

$

5,517$

Base Prorated Adjustment 0

Adjusted State Portion 7,998,142$4,871$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,016,016$619$

9,057,228

0

January Growth ** 04% Adjusted Assessment ** 43,070

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 111 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,378.604

6,493.172

4,008,933,899617,408

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.8

$$

Growth 114.568

45.23,045.809

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

158339330

Prior Year Home & Hospital55.1

16.7311.796Current Year Second Month Growth %53Limited English Proficiency

3,443,920$Transportation (Unprorated)91-92 State Per Pupil Funding 2,355.00$

Levied Equivalent Rate 55.1

SEEK INPUTS:

District: 395 McCracken County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $649,317.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,004,467 $ 537,610$ 0 $ 0$ 0$ 2,004,467 $ 537,610$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 537,610$ 0

$ 537,610$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 25,849,3181,818,805

64,933

0

SEEK State Amount $

Exceptional Child 3,372,425

Limited English Proficiency 20,255Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 12,026,802Less Capital Outlay 649,317

Negative Payment 0

18,449,617Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

649,31721,701,338$

1,096,642

$ 25,849,3181,818,805

64,9333,372,4252,155,079

20,25533,280,815

12,026,80221,254,013

0

$

$

0

$

Total State SEEK * 22,350,655$

Per Pupil

169

$ 3,98128010

519332

35,1261,852

3,273

0

$

$

3,442$

Base Prorated Adjustment 0

Adjusted State Portion 21,254,013$3,273$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,096,642$169$

22,350,655

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 112 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,455.429

2,482.371

525,903,483211,855

Base Year Levied Equivalent Rate

Maximum Tier I Rate

49.3

$$

Growth 26.942

47.02,193.270

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

76381135

Prior Year Home & Hospital52.4

15.1641.097Current Year Second Month Growth %0Limited English Proficiency

1,721,663$Transportation (Unprorated)91-92 State Per Pupil Funding 3,304.00$

Levied Equivalent Rate 49.3

SEEK INPUTS:

District: 401 McCreary County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $248,237.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 262,952 $ 708,897$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 708,897$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,882,3191,309,711

58,851

0

SEEK State Amount $

Exceptional Child 2,614,601

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,577,710Less Capital Outlay 248,237

Negative Payment 0

12,039,535Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

248,23714,822,351$

1,705,463

$ 9,882,3191,309,711

58,8512,614,6011,077,353

014,942,835

1,577,71013,365,125

0

$

$

0

$

Total State SEEK * 15,070,588$

Per Pupil

687

$ 3,98152824

1,053434

06,020

6365,384

0

$

$

6,071$

Base Prorated Adjustment 0

Adjusted State Portion 13,365,125$5,384$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,705,463$687$

15,070,588

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 113 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,395.019

1,395.019

556,801,758399,136

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.8

$$

Growth 0.000

45.9789.584

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

2715266

Prior Year Home & Hospital62.8

4.637-7.834Current Year Second Month Growth %20Limited English Proficiency

869,607$Transportation (Unprorated)91-92 State Per Pupil Funding 2,647.00$

Levied Equivalent Rate 62.8

SEEK INPUTS:

District: 405 McLean County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $139,502.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 278,401 $ 267,749$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 267,749$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,553,571471,500

17,996

0

SEEK State Amount $

Exceptional Child 1,023,635

Limited English Proficiency 7,644Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,670,405Less Capital Outlay 139,502

Negative Payment 0

5,260,459Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

139,5026,388,804$

584,176

$ 5,553,571471,50017,996

1,023,635544,169

7,6447,618,515

1,670,4055,948,110

0

$

$

0

$

Total State SEEK * 6,528,306$

Per Pupil

419

$ 3,98133813

734390

55,4611,197

4,264

0

$

$

4,680$

Base Prorated Adjustment 0

Adjusted State Portion 5,948,110$4,264$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 584,176$419$

6,528,306

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** -3

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 114 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,448.521

4,465.736

1,635,370,508366,204

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.9

$$

Growth 17.215

45.92,454.708

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

135344211

Prior Year Home & Hospital61.3

6.6990.387Current Year Second Month Growth %11Limited English Proficiency

3,004,611$Transportation (Unprorated)91-92 State Per Pupil Funding 2,672.00$

Levied Equivalent Rate 59.9

SEEK INPUTS:

District: 411 Meade County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $446,574.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 817,685 $ 930,650$ 817,685 $ 0$ 0$ 817,685 $ 930,650$ 0 $ 930,650

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 930,650$ 0

$ 930,650$ 930,650$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,778,0951,465,829

25,999

0

SEEK State Amount $

Exceptional Child 3,066,843

Limited English Proficiency 4,204Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,906,112Less Capital Outlay 446,574

Negative Payment 0

16,986,294Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

446,57420,890,213$

2,023,743

$ 17,778,0951,465,829

25,9993,066,8431,880,176

4,20424,221,146

4,906,11219,315,034

0

$

$

0

$

Total State SEEK * 21,336,787$

Per Pupil

453

$ 3,981328

6687421

15,4241,099

4,325

0

$

$

4,778$

Base Prorated Adjustment 0

Adjusted State Portion 19,315,034$4,325$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,023,743$453$

21,336,787

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 115 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

949.096

949.096

195,640,179206,133

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.3

$$

Growth 0.000

46.5774.377

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

268953

Prior Year Home & Hospital66.3

2.430-4.647Current Year Second Month Growth %0Limited English Proficiency

724,078$Transportation (Unprorated)91-92 State Per Pupil Funding 2,928.00$

Levied Equivalent Rate 63.3

SEEK INPUTS:

District: 415 Menifee County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $94,910.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 97,820 $ 273,751$ 0 $ 0$ 0$ 97,820 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 273,751$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,778,351462,419

9,431

0

SEEK State Amount $

Exceptional Child 708,419

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 586,921Less Capital Outlay 94,910

Negative Payment 0

4,276,789Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

94,9105,357,891$

628,000

$ 3,778,351462,419

9,431708,419453,102

05,411,722

586,9214,824,801

0

$

$

0

$

Total State SEEK * 5,452,801$

Per Pupil

662

$ 3,98148710

746477

05,702

6185,084

0

$

$

5,745$

Base Prorated Adjustment 0

Adjusted State Portion 4,824,801$5,084$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 628,000$662$

5,452,801

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 116 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,527.229

2,527.229

1,364,305,103539,842

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.6

$$

Growth 0.000

46.11,484.780

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

8625198

Prior Year Home & Hospital72.7

8.002-1.435Current Year Second Month Growth %48Limited English Proficiency

1,595,964$Transportation (Unprorated)91-92 State Per Pupil Funding 2,594.00$

Levied Equivalent Rate 72.7

SEEK INPUTS:

District: 421 Mercer County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $252,723.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 682,153 $ 307,258$ 682,153 $ 307,258$ 682,153$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 307,258$ 307,258

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,060,899886,636

31,056

0

SEEK State Amount $

Exceptional Child 2,067,293

Limited English Proficiency 18,344Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,092,915Less Capital Outlay 252,723

Negative Payment 0

8,718,590Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

252,72310,400,186$

682,900

$ 10,060,899886,63631,056

2,067,293998,69618,344

14,062,9244,092,915

9,970,009

0

$

$

0

$

Total State SEEK * 10,652,909$

Per Pupil

270

$ 3,98135112

818395

75,5651,620

3,945

0

$

$

4,215$

Base Prorated Adjustment 0

Adjusted State Portion 9,970,009$3,945$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 682,900$270$

10,652,909

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 117 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,369.051

1,369.051

438,559,623320,338

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.1

$$

Growth 0.000

46.21,082.221

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

2713850

Prior Year Home & Hospital69.1

5.129-1.489Current Year Second Month Growth %10Limited English Proficiency

941,761$Transportation (Unprorated)91-92 State Per Pupil Funding 3,004.00$

Levied Equivalent Rate 67.1

SEEK INPUTS:

District: 425 Metcalfe County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $136,905.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 219,280 $ 316,704$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 219,280 $ 316,704

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 316,704$ 0

$ 0$ 0$ 0$ 316,704

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,450,192646,248

19,906

0

SEEK State Amount $

Exceptional Child 943,139

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,315,679Less Capital Outlay 136,905

Negative Payment 0

5,610,723Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

136,9056,909,551$

709,509

$ 5,450,192646,24819,906

943,139589,319

3,8227,652,626

1,315,6796,336,947

0

$

$

0

$

Total State SEEK * 7,046,456$

Per Pupil

518

$ 3,98147215

689430

35,590

9614,629

0

$

$

5,147$

Base Prorated Adjustment 0

Adjusted State Portion 6,336,947$4,629$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 709,509$518$

7,046,456

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 118 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,046.055

1,046.055

457,536,406437,392

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.7

$$

Growth 0.000

46.5844.474

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

4613428

Prior Year Home & Hospital64.5

18.437-8.619Current Year Second Month Growth %7Limited English Proficiency

467,144$Transportation (Unprorated)91-92 State Per Pupil Funding 2,860.00$

Levied Equivalent Rate 64.5

SEEK INPUTS:

District: 426 Middlesboro Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:47 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $104,606.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 228,768 $ 180,762$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 180,762$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,164,345504,278

71,554

0

SEEK State Amount $

Exceptional Child 1,081,240

Limited English Proficiency 2,675Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,372,609Less Capital Outlay 104,606

Negative Payment 0

4,346,877Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

104,6065,055,732$

416,533

$ 4,164,345504,27871,554

1,081,240292,322

2,6756,116,414

1,372,6094,743,805

0

$

$

0

$

Total State SEEK * 5,160,338$

Per Pupil

398

$ 3,98148268

1,034279

35,8471,312

4,535

0

$

$

4,933$

Base Prorated Adjustment 0

Adjusted State Portion 4,743,805$4,535$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 416,533$398$

5,160,338

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 119 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,647.457

1,647.457

480,227,084291,496

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.6

$$

Growth 0.000

46.61,181.447

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

35171106

Prior Year Home & Hospital81.1

25.773-0.915Current Year Second Month Growth %51Limited English Proficiency

1,342,738$Transportation (Unprorated)91-92 State Per Pupil Funding 2,961.00$

Levied Equivalent Rate 72.6

SEEK INPUTS:

District: 431 Monroe County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $164,746.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 240,114 $ 404,866$ 0 $ 0$ 0$ 0 $ 0$ 240,114 $ 404,866

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 404,866$ 0

$ 0$ 404,866$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,558,526705,501

100,025

0

SEEK State Amount $

Exceptional Child 1,225,193

Limited English Proficiency 19,491Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,440,681Less Capital Outlay 164,746

Negative Payment 0

7,003,309Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

164,7468,780,554$

937,009

$ 6,558,526705,501100,025

1,225,193840,23619,491

9,448,9721,440,681

8,008,291

0

$

$

0

$

Total State SEEK * 8,945,300$

Per Pupil

569

$ 3,98142861

74451012

5,735874

4,861

0

$

$

5,430$

Base Prorated Adjustment 0

Adjusted State Portion 8,008,291$4,861$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 937,009$569$

8,945,300

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 120 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,198.923

4,198.923

1,564,603,994372,620

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.7

$$

Growth 0.000

46.12,852.362

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

112423164

Prior Year Home & Hospital62.0

14.043-1.615Current Year Second Month Growth %104Limited English Proficiency

2,710,213$Transportation (Unprorated)91-92 State Per Pupil Funding 2,953.00$

Levied Equivalent Rate 61.7

SEEK INPUTS:

District: 435 Montgomery County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $419,892.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 782,302 $ 861,576$ 782,302 $ 861,576$ 782,302$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 861,576$ 861,576

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 16,715,9121,703,288

54,501

0

SEEK State Amount $

Exceptional Child 3,174,728

Limited English Proficiency 39,746Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,693,812Less Capital Outlay 419,892

Negative Payment 0

16,572,481Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

419,89220,186,556$

1,918,123

$ 16,715,9121,703,288

54,5013,174,7281,695,952

39,74623,384,127

4,693,81218,690,315

0

$

$

0

$

Total State SEEK * 20,606,448$

Per Pupil

457

$ 3,98140613

756404

95,5691,118

4,451

0

$

$

4,908$

Base Prorated Adjustment 0

Adjusted State Portion 18,690,315$4,451$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,918,123$457$

20,606,448

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 121 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,795.758

1,795.758

419,560,102233,640

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.2

$$

Growth 0.000

46.61,397.367

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

5516196

Prior Year Home & Hospital71.6

15.246-1.077Current Year Second Month Growth %6Limited English Proficiency

1,465,084$Transportation (Unprorated)91-92 State Per Pupil Funding 3,174.00$

Levied Equivalent Rate 71.6

SEEK INPUTS:

District: 441 Morgan County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $179,576.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 209,780 $ 493,259$ 0 $ 0$ 0$ 209,780 $ 123,315$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 493,259$ 0

$ 123,315$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,148,913834,438

59,170

0

SEEK State Amount $

Exceptional Child 1,356,167

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,258,680Less Capital Outlay 179,576

Negative Payment 0

7,960,735Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

179,57610,021,092$

1,143,561

$ 7,148,913834,43859,170

1,356,167916,796

2,29310,317,777

1,258,6809,059,097

0

$

$

0

$

Total State SEEK * 10,200,668$

Per Pupil

637

$ 3,98146533

755511

15,746

7015,045

0

$

$

5,680$

Base Prorated Adjustment 0

Adjusted State Portion 9,059,097$5,045$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,143,561$637$

10,200,668

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 122 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,299.084

4,299.084

1,679,621,686390,693

Base Year Levied Equivalent Rate

Maximum Tier I Rate

49.4

$$

Growth 0.000

45.82,708.288

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

117285248

Prior Year Home & Hospital52.9

13.760-4.188Current Year Second Month Growth %19Limited English Proficiency

2,779,741$Transportation (Unprorated)91-92 State Per Pupil Funding 2,575.00$

Levied Equivalent Rate 49.4

SEEK INPUTS:

District: 445 Muhlenberg County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $429,908.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 839,811 $ 843,281$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 843,281$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,114,6531,617,254

53,403

0

SEEK State Amount $

Exceptional Child 2,658,990

Limited English Proficiency 7,261Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,038,865Less Capital Outlay 429,908

Negative Payment 0

15,976,818Base Prorated Adjustment 0

Adjustment (Early Grad) ** -5,970

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

429,90819,537,372$

1,821,094

$ 17,114,6531,617,254

53,4032,658,9901,739,460

7,26123,191,021

5,038,86518,152,156

0

$

$

0

$

Total State SEEK * 19,967,280$

Per Pupil

424

$ 3,98137612

619405

25,3941,172

4,222

0

$

$

4,645$

Base Prorated Adjustment 0

Adjusted State Portion 18,152,156$4,222$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,821,094$424$

19,967,280

0

January Growth ** 04% Adjusted Assessment ** 0

-5,970Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 123 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,470.547

1,508.041

554,876,495367,945

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.8

$$

Growth 37.494

44.6631.120

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

338366

Prior Year Home & Hospital76.0

7.1102.550Current Year Second Month Growth %46Limited English Proficiency

410,544$Transportation (Unprorated)91-92 State Per Pupil Funding 2,362.00$

Levied Equivalent Rate 74.8

SEEK INPUTS:

District: 446 Murray Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $150,804.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 277,438 $ 312,960$ 277,438 $ 312,960$ 277,438$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 312,960$ 312,960

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,003,511376,873

27,594

0

SEEK State Amount $

Exceptional Child 758,381

Limited English Proficiency 17,580Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,664,629Less Capital Outlay 150,804

Negative Payment 0

5,368,506Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

150,8046,229,266$

603,856

$ 6,003,511376,87327,594

758,381256,90417,580

7,440,8431,664,629

5,776,214

0

$

$

0

$

Total State SEEK * 6,380,070$

Per Pupil

400

$ 3,98125018

50317012

4,9341,104

3,830

0

$

$

4,231$

Base Prorated Adjustment 0

Adjusted State Portion 5,776,214$3,830$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 603,856$400$

6,380,070

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 124 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,091.192

4,091.192

2,561,546,014626,112

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.0

$$

Growth 0.000

45.62,228.564

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

78337207

Prior Year Home & Hospital79.2

9.385-5.492Current Year Second Month Growth %20Limited English Proficiency

2,530,776$Transportation (Unprorated)91-92 State Per Pupil Funding 2,516.00$

Levied Equivalent Rate 79.0

SEEK INPUTS:

District: 451 Nelson County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $409,119.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,280,773 $ 320,929$ 1,280,773 $ 320,929$ 1,280,773$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 320,929$ 320,929

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 16,287,0351,330,787

36,423

0

SEEK State Amount $

Exceptional Child 2,497,162

Limited English Proficiency 7,644Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 7,684,638Less Capital Outlay 409,119

Negative Payment 0

12,065,294Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

409,11914,330,906$

681,945

$ 16,287,0351,330,787

36,4232,497,1621,583,667

7,64421,742,718

7,684,63814,058,080

0

$

$

0

$

Total State SEEK * 14,740,025$

Per Pupil

167

$ 3,981325

9610387

25,3151,878

3,436

0

$

$

3,603$

Base Prorated Adjustment 0

Adjusted State Portion 14,058,080$3,436$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 681,945$167$

14,740,025

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 125 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,441.080

1,441.080

838,096,715581,575

Base Year Levied Equivalent Rate

Maximum Tier I Rate

95.7

$$

Growth 0.000

45.41,407.744

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

4610950

Prior Year Home & Hospital100.5

4.257-4.960Current Year Second Month Growth %102Limited English Proficiency

192,825$Transportation (Unprorated)91-92 State Per Pupil Funding 2,939.00$

Levied Equivalent Rate 95.7

SEEK INPUTS:

District: 452 Newport Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $144,108.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 419,048 $ 145,134$ 0 $ 0$ 0$ 419,048 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 145,134$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,736,939840,634

16,521

0

SEEK State Amount $

Exceptional Child 985,815

Limited English Proficiency 38,982Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,514,290Less Capital Outlay 144,108

Negative Payment 0

4,960,493Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

144,1085,382,587$

301,431

$ 5,736,939840,63416,521

985,815120,66338,982

7,739,5542,514,290

5,225,264

0

$

$

0

$

Total State SEEK * 5,526,695$

Per Pupil

209

$ 3,98158311

6848427

5,3711,745

3,626

0

$

$

3,835$

Base Prorated Adjustment 0

Adjusted State Portion 5,225,264$3,626$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 301,431$209$

5,526,695

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 126 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

994.735

994.735

314,286,594315,950

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.6

$$

Growth 0.000

45.6697.643

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

226237

Prior Year Home & Hospital51.0

1.046-6.032Current Year Second Month Growth %1Limited English Proficiency

613,184$Transportation (Unprorated)91-92 State Per Pupil Funding 2,798.00$

Levied Equivalent Rate 51.0

SEEK INPUTS:

District: 455 Nicholas County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $99,474.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 157,143 $ 232,295$ 0 $ 0$ 0$ 157,143 $ 232,295$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 232,295$ 0

$ 232,295$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,960,040416,598

4,060

0

SEEK State Amount $

Exceptional Child 529,951

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 942,860Less Capital Outlay 99,474

Negative Payment 0

3,868,697Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

99,4744,746,674$

494,269

$ 3,960,040416,598

4,060529,951383,708

3825,294,739

942,8604,351,879

0

$

$

0

$

Total State SEEK * 4,846,148$

Per Pupil

497

$ 3,981419

4533386

05,323

9484,375

0

$

$

4,872$

Base Prorated Adjustment 0

Adjusted State Portion 4,351,879$4,375$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 494,269$497$

4,846,148

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 127 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,700.691

3,700.691

1,138,058,225307,526

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.9

$$

Growth 0.000

46.02,619.884

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

10230896

Prior Year Home & Hospital64.5

19.213-0.038Current Year Second Month Growth %164Limited English Proficiency

2,374,074$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 59.9

SEEK INPUTS:

District: 461 Ohio County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $370,069.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 569,029 $ 879,791$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 879,791$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,732,4511,564,464

74,566

0

SEEK State Amount $

Exceptional Child 2,480,561

Limited English Proficiency 62,677Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,414,175Less Capital Outlay 370,069

Negative Payment 0

15,124,505Base Prorated Adjustment 0

Adjustment (Early Grad) ** -5,970

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

370,06918,549,246$

1,939,132

$ 14,732,4511,564,464

74,5662,480,5611,485,609

62,67720,400,328

3,414,17516,986,153

0

$

$

0

$

Total State SEEK * 18,919,315$

Per Pupil

524

$ 3,98142320

67040117

5,513923

4,590

0

$

$

5,112$

Base Prorated Adjustment 0

Adjusted State Portion 16,986,153$4,590$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,939,132$524$

18,919,315

0

January Growth ** 04% Adjusted Assessment ** 0

-5,970Adjustments (Early Grad) ** -2

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 128 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

11,433.402

11,594.314

6,655,882,562574,064

Base Year Levied Equivalent Rate

Maximum Tier I Rate

80.5

$$

Growth 160.912

45.22,400.647

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

346651330

Prior Year Home & Hospital80.9

7.9831.407Current Year Second Month Growth %285Limited English Proficiency

7,203,722$Transportation (Unprorated)91-92 State Per Pupil Funding 2,308.00$

Levied Equivalent Rate 80.5

SEEK INPUTS:

District: 465 Oldham County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $1,159,431.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,327,941 $ 1,211,233$ 3,327,941 $ 1,211,233$ 3,327,941$ 3,327,941 $ 1,211,233$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,211,233$ 1,211,233

$ 1,211,233$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 46,156,9641,433,546

30,982

0

SEEK State Amount $

Exceptional Child 6,584,455

Limited English Proficiency 108,920Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 19,967,648Less Capital Outlay 1,159,431

Negative Payment 0

33,181,818Base Prorated Adjustment 0

Adjustment (Early Grad) ** -5,970

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,159,43140,151,986$

2,462,342

$ 46,156,9641,433,546

30,9826,584,4554,507,826

108,92058,822,693

19,967,64838,855,045

0

$

$

0

$

Total State SEEK * 41,311,417$

Per Pupil

212

$ 3,981124

3568389

95,0731,722

3,351

0

$

$

3,563$

Base Prorated Adjustment 0

Adjusted State Portion 38,855,045$3,351$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,462,342$212$

41,311,417

0

January Growth ** 04% Adjusted Assessment ** 0

-5,970Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 129 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,673.739

1,673.739

721,049,803430,802

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.8

$$

Growth 0.000

46.11,075.531

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

3614657

Prior Year Home & Hospital70.6

8.971-0.554Current Year Second Month Growth %25Limited English Proficiency

1,286,293$Transportation (Unprorated)91-92 State Per Pupil Funding 2,875.00$

Levied Equivalent Rate 69.8

SEEK INPUTS:

District: 471 Owen County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $167,374.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 360,525 $ 294,744$ 0 $ 0$ 0$ 360,525 $ 294,744$ 360,525 $ 294,744

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 294,744$ 0

$ 294,744$ 294,744$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,663,155642,253

34,816

0

SEEK State Amount $

Exceptional Child 1,071,287

Limited English Proficiency 9,554Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,163,149Less Capital Outlay 167,374

Negative Payment 0

6,088,552Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

167,3747,548,431$

654,964

$ 6,663,155642,25334,816

1,071,287804,915

9,5549,225,980

2,163,1497,062,831

0

$

$

0

$

Total State SEEK * 7,715,805$

Per Pupil

391

$ 3,98138421

640481

65,5121,292

4,220

0

$

$

4,610$

Base Prorated Adjustment 0

Adjusted State Portion 7,062,831$4,220$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 654,964$391$

7,715,805

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 130 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,317.867

4,327.422

1,511,998,233349,399

Base Year Levied Equivalent Rate

Maximum Tier I Rate

97.7

$$

Growth 9.555

45.93,407.467

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

132398162

Prior Year Home & Hospital97.8

13.9210.221Current Year Second Month Growth %226Limited English Proficiency

1,986,222$Transportation (Unprorated)91-92 State Per Pupil Funding 2,608.00$

Levied Equivalent Rate 97.7

SEEK INPUTS:

District: 472 Owensboro Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $432,742.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 755,999 $ 938,187$ 0 $ 0$ 0$ 755,999 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 938,187$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,227,4672,034,769

54,027

0

SEEK State Amount $

Exceptional Child 3,243,480

Limited English Proficiency 86,372Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,535,995Less Capital Outlay 432,742

Negative Payment 0

17,675,388Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

432,74220,964,385$

2,046,092

$ 17,227,4672,034,769

54,0273,243,4801,242,905

86,37223,889,020

4,535,99519,353,025

0

$

$

0

$

Total State SEEK * 21,397,127$

Per Pupil

473

$ 3,98147012

75028720

5,5201,048

4,472

0

$

$

4,945$

Base Prorated Adjustment 0

Adjusted State Portion 19,353,025$4,472$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,046,092$473$

21,397,127

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 131 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

626.606

626.606

127,868,291204,065

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.7

$$

Growth 0.000

46.8626.778

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

157713

Prior Year Home & Hospital72.8

7.847-5.224Current Year Second Month Growth %0Limited English Proficiency

465,226$Transportation (Unprorated)91-92 State Per Pupil Funding 3,341.00$

Levied Equivalent Rate 53.7

SEEK INPUTS:

District: 475 Owsley County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $62,661.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 63,934 $ 181,382$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 181,382$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,494,518374,280

30,454

0

SEEK State Amount $

Exceptional Child 511,399

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 383,605Less Capital Outlay 62,661

Negative Payment 0

2,964,385Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

62,6613,685,368$

429,862

$ 2,494,518374,28030,454

511,399291,121

03,701,772

383,6053,318,167

0

$

$

0

$

Total State SEEK * 3,748,029$

Per Pupil

686

$ 3,98159749

816465

05,908

6125,295

0

$

$

5,981$

Base Prorated Adjustment 0

Adjusted State Portion 3,318,167$5,295$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 429,862$686$

3,748,029

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 132 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,676.092

2,676.092

1,341,974,791501,468

Base Year Levied Equivalent Rate

Maximum Tier I Rate

95.6

$$

Growth 0.000

45.62,137.878

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

5212794

Prior Year Home & Hospital88.7

7.338-3.647Current Year Second Month Growth %48Limited English Proficiency

1,681,556$Transportation (Unprorated)91-92 State Per Pupil Funding 2,648.00$

Levied Equivalent Rate 88.7

SEEK INPUTS:

District: 476 Paducah Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $267,609.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 670,987 $ 376,703$ 0 $ 0$ 0$ 670,987 $ 376,703$ 670,987 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 376,703$ 0

$ 376,703$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,653,5221,276,634

28,479

0

SEEK State Amount $

Exceptional Child 1,167,826

Limited English Proficiency 18,344Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 495

Less 30 Cent Local Effort 4,025,924Less Capital Outlay 267,609

Negative Payment 0

8,851,767Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

267,60910,703,658$

799,635

$ 10,653,5221,276,634

28,4791,167,8261,052,256

18,34414,197,061

4,025,92410,171,137

0

$

$

0

$

Total State SEEK * 10,971,267$

Per Pupil

299

$ 3,98147711

436393

75,3051,504

3,801

0

$

$

4,100$

Base Prorated Adjustment 0

Adjusted State Portion 10,171,137$3,801$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 799,635$299$

10,971,267

0

January Growth ** 04% Adjusted Assessment ** 495

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 133 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

743.740

743.740

278,182,083374,031

Base Year Levied Equivalent Rate

Maximum Tier I Rate

101.7

$$

Growth 0.000

44.7338.473

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

164945

Prior Year Home & Hospital107.3

1.738-0.889Current Year Second Month Growth %0Limited English Proficiency

157,233$Transportation (Unprorated)91-92 State Per Pupil Funding 2,471.00$

Levied Equivalent Rate 101.7

SEEK INPUTS:

District: 477 Paintsville Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:48 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $74,374.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 139,091 $ 152,083$ 0 $ 0$ 0$ 139,091 $ 152,083$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 152,083$ 0

$ 152,083$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,960,829202,119

6,745

0

SEEK State Amount $

Exceptional Child 420,911

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 834,546Less Capital Outlay 74,374

Negative Payment 0

2,681,684Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

74,3743,073,705$

293,630

$ 2,960,829202,119

6,745420,91198,391

03,688,995

834,5462,854,449

0

$

$

0

$

Total State SEEK * 3,148,079$

Per Pupil

395

$ 3,981272

9566132

04,9601,122

3,838

0

$

$

4,233$

Base Prorated Adjustment 0

Adjusted State Portion 2,854,449$3,838$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 293,630$395$

3,148,079

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 134 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

612.394

612.394

246,517,550402,547

Base Year Levied Equivalent Rate

Maximum Tier I Rate

84.3

$$

Growth 0.000

45.9468.298

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

195628

Prior Year Home & Hospital86.4

0.448-0.592Current Year Second Month Growth %42Limited English Proficiency

275,586$Transportation (Unprorated)91-92 State Per Pupil Funding 2,748.00$

Levied Equivalent Rate 84.3

SEEK INPUTS:

District: 478 Paris Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $61,239.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 123,259 $ 116,493$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 116,493$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,437,941279,644

1,739

0

SEEK State Amount $

Exceptional Child 465,339

Limited English Proficiency 16,051Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 739,553Less Capital Outlay 61,239

Negative Payment 0

2,399,922Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

61,2392,825,739$

253,365

$ 2,437,941279,644

1,739465,339172,45216,051

3,373,166739,553

2,633,613

0

$

$

0

$

Total State SEEK * 2,886,978$

Per Pupil

414

$ 3,981457

376028226

5,5081,208

4,301

0

$

$

4,714$

Base Prorated Adjustment 0

Adjusted State Portion 2,633,613$4,301$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 253,365$414$

2,886,978

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 135 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,129.486

2,129.486

763,854,088358,704

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.0

$$

Growth 0.000

46.31,363.530

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

5420290

Prior Year Home & Hospital76.0

6.153-1.218Current Year Second Month Growth %22Limited English Proficiency

1,711,686$Transportation (Unprorated)91-92 State Per Pupil Funding 2,725.00$

Levied Equivalent Rate 73.0

SEEK INPUTS:

District: 481 Pendleton County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $212,949.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 381,927 $ 451,767$ 381,927 $ 451,767$ 381,927$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 451,767$ 451,767

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,477,484814,232

23,880

0

SEEK State Amount $

Exceptional Child 1,532,048

Limited English Proficiency 8,408Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,291,562Less Capital Outlay 212,949

Negative Payment 0

8,351,541Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

212,94910,444,193$

1,021,542

$ 8,477,484814,23223,880

1,532,0481,071,110

8,40811,927,162

2,291,5629,635,600

0

$

$

0

$

Total State SEEK * 10,657,142$

Per Pupil

480

$ 3,98138211

719503

45,6011,076

4,525

0

$

$

5,005$

Base Prorated Adjustment 0

Adjusted State Portion 9,635,600$4,525$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,021,542$480$

10,657,142

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 136 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,506.147

3,506.147

1,215,289,842346,617

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.6

$$

Growth 0.000

46.92,961.251

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

168476175

Prior Year Home & Hospital54.5

36.406-0.946Current Year Second Month Growth %9Limited English Proficiency

2,020,364$Transportation (Unprorated)91-92 State Per Pupil Funding 2,947.00$

Levied Equivalent Rate 54.5

SEEK INPUTS:

District: 485 Perry County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $350,615.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 607,645 $ 765,012$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 607,645 $ 765,012

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 765,012$ 0

$ 0$ 0$ 0$ 765,012

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,957,9711,768,311

141,292

0

SEEK State Amount $

Exceptional Child 3,955,999

Limited English Proficiency 3,440Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,645,870Less Capital Outlay 350,615

Negative Payment 0

15,830,528Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

350,61518,921,201$

1,826,403

$ 13,957,9711,768,311

141,2923,955,9991,264,270

3,44021,091,283

3,645,87017,445,413

0

$

$

0

$

Total State SEEK * 19,271,816$

Per Pupil

521

$ 3,98150440

1,128361

16,0161,040

4,976

0

$

$

5,497$

Base Prorated Adjustment 0

Adjusted State Portion 17,445,413$4,976$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,826,403$521$

19,271,816

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 137 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,593.196

7,593.196

2,310,244,583304,252

Base Year Levied Equivalent Rate

Maximum Tier I Rate

77.4

$$

Growth 0.000

46.15,787.799

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

161723426

Prior Year Home & Hospital86.4

21.554-2.958Current Year Second Month Growth %10Limited English Proficiency

5,037,248$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 77.4

SEEK INPUTS:

District: 491 Pike County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $759,320.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,155,122 $ 1,817,614$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 1,155,122 $ 1,817,614

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,817,614$ 0

$ 0$ 0$ 0$ 1,817,614

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 30,228,5133,456,184

83,651

0

SEEK State Amount $

Exceptional Child 5,280,797

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 6,930,734Less Capital Outlay 759,320

Negative Payment 0

31,362,913Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

759,32038,558,737$

4,043,698

$ 30,228,5133,456,184

83,6515,280,7973,152,126

3,82242,205,093

6,930,73435,274,359

0

$

$

0

$

Total State SEEK * 39,318,057$

Per Pupil

533

$ 3,98145511

695415

15,558

9134,646

0

$

$

5,178$

Base Prorated Adjustment 0

Adjusted State Portion 35,274,359$4,646$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 4,043,698$533$

39,318,057

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 138 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,108.889

1,108.889

645,744,731582,335

Base Year Levied Equivalent Rate

Maximum Tier I Rate

88.8

$$

Growth 0.000

45.0451.490

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

258032

Prior Year Home & Hospital86.3

1.524-4.232Current Year Second Month Growth %6Limited English Proficiency

441,002$Transportation (Unprorated)91-92 State Per Pupil Funding 2,280.00$

Levied Equivalent Rate 86.3

SEEK INPUTS:

District: 492 Pikeville Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $110,889.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 322,872 $ 111,258$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 111,258$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,414,487269,607

5,915

0

SEEK State Amount $

Exceptional Child 637,079

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,937,234Less Capital Outlay 110,889

Negative Payment 0

3,281,258Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

110,8893,779,044$

221,823

$ 4,414,487269,607

5,915637,079275,963

2,2935,605,344

1,937,2343,668,110

0

$

$

0

$

Total State SEEK * 3,889,933$

Per Pupil

200

$ 3,981243

5575249

25,0551,747

3,308

0

$

$

3,508$

Base Prorated Adjustment 0

Adjusted State Portion 3,668,110$3,308$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 221,823$200$

3,889,933

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 139 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

458.547

471.514

67,042,039142,185

Base Year Levied Equivalent Rate

Maximum Tier I Rate

89.8

$$

Growth 12.967

46.1367.889

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

115111

Prior Year Home & Hospital88.3

3.8552.828Current Year Second Month Growth %0Limited English Proficiency

257,714$Transportation (Unprorated)91-92 State Per Pupil Funding 2,842.00$

Levied Equivalent Rate 88.3

SEEK INPUTS:

District: 493 Pineville Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $47,151.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 33,521 $ 151,077$ 0 $ 0$ 0$ 33,521 $ 151,077$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 151,077$ 0

$ 151,077$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,877,097219,685

14,961

0

SEEK State Amount $

Exceptional Child 350,965

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 201,126Less Capital Outlay 47,151

Negative Payment 0

2,214,431Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

47,1512,709,662$

333,963

$ 1,877,097219,68514,961

350,965161,268

02,623,976

201,1262,422,850

0

$

$

0

$

Total State SEEK * 2,756,813$

Per Pupil

708

$ 3,98146632

744342

05,565

4275,138

0

$

$

5,847$

Base Prorated Adjustment 0

Adjusted State Portion 2,422,850$5,138$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 333,963$708$

2,756,813

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 140 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,097.126

2,097.126

599,808,787286,015

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.1

$$

Growth 0.000

46.31,686.646

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

74193121

Prior Year Home & Hospital54.0

5.663-3.816Current Year Second Month Growth %8Limited English Proficiency

1,250,217$Transportation (Unprorated)91-92 State Per Pupil Funding 2,978.00$

Levied Equivalent Rate 54.0

SEEK INPUTS:

District: 495 Powell County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $209,713.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 299,904 $ 521,120$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 521,120$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,348,6591,007,181

21,978

0

SEEK State Amount $

Exceptional Child 1,706,854

Limited English Proficiency 3,057Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,799,426Less Capital Outlay 209,713

Negative Payment 0

9,074,610Base Prorated Adjustment 0

Adjustment (Early Grad) ** -3,980

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

209,71311,031,620$

1,174,670

$ 8,348,6591,007,181

21,9781,706,854

782,3403,057

11,870,0691,799,426

10,070,643

0

$

$

0

$

Total State SEEK * 11,241,333$

Per Pupil

560

$ 3,98148010

814373

15,660

8584,802

0

$

$

5,360$

Base Prorated Adjustment 0

Adjusted State Portion 10,070,643$4,802$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,174,670$560$

11,241,333

0

January Growth ** 04% Adjusted Assessment ** 0

-3,980Adjustments (Early Grad) ** -2

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 141 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,418.534

7,430.739

3,432,920,219461,989

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.6

$$

Growth 12.205

45.85,239.195

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

199554320

Prior Year Home & Hospital62.7

29.6610.165Current Year Second Month Growth %94Limited English Proficiency

4,432,988$Transportation (Unprorated)91-92 State Per Pupil Funding 2,698.00$

Levied Equivalent Rate 60.6

SEEK INPUTS:

District: 501 Pulaski County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $743,074.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,716,460 $ 1,192,674$ 1,716,460 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,192,674$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 29,581,7723,128,585

115,114

0

SEEK State Amount $

Exceptional Child 4,747,860

Limited English Proficiency 35,925Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 10,298,761Less Capital Outlay 743,074

Negative Payment 0

26,559,461Base Prorated Adjustment 0

Adjustment (Early Grad) ** -7,960

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

743,07431,918,906$

2,585,444

$ 29,581,7723,128,585

115,1144,747,8602,774,001

35,92540,383,257

10,298,76130,084,496

0

$

$

0

$

Total State SEEK * 32,661,980$

Per Pupil

348

$ 3,98142115

639373

55,4351,386

4,049

0

$

$

4,396$

Base Prorated Adjustment 0

Adjusted State Portion 30,084,496$4,049$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,585,444$348$

32,661,980

0

January Growth ** 04% Adjusted Assessment ** 0

-7,960Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 142 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

934.122

934.122

200,763,934214,923

Base Year Levied Equivalent Rate

Maximum Tier I Rate

86.9

$$

Growth 0.000

44.9488.676

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

233534

Prior Year Home & Hospital91.4

0.407-3.248Current Year Second Month Growth %0Limited English Proficiency

392,557$Transportation (Unprorated)91-92 State Per Pupil Funding 2,390.00$

Levied Equivalent Rate 86.9

SEEK INPUTS:

District: 502 Raceland Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $93,412.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 100,382 $ 265,327$ 0 $ 0$ 0$ 100,382 $ 66,332$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 265,327$ 0

$ 66,332$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,718,740291,813

1,580

0

SEEK State Amount $

Exceptional Child 410,680

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 602,292Less Capital Outlay 93,412

Negative Payment 0

3,727,109Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

93,4124,496,800$

524,043

$ 3,718,740291,813

1,580410,680245,648

04,668,461

602,2924,066,169

0

$

$

0

$

Total State SEEK * 4,590,212$

Per Pupil

561

$ 3,981312

2440263

04,998

6454,353

0

$

$

4,914$

Base Prorated Adjustment 0

Adjusted State Portion 4,066,169$4,353$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 524,043$561$

4,590,212

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 143 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

339.031

346.054

99,408,831287,264

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.5

$$

Growth 7.023

46.7248.900

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

10318

Prior Year Home & Hospital73.7

0.4432.072Current Year Second Month Growth %4Limited English Proficiency

336,861$Transportation (Unprorated)91-92 State Per Pupil Funding 2,960.00$

Levied Equivalent Rate 72.5

SEEK INPUTS:

District: 505 Robertson County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $34,605.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 49,704 $ 85,776$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 49,704 $ 85,776

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 85,776$ 0

$ 0$ 0$ 0$ 85,776

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,377,641148,631

1,719

0

SEEK State Amount $

Exceptional Child 245,588

Limited English Proficiency 1,529Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 298,226Less Capital Outlay 34,605

Negative Payment 0

1,442,277Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

34,6051,853,643$

200,571

$ 1,377,641148,631

1,719245,588210,795

1,5291,985,903

298,2261,687,677

0

$

$

0

$

Total State SEEK * 1,888,248$

Per Pupil

580

$ 3,981430

5710609

45,739

8624,877

0

$

$

5,457$

Base Prorated Adjustment 0

Adjusted State Portion 1,687,677$4,877$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 200,571$580$

1,888,248

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 144 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,475.213

2,475.213

582,564,084235,359

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.6

$$

Growth 0.000

46.51,776.804

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

77319136

Prior Year Home & Hospital55.7

7.594-1.803Current Year Second Month Growth %5Limited English Proficiency

1,512,686$Transportation (Unprorated)91-92 State Per Pupil Funding 3,030.00$

Levied Equivalent Rate 55.6

SEEK INPUTS:

District: 511 Rockcastle County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $247,521.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 291,282 $ 677,764$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 677,764$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,853,8231,061,019

29,472

0

SEEK State Amount $

Exceptional Child 2,336,130

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,747,692Less Capital Outlay 247,521

Negative Payment 0

11,287,142Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

247,52113,785,903$

1,552,178

$ 9,853,8231,061,019

29,4722,336,130

946,5831,911

14,228,9381,747,692

12,481,246

0

$

$

0

$

Total State SEEK * 14,033,424$

Per Pupil

627

$ 3,98142912

944382

15,749

7065,042

0

$

$

5,670$

Base Prorated Adjustment 0

Adjusted State Portion 12,481,246$5,042$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,552,178$627$

14,033,424

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 145 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,838.738

2,858.024

1,357,267,066474,897

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.5

$$

Growth 19.286

45.61,901.627

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

92168104

Prior Year Home & Hospital69.4

16.1200.679Current Year Second Month Growth %38Limited English Proficiency

1,515,370$Transportation (Unprorated)91-92 State Per Pupil Funding 2,832.00$

Levied Equivalent Rate 69.4

SEEK INPUTS:

District: 515 Rowan County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $285,802.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 678,634 $ 440,283$ 0 $ 0$ 0$ 678,634 $ 440,283$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 440,283$ 0

$ 440,283$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,377,7941,135,557

62,562

0

SEEK State Amount $

Exceptional Child 1,742,563

Limited English Proficiency 14,523Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,071,801Less Capital Outlay 285,802

Negative Payment 0

9,975,396Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

285,80211,859,086$

935,427

$ 11,377,7941,135,557

62,5621,742,563

948,26314,523

15,281,2624,071,801

11,209,461

0

$

$

0

$

Total State SEEK * 12,144,888$

Per Pupil

327

$ 3,98139722

610332

55,3471,425

3,922

0

$

$

4,249$

Base Prorated Adjustment 0

Adjusted State Portion 11,209,461$3,922$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 935,427$327$

12,144,888

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 146 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,683.638

2,710.180

1,123,180,097414,430

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.1

$$

Growth 26.542

45.91,999.411

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

7119759

Prior Year Home & Hospital62.0

18.3110.989Current Year Second Month Growth %71Limited English Proficiency

1,637,308$Transportation (Unprorated)91-92 State Per Pupil Funding 2,848.00$

Levied Equivalent Rate 61.1

SEEK INPUTS:

District: 521 Russell County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $271,018.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 561,590 $ 499,445$ 561,590 $ 0$ 0$ 561,590 $ 499,445$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 499,445$ 0

$ 499,445$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,789,2271,193,948

71,065

0

SEEK State Amount $

Exceptional Child 1,638,182

Limited English Proficiency 27,134Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,369,540Less Capital Outlay 271,018

Negative Payment 0

10,077,008Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

271,01812,185,881$

1,084,306

$ 10,789,2271,193,948

71,0651,638,1821,024,567

27,13414,744,123

3,369,54011,374,583

0

$

$

0

$

Total State SEEK * 12,456,899$

Per Pupil

400

$ 3,98144126

60437810

5,4401,243

4,197

0

$

$

4,596$

Base Prorated Adjustment 0

Adjusted State Portion 11,374,583$4,197$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,084,306$400$

12,456,899

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 147 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,041.138

2,041.877

833,818,384408,359

Base Year Levied Equivalent Rate

Maximum Tier I Rate

86.4

$$

Growth 0.739

45.3954.808

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

7969

131Prior Year Home & Hospital

88.14.5960.036Current Year Second Month Growth %

8Limited English Proficiency

1,074,476$Transportation (Unprorated)91-92 State Per Pupil Funding 2,240.00$

Levied Equivalent Rate 86.4

SEEK INPUTS:

District: 522 Russell Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $204,188.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 416,909 $ 382,486$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 382,486$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,128,712570,164

17,837

0

SEEK State Amount $

Exceptional Child 1,185,621

Limited English Proficiency 3,057Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,501,455Less Capital Outlay 204,188

Negative Payment 0

7,199,748Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

204,1888,660,144$

788,029

$ 8,128,712570,16417,837

1,185,621672,367

3,05710,577,758

2,501,4558,076,303

0

$

$

0

$

Total State SEEK * 8,864,332$

Per Pupil

386

$ 3,981279

9581329

15,1801,225

3,955

0

$

$

4,341$

Base Prorated Adjustment 0

Adjusted State Portion 8,076,303$3,955$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 788,029$386$

8,864,332

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 148 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

921.635

921.635

299,783,450325,274

Base Year Levied Equivalent Rate

Maximum Tier I Rate

93.1

$$

Growth 0.000

46.4724.677

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

348236

Prior Year Home & Hospital97.0

1.044-1.750Current Year Second Month Growth %45Limited English Proficiency

613,104$Transportation (Unprorated)91-92 State Per Pupil Funding 2,705.00$

Levied Equivalent Rate 93.1

SEEK INPUTS:

District: 523 Russellville Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $92,164.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 149,892 $ 210,928$ 0 $ 0$ 0$ 149,892 $ 210,928$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 210,928$ 0

$ 210,928$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,669,029432,741

4,052

0

SEEK State Amount $

Exceptional Child 734,415

Limited English Proficiency 17,198Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 899,350Less Capital Outlay 92,164

Negative Payment 0

3,865,921Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

92,1644,729,275$

479,696

$ 3,669,029432,741

4,052734,415383,65817,198

5,241,093899,350

4,341,743

0

$

$

0

$

Total State SEEK * 4,821,439$

Per Pupil

520

$ 3,981470

479741619

5,687976

4,711

0

$

$

5,231$

Base Prorated Adjustment 0

Adjusted State Portion 4,341,743$4,711$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 479,696$520$

4,821,439

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 149 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

339.669

339.669

109,517,346322,424

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.6

$$

Growth 0.000

45.4198.455

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

33821

Prior Year Home & Hospital72.2

0.086-4.656Current Year Second Month Growth %5Limited English Proficiency

149,687$Transportation (Unprorated)91-92 State Per Pupil Funding 2,607.00$

Levied Equivalent Rate 70.6

SEEK INPUTS:

District: 524 Science Hill Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $33,967.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 54,759 $ 78,222$ 0 $ 0$ 0$ 54,759 $ 78,222$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 78,222$ 0

$ 78,222$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,352,222118,507

334

0

SEEK State Amount $

Exceptional Child 225,126

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 328,552Less Capital Outlay 33,967

Negative Payment 0

1,335,581Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

33,9671,592,286$

163,036

$ 1,352,222118,507

334225,12693,6691,911

1,791,769328,552

1,463,217

0

$

$

0

$

Total State SEEK * 1,626,253$

Per Pupil

480

$ 3,981349

1663276

65,275

9674,308

0

$

$

4,788$

Base Prorated Adjustment 0

Adjusted State Portion 1,463,217$4,308$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 163,036$480$

1,626,253

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 150 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

8,181.373

8,278.064

4,917,551,124594,046

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.1

$$

Growth 96.691

45.63,662.437

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

230674342

Prior Year Home & Hospital74.6

21.4041.182Current Year Second Month Growth %326Limited English Proficiency

4,779,117$Transportation (Unprorated)91-92 State Per Pupil Funding 2,455.00$

Levied Equivalent Rate 68.1

SEEK INPUTS:

District: 525 Scott County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $827,806.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,458,776 $ 782,086$ 2,458,776 $ 782,086$ 2,458,776$ 2,458,776 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 782,086$ 782,086

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 32,954,9732,187,024

83,069

0

SEEK State Amount $

Exceptional Child 5,617,828

Limited English Proficiency 124,589Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 14,752,653Less Capital Outlay 827,806

Negative Payment 0

25,373,094Base Prorated Adjustment 0

Adjustment (Early Grad) ** -13,930

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

827,80630,019,629$

1,655,939

$ 32,954,9732,187,024

83,0695,617,8282,990,596

124,58943,958,079

14,752,65329,205,426

0

$

$

0

$

Total State SEEK * 30,847,435$

Per Pupil

200

$ 3,98126410

67936115

5,3101,782

3,528

0

$

$

3,726$

Base Prorated Adjustment 0

Adjusted State Portion 29,205,426$3,528$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,655,939$200$

30,847,435

0

January Growth ** 04% Adjusted Assessment ** 0

-13,930Adjustments (Early Grad) ** -2

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 151 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,304.758

6,361.466

4,006,229,811629,765

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.6

$$

Growth 56.708

45.83,310.523

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

181518291

Prior Year Home & Hospital78.3

2.2230.899Current Year Second Month Growth %677Limited English Proficiency

3,941,348$Transportation (Unprorated)91-92 State Per Pupil Funding 2,470.00$

Levied Equivalent Rate 76.6

SEEK INPUTS:

District: 531 Shelby County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $636,147.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,003,115 $ 487,399$ 2,003,115 $ 487,399$ 2,003,115$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 487,399$ 487,399

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 25,324,9961,976,879

8,627

0

SEEK State Amount $

Exceptional Child 4,384,076

Limited English Proficiency 258,733Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 12,018,689Less Capital Outlay 636,147

Negative Payment 0

19,296,485Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

636,14722,816,535$

1,053,699

$ 25,324,9961,976,879

8,6274,384,0762,466,351

258,73334,419,662

12,018,68922,400,973

0

$

$

0

$

Total State SEEK * 23,452,682$

Per Pupil

166

$ 3,981311

168938841

5,4111,889

3,521

0

$

$

3,687$

Base Prorated Adjustment 0

Adjusted State Portion 22,400,973$3,521$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,053,699$166$

23,452,682

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 152 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

142.817

142.817

99,907,457699,549

Base Year Levied Equivalent Rate

Maximum Tier I Rate

126.4

$$

Growth 0.000

45.6117.435

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

22516

Prior Year Home & Hospital139.7

0.000-3.413Current Year Second Month Growth %2Limited English Proficiency

0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,779.00$

Levied Equivalent Rate 126.4

SEEK INPUTS:

District: 533 Silver Grove Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $14,282.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 49,954 $ 5,959$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 5,959$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 568,55470,126

0

0

SEEK State Amount $

Exceptional Child 150,442

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 299,722Less Capital Outlay 14,282

Negative Payment -962

475,882Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

14,282488,510$

12,628

$ 568,55470,126

0150,442

0764

789,886299,722

490,164

0

$

$

0

$

Total State SEEK * 502,792$

Per Pupil

88

$ 3,981491

01,053

05

5,5312,099

3,432

0

$

$

3,521$

Base Prorated Adjustment 0

Adjusted State Portion 490,164$3,432$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 12,628$88$

502,792

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 153 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,663.487

2,663.487

1,438,009,108539,897

Base Year Levied Equivalent Rate

Maximum Tier I Rate

62.6

$$

Growth 0.000

45.91,722.727

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

79235102

Prior Year Home & Hospital62.8

11.453-1.944Current Year Second Month Growth %46Limited English Proficiency

1,561,678$Transportation (Unprorated)91-92 State Per Pupil Funding 2,495.00$

Levied Equivalent Rate 62.6

SEEK INPUTS:

District: 535 Simpson County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $266,349.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 719,005 $ 323,751$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 323,751$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,603,3421,028,726

44,449

0

SEEK State Amount $

Exceptional Child 1,931,103

Limited English Proficiency 17,580Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,314,027Less Capital Outlay 266,349

Negative Payment 0

9,044,824Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

266,34910,729,340$

707,275

$ 10,603,3421,028,726

44,4491,931,103

977,24117,580

14,602,4414,314,027

10,288,414

0

$

$

0

$

Total State SEEK * 10,995,689$

Per Pupil

266

$ 3,98138617

725367

75,4821,620

3,863

0

$

$

4,128$

Base Prorated Adjustment 0

Adjusted State Portion 10,288,414$3,863$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 707,275$266$

10,995,689

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 154 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,460.714

1,460.714

761,584,551521,378

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.9

$$

Growth 0.000

45.4978.767

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

3912677

Prior Year Home & Hospital83.4

2.994-1.013Current Year Second Month Growth %50Limited English Proficiency

469,065$Transportation (Unprorated)91-92 State Per Pupil Funding 2,712.00$

Levied Equivalent Rate 76.9

SEEK INPUTS:

District: 536 Somerset Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $146,071.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 380,792 $ 191,077$ 0 $ 0$ 0$ 380,792 $ 191,077$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 191,077$ 0

$ 191,077$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,815,102584,471

11,620

0

SEEK State Amount $

Exceptional Child 1,025,307

Limited English Proficiency 19,109Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,284,754Less Capital Outlay 146,071

Negative Payment 0

5,024,784Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

146,0715,715,486$

397,178

$ 5,815,102584,47111,620

1,025,307293,52419,109

7,749,1332,284,754

5,464,379

0

$

$

0

$

Total State SEEK * 5,861,557$

Per Pupil

272

$ 3,981400

870220113

5,3051,564

3,741

0

$

$

4,013$

Base Prorated Adjustment 0

Adjusted State Portion 5,464,379$3,741$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 397,178$272$

5,861,557

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 155 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

154.376

154.376

111,412,966721,699

Base Year Levied Equivalent Rate

Maximum Tier I Rate

112.8

$$

Growth 0.000

45.6110.962

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

101317

Prior Year Home & Hospital113.1

0.000-7.223Current Year Second Month Growth %7Limited English Proficiency

0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,522.00$

Levied Equivalent Rate 112.8

SEEK INPUTS:

District: 537 Southgate Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $15,438.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 55,706 $ 4,732$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 4,732$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 614,57166,261

0

0

SEEK State Amount $

Exceptional Child 170,347

Limited English Proficiency 2,675Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 334,239Less Capital Outlay 15,438

Negative Payment 0

504,177Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

15,438514,204$

10,027

$ 614,57166,261

0170,347

02,675

853,854334,239

519,615

0

$

$

0

$

Total State SEEK * 529,642$

Per Pupil

65

$ 3,981429

01,103

017

5,5312,165

3,366

0

$

$

3,431$

Base Prorated Adjustment 0

Adjusted State Portion 519,615$3,366$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 10,027$65$

529,642

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 156 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,619.516

2,638.020

1,289,739,324488,904

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.0

$$

Growth 18.504

45.91,245.453

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

5928967

Prior Year Home & Hospital69.3

4.2620.706Current Year Second Month Growth %28Limited English Proficiency

1,823,177$Transportation (Unprorated)91-92 State Per Pupil Funding 2,932.00$

Levied Equivalent Rate 68.0

SEEK INPUTS:

District: 541 Spencer County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $263,802.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 644,870 $ 387,915$ 644,870 $ 387,915$ 644,870$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 387,915$ 387,915

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,501,958743,722

16,541

0

SEEK State Amount $

Exceptional Child 1,962,076

Limited English Proficiency 10,701Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,869,218Less Capital Outlay 263,802

Negative Payment 0

9,101,978Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

263,80211,091,235$

848,380

$ 10,501,958743,72216,541

1,962,0761,140,877

10,70114,375,875

3,869,21810,506,657

0

$

$

0

$

Total State SEEK * 11,355,037$

Per Pupil

322

$ 3,981282

6744432

45,4491,467

3,983

0

$

$

4,304$

Base Prorated Adjustment 0

Adjusted State Portion 10,506,657$3,983$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 848,380$322$

11,355,037

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 157 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,373.490

2,390.593

976,820,167408,610

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.4

$$

Growth 17.103

45.71,389.629

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

5023945

Prior Year Home & Hospital66.8

8.3640.721Current Year Second Month Growth %36Limited English Proficiency

1,344,786$Transportation (Unprorated)91-92 State Per Pupil Funding 2,673.00$

Levied Equivalent Rate 66.4

SEEK INPUTS:

District: 545 Taylor County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $239,059.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 488,410 $ 447,507$ 0 $ 0$ 0$ 488,410 $ 447,507$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 447,507$ 0

$ 447,507$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,516,951829,817

32,461

0

SEEK State Amount $

Exceptional Child 1,623,969

Limited English Proficiency 13,758Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,930,461Less Capital Outlay 239,059

Negative Payment 0

8,839,476Base Prorated Adjustment 0

Adjustment (Early Grad) ** -7,960

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

239,05910,639,328$

958,334

$ 9,516,951829,81732,461

1,623,969841,51813,758

12,858,4742,930,461

9,928,013

0

$

$

0

$

Total State SEEK * 10,878,387$

Per Pupil

401

$ 3,98134714

679352

65,3791,226

4,153

0

$

$

4,550$

Base Prorated Adjustment 0

Adjusted State Portion 9,928,013$4,153$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 958,334$401$

10,878,387

0

January Growth ** 04% Adjusted Assessment ** 0

-7,960Adjustments (Early Grad) ** -3

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 158 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,733.361

1,733.361

634,650,993366,139

Base Year Levied Equivalent Rate

Maximum Tier I Rate

52.3

$$

Growth 0.000

46.51,116.669

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

6116838

Prior Year Home & Hospital52.1

4.442-3.007Current Year Second Month Growth %71Limited English Proficiency

1,390,374$Transportation (Unprorated)91-92 State Per Pupil Funding 2,808.00$

Levied Equivalent Rate 52.1

SEEK INPUTS:

District: 551 Todd County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $173,336.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 317,325 $ 361,285$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 361,285

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 361,285$ 0

$ 0$ 361,285$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,900,510666,819

17,239

0

SEEK State Amount $

Exceptional Child 1,389,488

Limited English Proficiency 27,134Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,903,953Less Capital Outlay 173,336

Negative Payment 0

6,923,901Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

173,3368,623,800$

829,854

$ 6,900,510666,81917,239

1,389,488870,04527,134

9,871,2351,903,953

7,967,282

0

$

$

0

$

Total State SEEK * 8,797,136$

Per Pupil

479

$ 3,98138510

80250216

5,6951,098

4,596

0

$

$

5,075$

Base Prorated Adjustment 0

Adjusted State Portion 7,967,282$4,596$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 829,854$479$

8,797,136

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 159 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,816.496

1,832.181

1,038,898,079567,028

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.6

$$

Growth 15.685

45.61,102.372

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

4510384

Prior Year Home & Hospital57.6

3.5520.863Current Year Second Month Growth %2Limited English Proficiency

1,211,799$Transportation (Unprorated)91-92 State Per Pupil Funding 2,713.00$

Levied Equivalent Rate 56.6

SEEK INPUTS:

District: 555 Trigg County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $183,218.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 519,449 $ 197,850$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 197,850$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,293,913658,281

13,785

0

SEEK State Amount $

Exceptional Child 980,998

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,116,694Less Capital Outlay 183,218

Negative Payment 0

5,647,829Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

183,2186,826,468$

420,340

$ 7,293,913658,28113,785

980,998758,299

7649,706,040

3,116,6946,589,346

0

$

$

0

$

Total State SEEK * 7,009,686$

Per Pupil

229

$ 3,981359

8535414

05,2981,701

3,596

0

$

$

3,826$

Base Prorated Adjustment 0

Adjusted State Portion 6,589,346$3,596$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 420,340$229$

7,009,686

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 160 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,127.903

1,127.903

602,278,951533,981

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.3

$$

Growth 0.000

45.5641.730

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

236348

Prior Year Home & Hospital74.8

0.931-8.867Current Year Second Month Growth %5Limited English Proficiency

721,926$Transportation (Unprorated)91-92 State Per Pupil Funding 2,463.00$

Levied Equivalent Rate 74.3

SEEK INPUTS:

District: 561 Trimble County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $112,790.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 301,139 $ 140,435$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 140,435$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,490,182383,209

3,613

0

SEEK State Amount $

Exceptional Child 554,474

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,806,837Less Capital Outlay 112,790

Negative Payment 0

3,513,762Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

112,7904,259,155$

293,638

$ 4,490,182383,209

3,613554,474451,755

1,9115,885,144

1,806,8374,078,307

0

$

$

0

$

Total State SEEK * 4,371,945$

Per Pupil

260

$ 3,981340

3492401

25,2181,602

3,616

0

$

$

3,876$

Base Prorated Adjustment 0

Adjusted State Portion 4,078,307$3,616$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 293,638$260$

4,371,945

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 161 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,948.721

1,948.721

984,171,166505,034

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.4

$$

Growth 0.000

46.21,216.864

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

5716566

Prior Year Home & Hospital71.1

8.401-3.025Current Year Second Month Growth %0Limited English Proficiency

1,469,988$Transportation (Unprorated)91-92 State Per Pupil Funding 2,659.00$

Levied Equivalent Rate 67.4

SEEK INPUTS:

District: 565 Union County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $194,872.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 492,086 $ 270,839$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 270,839$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,757,858726,650

32,604

0

SEEK State Amount $

Exceptional Child 1,364,846

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,952,513Less Capital Outlay 194,872

Negative Payment 0

6,732,583Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

194,8728,256,940$

604,492

$ 7,757,858726,65032,604

1,364,846919,865

010,801,823

2,952,5137,849,310

0

$

$

0

$

Total State SEEK * 8,451,812$

Per Pupil

310

$ 3,98137317

700472

05,5431,515

4,028

0

$

$

4,337$

Base Prorated Adjustment 0

Adjusted State Portion 7,849,310$4,028$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 604,492$310$

8,451,812

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 162 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,544.863

1,544.863

615,075,441398,142

Base Year Levied Equivalent Rate

Maximum Tier I Rate

115.0

$$

Growth 0.000

45.1597.695

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

237493

Prior Year Home & Hospital116.8

2.513-0.190Current Year Second Month Growth %12Limited English Proficiency

996,477$Transportation (Unprorated)91-92 State Per Pupil Funding 2,714.00$

Levied Equivalent Rate 115.0

SEEK INPUTS:

District: 567 Walton Verona Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $154,486.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 307,538 $ 297,276$ 307,538 $ 0$ 0$ 0 $ 0$ 307,538 $ 297,276

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 297,276$ 0

$ 0$ 297,276$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,150,100356,914

9,753

0

SEEK State Amount $

Exceptional Child 648,704

Limited English Proficiency 4,586Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,845,226Less Capital Outlay 154,486

Negative Payment 0

5,170,345Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

154,4866,396,002$

602,098

$ 6,150,100356,914

9,753648,704623,559

4,5867,793,616

1,845,2265,948,390

0

$

$

0

$

Total State SEEK * 6,550,488$

Per Pupil

390

$ 3,981231

6420404

35,0451,194

3,850

0

$

$

4,240$

Base Prorated Adjustment 0

Adjusted State Portion 5,948,390$3,850$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 602,098$390$

6,550,488

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 163 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

13,749.551

14,117.728

8,577,350,133607,559

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.9

$$

Growth 368.177

45.67,991.131

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

341861660

Prior Year Home & Hospital62.1

55.6202.678Current Year Second Month Growth %1,770Limited English Proficiency

8,249,578$Transportation (Unprorated)91-92 State Per Pupil Funding 2,431.00$

Levied Equivalent Rate 62.1

SEEK INPUTS:

District: 571 Warren County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $1,411,773.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 4,288,675 $ 1,238,415$ 4,288,675 $ 1,238,415$ 4,288,675$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,238,415$ 1,238,415

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 56,202,6754,771,904

215,861

0

SEEK State Amount $

Exceptional Child 7,831,105

Limited English Proficiency 676,452Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 25,732,050Less Capital Outlay 1,411,773

Negative Payment 0

42,554,174Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,411,77350,336,231$

2,619,773

$ 56,202,6754,771,904

215,8617,831,1055,162,284

676,45274,860,281

25,732,05049,128,231

0

$

$

0

$

Total State SEEK * 51,748,004$

Per Pupil

186

$ 3,98133815

55536648

5,3031,823

3,480

0

$

$

3,665$

Base Prorated Adjustment 0

Adjusted State Portion 49,128,231$3,480$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,619,773$186$

51,748,004

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 164 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,496.388

1,502.216

667,690,489444,470

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.0

$$

Growth 5.828

46.4975.879

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

6213874

Prior Year Home & Hospital70.2

4.2740.389Current Year Second Month Growth %48Limited English Proficiency

1,008,793$Transportation (Unprorated)91-92 State Per Pupil Funding 2,729.00$

Levied Equivalent Rate 70.0

SEEK INPUTS:

District: 575 Washington County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $150,222.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 333,845 $ 254,272$ 0 $ 0$ 0$ 333,845 $ 254,272$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 254,272$ 0

$ 254,272$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,980,322582,746

16,587

0

SEEK State Amount $

Exceptional Child 1,293,507

Limited English Proficiency 18,344Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,003,071Less Capital Outlay 150,222

Negative Payment 0

5,738,213Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

150,2226,946,685$

577,206

$ 5,980,322582,74616,587

1,293,507631,26618,344

8,522,7722,003,071

6,519,701

0

$

$

0

$

Total State SEEK * 7,096,907$

Per Pupil

384

$ 3,98138811

86142012

5,6731,333

4,340

0

$

$

4,724$

Base Prorated Adjustment 0

Adjusted State Portion 6,519,701$4,340$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 577,206$384$

7,096,907

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 165 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,846.664

2,846.664

929,330,183326,463

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.4

$$

Growth 0.000

46.62,317.374

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

76292115

Prior Year Home & Hospital54.9

34.975-3.323Current Year Second Month Growth %114Limited English Proficiency

2,086,924$Transportation (Unprorated)91-92 State Per Pupil Funding 3,076.00$

Levied Equivalent Rate 54.9

SEEK INPUTS:

District: 581 Wayne County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $284,666.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 464,665 $ 649,804$ 0 $ 0$ 0$ 464,665 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 649,804$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,332,5691,383,820

135,738

0

SEEK State Amount $

Exceptional Child 2,180,951

Limited English Proficiency 43,568Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,787,991Less Capital Outlay 284,666

Negative Payment 0

12,003,989Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

284,66614,811,022$

1,501,112

$ 11,332,5691,383,820

135,7382,180,9511,305,921

43,56816,382,567

2,787,99113,594,576

0

$

$

0

$

Total State SEEK * 15,095,688$

Per Pupil

527

$ 3,98148648

76645915

5,755979

4,776

0

$

$

5,303$

Base Prorated Adjustment 0

Adjusted State Portion 13,594,576$4,776$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,501,112$527$

15,095,688

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 166 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,984.096

1,986.236

741,199,023373,168

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.6

$$

Growth 2.140

46.31,287.731

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

6414881

Prior Year Home & Hospital64.6

12.1490.108Current Year Second Month Growth %198Limited English Proficiency

1,506,066$Transportation (Unprorated)91-92 State Per Pupil Funding 2,674.00$

Levied Equivalent Rate 59.6

SEEK INPUTS:

District: 585 Webster County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $198,624.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 370,600 $ 407,012$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 407,012$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,907,206768,969

47,150

0

SEEK State Amount $

Exceptional Child 1,365,483

Limited English Proficiency 75,671Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,223,597Less Capital Outlay 198,624

Negative Payment 0

7,740,268Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

198,6249,598,986$

916,277

$ 7,907,206768,96947,150

1,365,483942,44175,671

11,106,9202,223,597

8,883,323

0

$

$

0

$

Total State SEEK * 9,797,610$

Per Pupil

461

$ 3,98138724

68747438

5,5921,120

4,472

0

$

$

4,933$

Base Prorated Adjustment 0

Adjusted State Portion 8,883,323$4,472$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 916,277$461$

9,797,610

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 167 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

114.812

114.812

36,694,378319,604

Base Year Levied Equivalent Rate

Maximum Tier I Rate

109.8

$$

Growth 0.000

45.477.659

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

21016

Prior Year Home & Hospital99.2

0.000-13.405Current Year Second Month Growth %0Limited English Proficiency

37,371$Transportation (Unprorated)91-92 State Per Pupil Funding 3,330.00$

Levied Equivalent Rate 99.2

SEEK INPUTS:

District: 586 West Point Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $11,481.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 18,347 $ 26,602$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 26,602$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 457,06746,374

0

0

SEEK State Amount $

Exceptional Child 80,575

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 110,083Less Capital Outlay 11,481

Negative Payment 0

462,452Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

11,481540,999$

55,162

$ 457,06746,374

080,57523,385

0607,401110,083

497,318

0

$

$

0

$

Total State SEEK * 552,480$

Per Pupil

480

$ 3,981404

0702204

05,290

9594,332

0

$

$

4,812$

Base Prorated Adjustment 0

Adjusted State Portion 497,318$4,332$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 55,162$480$

552,480

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 168 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,715.173

3,715.173

850,271,711228,865

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.3

$$

Growth 0.000

47.23,226.114

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

149563143

Prior Year Home & Hospital57.7

53.508-1.738Current Year Second Month Growth %7Limited English Proficiency

2,667,899$Transportation (Unprorated)91-92 State Per Pupil Funding 3,194.00$

Levied Equivalent Rate 57.3

SEEK INPUTS:

District: 591 Whitley County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $371,517.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 425,136 $ 1,029,354$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,029,354$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,790,1041,926,474

207,665

0

SEEK State Amount $

Exceptional Child 4,152,900

Limited English Proficiency 2,675Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,550,815Less Capital Outlay 371,517

Negative Payment 0

18,155,496Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

371,51722,345,937$

2,520,967

$ 14,790,1041,926,474

207,6654,152,9001,669,474

2,67522,749,292

2,550,81520,198,477

0

$

$

0

$

Total State SEEK * 22,717,454$

Per Pupil

679

$ 3,98151956

1,118449

16,123

6875,437

0

$

$

6,115$

Base Prorated Adjustment 0

Adjusted State Portion 20,198,477$5,437$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,520,967$679$

22,717,454

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 169 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

705.878

705.878

175,225,093248,237

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.7

$$

Growth 0.000

45.8476.330

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

217725

Prior Year Home & Hospital67.0

5.479-1.727Current Year Second Month Growth %2Limited English Proficiency

298,957$Transportation (Unprorated)91-92 State Per Pupil Funding 2,754.00$

Levied Equivalent Rate 58.7

SEEK INPUTS:

District: 592 Williamsburg Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $70,588.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 87,613 $ 188,739$ 0 $ 0$ 0$ 87,613 $ 47,185$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 188,739$ 0

$ 47,185$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,810,100284,440

21,264

0

SEEK State Amount $

Exceptional Child 578,997

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 525,675Less Capital Outlay 70,588

Negative Payment 0

3,099,302Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

70,5883,695,598$

409,219

$ 2,810,100284,44021,264

578,997187,077

7643,882,642

525,6753,356,967

0

$

$

0

$

Total State SEEK * 3,766,186$

Per Pupil

580

$ 3,98140330

820265

15,500

7454,756

0

$

$

5,335$

Base Prorated Adjustment 0

Adjusted State Portion 3,356,967$4,756$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 409,219$580$

3,766,186

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 170 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

749.977

749.977

172,951,228230,609

Base Year Levied Equivalent Rate

Maximum Tier I Rate

103.8

$$

Growth 0.000

45.2417.771

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

155526

Prior Year Home & Hospital98.7

2.738-2.968Current Year Second Month Growth %6Limited English Proficiency

331,718$Transportation (Unprorated)91-92 State Per Pupil Funding 2,586.00$

Levied Equivalent Rate 98.7

SEEK INPUTS:

District: 593 Williamstown Independent - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $74,998.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 86,476 $ 207,140$ 86,476 $ 0$ 0$ 86,476 $ 207,140$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 207,140$ 0

$ 207,140$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,985,658249,472

10,626

0

SEEK State Amount $

Exceptional Child 421,349

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 518,854Less Capital Outlay 74,998

Negative Payment 0

3,075,546Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

74,9983,706,529$

423,406

$ 2,985,658249,47210,626

421,349207,577

2,2933,876,975

518,8543,358,121

0

$

$

0

$

Total State SEEK * 3,781,527$

Per Pupil

565

$ 3,98133314

562277

35,169

6924,478

0

$

$

5,042$

Base Prorated Adjustment 0

Adjusted State Portion 3,358,121$4,478$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 423,406$565$

3,781,527

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 171 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,168.398

1,168.398

251,304,547215,085

Base Year Levied Equivalent Rate

Maximum Tier I Rate

48.9

$$

Growth 0.000

48.11,046.739

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

6121844

Prior Year Home & Hospital45.0

25.653-4.189Current Year Second Month Growth %0Limited English Proficiency

1,010,471$Transportation (Unprorated)91-92 State Per Pupil Funding 3,301.00$

Levied Equivalent Rate 45.0

SEEK INPUTS:

District: 595 Wolfe County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $116,840.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 125,652 $ 331,776$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 331,776$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,651,392625,060

99,559

0

SEEK State Amount $

Exceptional Child 1,628,110

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 753,914Less Capital Outlay 116,840

Negative Payment 0

6,133,367Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

116,8407,429,234$

663,551

$ 4,651,392625,06099,559

1,628,110632,316

07,636,437

753,9146,882,523

0

$

$

0

$

Total State SEEK * 7,546,074$

Per Pupil

568

$ 3,98153585

1,393541

06,536

6455,891

0

$

$

6,458$

Base Prorated Adjustment 0

Adjusted State Portion 6,882,523$5,891$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 663,551$568$

7,546,074

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 172 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,661.768

3,661.768

2,691,155,520734,933

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.8

$$

Growth 0.000

45.21,766.578

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)

49200162

Prior Year Home & Hospital72.3

11.300-1.591Current Year Second Month Growth %201Limited English Proficiency

2,225,323$Transportation (Unprorated)91-92 State Per Pupil Funding 2,166.00$

Levied Equivalent Rate 72.3

SEEK INPUTS:

District: 601 Woodford County - School Year: 2017 - 2018 Date Generated: March 1, 2018 12:51:49 PM

2017 - 2018 Final

* CAPITAL OUTLAY in the amount of $366,177.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,345,578 $ 88,004$ 1,345,578 $ 0$ 0$ 0 $ 0$ 0 $ 88,004

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 88,004$ 0

$ 0$ 88,004$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,577,4981,054,912

43,855

0

SEEK State Amount $

Exceptional Child 1,544,747

Limited English Proficiency 76,817Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 8,073,467Less Capital Outlay 366,177

Negative Payment 0

8,856,195Base Prorated Adjustment 0

Adjustment (Early Grad) ** -1,990

SEEK CALCULATION: Total

Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

366,17710,428,497$

179,772

$ 14,577,4981,054,912

43,8551,544,7471,392,530

76,81718,690,359

8,073,46710,616,892

0

$

$

0

$

Total State SEEK * 10,794,674$

Per Pupil

49

$ 3,98128812

42238021

5,1042,205

2,899

0

$

$

2,948$

Base Prorated Adjustment 0

Adjusted State Portion 10,616,892$2,899$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 179,772$49$

10,794,674

0

January Growth ** 04% Adjusted Assessment ** 0

-1,990Adjustments (Early Grad) ** -1

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 173 of 173Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION