SEEK Calculations KENTUCKY DEPARTMENT OF


Sep 28, 2017 - Support Education Excellence in Kentucky. SEEK Calculations ...... 61.9. SEEK INPUTS: District: 025 Bath County - School Year: 2017 - 2018.

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 001 Adair County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:05 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

781,836,720

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

338,687

Growth

$

2,916.00

Prior Year AADA Plus Growth

$

1,560,265

2,308.436 0.000

At Risk

Maximum Tier I Rate

46.1

Levied Equivalent Rate

64.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

64.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

64.1

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

431

995,966

Guaranteed Base *

$

At Risk

9,189,884 995,966

34

79,463

Exceptional Child

1,567,519

1,667.865

1,567,519

Home & Hospital

79,463

Transportation

417

963,439

3

6,879

Limited English Proficiency

179

Calculated Base Funding

63

Less 30 Cent Local Effort Calculated State Portion

$

5,546

$

4,530

$

12,803,150

$

10,457,640

1,016

2,345,510

Limited English Proficiency

6,879

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

390,918

$

512,834

$

0

$

512,834

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,530

$

Total State Funds

1,140,572

0

0

494

$

0

1,140,572

Less 30 Cent Local Effort

2,345,510

Less Capital Outlay

230,844

Base Prorated Adjustment SEEK State Amount

0 $

9,263,357

0 0 0

0 $

5,024

0 $

11,598,212 0

$

Less Capital Outlay Net General Fund SEEK

10,457,640

494

Unallocated Amount

* CAPITAL OUTLAY in the amount of $230,844.00 is included in the total guaranteed base.

9,189,884

679

18

Adjusted State

$

Total

Exceptional Child

20.475

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

72

High (Speech: Weight 0.24)

$

Total

2,308.436

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

11,598,212 230,844

$

11,367,368 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 1 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 005 Allen County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:05 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

996,409,756

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

371,984

Growth

$

2,754.00

Prior Year AADA Plus Growth

$

1,722,205

2,678.634 0.000

At Risk

Maximum Tier I Rate

46.1

Levied Equivalent Rate

57.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

57.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

57.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

393

1,052,237

Guaranteed Base *

$

10,663,642

At Risk

1,052,237

4

9,951

Exceptional Child

2,076,569

1,762.098

2,076,569

Home & Hospital

9,951

Transportation

397

1,063,434

Limited English Proficiency

7,644

3

7,644

Limited English Proficiency

263

Calculated Base Funding

59

Less 30 Cent Local Effort Calculated State Portion

$

5,553

$

4,437

$

14,873,477

$

11,884,248

1,116

2,989,229

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

498,205

$

550,480

$

0

$

550,480

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

Equalized Facility Funding

$

498,205

$

550,480

$

0

$

550,480

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,437

$

1,222,988

0

0

457

$

0

2,989,229

Less Capital Outlay

267,863

Base Prorated Adjustment SEEK State Amount

0 $

10,552,951

0 0 0 $

4,893

0 $

13,107,236 0

$

Less Capital Outlay Net General Fund SEEK

1,222,988

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

11,884,248

457

Unallocated Amount

* CAPITAL OUTLAY in the amount of $267,863.00 is included in the total guaranteed base.

10,663,642

775

20

Adjusted State

$

Total

Exceptional Child

2.564

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

85

High (Speech: Weight 0.24)

$

Total

2,678.634

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

13,107,236 267,863

$

12,839,373 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 2 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 006 Anchorage Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:05 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

471,951,617

Per Pupil Assessment

$

1,381,187

91-92 State Per Pupil Funding

$

1,857.00

Transportation (Unprorated)

$

0

Maximum Tier I Rate

40.0

Prior Year End of Year AADA

341.700

Growth

0.000

Prior Year AADA Plus Growth At Risk

Guaranteed Base *

Per Pupil $

At Risk

3,981

Total $

29

1,360,308 9,926

1

493

Exceptional Child

201,877

16.622

201,877

Home & Hospital

493

Transportation

0

0

10

Limited English Proficiency

3

1,147

Base Year Levied Equivalent Rate

111.2

Moderate (Moderate: Weight 1.17)

21

Calculated Base Funding

Current year Levied Equivalent Rate

111.8

11

Less 30 Cent Local Effort

Current Year Second Month Growth %

0.000

Local

Prorated Adjustment

State

0.127 3

Calculated State Portion

$

4,606

$

4,144 $

462

$

1,573,751

Limited English Proficiency

476,600

Prior Year Adjustment

0

1,415,855

Adjustment (Early Grad) **

0

157,896

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

462

$

157,896

Less 30 Cent Local Effort

State Tier I

0

0

Less Capital Outlay

FSPK

$

235,976

$

0

$

0

$

0

State Tier I Prorated Adjustment

0

0

Base Prorated Adjustment

Original Growth

$

0

$

0

$

0

$

0

Adjusted Tier I

0

SEEK State Amount

Equalized Growth

$

0

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

0

$

1,395

Total State Funds

34,170 0 $

600,326

0 0 0 $

1,857

0 $

634,496 0

$

Less Capital Outlay Net General Fund SEEK

1,415,855

476,600

Unallocated Amount

* CAPITAL OUTLAY in the amount of $34,170.00 is included in the total guaranteed base.

1,147

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

9,926

591

Low (Severe: Weight 2.35)

NICKELS CALCULATION:

At Risk

1,360,308

Exceptional Child

Prior Year December 1 Child Count

Limited English Proficiency

$

Home & Hospital

111.2

High (Speech: Weight 0.24)

Guaranteed Base *

Total

341.700

Levied Equivalent Rate

Prior Year Home & Hospital

SEEK STATE CALCULATION:

634,496 34,170

$

600,326 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 3 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 011 Anderson County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:05 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,748,038,220

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

527,227

Growth

$

2,366.00

Prior Year AADA Plus Growth

$

1,610,143

3,315.533 0.000

At Risk

Maximum Tier I Rate

45.2

Levied Equivalent Rate

63.8

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

63.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

66.4

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

278

922,548

Guaranteed Base *

$

At Risk

13,199,137 922,548

7

24,582

Exceptional Child

1,960,483

1,544.918

1,960,483

Home & Hospital

24,582

Transportation

300

994,238

Limited English Proficiency

12,230

4

12,230

Limited English Proficiency

257

Calculated Base Funding

143

Less 30 Cent Local Effort Calculated State Portion

$

5,162

$

3,580

$

17,113,218

$

11,869,103

1,582

5,244,115

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

874,019

$

424,012

$

0

$

424,012

State Tier I Prorated Adjustment

Original Growth

$

874,019

$

424,012

$

0

$

424,012

Adjusted Tier I

Equalized Growth

$

874,019

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,580

$

Total State Funds

868,704

0

0

262

$

0

868,704

Less 30 Cent Local Effort

5,244,115

Less Capital Outlay

331,553

Base Prorated Adjustment SEEK State Amount

0 $

10,543,312

0 0 0

0 $

3,842

0 $

12,737,807 0

$

Less Capital Outlay Net General Fund SEEK

11,869,103

262

Unallocated Amount

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

13,199,137

591

32

Adjusted State

$

Total

Exceptional Child

6.334

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

67

High (Speech: Weight 0.24)

$

Total

3,315.533

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

12,737,807 331,553

$

12,406,254 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 4 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 012 Ashland Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:05 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,054,040,357

Prior Year End of Year AADA

Per Pupil Assessment

$

374,169

Growth

91-92 State Per Pupil Funding

$

2,448.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

865,937

At Risk

2,817.016 0.000

Guaranteed Base *

2,881,527

1,882.064

Home & Hospital

29,973

190

534,702

1

1,529

Base Year Levied Equivalent Rate

79.1

Moderate (Moderate: Weight 1.17)

280

Calculated Base Funding

143

Less 30 Cent Local Effort

Prorated Adjustment

State

7.723 4

Calculated State Portion

$

5,604

$

4,481

$

15,786,147

$

12,624,026

1,123

3,162,121

1,529

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

527,020

$

575,842

$

0

$

575,842

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

527,020

$

575,842

$

0

$

575,842

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,481

$

1,262,315

0

0

448

$

0

3,162,121

Less Capital Outlay

281,702

Base Prorated Adjustment SEEK State Amount

0 $

11,807,622

0 0 0 $

4,929

0 $

13,886,341 0

$

Less Capital Outlay Net General Fund SEEK

1,262,315

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

12,624,026

448

Unallocated Amount

* CAPITAL OUTLAY in the amount of $281,702.00 is included in the total guaranteed base.

Limited English Proficiency

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,123,875

Exceptional Child

Limited English Proficiency

Local

At Risk

29,973

Transportation

Limited English Proficiency

11,214,541

2,881,527

154

High (Speech: Weight 0.24)

$

11

Low (Severe: Weight 2.35)

Prior Year Home & Hospital

1,123,875

Guaranteed Base *

1,023

Prior Year December 1 Child Count

NICKELS CALCULATION:

399

11,214,541

Total

Exceptional Child

78.6

78.6

$

SEEK STATE CALCULATION:

Home & Hospital

46.0

0.000

3,981

Total

2,817.016

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

13,886,341 281,702

$

13,604,639 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 5 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 013 Augusta Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:05 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

56,234,996

Prior Year End of Year AADA

Per Pupil Assessment

$

218,791

Growth

91-92 State Per Pupil Funding

$

3,051.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

72,655

257.026 0.000

At Risk

Maximum Tier I Rate

45.7

Levied Equivalent Rate

88.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

90.9

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

88.9

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

421

108,301

Guaranteed Base *

$

1,023,221

At Risk

108,301

37

9,446

Exceptional Child

223,254

181.363

223,254

Home & Hospital

9,446

Transportation

175

44,863

0

0

Limited English Proficiency

31

Calculated Base Funding

14

Less 30 Cent Local Effort Calculated State Portion

$

5,482

$

4,826

$

1,409,085

$

1,240,380

656

168,705

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

28,117

$

72,508

$

0

$

72,508

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,826

$

Total State Funds

155,306

0

0

604

$

0

155,306

Less 30 Cent Local Effort

168,705

Less Capital Outlay

25,703

Base Prorated Adjustment SEEK State Amount

0 $

1,169,814

0 0 0

0 $

5,430

0 $

1,395,686 0

$

Less Capital Outlay Net General Fund SEEK

1,240,380

604

Unallocated Amount

* CAPITAL OUTLAY in the amount of $25,703.00 is included in the total guaranteed base.

1,023,221

869

0

Adjusted State

$

Total

Exceptional Child

2.434

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

7

High (Speech: Weight 0.24)

$

Total

257.026

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

1,395,686 25,703

$

1,369,983 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 6 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 015 Ballard County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:05 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

605,549,508

Prior Year End of Year AADA

Per Pupil Assessment

$

535,925

Growth

91-92 State Per Pupil Funding

$

2,687.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

727,732

At Risk

1,129.915 0.000

Maximum Tier I Rate

45.9

Levied Equivalent Rate

62.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

72.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

62.1

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

368

416,155

Guaranteed Base *

$

4,498,192

At Risk

416,155

8

9,159

Exceptional Child

804,958

696.902

804,958

Home & Hospital

9,159

Transportation

398

449,363

Limited English Proficiency

0

382

Limited English Proficiency

106

Calculated Base Funding

32

Less 30 Cent Local Effort Calculated State Portion

$

5,468

$

3,860

$

6,178,209

$

4,361,560

1,608

1,816,649

382

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

302,775

$

139,587

$

0

$

139,587

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

302,775

$

139,587

$

0

$

139,587

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,860

$

305,605

0

0

270

$

0

1,816,649

Less Capital Outlay

112,992

Base Prorated Adjustment SEEK State Amount

0 $

3,799,205

0 0 0 $

4,131

0 $

4,667,165 0

$

Less Capital Outlay Net General Fund SEEK

305,605

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

4,361,560

270

Unallocated Amount

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

4,498,192

712

1

Adjusted State

$

Total

Exceptional Child

2.360

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

30

High (Speech: Weight 0.24)

$

Total

1,129.915

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

4,667,165 112,992

$

4,554,173 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 7 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 016 Barbourville Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

103,555,804

Prior Year End of Year AADA

Per Pupil Assessment

$

170,884

Growth

91-92 State Per Pupil Funding

$

2,260.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

95,760

606.001 0.000

At Risk

Maximum Tier I Rate

44.5

Levied Equivalent Rate

76.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

76.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

83.3

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

248,398

Guaranteed Base *

$

2,412,490

At Risk

248,398

18

10,878

Exceptional Child

248,613

415.972

410

248,613

Home & Hospital

10,878

98

59,130

0

0

Limited English Proficiency

43

Calculated Base Funding

31

Less 30 Cent Local Effort

0

Calculated State Portion

$

4,917

$

4,404

$

2,979,509

$

2,668,842

513

310,667

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

51,778

$

185,471

$

0

$

185,471

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

51,778

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,404

$

Total State Funds

353,683

0

0

584

$

0

353,683

Less 30 Cent Local Effort

310,667

Less Capital Outlay

60,600

Base Prorated Adjustment SEEK State Amount

0 $

2,549,112

0 0 0

0 $

4,988

0 $

3,022,525 0

$

Less Capital Outlay Net General Fund SEEK

2,668,842

584

Unallocated Amount

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

2,412,490

Total

Exceptional Child

2.803

Adjusted State

$

410

Transportation

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

2

Limited English Proficiency

Local

$

Total

606.001

Prior Year December 1 Child Count

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

3,022,525 60,600

$

2,961,925 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 8 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 017 Bardstown Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,255,339,615

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

568,225

Growth

$

2,247.00

Prior Year AADA Plus Growth

$

1,568,705

2,209.230 0.000

At Risk

Guaranteed Base *

Exceptional Child

1,951,725

1,496.436

Home & Hospital

8,624

Transportation

438

968,650

8

18,727

Base Year Levied Equivalent Rate

84.3

Moderate (Moderate: Weight 1.17)

179

Calculated Base Funding

142

Less 30 Cent Local Effort

Local

Prorated Adjustment

State

2.222 49

Calculated State Portion

$

5,720

$

4,015

$

12,636,268

$

8,870,249

1,705

3,766,019

18,727

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

627,670

$

237,244

$

0

$

237,244

State Tier I Prorated Adjustment

Original Growth

$

627,670

$

237,244

$

0

$

237,244

Adjusted Tier I

Equalized Growth

$

627,670

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

4,015

$

Total State Funds

544,604

0

0

247

$

0

544,604

Less 30 Cent Local Effort

3,766,019

Less Capital Outlay

220,923

Base Prorated Adjustment SEEK State Amount

0 $

7,680,676

0 0 0

0 $

4,262

0 $

9,414,853 0

$

Less Capital Outlay Net General Fund SEEK

8,870,249

247

Unallocated Amount

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

Limited English Proficiency

Base Prorated Adjustment

Adjusted State Portion Adjusted State

893,597

8,624

Limited English Proficiency

NICKELS CALCULATION:

At Risk

8,794,945

1,951,725

105

Limited English Proficiency

$

4

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

893,597

Guaranteed Base *

883

Prior Year December 1 Child Count

Prior Year Home & Hospital

404

8,794,945

Total

Exceptional Child

84.3

87.9

$

SEEK STATE CALCULATION:

Home & Hospital

46.5

0.000

3,981

Total

2,209.230

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

9,414,853 220,923

$

9,193,930 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 9 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 021 Barren County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,646,996,347

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

378,338

Growth

$

2,671.00

Prior Year AADA Plus Growth

$

2,022,518

4,353.242 0.000

At Risk

Guaranteed Base *

2,828,739

2,621.809

Home & Hospital

30,505

Transportation

287

1,248,873

Limited English Proficiency

15,669

4

15,669

73.7

Moderate (Moderate: Weight 1.17)

349

Calculated Base Funding

192

Less 30 Cent Local Effort

Prorated Adjustment

State

7.860 41

Calculated State Portion

$

5,288

$

4,153

$

23,019,655

$

18,078,666

1,135

4,940,989

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

823,498

$

880,796

$

0

$

880,796

State Tier I Prorated Adjustment

Original Growth

$

823,498

$

880,796

$

0

$

880,796

Adjusted Tier I

Equalized Growth

$

823,498

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

4,153

$

Total State Funds

1,844,492

0

0

424

$

0

1,844,492

Less 30 Cent Local Effort

4,940,989

Less Capital Outlay

435,324

Base Prorated Adjustment SEEK State Amount

0 $

16,394,469

0 0 0

0 $

4,577

0 $

19,923,158 0

$

Less Capital Outlay Net General Fund SEEK

18,078,666

424

Unallocated Amount

* CAPITAL OUTLAY in the amount of $435,324.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,565,613

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

30,505

Limited English Proficiency

NICKELS CALCULATION:

17,330,256

2,828,739

109

Limited English Proficiency

$

7

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,565,613

Guaranteed Base *

650

Prior Year December 1 Child Count

Prior Year Home & Hospital

360

17,330,256

Total

Exceptional Child

73.7

74.3

$

SEEK STATE CALCULATION:

Home & Hospital

45.5

0.000

3,981

Total

4,353.242

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

19,923,158 435,324

$

19,487,834 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 10 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 025 Bath County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

514,367,628

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

281,605

Growth

$

2,984.00

Prior Year AADA Plus Growth

$

1,161,961

1,826.560 0.000

At Risk

Maximum Tier I Rate

45.9

Levied Equivalent Rate

61.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

61.9

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

62.4

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

464

847,190

Guaranteed Base *

$

At Risk

7,271,535 847,190

21

38,003

Exceptional Child

1,088,565

1,418.722

1,088,565

Home & Hospital

38,003

Transportation

393

717,492

3

4,586

Limited English Proficiency

127

Calculated Base Funding

60

Less 30 Cent Local Effort Calculated State Portion

$

5,457

$

4,612

$

9,967,371

$

8,424,268

845

1,543,103

Limited English Proficiency

4,586

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

257,184

$

457,914

$

0

$

457,914

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

257,184

$

457,914

$

0

$

457,914

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,612

$

1,000,086

0

0

548

$

0

1,543,103

Less Capital Outlay

182,656

Base Prorated Adjustment SEEK State Amount

0 $

7,524,120

0 0 0 $

5,160

0 $

9,424,354 0

$

Less Capital Outlay Net General Fund SEEK

1,000,086

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

8,424,268

548

Unallocated Amount

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

7,271,535

596

12

Adjusted State

$

Total

Exceptional Child

9.792

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

47

High (Speech: Weight 0.24)

$

Total

1,826.560

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

9,424,354 182,656

$

9,241,698 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 11 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 026 Beechwood Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

668,489,047

Prior Year End of Year AADA

Per Pupil Assessment

$

509,593

Growth

91-92 State Per Pupil Funding

$

1,925.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

5,004

1,311.809 0.000

At Risk

Guaranteed Base *

580,231

251.089

Home & Hospital

2,364

Base Year Levied Equivalent Rate

89.6

Moderate (Moderate: Weight 1.17)

68

Calculated Base Funding

31

Less 30 Cent Local Effort

Prorated Adjustment

State

0.609 44

Calculated State Portion

2

3,090

13

16,816

$

4,555

$

3,026

$

5,974,751

$

3,969,284

1,529

2,005,467

16,816

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

334,245

$

179,329

$

0

$

179,329

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

Equalized Facility Funding

$

334,245

$

179,329

$

0

$

179,329

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,026

$

313,038

0

0

239

$

0

2,005,467

Less Capital Outlay

131,181

Base Prorated Adjustment SEEK State Amount

0 $

3,835,013

0 0 0 $

3,264

0 $

4,282,322 0

$

Less Capital Outlay Net General Fund SEEK

313,038

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

3,969,284

239

Unallocated Amount

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

Limited English Proficiency

Base Prorated Adjustment

Adjusted State Portion Adjusted State

149,938

Exceptional Child

Limited English Proficiency

Local

At Risk

2,364

Transportation

Limited English Proficiency

5,222,312

580,231

25

High (Speech: Weight 0.24)

$

2

Low (Severe: Weight 2.35)

Prior Year Home & Hospital

149,938

Guaranteed Base *

442

Prior Year December 1 Child Count

NICKELS CALCULATION:

114

5,222,312

Total

Exceptional Child

89.6

90.3

$

SEEK STATE CALCULATION:

Home & Hospital

43.7

0.000

3,981

Total

1,311.809

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

4,282,322 131,181

$

4,151,141 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 12 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 031 Bell County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

544,693,115

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

227,161

Growth

$

3,144.00

Prior Year AADA Plus Growth

$

1,555,961

2,397.829 0.000

At Risk

Maximum Tier I Rate

46.6

Levied Equivalent Rate

70.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

70.9

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

75.2

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

527

Guaranteed Base *

$

9,545,757

1,264,625

At Risk

1,264,625

49

118,565

Exceptional Child

2,090,105

2,117.767

2,090,105

Home & Hospital

118,565

Transportation

401

960,781

0

0

Limited English Proficiency

285

Calculated Base Funding

103

Less 30 Cent Local Effort Calculated State Portion

$

5,830

$

5,149

$

13,979,833

$

12,345,754

681

1,634,079

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

272,347

$

666,403

$

0

$

666,403

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

272,347

$

666,403

$

0

$

666,403

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,149

$

1,551,985

0

0

647

$

0

1,634,079

Less Capital Outlay

239,783

Base Prorated Adjustment SEEK State Amount

0 $

11,145,190

0 0 0 $

5,796

0 $

13,897,739 0

$

Less Capital Outlay Net General Fund SEEK

1,551,985

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

12,345,754

647

Unallocated Amount

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

9,545,757

872

0

Adjusted State

$

Total

Exceptional Child

30.550

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

71

High (Speech: Weight 0.24)

$

Total

2,397.829

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

13,897,739 239,783

$

13,657,956 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 13 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 032 Bellevue Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

417,871,401

Prior Year End of Year AADA

Per Pupil Assessment

$

648,869

Growth

91-92 State Per Pupil Funding

$

2,297.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

0

644.000 0.000

At Risk

Guaranteed Base *

Per Pupil $

At Risk

3,981

Total $

447

2,563,764 287,811 15,792

Exceptional Child

385,042

481.975

385,042

Home & Hospital

15,792

Transportation

0

0

Low (Severe: Weight 2.35)

12

Limited English Proficiency

4

2,293

Base Year Levied Equivalent Rate

84.3

Moderate (Moderate: Weight 1.17)

52

Calculated Base Funding

32

Less 30 Cent Local Effort

High (Speech: Weight 0.24)

4.069

Limited English Proficiency NICKELS CALCULATION: Local

Prorated Adjustment

State

6

Calculated State Portion

$

5,054

$

3,107

$

3,254,702

$

2,001,088

1,947

1,253,614

2,293

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

208,936

$

43,190

$

0

$

43,190

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,107

$

Total State Funds

83,632

0

0

130

$

0

83,632

Less 30 Cent Local Effort

1,253,614

Less Capital Outlay

64,400

Base Prorated Adjustment SEEK State Amount

0 $

1,936,688

0 0 0

0 $

3,237

0 $

2,084,720 0

$

Less Capital Outlay Net General Fund SEEK

2,001,088

130

Unallocated Amount

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

Limited English Proficiency

Base Prorated Adjustment

Adjusted State Portion Adjusted State

287,811

25

Prior Year December 1 Child Count

Prior Year Home & Hospital

At Risk

598

84.3

85.4

2,563,764

Exceptional Child

44.7

0.000

$

Home & Hospital

Levied Equivalent Rate

Current Year Second Month Growth %

Guaranteed Base *

Total

644.000

Maximum Tier I Rate

Current year Levied Equivalent Rate

SEEK STATE CALCULATION:

2,084,720 64,400

$

2,020,320 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 14 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 034 Berea Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

242,903,021

Prior Year End of Year AADA

Per Pupil Assessment

$

245,748

Growth

91-92 State Per Pupil Funding

$

2,850.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

369,857

At Risk

Maximum Tier I Rate

46.1

988.423 0.000

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

107.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

108.2

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

417

411,989

Guaranteed Base *

$

3,934,912

At Risk

411,989

17

16,611

Exceptional Child

994,334

689.926

994,334

Home & Hospital

16,611

231

228,381

Limited English Proficiency

5

4,968

Limited English Proficiency

126

Calculated Base Funding

25

Less 30 Cent Local Effort Calculated State Portion

$

5,657

$

4,919

$

5,591,195

$

4,862,486

737

728,709

4,968

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

121,452

$

265,516

$

0

$

265,516

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

121,452

$

265,516

$

0

$

265,516

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,919

$

590,017

0

0

597

$

0

728,709

Less Capital Outlay

98,842

Base Prorated Adjustment SEEK State Amount

0 $

4,535,263

0 0 0 $

5,516

0 $

5,452,503 0

$

Less Capital Outlay Net General Fund SEEK

590,017

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

4,862,486

597

Unallocated Amount

* CAPITAL OUTLAY in the amount of $98,842.00 is included in the total guaranteed base.

3,934,912

1,006

13

Adjusted State

$

Total

Exceptional Child

4.280

Limited English Proficiency

3,981

SEEK STATE CALCULATION:

Home & Hospital

41

Prior Year Home & Hospital

State

At Risk

Transportation

107.7

Local

$

Total

988.423

Prior Year December 1 Child Count

Levied Equivalent Rate

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

5,452,503 98,842

$

5,353,661 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 15 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 035 Boone County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

13,981,439,561

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

745,815

Growth

$

1,970.00

Prior Year AADA Plus Growth

$

11,996,715

18,746.515 0.000

45.5

Levied Equivalent Rate

76.0

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

79.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

76.0

Current Year Second Month Growth %

0.000

Local

236

74,629,876 4,418,694

Guaranteed Base *

$

At Risk

74,629,876 4,418,694

4

75,582

Exceptional Child

11,497,407

7,399.638

613

11,497,407

Home & Hospital

75,582

Transportation

395

7,407,781

21

398,610

444

High (Speech: Weight 0.24)

Limited English Proficiency

1,455

Calculated Base Funding

593

Less 30 Cent Local Effort

19.475

Limited English Proficiency

1,043

Prorated Adjustment

$

Total

Exceptional Child

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

Prior Year December 1 Child Count

NICKELS CALCULATION:

$

Total

18,746.515

At Risk

Maximum Tier I Rate

Guaranteed Base *

Per Pupil

Calculated State Portion

5,250

$

3,013

$

98,427,950

$

56,483,631

2,237

41,944,319

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

6,990,720

$

348,541

$

0

$

348,541

State Tier I Prorated Adjustment

Original Growth

$

6,990,720

$

348,541

$

0

$

348,541

Adjusted Tier I

Equalized Growth

$

6,990,720

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,013

$

Total State Funds

733,839

0

0

39

$

0

733,839

Less 30 Cent Local Effort

41,944,319

Less Capital Outlay

1,874,652

Base Prorated Adjustment SEEK State Amount

0 $

47,201,198

0 0 0

0 $

3,052

0 $

57,217,470 0

$

Less Capital Outlay Net General Fund SEEK

56,483,631

39

Unallocated Amount

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

398,610

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

$

Limited English Proficiency

57,217,470 1,874,652

$

55,342,818 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 16 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 041 Bourbon County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,199,975,527

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

487,267

Growth

$

2,652.00

Prior Year AADA Plus Growth

$

1,171,253

2,462.666 0.000

At Risk

Maximum Tier I Rate

45.5

Levied Equivalent Rate

66.4

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

66.4

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

68.5

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

370

910,711

Guaranteed Base *

$

At Risk

9,803,873 910,711

27

65,841

Exceptional Child

1,542,279

1,525.096

1,542,279

Home & Hospital

65,841

Transportation

294

723,230

Limited English Proficiency

44,715

18

44,715

Limited English Proficiency

178

Calculated Base Funding

110

Less 30 Cent Local Effort Calculated State Portion

$

5,316

$

3,854

$

13,090,649

$

9,490,722

1,462

3,599,927

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

599,988

$

364,146

$

0

$

364,146

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,854

$

Total State Funds

767,018

0

0

311

$

0

767,018

Less 30 Cent Local Effort

3,599,927

Less Capital Outlay

246,267

Base Prorated Adjustment SEEK State Amount

0 $

8,521,225

0 0 0

0 $

4,165

0 $

10,257,740 0

$

Less Capital Outlay Net General Fund SEEK

9,490,722

311

Unallocated Amount

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

9,803,873

626

117

Adjusted State

$

Total

Exceptional Child

16.965

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

65

High (Speech: Weight 0.24)

$

Total

2,462.666

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,257,740 246,267

$

10,011,473 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 17 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 042 Bowling Green Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,562,234,010

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

409,816

Growth

$

2,477.00

Prior Year AADA Plus Growth

$

1,914,491

3,812.034 0.000

At Risk

Guaranteed Base *

2,538,007

2,350.224

Home & Hospital

23,445

Transportation

310

1,182,168

Limited English Proficiency

50

189,559

90.1

Moderate (Moderate: Weight 1.17)

285

Calculated Base Funding

92

Less 30 Cent Local Effort

Prorated Adjustment

State

6.041 496

Calculated State Portion

$

5,381

$

4,151

$

20,512,322

$

15,825,620

1,229

4,686,702

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

781,117

$

711,294

$

0

$

711,294

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

781,117

$

0

$

0

$

0

Equalized Facility Funding

$

0

$

711,294

$

0

$

711,294

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,151

$

1,518,803

0

0

398

$

0

4,686,702

Less Capital Outlay

381,203

Base Prorated Adjustment SEEK State Amount

0 $

14,262,249

0 0 0 $

4,550

0 $

17,344,423 0

$

Less Capital Outlay Net General Fund SEEK

1,518,803

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

15,825,620

398

Unallocated Amount

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

189,559

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,403,436

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

23,445

Limited English Proficiency

NICKELS CALCULATION:

15,175,707

2,538,007

120

Limited English Proficiency

$

6

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,403,436

Guaranteed Base *

666

Prior Year December 1 Child Count

Prior Year Home & Hospital

368

15,175,707

Total

Exceptional Child

90.1

92.1

$

SEEK STATE CALCULATION:

Home & Hospital

45.7

0.000

3,981

Total

3,812.034

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

17,344,423 381,203

$

16,963,220 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 18 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 045 Boyd County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:06 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,502,392,202

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

545,226

Growth

$

2,588.00

Prior Year AADA Plus Growth

$

1,402,047

2,755.542 0.000

At Risk

Guaranteed Base *

2,790,681

1,758.180

Home & Hospital

21,357

314

865,742

1

3,822

Base Year Levied Equivalent Rate

76.1

Moderate (Moderate: Weight 1.17)

250

Calculated Base Funding

155

Less 30 Cent Local Effort

Prorated Adjustment

State

5.503 10

Calculated State Portion

$

5,698

$

4,062

$

15,701,312

$

11,194,135

1,636

4,507,177

3,822

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

751,196

$

327,599

$

0

$

327,599

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

751,196

$

327,599

$

0

$

327,599

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,062

$

739,634

0

0

268

$

0

4,507,177

Less Capital Outlay

275,554

Base Prorated Adjustment SEEK State Amount

0 $

10,052,839

0 0 0 $

4,331

0 $

11,933,769 0

$

Less Capital Outlay Net General Fund SEEK

739,634

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

11,194,135

268

Unallocated Amount

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

Limited English Proficiency

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,049,897

Exceptional Child

Limited English Proficiency

Local

At Risk

21,357

Transportation

Limited English Proficiency

10,969,813

2,790,681

158

High (Speech: Weight 0.24)

$

8

Low (Severe: Weight 2.35)

Prior Year Home & Hospital

1,049,897

Guaranteed Base *

1,013

Prior Year December 1 Child Count

NICKELS CALCULATION:

381

10,969,813

Total

Exceptional Child

76.1

80.5

$

SEEK STATE CALCULATION:

Home & Hospital

46.3

0.000

3,981

Total

2,755.542

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

11,933,769 275,554

$

11,658,215 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 19 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 051 Boyle County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,222,386,495

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

512,256

Growth

$

2,601.00

Prior Year AADA Plus Growth

$

1,343,222

2,386.279 0.000

At Risk

Maximum Tier I Rate

46.4

Levied Equivalent Rate

74.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

74.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

76.9

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

712,454

Guaranteed Base *

$

At Risk

9,499,777 712,454

7

16,114

Exceptional Child

2,676,347

1,193.091

1,122

2,676,347

Home & Hospital

16,114

348

829,418

2

4,968

Limited English Proficiency

395

Calculated Base Funding

102

Less 30 Cent Local Effort

13

Calculated State Portion

$

5,758

$

4,221

$

13,739,078

$

10,071,919

1,537

3,667,159

Limited English Proficiency

4,968

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

611,193

$

323,035

$

0

$

323,035

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

611,193

$

80,759

$

0

$

80,759

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,221

$

739,249

0

0

310

$

0

3,667,159

Less Capital Outlay

238,628

Base Prorated Adjustment SEEK State Amount

0 $

9,003,873

0 0 0 $

4,531

0 $

10,811,168 0

$

Less Capital Outlay Net General Fund SEEK

739,249

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

10,071,919

310

Unallocated Amount

* CAPITAL OUTLAY in the amount of $238,628.00 is included in the total guaranteed base.

9,499,777

Total

Exceptional Child

4.152

Adjusted State

$

299

Transportation

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

79

Limited English Proficiency

Local

$

Total

2,386.279

Prior Year December 1 Child Count

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

10,811,168 238,628

$

10,572,540 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 20 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 055 Bracken County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

495,391,033

Prior Year End of Year AADA

Per Pupil Assessment

$

444,470

Growth

91-92 State Per Pupil Funding

$

2,709.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

920,823

At Risk

1,114.565 0.000

Maximum Tier I Rate

46.4

Levied Equivalent Rate

46.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

56.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

46.7

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

369

411,647

Guaranteed Base *

$

4,437,083

At Risk

411,647

15

17,204

Exceptional Child

865,549

689.352

865,549

Home & Hospital

17,204

Transportation

510

568,594

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Limited English Proficiency

112

Calculated Base Funding

27

Less 30 Cent Local Effort Calculated State Portion

$

5,652

$

4,319

$

6,300,077

$

4,813,904

1,333

1,486,173

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

247,696

$

188,657

$

0

$

188,657

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

Equalized Facility Funding

$

247,696

$

188,657

$

0

$

188,657

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,319

$

431,418

0

0

387

$

0

1,486,173

Less Capital Outlay

111,457

Base Prorated Adjustment SEEK State Amount

0 $

4,133,853

0 0 0 $

4,706

0 $

5,245,322 0

$

Less Capital Outlay Net General Fund SEEK

431,418

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

4,813,904

387

Unallocated Amount

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

4,437,083

777

0

Adjusted State

$

Total

Exceptional Child

4.433

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

34

High (Speech: Weight 0.24)

$

Total

1,114.565

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

5,245,322 111,457

$

5,133,865 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 21 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 061 Breathitt County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

415,072,977

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

242,652

Growth

$

3,136.00

Prior Year AADA Plus Growth

$

1,270,098

1,710.570 0.000

At Risk

Maximum Tier I Rate

46.9

Levied Equivalent Rate

55.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

55.9

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

62.5

Current Year Second Month Growth %

0.000

490

Local

Prorated Adjustment

State

838,290

$

At Risk

6,809,779 838,290

44,965

Exceptional Child

1,689,735

1,403.818

1,689,735

Home & Hospital

44,965

Transportation

458

784,265

1

1,529

Limited English Proficiency

164

Calculated Base Funding

78

Less 30 Cent Local Effort Calculated State Portion

$

5,945

$

5,217

$

State Tier I

FSPK

$

207,536

$

462,152

$

0

$

462,152

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

207,536

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

10,168,563

$

8,923,344

728

Base Prorated Adjustment

Adjusted State Portion

$

Hold Harmless

1,245,219

0

0

-11

-19,484

5,205

$

Total State Funds

1,102,889

0

0

645

$

0

1,102,889

Limited English Proficiency

1,529

Hold Harmless

0

Prior Year Adjustment

-19,484

Adjustment (Early Grad) **

0

January Growth **

0

4% Adjusted Assessment **

0

Negative Payment

0

Less 30 Cent Local Effort

1,245,219

Less Capital Outlay

171,057

Base Prorated Adjustment SEEK State Amount

0 $

7,948,538

0 0 0

0 $

5,850

0 $

10,006,749 0

$

Less Capital Outlay Net General Fund SEEK

8,903,860

645

Unallocated Amount

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

Guaranteed Base *

26

4

Adjusted State

6,809,779

988

Prior Year Adjustment NICKELS CALCULATION:

$

Total

Exceptional Child

11.586

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

91

High (Speech: Weight 0.24)

$

Total

1,710.570

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,006,749 171,057

$

9,835,692 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 22 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 065 Breckinridge County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,191,751,528

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

488,317

Growth

$

2,741.00

Prior Year AADA Plus Growth

$

1,654,519

2,440.526 0.000

At Risk

Maximum Tier I Rate

46.0

Levied Equivalent Rate

62.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

63.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

62.9

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

372

907,750

Guaranteed Base *

$

At Risk

9,715,734 907,750

7

16,615

Exceptional Child

1,650,642

1,520.138

1,650,642

Home & Hospital

16,615

Transportation

419

1,021,639

Limited English Proficiency

2

5,350

Limited English Proficiency

200

Calculated Base Funding

77

Less 30 Cent Local Effort Calculated State Portion

$

5,457

$

3,992

$

13,317,730

$

9,742,475

1,465

3,575,255

5,350

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

595,876

$

359,590

$

0

$

359,590

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

595,876

$

89,898

$

0

$

89,898

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,992

$

787,548

0

0

323

$

0

3,575,255

Less Capital Outlay

244,053

Base Prorated Adjustment SEEK State Amount

0 $

8,476,783

0 0 0 $

4,315

0 $

10,530,023 0

$

Less Capital Outlay Net General Fund SEEK

787,548

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

9,742,475

323

Unallocated Amount

* CAPITAL OUTLAY in the amount of $244,053.00 is included in the total guaranteed base.

9,715,734

676

14

Adjusted State

$

Total

Exceptional Child

4.281

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

69

High (Speech: Weight 0.24)

$

Total

2,440.526

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,530,023 244,053

$

10,285,970 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 23 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 071 Bullitt County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

6,447,981,356

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

542,544

Growth

$

2,570.00

Prior Year AADA Plus Growth

$

6,794,875

11,884.723 0.000

Guaranteed Base *

At Risk

3,421,968

39,629

Exceptional Child

8,003,402

5,730.500

Home & Hospital

39,629

Transportation

353

4,195,727

Limited English Proficiency

38,600

3

38,600

Limited English Proficiency

Base Year Levied Equivalent Rate

72.0

Moderate (Moderate: Weight 1.17)

888

Calculated Base Funding

366

Less 30 Cent Local Effort

High (Speech: Weight 0.24) Prior Year Home & Hospital

10.211

Limited English Proficiency

Prorated Adjustment

47,313,082

8,003,402

376

State

$

3

Low (Severe: Weight 2.35)

Local

3,421,968

Guaranteed Base *

673

Prior Year December 1 Child Count

NICKELS CALCULATION:

288

47,313,082

Total

Exceptional Child

72.0

74.4

$

SEEK STATE CALCULATION:

Home & Hospital

45.6

0.000

3,981

Total

11,884.723

At Risk

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

101

Calculated State Portion

5,302

$

3,674

$

63,012,408

$

43,668,464

1,628

19,343,944

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

3,223,991

$

1,428,878

$

0

$

1,428,878

State Tier I Prorated Adjustment

Original Growth

$

3,223,991

$

1,428,878

$

0

$

1,428,878

Adjusted Tier I

Equalized Growth

$

3,223,991

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,674

$

Total State Funds

3,022,359

0

0

254

$

0

3,022,359

Less 30 Cent Local Effort

19,343,944

Less Capital Outlay

1,188,472

Base Prorated Adjustment SEEK State Amount

0 $

38,284,265

0 0 0

0 $

3,929

0 $

46,690,823 0

$

Less Capital Outlay Net General Fund SEEK

43,668,464

254

Unallocated Amount

* CAPITAL OUTLAY in the amount of $1,188,472.00 is included in the total guaranteed base.

0

Base Prorated Adjustment

Adjusted State Portion Adjusted State

$

Hold Harmless

46,690,823 1,188,472

$

45,502,351 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 24 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 072 Burgin Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

255,671,317

Prior Year End of Year AADA

Per Pupil Assessment

$

566,865

Growth

91-92 State Per Pupil Funding

$

2,552.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

158,288

At Risk

451.027 0.000

Maximum Tier I Rate

45.0

Levied Equivalent Rate

69.8

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

69.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

71.7

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

288

129,989

Guaranteed Base *

$

1,795,538

At Risk

129,989

5

2,480

Exceptional Child

272,062

217.683

272,062

Home & Hospital

2,480

Transportation

217

97,740

0

0

Limited English Proficiency

35

Calculated Base Funding

26

Less 30 Cent Local Effort Calculated State Portion

$

5,095

$

3,394

$

2,297,809

$

1,530,795

1,701

767,014

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

127,836

$

48,741

$

0

$

48,741

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

127,836

$

48,741

$

0

$

48,741

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,394

$

97,648

0

0

217

$

0

767,014

Less Capital Outlay

45,103

Base Prorated Adjustment SEEK State Amount

0 $

1,387,952

0 0 0 $

3,611

0 $

1,628,443 0

$

Less Capital Outlay Net General Fund SEEK

97,648

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

1,530,795

217

Unallocated Amount

* CAPITAL OUTLAY in the amount of $45,103.00 is included in the total guaranteed base.

1,795,538

603

0

Adjusted State

$

Total

Exceptional Child

0.639

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

9

High (Speech: Weight 0.24)

$

Total

451.027

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

1,628,443 45,103

$

1,583,340 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 25 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 075 Butler County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

516,627,539

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

260,063

Growth

$

2,779.00

Prior Year AADA Plus Growth

$

1,394,563

1,986.548 0.000

At Risk

Maximum Tier I Rate

46.1

Levied Equivalent Rate

53.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

53.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

53.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

400

794,134

Guaranteed Base *

$

At Risk

7,908,448 794,134

13

25,254

Exceptional Child

1,304,972

1,329.874

1,304,972

Home & Hospital

25,254

Transportation

433

861,120

Limited English Proficiency

34,778

18

34,778

Limited English Proficiency

160

Calculated Base Funding

155

Less 30 Cent Local Effort Calculated State Portion

$

5,501

$

4,721

$

10,928,706

$

9,378,823

780

1,549,883

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

258,314

$

519,420

$

0

$

519,420

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,721

$

Total State Funds

1,148,272

0

0

578

$

0

1,148,272

Less 30 Cent Local Effort

1,549,883

Less Capital Outlay

198,655

Base Prorated Adjustment SEEK State Amount

0 $

8,319,048

0 0 0

0 $

5,299

0 $

10,527,095 0

$

Less Capital Outlay Net General Fund SEEK

9,378,823

578

Unallocated Amount

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

7,908,448

657

91

Adjusted State

$

Total

Exceptional Child

6.507

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

44

High (Speech: Weight 0.24)

$

Total

1,986.548

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,527,095 198,655

$

10,328,440 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 26 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 081 Caldwell County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

633,394,448

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

363,124

Growth

$

2,845.00

Prior Year AADA Plus Growth

$

1,149,422

1,744.294 0.000

At Risk

Maximum Tier I Rate

45.5

Levied Equivalent Rate

55.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

55.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

60.7

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

370

645,635

Guaranteed Base *

$

6,944,034

At Risk

645,635

10

18,299

Exceptional Child

819,210

1,081.194

819,210

Home & Hospital

18,299

Transportation

407

709,750

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Limited English Proficiency

110

Calculated Base Funding

47

Less 30 Cent Local Effort Calculated State Portion

$

5,238

$

4,149

$

9,136,928

$

7,236,745

1,089

1,900,183

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

316,697

$

366,194

$

0

$

366,194

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

316,697

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,149

$

Total State Funds

770,304

0

0

442

$

0

770,304

Less 30 Cent Local Effort

1,900,183

Less Capital Outlay

174,429

Base Prorated Adjustment SEEK State Amount

0 $

6,352,566

0 0 0

0 $

4,590

0 $

8,007,049 0

$

Less Capital Outlay Net General Fund SEEK

7,236,745

442

Unallocated Amount

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

6,944,034

470

0

Adjusted State

$

Total

Exceptional Child

4.715

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

28

High (Speech: Weight 0.24)

$

Total

1,744.294

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

8,007,049 174,429

$

7,832,620 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 27 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 085 Calloway County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,897,556,349

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

699,779

Growth

$

2,645.00

Prior Year AADA Plus Growth

$

1,616,480

2,711.649 0.000

At Risk

Maximum Tier I Rate

45.7

Levied Equivalent Rate

51.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

51.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

52.2

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

350

950,119

Guaranteed Base *

$

At Risk

10,795,075 950,119

8

20,340

Exceptional Child

1,777,954

1,591.090

1,777,954

Home & Hospital

20,340

Transportation

368

998,151

Limited English Proficiency

21,402

8

21,402

Limited English Proficiency

209

Calculated Base Funding

137

Less 30 Cent Local Effort Calculated State Portion

$

5,371

$

3,271

$

14,563,041

$

8,870,372

2,099

5,692,669

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

948,778

$

112,832

$

0

$

112,832

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,271

$

Total State Funds

242,031

0

0

89

$

0

242,031

Less 30 Cent Local Effort

5,692,669

Less Capital Outlay

271,165

Base Prorated Adjustment SEEK State Amount

0 $

7,601,056

0 0 0

0 $

3,360

0 $

9,112,403 0

$

Less Capital Outlay Net General Fund SEEK

8,870,372

89

Unallocated Amount

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

10,795,075

656

56

Adjusted State

$

Total

Exceptional Child

5.241

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

72

High (Speech: Weight 0.24)

$

Total

2,711.649

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

9,112,403 271,165

$

8,841,238 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 28 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 091 Campbell County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

3,785,061,417

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

849,301

Growth

$

2,252.00

Prior Year AADA Plus Growth

$

3,012,390

4,456.680 0.000

At Risk

Guaranteed Base *

3,451,726

2,031.056

Home & Hospital

35,891

Transportation

417

1,860,103

Limited English Proficiency

16,816

4

16,816

68.8

Moderate (Moderate: Weight 1.17)

496

Calculated Base Funding

147

Less 30 Cent Local Effort

Prorated Adjustment

State

9.248 44

Calculated State Portion

$

5,457

$

2,909

$

24,319,424

$

12,964,240

2,548

11,355,184

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

1,212,845

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

35,891

Limited English Proficiency

NICKELS CALCULATION:

$

2,909

$

12,964,240

Less 30 Cent Local Effort

State Tier I

0

0

Less Capital Outlay

FSPK

$

1,892,531

$

0

$

0

$

0

State Tier I Prorated Adjustment

0

0

Base Prorated Adjustment

Original Growth

$

1,892,531

$

0

$

0

$

0

Adjusted Tier I

0

SEEK State Amount

Equalized Growth

$

0

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

0

$

0

Total State Funds

445,668 0 $

10,658,469

0 0 0 $

2,909

0 $

12,964,240 0

$

Less Capital Outlay Net General Fund SEEK

11,355,184

0

Unallocated Amount

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

17,742,043

3,451,726

107

Limited English Proficiency

$

8

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,212,845

Guaranteed Base *

775

Prior Year December 1 Child Count

Prior Year Home & Hospital

272

17,742,043

Total

Exceptional Child

68.5

68.5

$

SEEK STATE CALCULATION:

Home & Hospital

45.1

0.000

3,981

Total

4,456.680

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

12,964,240 445,668

$

12,518,572 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 29 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 092 Campbellsville Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

447,701,892

Prior Year End of Year AADA

Per Pupil Assessment

$

447,491

Growth

91-92 State Per Pupil Funding

$

2,704.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

559,033

At Risk

1,000.471 0.000

Maximum Tier I Rate

46.1

Levied Equivalent Rate

74.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

74.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

78.0

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

486

485,999

Guaranteed Base *

$

3,982,875

At Risk

485,999

8

7,964

Exceptional Child

761,924

813.865

761,924

Home & Hospital

7,964

Transportation

345

345,194

Limited English Proficiency

3,822

4

3,822

Limited English Proficiency

105

Calculated Base Funding

31

Less 30 Cent Local Effort Calculated State Portion

$

5,585

$

4,243

$

5,587,778

$

4,244,672

1,342

1,343,106

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

223,851

$

167,833

$

0

$

167,833

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

223,851

$

41,958

$

0

$

41,958

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,243

$

372,892

0

0

373

$

0

1,343,106

Less Capital Outlay

100,047

Base Prorated Adjustment SEEK State Amount

0 $

3,799,431

0 0 0 $

4,615

0 $

4,617,564 0

$

Less Capital Outlay Net General Fund SEEK

372,892

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

4,244,672

373

Unallocated Amount

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

3,982,875

762

10

Adjusted State

$

Total

Exceptional Child

2.052

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

26

High (Speech: Weight 0.24)

$

Total

1,000.471

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

4,617,564 100,047

$

4,517,517 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 30 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 095 Carlisle County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

285,114,125

Prior Year End of Year AADA

Per Pupil Assessment

$

435,870

Growth

91-92 State Per Pupil Funding

$

2,879.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

427,817

At Risk

654.127 0.000

Guaranteed Base *

451,963

376.942

Home & Hospital

14,204

Transportation

404

264,170

Limited English Proficiency

1

764

66.5

Moderate (Moderate: Weight 1.17)

61

Calculated Base Funding

19

Less 30 Cent Local Effort

Prorated Adjustment

State

3.660 2

Calculated State Portion

$

5,443

$

4,135

$

3,560,272

$

2,704,930

1,308

855,342

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

142,557

$

113,534

$

0

$

113,534

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

142,557

$

113,534

$

0

$

113,534

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,135

$

247,641

0

0

379

$

0

855,342

Less Capital Outlay

65,413

Base Prorated Adjustment SEEK State Amount

0 $

2,375,347

0 0 0 $

4,514

0 $

2,952,571 0

$

Less Capital Outlay Net General Fund SEEK

247,641

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

2,704,930

379

Unallocated Amount

* CAPITAL OUTLAY in the amount of $65,413.00 is included in the total guaranteed base.

764

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

225,091

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

14,204

Limited English Proficiency

NICKELS CALCULATION:

2,604,080

451,963

16

Limited English Proficiency

$

22

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

225,091

Guaranteed Base *

691

Prior Year December 1 Child Count

Prior Year Home & Hospital

344

2,604,080

Total

Exceptional Child

62.3

62.3

$

SEEK STATE CALCULATION:

Home & Hospital

45.9

0.000

3,981

Total

654.127

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

2,952,571 65,413

$

2,887,158 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 31 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 101 Carroll County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:07 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

779,810,258

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

454,582

Growth

$

2,535.00

Prior Year AADA Plus Growth

$

1,099,016

Maximum Tier I Rate

45.8

Levied Equivalent Rate

87.5

Base Year Levied Equivalent Rate

104.6

Current year Levied Equivalent Rate

87.5

Current Year Second Month Growth %

0.000

1,715.446 0.000

At Risk

High (Speech: Weight 0.24) Prior Year Home & Hospital

NICKELS CALCULATION: Local

Prorated Adjustment

State

446

764,921

Guaranteed Base *

$

6,829,191

At Risk

764,921

4

7,475

Exceptional Child

946,642

1,280.953

946,642

Home & Hospital

7,475

Transportation

396

678,625

Limited English Proficiency

21

35,925

Limited English Proficiency

116

Calculated Base Funding

63

Less 30 Cent Local Effort Calculated State Portion

$

5,400

$

4,036

$

9,262,779

$

6,923,348

1,364

2,339,431

35,925

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

389,905

$

281,692

$

0

$

281,692

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,036

$

Total State Funds

609,220

0

0

355

$

0

609,220

Less 30 Cent Local Effort

2,339,431

Less Capital Outlay

171,545

Base Prorated Adjustment SEEK State Amount

0 $

6,073,178

0 0 0

0 $

4,391

0 $

7,532,568 0

$

Less Capital Outlay Net General Fund SEEK

6,923,348

355

Unallocated Amount

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

6,829,191

552

94

Adjusted State

$

Total

Exceptional Child

1.926

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

37

Moderate (Moderate: Weight 1.17)

$

Total

1,715.446

Prior Year December 1 Child Count Low (Severe: Weight 2.35)

Guaranteed Base *

Per Pupil

7,532,568 171,545

$

7,361,023 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 32 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 105 Carter County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,056,760,860

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

266,077

Growth

$

3,143.00

Prior Year AADA Plus Growth

$

2,628,412

3,971.638 0.000

At Risk

Guaranteed Base *

3,040,966

2,756.523

Home & Hospital

68,236

Transportation

409

1,623,003

Limited English Proficiency

2

7,644

61.5

Moderate (Moderate: Weight 1.17)

381

Calculated Base Funding

170

Less 30 Cent Local Effort

Prorated Adjustment

State

17.582 20

Calculated State Portion

$

5,589

$

4,791

$

22,196,998

$

19,026,715

798

3,170,283

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

528,380

$

1,026,516

$

0

$

1,026,516

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

528,380

$

1,026,516

$

0

$

1,026,516

Adjusted Tier I

$

Hold Harmless

Total State SEEK *

4,791

$

Total State Funds

2,297,675

0

0

579

$

0

2,297,675

Less 30 Cent Local Effort

3,170,283

Less Capital Outlay

397,164

Base Prorated Adjustment SEEK State Amount

0 $

17,006,548

0 0 0

0 $

5,369

0 $

21,324,390 0

$

Less Capital Outlay Net General Fund SEEK

19,026,715

579

Unallocated Amount

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

7,644

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,646,058

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

68,236

Limited English Proficiency

NICKELS CALCULATION:

15,811,091

3,040,966

118

Limited English Proficiency

$

17

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,646,058

Guaranteed Base *

766

Prior Year December 1 Child Count

Prior Year Home & Hospital

414

15,811,091

Total

Exceptional Child

58.4

58.4

$

SEEK STATE CALCULATION:

Home & Hospital

46.2

0.000

3,981

Total

3,971.638

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

21,324,390 397,164

$

20,927,226 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 33 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 111 Casey County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

673,652,139

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

323,012

Growth

$

2,960.00

Prior Year AADA Plus Growth

$

1,484,819

2,085.530 0.000

At Risk

Maximum Tier I Rate

46.3

Levied Equivalent Rate

59.5

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

59.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

59.5

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

455

949,840

Guaranteed Base *

$

At Risk

8,302,495 949,840

42

87,629

Exceptional Child

1,449,641

1,590.622

1,449,641

Home & Hospital

87,629

Transportation

440

916,852

Limited English Proficiency

21,402

10

21,402

Limited English Proficiency

231

Calculated Base Funding

68

Less 30 Cent Local Effort Calculated State Portion

$

5,623

$

4,654

$

11,727,859

$

9,706,903

969

2,020,956

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

336,826

$

479,659

$

0

$

479,659

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,654

$

Total State Funds

1,083,511

0

0

520

$

0

1,083,511

Less 30 Cent Local Effort

2,020,956

Less Capital Outlay

208,553

Base Prorated Adjustment SEEK State Amount

0 $

8,581,498

0 0 0

0 $

5,174

0 $

10,790,414 0

$

Less Capital Outlay Net General Fund SEEK

9,706,903

520

Unallocated Amount

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

8,302,495

695

56

Adjusted State

$

Total

Exceptional Child

22.579

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

33

High (Speech: Weight 0.24)

$

Total

2,085.530

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,790,414 208,553

$

10,581,861 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 34 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 113 Caverna Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

362,873,148

Prior Year End of Year AADA

Per Pupil Assessment

$

618,579

Growth

91-92 State Per Pupil Funding

$

2,841.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

416,749

At Risk

586.624 0.000

Guaranteed Base *

498,819

517.481

Home & Hospital

10,203

Transportation

439

257,336

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

72.3

Moderate (Moderate: Weight 1.17)

62

Calculated Base Funding

24

Less 30 Cent Local Effort

Prorated Adjustment

State

2.629 0

Calculated State Portion

$

5,814

$

3,958

$

3,410,722

$

2,322,103

1,856

1,088,619

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

State Tier I

FSPK

$

181,437

$

48,227

$

0

$

48,227

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,958

$

Total State Funds

112,453

0

0

192

$

0

112,453

Less 30 Cent Local Effort

1,088,619

Less Capital Outlay

58,662

Base Prorated Adjustment SEEK State Amount

0 $

2,006,105

0 0 0

0 $

4,150

0 $

2,434,556 0

$

Less Capital Outlay Net General Fund SEEK

2,322,103

192

Unallocated Amount

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

309,014

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

10,203

Limited English Proficiency

NICKELS CALCULATION:

2,335,350

498,819

20

Limited English Proficiency

$

17

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

309,014

Guaranteed Base *

850

Prior Year December 1 Child Count

Prior Year Home & Hospital

527

2,335,350

Total

Exceptional Child

72.3

76.6

$

SEEK STATE CALCULATION:

Home & Hospital

46.7

0.000

3,981

Total

586.624

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

2,434,556 58,662

$

2,375,894 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 35 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 115 Christian County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

3,974,203,626

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

511,355

Growth

$

2,681.00

Prior Year AADA Plus Growth

$

5,145,616

7,771.907 0.000

At Risk

Guaranteed Base *

4,972,428

5,739.820

Home & Hospital

249,777

Transportation

409

3,177,336

Limited English Proficiency

10

75,671

53.7

Moderate (Moderate: Weight 1.17)

519

Calculated Base Funding

334

Less 30 Cent Local Effort

Prorated Adjustment

State

64.359 198

Calculated State Portion

$

5,513

$

3,978

$

42,842,708

$

30,920,097

1,534

11,922,611

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

1,987,102

$

1,055,600

$

0

$

1,055,600

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,978

$

Total State Funds

2,331,931

0

0

300

$

0

2,331,931

Less 30 Cent Local Effort

11,922,611

Less Capital Outlay

777,191

Base Prorated Adjustment SEEK State Amount

0 $

26,965,570

0 0 0

0 $

4,278

0 $

33,252,028 0

$

Less Capital Outlay Net General Fund SEEK

30,920,097

300

Unallocated Amount

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

75,671

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

3,427,534

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

249,777

Limited English Proficiency

NICKELS CALCULATION:

30,939,962

4,972,428

239

Limited English Proficiency

$

32

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

3,427,534

Guaranteed Base *

640

Prior Year December 1 Child Count

Prior Year Home & Hospital

441

30,939,962

Total

Exceptional Child

52.7

52.7

$

SEEK STATE CALCULATION:

Home & Hospital

46.0

0.000

3,981

Total

7,771.907

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

33,252,028 777,191

$

32,474,837 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 36 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 121 Clark County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

2,989,355,600

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

623,220

Growth

$

2,447.00

Prior Year AADA Plus Growth

$

2,491,905

4,796.630 0.000

At Risk

Guaranteed Base *

3,539,507

3,099.069

Home & Hospital

108,125

Transportation

321

1,538,712

Limited English Proficiency

6

27,899

67.4

Moderate (Moderate: Weight 1.17)

407

Calculated Base Funding

144

Less 30 Cent Local Effort

Prorated Adjustment

State

27.860 73

Calculated State Portion

$

5,454

$

3,584

$

26,160,236

$

17,192,169

1,870

8,968,067

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

1,494,678

$

383,203

$

0

$

383,203

Original Growth

$

1,494,678

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

383,203

$

0

$

383,203

Adjusted Tier I

$

Hold Harmless

Total State SEEK *

3,584

$

Total State Funds

829,920

0

0

173

$

0

829,920

Less 30 Cent Local Effort

8,968,067

Less Capital Outlay

479,663

Base Prorated Adjustment SEEK State Amount

0 $

15,173,794

0 0 0

0 $

3,757

0 $

18,022,089 0

$

Less Capital Outlay Net General Fund SEEK

17,192,169

173

Unallocated Amount

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

27,899

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,850,609

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

108,125

Limited English Proficiency

NICKELS CALCULATION:

19,095,384

3,539,507

161

Limited English Proficiency

$

23

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,850,609

Guaranteed Base *

738

Prior Year December 1 Child Count

Prior Year Home & Hospital

386

19,095,384

Total

Exceptional Child

67.4

67.8

$

SEEK STATE CALCULATION:

Home & Hospital

45.8

0.000

3,981

Total

4,796.630

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

18,022,089 479,663

$

17,542,426 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 37 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 125 Clay County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

546,086,187

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

197,703

Growth

$

3,200.00

Prior Year AADA Plus Growth

$

1,883,417

2,762.150 0.000

At Risk

Maximum Tier I Rate

46.8

Levied Equivalent Rate

76.5

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

76.5

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

78.5

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

519

1,434,001

Guaranteed Base *

$

10,996,119

At Risk

1,434,001

25

69,513

Exceptional Child

2,565,755

2,401.408

2,565,755

Home & Hospital

69,513

Transportation

421

1,162,980

Limited English Proficiency

1

3,822

Limited English Proficiency

345

Calculated Base Funding

230

Less 30 Cent Local Effort Calculated State Portion

$

5,877

$

5,284

$

16,232,190

$

14,593,931

593

1,638,259

3,822

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

273,043

$

808,339

$

0

$

808,339

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

273,043

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,284

$

Total State Funds

1,900,827

0

0

688

$

0

1,900,827

Less 30 Cent Local Effort

1,638,259

Less Capital Outlay

276,215

Base Prorated Adjustment SEEK State Amount

0 $

13,154,736

0 0 0

0 $

5,972

0 $

16,494,758 0

$

Less Capital Outlay Net General Fund SEEK

14,593,931

688

Unallocated Amount

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

10,996,119

929

10

Adjusted State

$

Total

Exceptional Child

17.911

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

79

High (Speech: Weight 0.24)

$

Total

2,762.150

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

16,494,758 276,215

$

16,218,543 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 38 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 131 Clinton County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

505,221,924

Prior Year End of Year AADA

Per Pupil Assessment

$

322,804

Growth

91-92 State Per Pupil Funding

$

3,141.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

819,190

At Risk

1,565.106 0.000

Maximum Tier I Rate

46.2

Levied Equivalent Rate

57.0

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

57.0

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

57.0

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

472

738,450

Guaranteed Base *

$

At Risk

6,230,687 738,450

33

51,707

Exceptional Child

1,298,602

1,236.624

1,298,602

Home & Hospital

51,707

Transportation

323

505,837

Limited English Proficiency

15,669

10

15,669

Limited English Proficiency

155

Calculated Base Funding

65

Less 30 Cent Local Effort Calculated State Portion

$

5,649

$

4,680

$

8,840,952

$

7,325,286

968

1,515,666

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

252,611

$

360,128

$

0

$

360,128

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,680

$

Total State Funds

807,046

0

0

516

$

0

807,046

Less 30 Cent Local Effort

1,515,666

Less Capital Outlay

156,511

Base Prorated Adjustment SEEK State Amount

0 $

6,662,938

0 0 0

0 $

5,196

0 $

8,132,332 0

$

Less Capital Outlay Net General Fund SEEK

7,325,286

516

Unallocated Amount

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

6,230,687

830

41

Adjusted State

$

Total

Exceptional Child

13.323

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

55

High (Speech: Weight 0.24)

$

Total

1,565.106

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

8,132,332 156,511

$

7,975,821 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 39 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 132 Cloverport Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

42,053,224

Prior Year End of Year AADA

Per Pupil Assessment

$

116,196

Growth

91-92 State Per Pupil Funding

$

3,197.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

191,157

At Risk

361.915 0.000

Maximum Tier I Rate

45.6

Levied Equivalent Rate

73.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

73.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

78.2

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

434

157,048

Guaranteed Base *

$

1,440,784

At Risk

157,048

55

20,057

Exceptional Child

190,889

262.996

190,889

Home & Hospital

20,057

Transportation

326

118,036

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Limited English Proficiency

22

Calculated Base Funding

24

Less 30 Cent Local Effort Calculated State Portion

$

5,324

$

4,975

$

1,926,814

$

1,800,654

349

126,160

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

21,027

$

120,663

$

0

$

120,663

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,975

$

Total State Funds

255,472

0

0

706

$

0

255,472

Less 30 Cent Local Effort

126,160

Less Capital Outlay

36,192

Base Prorated Adjustment SEEK State Amount

0 $

1,646,426

0 0 0

0 $

5,681

0 $

2,056,126 0

$

Less Capital Outlay Net General Fund SEEK

1,800,654

706

Unallocated Amount

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

1,440,784

527

0

Adjusted State

$

Total

Exceptional Child

5.168

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

7

High (Speech: Weight 0.24)

$

Total

361.915

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

2,056,126 36,192

$

2,019,934 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 40 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 133 Corbin Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

555,852,123

Prior Year End of Year AADA

Per Pupil Assessment

$

206,034

Growth

91-92 State Per Pupil Funding

$

2,547.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

978,152

At Risk

2,697.869 0.000

Maximum Tier I Rate

45.0

Levied Equivalent Rate

73.3

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

73.3

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

74.4

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

378

1,019,595

Guaranteed Base *

$

10,740,216

At Risk

1,019,595

52

140,100

Exceptional Child

1,215,917

1,707.436

1,215,917

Home & Hospital

140,100

Transportation

224

603,993

3

7,261

Limited English Proficiency

119

Calculated Base Funding

105

Less 30 Cent Local Effort Calculated State Portion

$

5,088

$

4,470

$

13,727,082

$

12,059,526

618

1,667,556

Limited English Proficiency

7,261

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

277,926

$

778,290

$

0

$

778,290

State Tier I Prorated Adjustment

Original Growth

$

277,926

$

778,290

$

0

$

778,290

Adjusted Tier I

Equalized Growth

$

277,926

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

4,470

$

Total State Funds

1,558,609

0

0

578

$

0

1,558,609

Less 30 Cent Local Effort

1,667,556

Less Capital Outlay

269,787

Base Prorated Adjustment SEEK State Amount

0 $

11,185,746

0 0 0

0 $

5,048

0 $

13,618,135 0

$

Less Capital Outlay Net General Fund SEEK

12,059,526

578

Unallocated Amount

* CAPITAL OUTLAY in the amount of $269,787.00 is included in the total guaranteed base.

10,740,216

451

19

Adjusted State

$

Total

Exceptional Child

36.099

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

60

High (Speech: Weight 0.24)

$

Total

2,697.869

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

13,618,135 269,787

$

13,348,348 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 41 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 134 Covington Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,655,447,648

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

481,907

Growth

$

2,843.00

Prior Year AADA Plus Growth

$

1,294,593

Maximum Tier I Rate

46.2

3,435.199 0.000

At Risk

Guaranteed Base *

1,966,896

Exceptional Child

2,984,715

3,293.806

Home & Hospital

41,635

Transportation

233

799,391

Limited English Proficiency

38

129,558

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Moderate (Moderate: Weight 1.17)

405

Calculated Base Funding

Current year Levied Equivalent Rate

105.8

141

Less 30 Cent Local Effort

Current Year Second Month Growth %

0.000

10.728 339

Calculated State Portion

$

5,705

$

4,259

$

19,597,722

$

14,631,379

1,446

4,966,343

129,558

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

827,724

$

517,157

$

0

$

517,157

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,259

$

Total State Funds

1,158,972

0

0

337

$

0

1,158,972

Less 30 Cent Local Effort

4,966,343

Less Capital Outlay

343,520

Base Prorated Adjustment SEEK State Amount

0 $

13,488,468

0 0 0

0 $

4,597

0 $

15,790,351 0

$

Less Capital Outlay Net General Fund SEEK

14,631,379

337

Unallocated Amount

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

At Risk

41,635

105.3

Adjusted State

13,675,527

2,984,715

Base Year Levied Equivalent Rate

Prorated Adjustment

$

12

Limited English Proficiency

State

1,966,896

Guaranteed Base *

869

103

Local

573

13,675,527

Total

Exceptional Child

Low (Severe: Weight 2.35)

NICKELS CALCULATION:

$

SEEK STATE CALCULATION:

Home & Hospital

Prior Year December 1 Child Count

Limited English Proficiency

3,981

Total

3,435.199

105.3

High (Speech: Weight 0.24)

$

At Risk

Levied Equivalent Rate

Prior Year Home & Hospital

Per Pupil

15,790,351 343,520

$

15,446,831 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 42 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 135 Crittenden County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

484,115,234

Prior Year End of Year AADA

Per Pupil Assessment

$

411,876

Growth

91-92 State Per Pupil Funding

$

2,762.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

880,690

At Risk

1,175.390 0.000

Guaranteed Base *

721,516

656.344

Home & Hospital

11,422

Transportation

463

543,812

Limited English Proficiency

2

1,911

59.6

Moderate (Moderate: Weight 1.17)

98

Calculated Base Funding

62

Less 30 Cent Local Effort

Prorated Adjustment

State

2.943 5

Calculated State Portion

$

5,402

$

4,167

$

6,349,825

$

4,897,479

1,236

1,452,346

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

242,058

$

218,108

$

0

$

218,108

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,167

$

Total State Funds

475,401

0

0

404

$

0

475,401

Less 30 Cent Local Effort

1,452,346

Less Capital Outlay

117,539

Base Prorated Adjustment SEEK State Amount

0 $

4,236,128

0 0 0

0 $

4,571

0 $

5,372,880 0

$

Less Capital Outlay Net General Fund SEEK

4,897,479

404

Unallocated Amount

* CAPITAL OUTLAY in the amount of $117,539.00 is included in the total guaranteed base.

1,911

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

391,936

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

11,422

Limited English Proficiency

NICKELS CALCULATION:

4,679,228

721,516

22

Limited English Proficiency

$

10

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

391,936

Guaranteed Base *

614

Prior Year December 1 Child Count

Prior Year Home & Hospital

333

4,679,228

Total

Exceptional Child

56.6

56.6

$

SEEK STATE CALCULATION:

Home & Hospital

45.9

0.000

3,981

Total

1,175.390

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

5,372,880 117,539

$

5,255,341 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 43 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 141 Cumberland County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

372,337,276

Prior Year End of Year AADA

Per Pupil Assessment

$

445,180

Growth

91-92 State Per Pupil Funding

$

2,929.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

672,410

At Risk

836.375 0.000

Guaranteed Base *

546,074

664.659

Home & Hospital

18,182

Transportation

496

415,202

Limited English Proficiency

0

382

57.4

Moderate (Moderate: Weight 1.17)

58

Calculated Base Funding

44

Less 30 Cent Local Effort

Prorated Adjustment

State

4.685 1

Calculated State Portion

$

5,627

$

4,292

$

4,706,350

$

3,589,338

1,336

1,117,012

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

186,169

$

141,272

$

0

$

141,272

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

186,169

$

141,272

$

0

$

141,272

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,292

$

321,224

0

0

384

$

0

1,117,012

Less Capital Outlay

83,638

Base Prorated Adjustment SEEK State Amount

0 $

3,090,498

0 0 0 $

4,676

0 $

3,910,562 0

$

Less Capital Outlay Net General Fund SEEK

321,224

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

3,589,338

384

Unallocated Amount

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

382

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

396,901

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

18,182

Limited English Proficiency

NICKELS CALCULATION:

3,329,609

546,074

25

Limited English Proficiency

$

22

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

396,901

Guaranteed Base *

653

Prior Year December 1 Child Count

Prior Year Home & Hospital

475

3,329,609

Total

Exceptional Child

57.4

58.3

$

SEEK STATE CALCULATION:

Home & Hospital

46.4

0.000

3,981

Total

836.375

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

3,910,562 83,638

$

3,826,924 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 44 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 143 Danville Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:08 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

935,346,750

Prior Year End of Year AADA

Per Pupil Assessment

$

559,966

Growth

91-92 State Per Pupil Funding

$

2,497.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

444,257

At Risk

1,670.363 0.000

Maximum Tier I Rate

45.6

Levied Equivalent Rate

99.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

99.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

106.2

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

414

691,728

Guaranteed Base *

$

At Risk

6,649,715 691,728

4

6,276

Exceptional Child

1,441,202

1,158.382

1,441,202

Home & Hospital

6,276

Transportation

164

274,322

18

29,428

Limited English Proficiency

185

Calculated Base Funding

68

Less 30 Cent Local Effort Calculated State Portion

$

5,444

$

3,764

$

9,092,671

$

6,286,631

1,680

2,806,040

Limited English Proficiency

29,428

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

467,673

$

186,274

$

0

$

186,274

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

467,673

$

46,568

$

0

$

46,568

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,764

$

395,761

0

0

237

$

0

2,806,040

Less Capital Outlay

167,036

Base Prorated Adjustment SEEK State Amount

0 $

5,845,273

0 0 0 $

4,001

0 $

6,682,392 0

$

Less Capital Outlay Net General Fund SEEK

395,761

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

6,286,631

237

Unallocated Amount

* CAPITAL OUTLAY in the amount of $167,036.00 is included in the total guaranteed base.

6,649,715

863

77

Adjusted State

$

Total

Exceptional Child

1.617

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

55

High (Speech: Weight 0.24)

$

Total

1,670.363

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

6,682,392 167,036

$

6,515,356 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 45 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 145 Daviess County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

5,641,981,308

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

553,703

Growth

$

2,391.00

Prior Year AADA Plus Growth

$

6,070,642

10,189.543 0.000

Guaranteed Base *

At Risk

3,068,085

260,955

Exceptional Child

6,586,684

5,137.880

Home & Hospital

260,955

Transportation

368

3,748,525

Limited English Proficiency

167,393

16

167,393

Limited English Proficiency

Base Year Levied Equivalent Rate

70.4

Moderate (Moderate: Weight 1.17)

808

Calculated Base Funding

458

Less 30 Cent Local Effort

High (Speech: Weight 0.24) Prior Year Home & Hospital

67.239

Limited English Proficiency

Prorated Adjustment

40,564,571

6,586,684

255

State

$

26

Low (Severe: Weight 2.35)

Local

3,068,085

Guaranteed Base *

646

Prior Year December 1 Child Count

NICKELS CALCULATION:

301

40,564,571

Total

Exceptional Child

70.4

75.8

$

SEEK STATE CALCULATION:

Home & Hospital

45.7

0.000

3,981

Total

10,189.543

At Risk

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

438

Calculated State Portion

5,338

$

3,677

$

54,396,213

$

37,470,269

1,661

16,925,944

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

2,820,991

$

1,168,215

$

0

$

1,168,215

Original Growth

$

2,820,991

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

2,820,991

$

0

$

0

$

0

Equalized Facility Funding

$

0

$

1,168,215

$

0

$

1,168,215

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,677

$

2,491,444

0

0

245

$

0

16,925,944

Less Capital Outlay

1,018,954

Base Prorated Adjustment SEEK State Amount

0 $

32,702,790

0 0 0 $

3,922

0 $

39,961,713 0

$

Less Capital Outlay Net General Fund SEEK

2,491,444

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

37,470,269

245

Unallocated Amount

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

0

Base Prorated Adjustment

Adjusted State Portion Adjusted State

$

Hold Harmless

39,961,713 1,018,954

$

38,942,759 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 46 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 146 Dawson Springs Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

73,560,828

Prior Year End of Year AADA

Per Pupil Assessment

$

121,569

Growth

91-92 State Per Pupil Funding

$

2,790.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

249,442

At Risk

605.095 0.000

Guaranteed Base *

467,131

436.532

Home & Hospital

1,735

Transportation

255

154,026

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

87.6

Moderate (Moderate: Weight 1.17)

62

Calculated Base Funding

30

Less 30 Cent Local Effort

Prorated Adjustment

State

0.447 0

Calculated State Portion

$

5,441

$

5,077

$

3,292,450

$

3,071,768

365

220,682

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

State Tier I

FSPK

$

36,780

$

200,114

$

0

$

200,114

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,077

$

Total State Funds

429,280

0

0

709

$

0

429,280

Less 30 Cent Local Effort

220,682

Less Capital Outlay

60,510

Base Prorated Adjustment SEEK State Amount

0 $

2,857,232

0 0 0

0 $

5,786

0 $

3,501,048 0

$

Less Capital Outlay Net General Fund SEEK

3,071,768

709

Unallocated Amount

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

260,675

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

1,735

Limited English Proficiency

NICKELS CALCULATION:

2,408,883

467,131

16

Limited English Proficiency

$

3

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

260,675

Guaranteed Base *

772

Prior Year December 1 Child Count

Prior Year Home & Hospital

431

2,408,883

Total

Exceptional Child

83.1

83.1

$

SEEK STATE CALCULATION:

Home & Hospital

45.7

0.000

3,981

Total

605.095

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

3,501,048 60,510

$

3,440,538 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 47 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 147 Dayton Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

210,497,691

Prior Year End of Year AADA

Per Pupil Assessment

$

252,314

Growth

91-92 State Per Pupil Funding

$

3,056.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

81,200

Maximum Tier I Rate

45.6

834.269 0.000

At Risk

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

104.4

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

109.2

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

513

427,786

Guaranteed Base *

$

3,321,225

At Risk

427,786

1

730

Exceptional Child

770,124

716.379

770,124

Home & Hospital

730

60

50,140

2

1,911

Limited English Proficiency

115

Calculated Base Funding

30

Less 30 Cent Local Effort Calculated State Portion

$

5,480

$

4,723

$

4,571,916

$

3,940,423

757

631,493

Limited English Proficiency

1,911

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

105,249

$

221,367

$

0

$

221,367

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,723

$

Total State Funds

467,957

0

0

561

$

0

467,957

Less 30 Cent Local Effort

631,493

Less Capital Outlay

83,427

Base Prorated Adjustment SEEK State Amount

0 $

3,806,856

0 0 0

0 $

5,284

0 $

4,408,380 0

$

Less Capital Outlay Net General Fund SEEK

3,940,423

561

Unallocated Amount

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

3,321,225

923

5

Adjusted State

$

Total

Exceptional Child

0.188

Limited English Proficiency

3,981

SEEK STATE CALCULATION:

Home & Hospital

22

Prior Year Home & Hospital

State

At Risk

Transportation

104.4

Local

$

Total

834.269

Prior Year December 1 Child Count

Levied Equivalent Rate

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

4,408,380 83,427

$

4,324,953 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 48 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 149 East Bernstadt Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

73,028,045

Prior Year End of Year AADA

Per Pupil Assessment

$

186,327

Growth

91-92 State Per Pupil Funding

$

3,053.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

110,973

At Risk

391.935 0.000

Maximum Tier I Rate

45.5

Levied Equivalent Rate

66.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

66.9

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

72.3

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

393

153,857

Guaranteed Base *

$

1,560,293

At Risk

153,857

3

1,304

Exceptional Child

320,351

257.652

320,351

Home & Hospital

1,304

Transportation

175

68,524

0

0

Limited English Proficiency

50

Calculated Base Funding

23

Less 30 Cent Local Effort Calculated State Portion

$

5,369

$

4,810

$

2,104,329

$

1,885,245

559

219,084

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

36,514

$

116,929

$

0

$

116,929

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

36,514

$

29,232

$

0

$

29,232

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

36,514

$

116,929

$

0

$

116,929

Adjusted Tier I

$

Hold Harmless

4,810

$

245,388

0

0

626

$

0

Total State Funds

219,084

Less Capital Outlay

39,194

Base Prorated Adjustment SEEK State Amount

0 $

1,777,527

0 0 0 $

5,436

0 $

2,130,633 0

$

Less Capital Outlay Net General Fund SEEK

245,388

Less 30 Cent Local Effort

0

January Growth **

Total State SEEK *

1,885,245

626

Unallocated Amount

* CAPITAL OUTLAY in the amount of $39,194.00 is included in the total guaranteed base.

1,560,293

817

0

Adjusted State

$

Total

Exceptional Child

0.336

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

7

High (Speech: Weight 0.24)

$

Total

391.935

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

2,130,633 39,194

$

2,091,439 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 49 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 151 Edmonson County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

668,117,243

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

396,306

Growth

$

2,955.00

Prior Year AADA Plus Growth

$

1,153,953

1,685.864 0.000

At Risk

Maximum Tier I Rate

46.4

Levied Equivalent Rate

52.4

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

52.4

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

52.7

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

378

636,921

Guaranteed Base *

$

At Risk

6,711,425 636,921

15

25,071

Exceptional Child

1,471,298

1,066.601

1,471,298

Home & Hospital

25,071

Transportation

423

712,548

2

3,057

Limited English Proficiency

207

Calculated Base Funding

51

Less 30 Cent Local Effort Calculated State Portion

$

5,671

$

4,482

$

9,560,320

$

7,555,968

1,189

2,004,352

Limited English Proficiency

3,057

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

334,059

$

325,957

$

0

$

325,957

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,482

$

Total State Funds

740,922

0

0

439

$

0

740,922

Less 30 Cent Local Effort

2,004,352

Less Capital Outlay

168,586

Base Prorated Adjustment SEEK State Amount

0 $

6,674,834

0 0 0

0 $

4,921

0 $

8,296,890 0

$

Less Capital Outlay Net General Fund SEEK

7,555,968

439

Unallocated Amount

* CAPITAL OUTLAY in the amount of $168,586.00 is included in the total guaranteed base.

6,711,425

873

8

Adjusted State

$

Total

Exceptional Child

6.460

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

49

High (Speech: Weight 0.24)

$

Total

1,685.864

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

8,296,890 168,586

$

8,128,304 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 50 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 152 Elizabethtown Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

731,656,007

Prior Year End of Year AADA

Per Pupil Assessment

$

338,474

Growth

91-92 State Per Pupil Funding

$

2,565.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

853,165

At Risk

2,161.632 0.000

Maximum Tier I Rate

45.4

Levied Equivalent Rate

87.8

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

87.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

91.3

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

329

710,297

Guaranteed Base *

$

At Risk

8,605,457 710,297

7

16,013

Exceptional Child

1,502,509

1,189.479

1,502,509

Home & Hospital

16,013

Transportation

244

526,816

Limited English Proficiency

22,548

10

22,548

Limited English Proficiency

150

Calculated Base Funding

58

Less 30 Cent Local Effort Calculated State Portion

$

5,266

$

4,251

$

11,383,640

$

9,188,672

1,015

2,194,968

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

365,828

$

480,451

$

0

$

480,451

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

365,828

$

480,451

$

0

$

480,451

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,251

$

997,202

0

0

461

$

0

2,194,968

Less Capital Outlay

216,163

Base Prorated Adjustment SEEK State Amount

0 $

8,445,693

0 0 0 $

4,712

0 $

10,185,874 0

$

Less Capital Outlay Net General Fund SEEK

997,202

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

9,188,672

461

Unallocated Amount

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

8,605,457

695

59

Adjusted State

$

Total

Exceptional Child

4.126

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

80

High (Speech: Weight 0.24)

$

Total

2,161.632

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,185,874 216,163

$

9,969,711 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 51 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 155 Elliott County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

205,023,544

Prior Year End of Year AADA

Per Pupil Assessment

$

214,800

Growth

91-92 State Per Pupil Funding

$

3,329.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

846,398

At Risk

954.484 0.000

Guaranteed Base *

708,220

785.366

Home & Hospital

59,247

Transportation

548

522,637

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

59.8

Moderate (Moderate: Weight 1.17)

89

Calculated Base Funding

43

Less 30 Cent Local Effort

Prorated Adjustment

State

15.266 0

Calculated State Portion

$

5,824

$

5,180

$

5,558,886

$

4,943,815

644

615,071

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

State Tier I

FSPK

$

102,512

$

271,169

$

0

$

271,169

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,180

$

Total State Funds

640,329

0

0

671

$

0

640,329

Less 30 Cent Local Effort

615,071

Less Capital Outlay

95,448

Base Prorated Adjustment SEEK State Amount

0 $

4,325,730

0 0 0

0 $

5,850

0 $

5,584,144 0

$

Less Capital Outlay Net General Fund SEEK

4,943,815

671

Unallocated Amount

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

468,981

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

59,247

Limited English Proficiency

NICKELS CALCULATION:

3,799,801

708,220

27

Limited English Proficiency

$

62

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

468,981

Guaranteed Base *

742

Prior Year December 1 Child Count

Prior Year Home & Hospital

491

3,799,801

Total

Exceptional Child

58.6

58.6

$

SEEK STATE CALCULATION:

Home & Hospital

46.8

0.000

3,981

Total

954.484

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

5,584,144 95,448

$

5,488,696 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 52 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 156 Eminence Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

171,514,499

Prior Year End of Year AADA

Per Pupil Assessment

$

210,067

Growth

91-92 State Per Pupil Funding

$

2,592.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

271,139

At Risk

816.477 0.000

Guaranteed Base *

405,982

488.464

Home & Hospital

2,239

Transportation

205

167,424

Limited English Proficiency

2,675

3

2,675

90.1

Moderate (Moderate: Weight 1.17)

59

Calculated Base Funding

10

Less 30 Cent Local Effort

Prorated Adjustment

State

0.577 7

Calculated State Portion

$

5,047

$

4,416

$

4,120,401

$

3,605,858

630

514,543

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

85,757

$

233,893

$

0

$

233,893

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

85,757

$

233,893

$

0

$

233,893

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,416

$

463,628

0

0

568

$

0

514,543

Less Capital Outlay

81,648

Base Prorated Adjustment SEEK State Amount

0 $

3,356,786

0 0 0 $

4,984

0 $

4,069,486 0

$

Less Capital Outlay Net General Fund SEEK

463,628

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

3,605,858

568

Unallocated Amount

* CAPITAL OUTLAY in the amount of $81,648.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

291,686

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

2,239

Limited English Proficiency

NICKELS CALCULATION:

3,250,395

405,982

13

Limited English Proficiency

$

3

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

291,686

Guaranteed Base *

497

Prior Year December 1 Child Count

Prior Year Home & Hospital

357

3,250,395

Total

Exceptional Child

90.1

90.7

$

SEEK STATE CALCULATION:

Home & Hospital

44.9

0.000

3,981

Total

816.477

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

4,069,486 81,648

$

3,987,838 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 53 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 157 Erlanger-Elsmere Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

973,942,103

Prior Year End of Year AADA

Per Pupil Assessment

$

451,840

Growth

91-92 State Per Pupil Funding

$

2,405.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

129,424

At Risk

2,155.500 0.000

Maximum Tier I Rate

44.8

Levied Equivalent Rate

95.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

95.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

99.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

439

946,433

Guaranteed Base *

$

At Risk

8,581,046 946,433

7

15,105

Exceptional Child

1,264,087

1,584.917

1,264,087

Home & Hospital

15,105

Transportation

37

79,917

Limited English Proficiency

45,861

Limited English Proficiency

21

45,861

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

145

Calculated Base Funding

107

Less 30 Cent Local Effort Calculated State Portion

$

5,072

$

3,716

$

10,932,449

$

8,010,623

1,356

2,921,826

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

486,971

$

356,907

$

0

$

356,907

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,716

$

Total State Funds

696,701

0

0

323

$

0

696,701

Less 30 Cent Local Effort

2,921,826

Less Capital Outlay

215,550

Base Prorated Adjustment SEEK State Amount

0 $

7,715,156

0 0 0

0 $

4,040

0 $

8,707,324 0

$

Less Capital Outlay Net General Fund SEEK

8,010,623

323

Unallocated Amount

* CAPITAL OUTLAY in the amount of $215,550.00 is included in the total guaranteed base.

8,581,046

586

120

Adjusted State

$

Total

Exceptional Child

3.892

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

52

High (Speech: Weight 0.24)

$

Total

2,155.500

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

8,707,324 215,550

$

8,491,774 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 54 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 161 Estill County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

542,870,306

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

263,575

Growth

$

3,041.00

Prior Year AADA Plus Growth

$

1,513,825

2,059.640 0.000

At Risk

Maximum Tier I Rate

46.0

Levied Equivalent Rate

59.8

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

59.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

62.4

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

442

909,764

Guaranteed Base *

$

At Risk

8,199,427 909,764

25

51,450

Exceptional Child

1,167,189

1,523.510

1,167,189

Home & Hospital

51,450

Transportation

454

934,763

0

382

Limited English Proficiency

141

Calculated Base Funding

123

Less 30 Cent Local Effort Calculated State Portion

$

5,468

$

4,678

$

11,262,975

$

9,634,364

791

1,628,611

Limited English Proficiency

382

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

271,435

$

534,914

$

0

$

534,914

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

271,435

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,678

$

Total State Funds

1,178,361

0

0

572

$

0

1,178,361

Less 30 Cent Local Effort

1,628,611

Less Capital Outlay

205,964

Base Prorated Adjustment SEEK State Amount

0 $

8,493,637

0 0 0

0 $

5,250

0 $

10,812,725 0

$

Less Capital Outlay Net General Fund SEEK

9,634,364

572

Unallocated Amount

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

8,199,427

567

1

Adjusted State

$

Total

Exceptional Child

13.257

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

42

High (Speech: Weight 0.24)

$

Total

2,059.640

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,812,725 205,964

$

10,606,761 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 55 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 162 Fairview Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

175,744,176

Prior Year End of Year AADA

Per Pupil Assessment

$

269,263

Growth

91-92 State Per Pupil Funding

$

2,696.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

253,006

At Risk

Maximum Tier I Rate

45.2

Levied Equivalent Rate

94.0

Base Year Levied Equivalent Rate

116.7

Current year Levied Equivalent Rate

94.0

Current Year Second Month Growth %

0.000

652.686 0.000

At Risk

At Risk

288,959

Exceptional Child

344,794

483.897

Home & Hospital

4,203

Transportation

239

156,227

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

19

Less 30 Cent Local Effort

1.083 0

Calculated State Portion

$

5,198

$

4,390

$

3,392,526

$

2,865,293

808

527,233

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

87,872

$

167,654

$

0

$

167,654

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

167,654

$

0

$

167,654

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,390

$

343,407

0

0

526

$

0

527,233

Less Capital Outlay

65,269

Base Prorated Adjustment SEEK State Amount

0 $

2,643,797

0 0 0 $

4,916

0 $

3,208,700 0

$

Less Capital Outlay Net General Fund SEEK

343,407

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

2,865,293

526

Unallocated Amount

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

2,598,343

4,203

Calculated Base Funding

Adjusted State

$

344,794

40

Prorated Adjustment

288,959

Guaranteed Base *

6

Moderate (Moderate: Weight 1.17)

State

443

2,598,343

528

Limited English Proficiency

NICKELS CALCULATION:

$

Total

Exceptional Child

15

High (Speech: Weight 0.24)

3,981

SEEK STATE CALCULATION:

Home & Hospital

Low (Severe: Weight 2.35)

Prior Year Home & Hospital

$

Total

652.686

Prior Year December 1 Child Count

Limited English Proficiency

Local

Guaranteed Base *

Per Pupil

3,208,700 65,269

$

3,143,431 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 56 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 165 Fayette County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

31,398,835,173

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

852,241

Growth

$

2,083.00

Prior Year AADA Plus Growth

$

17,154,240

36,842.681 0.000

At Risk

Guaranteed Base *

At Risk

12,363,747

447,898

Exceptional Child

21,957,524

20,704.591

Home & Hospital

447,898

Transportation

288

10,592,471

Limited English Proficiency

44

1,629,598

Limited English Proficiency

Base Year Levied Equivalent Rate

88.5

Moderate (Moderate: Weight 1.17)

2,278

Calculated Base Funding

988

Less 30 Cent Local Effort

High (Speech: Weight 0.24) Prior Year Home & Hospital

115.408

Limited English Proficiency

Prorated Adjustment

146,670,713

21,957,524

1,112

State

$

12

Low (Severe: Weight 2.35)

Local

12,363,747

Guaranteed Base *

596

Prior Year December 1 Child Count

NICKELS CALCULATION:

336

146,670,713

Total

Exceptional Child

88.2

88.2

$

SEEK STATE CALCULATION:

Home & Hospital

44.6

0.000

3,981

Total

36,842.681

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

4,264

Calculated State Portion

5,256

$

2,700

$

193,661,951

$

99,465,445

2,557

94,196,506

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

$

2,700

$

99,465,445

Less 30 Cent Local Effort

State Tier I

0

0

Less Capital Outlay

FSPK

$ 15,699,418

$

0

$

0

$

0

State Tier I Prorated Adjustment

0

0

Base Prorated Adjustment

Original Growth

$

0

$

0

$

0

$

0

Adjusted Tier I

0

SEEK State Amount

Equalized Growth

$

0

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

0

$

0

Total State Funds

3,684,268 0 $

85,188,706

0 0 0 $

2,700

0 $

99,465,445 0

$

Less Capital Outlay Net General Fund SEEK

94,196,506

0

Unallocated Amount

* CAPITAL OUTLAY in the amount of $3,684,268.00 is included in the total guaranteed base.

1,629,598

Hold Harmless

99,465,445 3,684,268

$

95,781,177 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 57 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 171 Fleming County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

732,961,136

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

354,429

Growth

$

2,803.00

Prior Year AADA Plus Growth

$

1,395,909

2,068.008 0.000

At Risk

Maximum Tier I Rate

46.1

Levied Equivalent Rate

53.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

55.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

53.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

419

865,523

Guaranteed Base *

$

At Risk

8,232,740 865,523

11

23,763

Exceptional Child

1,470,542

1,449.423

1,470,542

Home & Hospital

23,763

Transportation

417

861,952

3

6,115

Limited English Proficiency

174

Calculated Base Funding

74

Less 30 Cent Local Effort Calculated State Portion

$

5,542

$

4,479

$

11,460,635

$

9,261,752

1,063

2,198,883

Limited English Proficiency

6,115

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

366,481

$

443,145

$

0

$

443,145

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

366,481

$

443,145

$

0

$

443,145

Adjusted Tier I

$

Hold Harmless

Total State SEEK *

4,479

$

Total State Funds

984,778

0

0

476

$

0

984,778

Less 30 Cent Local Effort

2,198,883

Less Capital Outlay

206,801

Base Prorated Adjustment SEEK State Amount

0 $

8,192,999

0 0 0

0 $

4,955

0 $

10,246,530 0

$

Less Capital Outlay Net General Fund SEEK

9,261,752

476

Unallocated Amount

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

8,232,740

711

16

Adjusted State

$

Total

Exceptional Child

6.123

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

63

High (Speech: Weight 0.24)

$

Total

2,068.008

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,246,530 206,801

$

10,039,729 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 58 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 175 Floyd County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,894,140,402

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

363,200

Growth

$

2,850.00

Prior Year AADA Plus Growth

$

2,783,571

5,215.148 0.000

At Risk

Guaranteed Base *

6,164,499

4,163.989

Home & Hospital

52,339

330

1,718,811

Limited English Proficiency

0

382

Base Year Levied Equivalent Rate

60.2

Moderate (Moderate: Weight 1.17)

797

Calculated Base Funding

246

Less 30 Cent Local Effort

Prorated Adjustment

State

13.486 1

Calculated State Portion

$

5,980

$

4,890

$

31,184,061

$

25,501,640

1,090

5,682,421

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

947,070

$

1,094,660

$

0

$

1,094,660

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

947,070

$

1,094,660

$

0

$

1,094,660

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,890

$

2,593,499

0

0

497

$

0

5,682,421

Less Capital Outlay

521,515

Base Prorated Adjustment SEEK State Amount

0 $

23,261,314

0 0 0 $

5,387

0 $

28,095,139 0

$

Less Capital Outlay Net General Fund SEEK

2,593,499

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

25,501,640

497

Unallocated Amount

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

382

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

2,486,526

Exceptional Child

Limited English Proficiency

Local

At Risk

52,339

Transportation

Limited English Proficiency

20,761,504

6,164,499

237

High (Speech: Weight 0.24)

$

10

Low (Severe: Weight 2.35)

Prior Year Home & Hospital

2,486,526

Guaranteed Base *

1,182

Prior Year December 1 Child Count

NICKELS CALCULATION:

477

20,761,504

Total

Exceptional Child

60.2

60.5

$

SEEK STATE CALCULATION:

Home & Hospital

46.8

0.000

3,981

Total

5,215.148

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

28,095,139 521,515

$

27,573,624 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 59 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 176 Fort Thomas Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:09 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,313,175,595

Prior Year End of Year AADA

Per Pupil Assessment

$

471,959

Growth

91-92 State Per Pupil Funding

$

2,064.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

81,557

Maximum Tier I Rate

43.4

2,782.391 0.000

At Risk

Guaranteed Base *

129,386

Exceptional Child

832,785

216.672

Home & Hospital

10,137

18

50,360

Limited English Proficiency

11,847

4

11,847

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

110.8

Moderate (Moderate: Weight 1.17)

95

Calculated Base Funding

Current year Levied Equivalent Rate

115.4

56

Less 30 Cent Local Effort

Current Year Second Month Growth %

0.000

2.612 31

Calculated State Portion

$

4,353

$

2,937

$

12,111,214

$

8,171,687

1,416

3,939,527

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

656,588

$

432,718

$

0

$

432,718

Original Growth

$

656,588

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

Equalized Facility Funding

$

0

$

432,718

$

0

$

432,718

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

2,937

$

723,522

0

0

260

$

0

3,939,527

Less Capital Outlay

278,239

Base Prorated Adjustment SEEK State Amount

0 $

7,843,088

0 0 0 $

3,197

0 $

8,895,209 0

$

Less Capital Outlay Net General Fund SEEK

723,522

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

8,171,687

260

Unallocated Amount

* CAPITAL OUTLAY in the amount of $278,239.00 is included in the total guaranteed base.

At Risk

10,137

Base Year Levied Equivalent Rate

Adjusted State

11,076,699

832,785

Limited English Proficiency

Prorated Adjustment

$

4

Transportation

Limited English Proficiency

129,386

Guaranteed Base *

299

36

State

47

11,076,699

Total

Exceptional Child

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

$

SEEK STATE CALCULATION:

Home & Hospital

Prior Year December 1 Child Count

Prior Year Home & Hospital

3,981

Total

2,782.391

110.8

Local

$

At Risk

Levied Equivalent Rate

NICKELS CALCULATION:

Per Pupil

8,895,209 278,239

$

8,616,970 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 60 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 177 Frankfort Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

248,493,969

Prior Year End of Year AADA

Per Pupil Assessment

$

360,550

Growth

91-92 State Per Pupil Funding

$

2,638.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

160,066

At Risk

Maximum Tier I Rate

45.3

689.209 0.000

Guaranteed Base *

285,493

Exceptional Child

521,033

478.093

Home & Hospital

3,481

Transportation

143

98,838

Limited English Proficiency

2,675

4

2,675

Moderate (Moderate: Weight 1.17)

73

Calculated Base Funding

Current year Levied Equivalent Rate

113.9

23

Less 30 Cent Local Effort

Current Year Second Month Growth %

0.000

0.897 7

Calculated State Portion

$

5,304

$

4,222

$

3,655,261

$

2,909,779

1,082

745,482

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

124,247

$

145,578

$

0

$

145,578

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

124,247

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,222

$

Total State Funds

300,773

0

0

436

$

0

300,773

Less 30 Cent Local Effort

745,482

Less Capital Outlay

68,921

Base Prorated Adjustment SEEK State Amount

0 $

2,742,020

0 0 0

0 $

4,658

0 $

3,210,552 0

$

Less Capital Outlay Net General Fund SEEK

2,909,779

436

Unallocated Amount

* CAPITAL OUTLAY in the amount of $68,921.00 is included in the total guaranteed base.

At Risk

3,481

113.3

Adjusted State

2,743,741

521,033

Base Year Levied Equivalent Rate

Prorated Adjustment

$

5

Limited English Proficiency

State

285,493

Guaranteed Base *

756

17

Local

414

2,743,741

Total

Exceptional Child

Low (Severe: Weight 2.35)

NICKELS CALCULATION:

$

SEEK STATE CALCULATION:

Home & Hospital

Prior Year December 1 Child Count

Limited English Proficiency

3,981

Total

689.209

113.3

High (Speech: Weight 0.24)

$

At Risk

Levied Equivalent Rate

Prior Year Home & Hospital

Per Pupil

3,210,552 68,921

$

3,141,631 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 61 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 181 Franklin County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

3,613,052,599

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

633,846

Growth

$

2,362.00

Prior Year AADA Plus Growth

$

3,432,124

5,700.206 0.000

At Risk

Guaranteed Base *

3,083,404

3,308.078

Home & Hospital

25,692

Transportation

372

2,119,282

Limited English Proficiency

75,289

13

75,289

73.7

Moderate (Moderate: Weight 1.17)

318

Calculated Base Funding

218

Less 30 Cent Local Effort

Prorated Adjustment

State

6.620 197

Calculated State Portion

$

5,258

$

3,356

$

29,971,606

$

19,132,448

1,902

10,839,158

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

1,806,526

$

425,104

$

0

$

425,104

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

1,806,526

$

425,104

$

0

$

425,104

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,356

$

893,908

0

0

157

$

0

10,839,158

Less Capital Outlay

570,021

Base Prorated Adjustment SEEK State Amount

0 $

16,443,145

0 0 0 $

3,513

0 $

20,026,356 0

$

Less Capital Outlay Net General Fund SEEK

893,908

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

19,132,448

157

Unallocated Amount

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

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,975,419

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

25,692

Limited English Proficiency

NICKELS CALCULATION:

22,692,520

3,083,404

149

Limited English Proficiency

$

5

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,975,419

Guaranteed Base *

541

Prior Year December 1 Child Count

Prior Year Home & Hospital

347

22,692,520

Total

Exceptional Child

73.7

75.2

$

SEEK STATE CALCULATION:

Home & Hospital

45.5

0.000

3,981

Total

5,700.206

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

20,026,356 570,021

$

19,456,335 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 62 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 185 Fulton County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

239,448,479

Prior Year End of Year AADA

Per Pupil Assessment

$

485,083

Growth

91-92 State Per Pupil Funding

$

2,867.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

333,573

At Risk

493.624 0.000

Guaranteed Base *

428,674

375.613

Home & Hospital

6,865

Transportation

417

205,976

Limited English Proficiency

1,147

2

1,147

61.6

Moderate (Moderate: Weight 1.17)

61

Calculated Base Funding

24

Less 30 Cent Local Effort

Prorated Adjustment

State

1.769 3

Calculated State Portion

$

5,737

$

4,282

$

2,832,076

$

2,113,731

1,455

718,345

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

119,724

$

73,530

$

0

$

73,530

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,282

$

Total State Funds

168,915

0

0

342

$

0

168,915

Less 30 Cent Local Effort

718,345

Less Capital Outlay

49,362

Base Prorated Adjustment SEEK State Amount

0 $

1,858,393

0 0 0

0 $

4,624

0 $

2,282,646 0

$

Less Capital Outlay Net General Fund SEEK

2,113,731

342

Unallocated Amount

* CAPITAL OUTLAY in the amount of $49,362.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

224,297

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

6,865

Limited English Proficiency

NICKELS CALCULATION:

1,965,117

428,674

13

Limited English Proficiency

$

14

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

224,297

Guaranteed Base *

868

Prior Year December 1 Child Count

Prior Year Home & Hospital

454

1,965,117

Total

Exceptional Child

61.6

62.4

$

SEEK STATE CALCULATION:

Home & Hospital

46.5

0.000

3,981

Total

493.624

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

2,282,646 49,362

$

2,233,284 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 63 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 186 Fulton Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

100,389,200

Prior Year End of Year AADA

Per Pupil Assessment

$

294,632

Growth

91-92 State Per Pupil Funding

$

2,651.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

0

340.727 0.000

At Risk

Guaranteed Base *

Per Pupil $

At Risk

3,981

Total $

528

1,356,434 179,899 1,114

Exceptional Child

453,117

301.263

453,117

Home & Hospital

1,114

Transportation

0

0

Low (Severe: Weight 2.35)

24

Limited English Proficiency

1

382

Base Year Levied Equivalent Rate

93.0

Moderate (Moderate: Weight 1.17)

46

Calculated Base Funding

15

Less 30 Cent Local Effort

High (Speech: Weight 0.24)

0.287

Limited English Proficiency NICKELS CALCULATION: Local

Prorated Adjustment

State

1

Calculated State Portion

$

5,843

$

4,959

$

1,990,946

$

1,689,778

884

301,168

382

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

50,195

$

83,200

$

0

$

83,200

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,959

$

Total State Funds

186,267

0

0

547

$

0

186,267

Less 30 Cent Local Effort

301,168

Less Capital Outlay

34,073

Base Prorated Adjustment SEEK State Amount

0 $

1,655,705

0 0 0

0 $

5,506

0 $

1,876,045 0

$

Less Capital Outlay Net General Fund SEEK

1,689,778

547

Unallocated Amount

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

Limited English Proficiency

Base Prorated Adjustment

Adjusted State Portion Adjusted State

179,899

3

Prior Year December 1 Child Count

Prior Year Home & Hospital

At Risk

1,330

89.0

89.0

1,356,434

Exceptional Child

46.2

0.000

$

Home & Hospital

Levied Equivalent Rate

Current Year Second Month Growth %

Guaranteed Base *

Total

340.727

Maximum Tier I Rate

Current year Levied Equivalent Rate

SEEK STATE CALCULATION:

1,876,045 34,073

$

1,841,972 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 64 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 191 Gallatin County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

593,382,650

Prior Year End of Year AADA

Per Pupil Assessment

$

413,632

Growth

91-92 State Per Pupil Funding

$

2,719.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

863,176

At Risk

1,434.568 0.000

Guaranteed Base *

762,202

1,052.783

Home & Hospital

18,419

Transportation

372

532,997

Limited English Proficiency

30,956

22

30,956

82.0

Moderate (Moderate: Weight 1.17)

98

Calculated Base Funding

85

Less 30 Cent Local Effort

Prorated Adjustment

State

4.746 81

Calculated State Portion

$

5,356

$

4,116

$

7,684,258

$

5,904,110

1,241

1,780,148

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

296,691

$

264,942

$

0

$

264,942

Original Growth

$

296,691

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

296,691

$

264,942

$

0

$

264,942

January Growth **

Equalized Facility Funding

$

0

$

264,942

$

0

$

264,942

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,116

$

Total State Funds

567,103

0

0

395

$

0

567,103

Less 30 Cent Local Effort

1,780,148

Less Capital Outlay

143,457

Base Prorated Adjustment SEEK State Amount

0 $

5,227,656

0 0 0

0 $

4,511

0 $

6,471,213 0

$

Less Capital Outlay Net General Fund SEEK

5,904,110

395

Unallocated Amount

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

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

628,669

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

18,419

Limited English Proficiency

NICKELS CALCULATION:

5,711,015

762,202

24

Limited English Proficiency

$

13

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

628,669

Guaranteed Base *

531

Prior Year December 1 Child Count

Prior Year Home & Hospital

438

5,711,015

Total

Exceptional Child

76.7

76.7

$

SEEK STATE CALCULATION:

Home & Hospital

45.7

0.000

3,981

Total

1,434.568

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

6,471,213 143,457

$

6,327,756 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 65 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 195 Garrard County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

892,198,491

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

382,137

Growth

$

2,563.00

Prior Year AADA Plus Growth

$

1,223,358

2,334.762 0.000

At Risk

Maximum Tier I Rate

45.8

Levied Equivalent Rate

72.0

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

72.2

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

72.0

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

393

916,615

Guaranteed Base *

$

At Risk

9,294,688 916,615

11

24,881

Exceptional Child

1,716,129

1,534.983

1,716,129

Home & Hospital

24,881

Transportation

324

755,404

Limited English Proficiency

12,612

5

12,612

Limited English Proficiency

205

Calculated Base Funding

82

Less 30 Cent Local Effort Calculated State Portion

$

5,448

$

4,302

$

12,720,329

$

10,043,734

1,146

2,676,595

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

446,099

$

467,960

$

0

$

467,960

State Tier I Prorated Adjustment

Original Growth

$

446,099

$

467,960

$

0

$

467,960

Adjusted Tier I

Equalized Growth

$

446,099

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

4,302

$

Total State Funds

1,012,777

0

0

434

$

0

1,012,777

Less 30 Cent Local Effort

2,676,595

Less Capital Outlay

233,476

Base Prorated Adjustment SEEK State Amount

0 $

9,054,854

0 0 0

0 $

4,736

0 $

11,056,511 0

$

Less Capital Outlay Net General Fund SEEK

10,043,734

434

Unallocated Amount

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

9,294,688

735

33

Adjusted State

$

Total

Exceptional Child

6.411

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

73

High (Speech: Weight 0.24)

$

Total

2,334.762

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

11,056,511 233,476

$

10,823,035 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 66 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 197 Glasgow Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

761,207,288

Prior Year End of Year AADA

Per Pupil Assessment

$

371,632

Growth

91-92 State Per Pupil Funding

$

2,451.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

957,632

At Risk

2,048.285 0.000

Maximum Tier I Rate

45.7

Levied Equivalent Rate

81.3

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

82.2

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

81.3

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

416

853,081

Guaranteed Base *

$

At Risk

8,154,223 853,081

7

13,933

Exceptional Child

1,396,933

1,428.587

1,396,933

Home & Hospital

13,933

Transportation

289

591,323

Limited English Proficiency

47,772

23

47,772

Limited English Proficiency

185

Calculated Base Funding

100

Less 30 Cent Local Effort Calculated State Portion

$

5,398

$

4,283

$

11,057,265

$

8,773,643

1,115

2,283,622

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

380,604

$

421,300

$

0

$

421,300

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

380,604

$

421,300

$

0

$

421,300

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,283

$

900,249

0

0

440

$

0

2,283,622

Less Capital Outlay

204,829

Base Prorated Adjustment SEEK State Amount

0 $

7,977,491

0 0 0 $

4,723

0 $

9,673,892 0

$

Less Capital Outlay Net General Fund SEEK

900,249

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

8,773,643

440

Unallocated Amount

* CAPITAL OUTLAY in the amount of $204,829.00 is included in the total guaranteed base.

8,154,223

682

125

Adjusted State

$

Total

Exceptional Child

3.590

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

47

High (Speech: Weight 0.24)

$

Total

2,048.285

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

9,673,892 204,829

$

9,469,063 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 67 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 201 Grant County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,245,506,190

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

364,461

Growth

$

2,786.00

Prior Year AADA Plus Growth

$

2,372,176

3,417.394 0.000

At Risk

Maximum Tier I Rate

46.0

Levied Equivalent Rate

61.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

63.9

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

61.9

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

415

1,417,469

Guaranteed Base *

$

13,604,646

At Risk

1,417,469

12

42,140

Exceptional Child

2,247,991

2,373.723

2,247,991

Home & Hospital

42,140

Transportation

429

1,464,781

Limited English Proficiency

21,784

6

21,784

Limited English Proficiency

292

Calculated Base Funding

146

Less 30 Cent Local Effort Calculated State Portion

$

5,501

$

4,408

$

18,798,811

$

15,062,292

1,093

3,736,519

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

622,753

$

715,157

$

0

$

715,157

State Tier I Prorated Adjustment

Original Growth

$

622,753

$

715,157

$

0

$

715,157

Adjusted Tier I

Equalized Growth

$

622,753

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

4,408

$

Total State Funds

1,580,042

0

0

462

$

0

1,580,042

Less 30 Cent Local Effort

3,736,519

Less Capital Outlay

341,739

Base Prorated Adjustment SEEK State Amount

0 $

13,255,772

0 0 0

0 $

4,870

0 $

16,642,334 0

$

Less Capital Outlay Net General Fund SEEK

15,062,292

462

Unallocated Amount

* CAPITAL OUTLAY in the amount of $341,739.00 is included in the total guaranteed base.

13,604,646

658

57

Adjusted State

$

Total

Exceptional Child

10.858

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

80

High (Speech: Weight 0.24)

$

Total

3,417.394

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

16,642,334 341,739

$

16,300,595 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 68 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 205 Graves County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,774,767,577

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

461,363

Growth

$

2,599.00

Prior Year AADA Plus Growth

$

2,611,214

3,846.793 0.000

At Risk

Maximum Tier I Rate

45.8

Levied Equivalent Rate

51.8

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

54.9

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

51.8

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

351

1,350,361

Guaranteed Base *

$

15,314,083

At Risk

1,350,361

11

43,537

Exceptional Child

2,341,385

2,261.343

2,341,385

Home & Hospital

43,537

Transportation

419

1,612,383

Limited English Proficiency

43,950

11

43,950

Limited English Proficiency

279

Calculated Base Funding

219

Less 30 Cent Local Effort Calculated State Portion

$

5,383

$

3,998

$

20,705,699

$

15,381,396

1,384

5,324,303

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

887,384

$

618,636

$

0

$

618,636

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,998

$

Total State Funds

1,337,353

0

0

348

$

0

1,337,353

Less 30 Cent Local Effort

5,324,303

Less Capital Outlay

384,679

Base Prorated Adjustment SEEK State Amount

0 $

13,384,334

0 0 0

0 $

4,346

0 $

16,718,749 0

$

Less Capital Outlay Net General Fund SEEK

15,381,396

348

Unallocated Amount

* CAPITAL OUTLAY in the amount of $384,679.00 is included in the total guaranteed base.

15,314,083

609

115

Adjusted State

$

Total

Exceptional Child

11.218

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

89

High (Speech: Weight 0.24)

$

Total

3,846.793

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

16,718,749 384,679

$

16,334,070 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 69 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 211 Grayson County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,410,221,215

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

368,962

Growth

$

2,770.00

Prior Year AADA Plus Growth

$

2,443,097

3,822.127 0.000

At Risk

Maximum Tier I Rate

45.9

Levied Equivalent Rate

59.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

59.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

62.2

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

404

1,544,102

Guaranteed Base *

$

15,215,888

At Risk

1,544,102

10

36,633

Exceptional Child

2,402,932

2,585.785

2,402,932

Home & Hospital

36,633

Transportation

395

1,508,574

Limited English Proficiency

2

6,115

Limited English Proficiency

296

Calculated Base Funding

132

Less 30 Cent Local Effort Calculated State Portion

$

5,420

$

4,313

$

20,714,244

$

16,483,580

1,107

4,230,664

6,115

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

705,111

$

791,252

$

0

$

791,252

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,313

$

Total State Funds

1,717,127

0

0

449

$

0

1,717,127

Less 30 Cent Local Effort

4,230,664

Less Capital Outlay

382,213

Base Prorated Adjustment SEEK State Amount

0 $

14,592,793

0 0 0

0 $

4,762

0 $

18,200,707 0

$

Less Capital Outlay Net General Fund SEEK

16,483,580

449

Unallocated Amount

* CAPITAL OUTLAY in the amount of $382,213.00 is included in the total guaranteed base.

15,215,888

629

16

Adjusted State

$

Total

Exceptional Child

9.439

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

96

High (Speech: Weight 0.24)

$

Total

3,822.127

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

18,200,707 382,213

$

17,818,494 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 70 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 215 Green County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

471,950,815

Prior Year End of Year AADA

Per Pupil Assessment

$

326,616

Growth

91-92 State Per Pupil Funding

$

2,788.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

979,993

At Risk

1,444.972 0.000

Maximum Tier I Rate

46.0

Levied Equivalent Rate

59.2

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

61.3

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

59.2

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

384

554,534

Guaranteed Base *

$

5,752,434

At Risk

554,534

12

17,678

Exceptional Child

973,275

928.634

973,275

Home & Hospital

17,678

Transportation

419

605,130

Limited English Proficiency

3

3,822

Limited English Proficiency

125

Calculated Base Funding

47

Less 30 Cent Local Effort Calculated State Portion

$

5,472

$

4,492

$

7,906,873

$

6,491,021

980

1,415,852

3,822

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

235,975

$

329,731

$

0

$

329,731

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

235,975

$

329,731

$

0

$

329,731

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,492

$

724,071

0

0

501

$

0

1,415,852

Less Capital Outlay

144,497

Base Prorated Adjustment SEEK State Amount

0 $

5,741,394

0 0 0 $

4,993

0 $

7,215,092 0

$

Less Capital Outlay Net General Fund SEEK

724,071

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

6,491,021

501

Unallocated Amount

* CAPITAL OUTLAY in the amount of $144,497.00 is included in the total guaranteed base.

5,752,434

674

10

Adjusted State

$

Total

Exceptional Child

4.555

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

37

High (Speech: Weight 0.24)

$

Total

1,444.972

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

7,215,092 144,497

$

7,070,595 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 71 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 221 Greenup County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:10 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

929,663,055

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

367,947

Growth

$

2,877.00

Prior Year AADA Plus Growth

$

1,783,329

2,526.622 0.000

At Risk

Maximum Tier I Rate

46.1

Levied Equivalent Rate

77.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

78.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

77.9

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

412

1,041,924

Guaranteed Base *

$

10,058,482

At Risk

1,041,924

18

45,784

Exceptional Child

1,662,426

1,744.828

1,662,426

Home & Hospital

45,784

Transportation

436

1,101,177

Limited English Proficiency

0

1,147

Limited English Proficiency

179

Calculated Base Funding

84

Less 30 Cent Local Effort Calculated State Portion

$

5,506

$

4,402

$

13,910,940

$

11,121,951

1,104

2,788,989

1,147

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

464,832

$

524,341

$

0

$

524,341

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,402

$

Total State Funds

1,160,327

0

0

459

$

0

1,160,327

Less 30 Cent Local Effort

2,788,989

Less Capital Outlay

252,662

Base Prorated Adjustment SEEK State Amount

0 $

9,768,112

0 0 0

0 $

4,861

0 $

12,282,278 0

$

Less Capital Outlay Net General Fund SEEK

11,121,951

459

Unallocated Amount

* CAPITAL OUTLAY in the amount of $252,662.00 is included in the total guaranteed base.

10,058,482

658

3

Adjusted State

$

Total

Exceptional Child

11.797

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

80

High (Speech: Weight 0.24)

$

Total

2,526.622

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

12,282,278 252,662

$

12,029,616 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 72 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 225 Hancock County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

847,285,657

Prior Year End of Year AADA

Per Pupil Assessment

$

562,545

Growth

91-92 State Per Pupil Funding

$

2,555.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

947,498

At Risk

1,506.166 0.000

Maximum Tier I Rate

45.8

Levied Equivalent Rate

74.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

94.3

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

74.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

296

446,103

Guaranteed Base *

$

At Risk

5,996,047 446,103

24

35,760

Exceptional Child

1,041,430

747.053

1,041,430

Home & Hospital

35,760

Transportation

388

585,065

2

3,440

Limited English Proficiency

117

Calculated Base Funding

79

Less 30 Cent Local Effort Calculated State Portion

$

5,383

$

3,695

$

8,107,845

$

5,565,988

1,688

2,541,857

Limited English Proficiency

3,440

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

423,643

$

166,021

$

0

$

166,021

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,695

$

Total State Funds

357,724

0

0

238

$

0

357,724

Less 30 Cent Local Effort

2,541,857

Less Capital Outlay

150,617

Base Prorated Adjustment SEEK State Amount

0 $

4,830,306

0 0 0

0 $

3,933

0 $

5,923,712 0

$

Less Capital Outlay Net General Fund SEEK

5,565,988

238

Unallocated Amount

* CAPITAL OUTLAY in the amount of $150,617.00 is included in the total guaranteed base.

5,996,047

691

9

Adjusted State

$

Total

Exceptional Child

9.214

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

45

High (Speech: Weight 0.24)

$

Total

1,506.166

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

5,923,712 150,617

$

5,773,095 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 73 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 231 Hardin County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

6,593,118,168

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

510,780

Growth

$

2,567.00

Prior Year AADA Plus Growth

$

8,468,219

12,907.931 0.000

46.1

Levied Equivalent Rate

68.5

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

70.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

68.5

Current Year Second Month Growth %

0.000

10,228,622

7,476.791

Home & Hospital

296,702

Transportation

405

5,228,991

8

98,984

Limited English Proficiency

1,380

Calculated Base Funding

414

Less 30 Cent Local Effort Calculated State Portion

FSPK

$

3,296,559

$

1,756,896

$

0

$

1,756,896

Original Growth

$

3,296,559

$

0

$

0

$

0

Equalized Growth

$

0

Recallable

$

0

$

Equalized Facility Funding

$

0

BRAC

$

3,296,559

Category Five

$

0

$

5,555

$

4,023

0

$

0

$

1,756,896

$

0

$

0

$

0

71,704,538

$

51,925,183

1,532

19,779,355

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

0

0

Negative Payment

0

$

State Tier I State Tier I Prorated Adjustment Adjusted Tier I

0

January Growth **

$

0

4% Adjusted Assessment **

$

1,756,896

Adjustments (Early Grad) **

$

0

$

Total State SEEK *

4,023

$

Total State Funds

3,908,269

0

0

303

$

0

3,908,269

Less 30 Cent Local Effort

19,779,355

Less Capital Outlay

1,290,793

Base Prorated Adjustment SEEK State Amount

0 $

45,405,399

0 0 0

0 $

4,326

0 $

55,833,452 0

$

Less Capital Outlay Net General Fund SEEK

51,925,183

303

Unallocated Amount

* CAPITAL OUTLAY in the amount of $1,290,793.00 is included in the total guaranteed base.

98,984

Hold Harmless

Prior Year Adjustment

Hold Harmless

$

$

Limited English Proficiency

Base Prorated Adjustment

Adjusted State Portion Adjusted State

$

4,464,766

Exceptional Child

259

0

At Risk

51,386,473

296,702

76.450

$

$

10,228,622

364

0

4,464,766

Guaranteed Base *

23

High (Speech: Weight 0.24)

Prorated Adjustment

346

51,386,473

792

Prior Year Home & Hospital

State

$

Total

Exceptional Child

Limited English Proficiency

Local

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

Prior Year December 1 Child Count

NICKELS CALCULATION:

$

Total

12,907.931

At Risk

Maximum Tier I Rate

Guaranteed Base *

Per Pupil

55,833,452 1,290,793

$

54,542,659 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 74 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 235 Harlan County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

919,311,625

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

269,791

Growth

$

2,965.00

Prior Year AADA Plus Growth

$

1,942,472

3,407.490 0.000

At Risk

Maximum Tier I Rate

46.9

Levied Equivalent Rate

53.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

53.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

56.7

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

1,878,492

Guaranteed Base *

$

13,565,218

At Risk

1,878,492

24

82,836

Exceptional Child

3,683,261

3,145.762

1,081

3,683,261

Home & Hospital

82,836

352

1,199,446

Limited English Proficiency

0

1,529

Limited English Proficiency

593

Calculated Base Funding

220

Less 30 Cent Local Effort

4

Calculated State Portion

$

5,990

$

5,181

$

20,410,782

$

17,652,847

809

2,757,935

1,529

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

459,656

$

874,377

$

0

$

874,377

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,181

$

Total State Funds

2,079,754

0

0

610

$

0

2,079,754

Less 30 Cent Local Effort

2,757,935

Less Capital Outlay

340,749

Base Prorated Adjustment SEEK State Amount

0 $

16,112,652

0 0 0

0 $

5,791

0 $

19,732,601 0

$

Less Capital Outlay Net General Fund SEEK

17,652,847

610

Unallocated Amount

* CAPITAL OUTLAY in the amount of $340,749.00 is included in the total guaranteed base.

13,565,218

Total

Exceptional Child

21.344

Adjusted State

$

551

Transportation

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

76

Limited English Proficiency

Local

$

Total

3,407.490

Prior Year December 1 Child Count

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

19,732,601 340,749

$

19,391,852 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 75 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 236 Harlan Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

124,027,283

Prior Year End of Year AADA

Per Pupil Assessment

$

197,680

Growth

91-92 State Per Pupil Funding

$

2,917.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

177,217

At Risk

627.414 0.000

Guaranteed Base *

436,397

422.644

Home & Hospital

12,411

Transportation

174

109,429

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

66.9

Moderate (Moderate: Weight 1.17)

62

Calculated Base Funding

37

Less 30 Cent Local Effort

Prorated Adjustment

State

3.198 0

Calculated State Portion

$

5,273

$

4,680

$

3,308,354

$

2,936,272

593

372,082

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

State Tier I

FSPK

$

62,014

$

183,619

$

0

$

183,619

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

62,014

$

45,905

$

0

$

45,905

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,680

$

378,568

0

0

603

$

0

372,082

Less Capital Outlay

62,741

Base Prorated Adjustment SEEK State Amount

0 $

2,764,102

0 0 0 $

5,283

0 $

3,314,840 0

$

Less Capital Outlay Net General Fund SEEK

378,568

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

2,936,272

603

Unallocated Amount

* CAPITAL OUTLAY in the amount of $62,741.00 is included in the total guaranteed base.

252,382

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

12,411

Limited English Proficiency

NICKELS CALCULATION:

2,497,735

436,397

12

Limited English Proficiency

$

20

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

252,382

Guaranteed Base *

696

Prior Year December 1 Child Count

Prior Year Home & Hospital

402

2,497,735

Total

Exceptional Child

66.9

69.0

$

SEEK STATE CALCULATION:

Home & Hospital

45.3

0.000

3,981

Total

627.414

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

3,314,840 62,741

$

3,252,099 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 76 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 241 Harrison County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,078,583,614

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

408,570

Growth

$

2,739.00

Prior Year AADA Plus Growth

$

1,568,129

2,639.901 0.000

At Risk

Maximum Tier I Rate

45.9

Levied Equivalent Rate

57.8

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

57.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

58.9

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

376

992,585

Guaranteed Base *

$

At Risk

10,509,446 992,585

11

27,730

Exceptional Child

1,972,745

1,662.204

1,972,745

Home & Hospital

27,730

Transportation

367

968,295

3

8,026

Limited English Proficiency

258

Calculated Base Funding

102

Less 30 Cent Local Effort Calculated State Portion

$

5,485

$

4,259

$

14,478,827

$

11,243,076

1,226

3,235,751

Limited English Proficiency

8,026

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

539,292

$

494,229

$

0

$

494,229

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,259

$

Total State Funds

1,081,591

0

0

410

$

0

1,081,591

Less 30 Cent Local Effort

3,235,751

Less Capital Outlay

263,990

Base Prorated Adjustment SEEK State Amount

0 $

10,010,791

0 0 0

0 $

4,669

0 $

12,324,667 0

$

Less Capital Outlay Net General Fund SEEK

11,243,076

410

Unallocated Amount

* CAPITAL OUTLAY in the amount of $263,990.00 is included in the total guaranteed base.

10,509,446

747

21

Adjusted State

$

Total

Exceptional Child

7.145

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

72

High (Speech: Weight 0.24)

$

Total

2,639.901

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

12,324,667 263,990

$

12,060,677 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 77 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 245 Hart County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

735,269,658

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

353,757

Growth

$

3,068.00

Prior Year AADA Plus Growth

$

1,433,479

2,078.458 0.000

At Risk

Maximum Tier I Rate

46.5

Levied Equivalent Rate

70.0

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

70.0

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

71.9

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

416

865,589

Guaranteed Base *

$

At Risk

8,274,341 865,589

14

28,941

Exceptional Child

1,867,726

1,449.533

1,867,726

Home & Hospital

28,941

Transportation

426

885,151

2

3,822

Limited English Proficiency

268

Calculated Base Funding

100

Less 30 Cent Local Effort Calculated State Portion

$

5,738

$

4,676

$

11,925,570

$

9,719,761

1,061

2,205,809

Limited English Proficiency

3,822

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

367,635

$

446,081

$

0

$

446,081

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

367,635

$

111,520

$

0

$

111,520

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,676

$

1,025,734

0

0

494

$

0

2,205,809

Less Capital Outlay

207,846

Base Prorated Adjustment SEEK State Amount

0 $

8,626,764

0 0 0 $

5,170

0 $

10,745,495 0

$

Less Capital Outlay Net General Fund SEEK

1,025,734

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

9,719,761

494

Unallocated Amount

* CAPITAL OUTLAY in the amount of $207,846.00 is included in the total guaranteed base.

8,274,341

899

10

Adjusted State

$

Total

Exceptional Child

7.457

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

56

High (Speech: Weight 0.24)

$

Total

2,078.458

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,745,495 207,846

$

10,537,649 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 78 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 246 Hazard Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

230,224,955

Prior Year End of Year AADA

Per Pupil Assessment

$

264,508

Growth

91-92 State Per Pupil Funding

$

2,560.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

268,753

At Risk

870.388 0.000

Maximum Tier I Rate

45.7

Levied Equivalent Rate

74.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

79.5

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

74.9

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

397

345,876

Guaranteed Base *

$

3,465,015

At Risk

345,876

18

15,516

Exceptional Child

754,161

579.212

754,161

Home & Hospital

15,516

Transportation

191

165,951

Limited English Proficiency

4

3,822

Limited English Proficiency

111

Calculated Base Funding

23

Less 30 Cent Local Effort Calculated State Portion

$

5,458

$

4,664

$

4,750,341

$

4,059,666

794

690,675

3,822

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

115,112

$

225,644

$

0

$

225,644

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

115,112

$

225,644

$

0

$

225,644

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,664

$

482,052

0

0

554

$

0

690,675

Less Capital Outlay

87,039

Base Prorated Adjustment SEEK State Amount

0 $

3,806,676

0 0 0 $

5,218

0 $

4,541,718 0

$

Less Capital Outlay Net General Fund SEEK

482,052

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

4,059,666

554

Unallocated Amount

* CAPITAL OUTLAY in the amount of $87,039.00 is included in the total guaranteed base.

3,465,015

866

10

Adjusted State

$

Total

Exceptional Child

3.998

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

23

High (Speech: Weight 0.24)

$

Total

870.388

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

4,541,718 87,039

$

4,454,679 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 79 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 251 Henderson County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

3,039,171,855

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

467,311

Growth

$

2,419.00

Prior Year AADA Plus Growth

$

3,592,691

6,503.534 0.000

At Risk

Guaranteed Base *

4,388,933

4,261.233

Home & Hospital

156,474

Transportation

341

2,218,430

Limited English Proficiency

7

42,804

65.6

Moderate (Moderate: Weight 1.17)

506

Calculated Base Funding

335

Less 30 Cent Local Effort

Prorated Adjustment

State

40.318 112

Calculated State Portion

$

5,419

$

4,017

$

35,241,805

$

26,124,289

1,402

9,117,516

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

1,519,586

$

1,026,548

$

0

$

1,026,548

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

1,519,586

$

256,637

$

0

$

256,637

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,017

$

2,214,424

0

0

340

$

0

9,117,516

Less Capital Outlay

650,353

Base Prorated Adjustment SEEK State Amount

0 $

23,255,506

0 0 0 $

4,357

0 $

28,338,713 0

$

Less Capital Outlay Net General Fund SEEK

2,214,424

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

26,124,289

340

Unallocated Amount

* CAPITAL OUTLAY in the amount of $650,353.00 is included in the total guaranteed base.

42,804

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

2,544,595

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

156,474

Limited English Proficiency

NICKELS CALCULATION:

25,890,569

4,388,933

183

Limited English Proficiency

$

24

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

2,544,595

Guaranteed Base *

675

Prior Year December 1 Child Count

Prior Year Home & Hospital

391

25,890,569

Total

Exceptional Child

65.6

70.3

$

SEEK STATE CALCULATION:

Home & Hospital

45.8

0.000

3,981

Total

6,503.534

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

28,338,713 650,353

$

27,688,360 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 80 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 255 Henry County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

750,722,737

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

391,518

Growth

$

2,658.00

Prior Year AADA Plus Growth

$

1,228,079

1,917.468 0.000

At Risk

Maximum Tier I Rate

45.8

Levied Equivalent Rate

78.5

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

78.5

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

78.8

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

366

700,868

Guaranteed Base *

$

At Risk

7,633,440 700,868

12

23,154

Exceptional Child

1,187,453

1,173.689

1,187,453

Home & Hospital

23,154

Transportation

395

758,319

3

6,497

Limited English Proficiency

152

Calculated Base Funding

71

Less 30 Cent Local Effort Calculated State Portion

$

5,377

$

4,202

$

10,309,731

$

8,057,563

1,175

2,252,168

Limited English Proficiency

6,497

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

375,361

$

375,327

$

0

$

375,327

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

375,361

$

375,327

$

0

$

375,327

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,202

$

808,425

0

0

422

$

0

2,252,168

Less Capital Outlay

191,747

Base Prorated Adjustment SEEK State Amount

0 $

7,107,497

0 0 0 $

4,624

0 $

8,865,988 0

$

Less Capital Outlay Net General Fund SEEK

808,425

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

8,057,563

422

Unallocated Amount

* CAPITAL OUTLAY in the amount of $191,747.00 is included in the total guaranteed base.

7,633,440

619

17

Adjusted State

$

Total

Exceptional Child

5.966

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

44

High (Speech: Weight 0.24)

$

Total

1,917.468

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

8,865,988 191,747

$

8,674,241 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 81 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 261 Hickman County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

341,191,201

Prior Year End of Year AADA

Per Pupil Assessment

$

531,904

Growth

91-92 State Per Pupil Funding

$

2,792.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

653,723

At Risk

641.452 0.000

Guaranteed Base *

526,328

385.693

Home & Hospital

268

Transportation

629

403,664

Limited English Proficiency

3

1,911

61.5

Moderate (Moderate: Weight 1.17)

85

Calculated Base Funding

19

Less 30 Cent Local Effort

Prorated Adjustment

State

0.069 5

Calculated State Portion

$

5,793

$

4,198

$

3,716,108

$

2,692,534

1,596

1,023,574

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

170,596

$

80,533

$

0

$

80,533

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,198

$

Total State Funds

190,783

0

0

297

$

0

190,783

Less 30 Cent Local Effort

1,023,574

Less Capital Outlay

64,145

Base Prorated Adjustment SEEK State Amount

0 $

2,224,725

0 0 0

0 $

4,495

0 $

2,883,317 0

$

Less Capital Outlay Net General Fund SEEK

2,692,534

297

Unallocated Amount

* CAPITAL OUTLAY in the amount of $64,145.00 is included in the total guaranteed base.

1,911

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

230,317

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

268

Limited English Proficiency

NICKELS CALCULATION:

2,553,620

526,328

12

Limited English Proficiency

$

0

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

230,317

Guaranteed Base *

821

Prior Year December 1 Child Count

Prior Year Home & Hospital

359

2,553,620

Total

Exceptional Child

61.5

63.2

$

SEEK STATE CALCULATION:

Home & Hospital

46.8

0.000

3,981

Total

641.452

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

2,883,317 64,145

$

2,819,172 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 82 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 265 Hopkins County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

2,765,291,648

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

457,961

Growth

$

2,522.00

Prior Year AADA Plus Growth

$

3,776,234

6,038.266 0.000

At Risk

Guaranteed Base *

5,527,539

3,813.599

Home & Hospital

78,784

Transportation

386

2,331,764

Limited English Proficiency

26,370

4

26,370

61.7

Moderate (Moderate: Weight 1.17)

774

Calculated Base Funding

230

Less 30 Cent Local Effort

Prorated Adjustment

State

20.300 69

Calculated State Portion

$

5,677

$

4,303

$

34,280,085

$

25,984,210

1,374

8,295,875

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

1,382,646

$

981,335

$

0

$

981,335

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,303

$

Total State Funds

2,224,495

0

0

368

$

0

2,224,495

Less 30 Cent Local Effort

8,295,875

Less Capital Outlay

603,827

Base Prorated Adjustment SEEK State Amount

0 $

23,048,619

0 0 0

0 $

4,672

0 $

28,208,705 0

$

Less Capital Outlay Net General Fund SEEK

25,984,210

368

Unallocated Amount

* CAPITAL OUTLAY in the amount of $603,827.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

2,277,291

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

78,784

Limited English Proficiency

NICKELS CALCULATION:

24,038,337

5,527,539

182

Limited English Proficiency

$

13

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

2,277,291

Guaranteed Base *

915

Prior Year December 1 Child Count

Prior Year Home & Hospital

377

24,038,337

Total

Exceptional Child

61.7

63.7

$

SEEK STATE CALCULATION:

Home & Hospital

46.3

0.000

3,981

Total

6,038.266

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

28,208,705 603,827

$

27,604,878 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 83 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 271 Jackson County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:11 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

400,078,969

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

218,594

Growth

$

3,217.00

Prior Year AADA Plus Growth

$

1,539,899

1,830.239 0.000

At Risk

Maximum Tier I Rate

47.6

Levied Equivalent Rate

75.5

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

79.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

75.5

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

871,189

Guaranteed Base *

$

At Risk

7,286,181 871,189

12

21,085

Exceptional Child

2,282,506

1,458.911

1,247

2,282,506

Home & Hospital

21,085

520

950,863

0

0

Limited English Proficiency

325

Calculated Base Funding

80

Less 30 Cent Local Effort

0

Calculated State Portion

$

6,235

$

5,579

$

11,411,824

$

10,211,587

656

1,200,237

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

200,039

$

516,499

$

0

$

516,499

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

200,039

$

516,499

$

0

$

516,499

Adjusted Tier I

$

Hold Harmless

Total State SEEK *

5,579

$

Total State Funds

1,297,578

0

0

709

$

0

1,297,578

Less 30 Cent Local Effort

1,200,237

Less Capital Outlay

183,024

Base Prorated Adjustment SEEK State Amount

0 $

9,077,700

0 0 0

0 $

6,288

0 $

11,509,165 0

$

Less Capital Outlay Net General Fund SEEK

10,211,587

709

Unallocated Amount

* CAPITAL OUTLAY in the amount of $183,024.00 is included in the total guaranteed base.

7,286,181

Total

Exceptional Child

5.433

Adjusted State

$

476

Transportation

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

74

Limited English Proficiency

Local

$

Total

1,830.239

Prior Year December 1 Child Count

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

11,509,165 183,024

$

11,326,141 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 84 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 272 Jackson Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

41,797,130

Prior Year End of Year AADA

Per Pupil Assessment

$

134,711

Growth

91-92 State Per Pupil Funding

$

2,914.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

72,881

310.273 0.000

At Risk

Maximum Tier I Rate

44.8

Levied Equivalent Rate

77.4

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

81.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

77.4

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

348

108,042

Guaranteed Base *

$

1,235,197

At Risk

108,042

6

1,797

Exceptional Child

167,361

180.930

167,361

Home & Hospital

1,797

Transportation

145

45,003

2

764

Limited English Proficiency

19

Calculated Base Funding

14

Less 30 Cent Local Effort Calculated State Portion

$

5,022

$

4,618

$

1,558,164

$

1,432,773

404

125,391

Limited English Proficiency

764

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

20,899

$

100,573

$

0

$

100,573

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,618

$

Total State Funds

196,976

0

0

635

$

0

196,976

Less 30 Cent Local Effort

125,391

Less Capital Outlay

31,027

Base Prorated Adjustment SEEK State Amount

0 $

1,356,743

0 0 0

0 $

5,253

0 $

1,629,749 0

$

Less Capital Outlay Net General Fund SEEK

1,432,773

635

Unallocated Amount

* CAPITAL OUTLAY in the amount of $31,027.00 is included in the total guaranteed base.

1,235,197

539

2

Adjusted State

$

Total

Exceptional Child

0.463

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

7

High (Speech: Weight 0.24)

$

Total

310.273

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

1,629,749 31,027

$

1,598,722 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 85 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 275 Jefferson County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

74,466,327,664

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

856,184

Growth

$

2,356.00

Prior Year AADA Plus Growth

$

53,547,718

86,974.685 0.000

At Risk

Guaranteed Base *

At Risk

35,183,370

2,074,507

Exceptional Child

58,350,472

58,918.814

Home & Hospital

2,074,507

Transportation

380

33,064,865

Limited English Proficiency

2,946,577

34

2,946,577

Limited English Proficiency

Base Year Levied Equivalent Rate

90.1

Moderate (Moderate: Weight 1.17)

6,470

Calculated Base Funding

2,251

Less 30 Cent Local Effort

High (Speech: Weight 0.24) Prior Year Home & Hospital

534.529

Limited English Proficiency

Prorated Adjustment

346,246,221

58,350,472

2,786

State

$

24

Low (Severe: Weight 2.35)

Local

35,183,370

Guaranteed Base *

671

Prior Year December 1 Child Count

NICKELS CALCULATION:

405

346,246,221

Total

Exceptional Child

89.5

89.5

$

SEEK STATE CALCULATION:

Home & Hospital

45.0

0.000

3,981

Total

86,974.685

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

7,710

Calculated State Portion

5,494

$

2,926

$

477,866,012

$

254,467,029

2,569

223,398,983

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

Hold Harmless

$

2,926

$

254,467,029

Less 30 Cent Local Effort

State Tier I

0

0

Less Capital Outlay

FSPK

$ 37,233,164

$

0

$

0

$

0

State Tier I Prorated Adjustment

0

0

Base Prorated Adjustment

Original Growth

$

0

$

0

$

0

$

0

Adjusted Tier I

0

SEEK State Amount

Equalized Growth

$

0

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

0

$

0

* CAPITAL OUTLAY in the amount of $8,697,469.00 is included in the total guaranteed base.

0 $

212,704,695

0 0 0 $

2,926

0 $

254,467,029 0

$

Less Capital Outlay Net General Fund SEEK

8,697,469

0

Unallocated Amount Total State Funds

223,398,983

254,467,029 8,697,469

$

245,769,560 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 86 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 276 Jenkins Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

83,178,402

Prior Year End of Year AADA

Per Pupil Assessment

$

208,947

Growth

91-92 State Per Pupil Funding

$

3,171.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

246,054

At Risk

Maximum Tier I Rate

46.9

398.084 0.000

Guaranteed Base *

222,240

Exceptional Child

390,775

372.167

Home & Hospital

31,797

Transportation

382

151,934

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Moderate (Moderate: Weight 1.17)

52

Calculated Base Funding

Current year Levied Equivalent Rate

107.8

38

Less 30 Cent Local Effort

Current Year Second Month Growth %

0.000

8.193 0

Calculated State Portion

$

5,982

$

5,356

$

2,381,518

$

2,131,983

627

249,535

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

41,589

$

114,261

$

0

$

114,261

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,356

$

Total State Funds

272,250

0

0

684

$

0

272,250

Less 30 Cent Local Effort

249,535

Less Capital Outlay

39,808

Base Prorated Adjustment SEEK State Amount

0 $

1,940,241

0 0 0

0 $

6,040

0 $

2,404,233 0

$

Less Capital Outlay Net General Fund SEEK

2,131,983

684

Unallocated Amount

* CAPITAL OUTLAY in the amount of $39,808.00 is included in the total guaranteed base.

At Risk

31,797

112.4

Adjusted State

1,584,772

390,775

Base Year Levied Equivalent Rate

Prorated Adjustment

$

80

Limited English Proficiency

State

222,240

Guaranteed Base *

982

12

Local

558

1,584,772

Total

Exceptional Child

Low (Severe: Weight 2.35)

NICKELS CALCULATION:

$

SEEK STATE CALCULATION:

Home & Hospital

Prior Year December 1 Child Count

Limited English Proficiency

3,981

Total

398.084

107.8

High (Speech: Weight 0.24)

$

At Risk

Levied Equivalent Rate

Prior Year Home & Hospital

Per Pupil

2,404,233 39,808

$

2,364,425 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 87 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 281 Jessamine County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

4,428,913,022

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

611,126

Growth

$

2,399.00

Prior Year AADA Plus Growth

$

4,391,550

7,247.135 0.000

At Risk

Guaranteed Base *

5,192,498

4,241.249

Home & Hospital

58,929

Transportation

374

2,711,712

Limited English Proficiency

84,461

12

84,461

71.6

Moderate (Moderate: Weight 1.17)

694

Calculated Base Funding

191

Less 30 Cent Local Effort

Prorated Adjustment

State

15.184 221

Calculated State Portion

$

5,441

$

3,608

$

39,431,106

$

26,144,367

1,833

13,286,739

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

2,214,457

$

622,797

$

0

$

622,797

State Tier I Prorated Adjustment

Original Growth

$

2,214,457

$

622,797

$

0

$

622,797

Adjusted Tier I

Equalized Growth

$

2,214,457

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,608

$

Total State Funds

1,353,621

0

0

187

$

0

1,353,621

Less 30 Cent Local Effort

13,286,739

Less Capital Outlay

724,714

Base Prorated Adjustment SEEK State Amount

0 $

22,707,941

0 0 0

0 $

3,794

0 $

27,497,988 0

$

Less Capital Outlay Net General Fund SEEK

26,144,367

187

Unallocated Amount

* CAPITAL OUTLAY in the amount of $724,714.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

2,532,662

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

58,929

Limited English Proficiency

NICKELS CALCULATION:

28,850,844

5,192,498

190

Limited English Proficiency

$

8

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

2,532,662

Guaranteed Base *

716

Prior Year December 1 Child Count

Prior Year Home & Hospital

349

28,850,844

Total

Exceptional Child

71.6

72.5

$

SEEK STATE CALCULATION:

Home & Hospital

45.9

0.000

3,981

Total

7,247.135

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

27,497,988 724,714

$

26,773,274 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 88 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 285 Johnson County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

868,392,168

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

278,026

Growth

$

3,073.00

Prior Year AADA Plus Growth

$

2,042,531

3,123.417 0.000

At Risk

Maximum Tier I Rate

46.5

Levied Equivalent Rate

58.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

58.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

60.1

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

447

1,395,033

Guaranteed Base *

$

12,434,323

At Risk

1,395,033

49

152,380

Exceptional Child

2,680,367

2,336.152

2,680,367

Home & Hospital

152,380

Transportation

404

1,261,230

Limited English Proficiency

2

6,115

Limited English Proficiency

387

Calculated Base Funding

155

Less 30 Cent Local Effort Calculated State Portion

$

5,740

$

4,906

$

17,929,448

$

15,324,271

834

2,605,177

6,115

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

434,196

$

788,622

$

0

$

788,622

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,906

$

Total State Funds

1,810,045

0

0

580

$

0

1,810,045

Less 30 Cent Local Effort

2,605,177

Less Capital Outlay

312,342

Base Prorated Adjustment SEEK State Amount

0 $

13,750,699

0 0 0

0 $

5,486

0 $

17,134,316 0

$

Less Capital Outlay Net General Fund SEEK

15,324,271

580

Unallocated Amount

* CAPITAL OUTLAY in the amount of $312,342.00 is included in the total guaranteed base.

12,434,323

858

16

Adjusted State

$

Total

Exceptional Child

39.263

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

78

High (Speech: Weight 0.24)

$

Total

3,123.417

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

17,134,316 312,342

$

16,821,974 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 89 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 291 Kenton County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

8,940,898,255

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

687,786

Growth

$

2,263.00

Prior Year AADA Plus Growth

$

8,908,718

12,999.527 0.000

45.7

Levied Equivalent Rate

67.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

67.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

69.2

Current Year Second Month Growth %

0.000

3,425,444

Guaranteed Base *

$

51,751,117

At Risk

3,425,444

1

12,155

Exceptional Child

8,558,354

5,736.321

8,558,354

Home & Hospital

12,155

Transportation

423

5,500,992

Limited English Proficiency

10

126,118

321

High (Speech: Weight 0.24)

Prorated Adjustment

264

51,751,117

658

Prior Year Home & Hospital

State

$

Total

Exceptional Child

Limited English Proficiency

1,117

Calculated Base Funding

369

Less 30 Cent Local Effort

3.132

Limited English Proficiency

Local

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

Prior Year December 1 Child Count

NICKELS CALCULATION:

$

Total

12,999.527

At Risk

Maximum Tier I Rate

Guaranteed Base *

Per Pupil

330

Calculated State Portion

5,337

$

3,273

$

69,374,180

$

42,551,485

2,063

26,822,695

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

4,470,449

$

618,866

$

0

$

618,866

State Tier I Prorated Adjustment

Original Growth

$

4,470,449

$

618,866

$

0

$

618,866

Adjusted Tier I

Equalized Growth

$

4,470,449

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,273

$

Total State Funds

1,327,553

0

0

102

$

0

1,327,553

Less 30 Cent Local Effort

26,822,695

Less Capital Outlay

1,299,953

Base Prorated Adjustment SEEK State Amount

0 $

35,750,540

0 0 0

0 $

3,375

0 $

43,879,038 0

$

Less Capital Outlay Net General Fund SEEK

42,551,485

102

Unallocated Amount

* CAPITAL OUTLAY in the amount of $1,299,953.00 is included in the total guaranteed base.

0

Base Prorated Adjustment

Adjusted State Portion Adjusted State

$

126,118

Hold Harmless

43,879,038 1,299,953

$

42,579,085 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 90 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 295 Knott County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

645,962,652

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

322,217

Growth

$

2,981.00

Prior Year AADA Plus Growth

$

1,261,775

2,004.745 0.000

At Risk

Maximum Tier I Rate

47.2

Levied Equivalent Rate

51.2

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

70.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

51.2

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

7,980,890

Guaranteed Base *

$

7,980,890

1,076,260

At Risk

1,076,260

42

84,963

Exceptional Child

2,352,054

1,802.327

1,173

2,352,054

Home & Hospital

84,963

389

779,126

3

6,497

Limited English Proficiency

318

Calculated Base Funding

89

Less 30 Cent Local Effort

17

Calculated State Portion

$

6,125

$

5,159

$

12,279,790

$

10,341,902

967

1,937,888

Limited English Proficiency

6,497

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

322,981

$

461,876

$

0

$

461,876

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,159

$

Total State Funds

1,126,574

0

0

562

$

0

1,126,574

Less 30 Cent Local Effort

1,937,888

Less Capital Outlay

200,475

Base Prorated Adjustment SEEK State Amount

0 $

9,362,301

0 0 0

0 $

5,721

0 $

11,468,476 0

$

Less Capital Outlay Net General Fund SEEK

10,341,902

562

Unallocated Amount

* CAPITAL OUTLAY in the amount of $200,475.00 is included in the total guaranteed base.

Total

Exceptional Child

21.892

Adjusted State

$

537

Transportation

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

84

Limited English Proficiency

Local

$

Total

2,004.745

Prior Year December 1 Child Count

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

11,468,476 200,475

$

11,268,001 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 91 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 301 Knox County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,067,340,788

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

283,637

Growth

$

3,049.00

Prior Year AADA Plus Growth

$

2,303,430

3,763.046 0.000

At Risk

Guaranteed Base *

3,785,573

3,357.447

Home & Hospital

33,804

378

1,422,331

Limited English Proficiency

2

6,115

Base Year Levied Equivalent Rate

61.9

Moderate (Moderate: Weight 1.17)

462

Calculated Base Funding

153

Less 30 Cent Local Effort

Prorated Adjustment

State

8.710 16

Calculated State Portion

$

5,908

$

5,057

$

22,233,408

$

19,031,386

851

3,202,022

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

533,670

$

939,562

$

0

$

939,562

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,057

$

Total State Funds

2,211,211

0

0

588

$

0

2,211,211

Less 30 Cent Local Effort

3,202,022

Less Capital Outlay

376,305

Base Prorated Adjustment SEEK State Amount

0 $

17,232,750

0 0 0

0 $

5,645

0 $

21,242,597 0

$

Less Capital Outlay Net General Fund SEEK

19,031,386

588

Unallocated Amount

* CAPITAL OUTLAY in the amount of $376,305.00 is included in the total guaranteed base.

6,115

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

2,004,899

Exceptional Child

Limited English Proficiency

Local

At Risk

33,804

Transportation

Limited English Proficiency

14,980,686

3,785,573

159

High (Speech: Weight 0.24)

$

9

Low (Severe: Weight 2.35)

Prior Year Home & Hospital

2,004,899

Guaranteed Base *

1,006

Prior Year December 1 Child Count

NICKELS CALCULATION:

533

14,980,686

Total

Exceptional Child

61.9

62.3

$

SEEK STATE CALCULATION:

Home & Hospital

46.8

0.000

3,981

Total

3,763.046

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

21,242,597 376,305

$

20,866,292 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 92 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 305 LaRue County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

767,677,190

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

355,721

Growth

$

2,723.00

Prior Year AADA Plus Growth

$

1,450,064

2,158.085 0.000

At Risk

Maximum Tier I Rate

46.2

Levied Equivalent Rate

56.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

56.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

59.4

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

367

792,411

Guaranteed Base *

$

At Risk

8,591,336 792,411

15

31,739

Exceptional Child

1,726,321

1,326.988

1,726,321

Home & Hospital

31,739

Transportation

415

895,391

Limited English Proficiency

14,905

7

14,905

Limited English Proficiency

221

Calculated Base Funding

93

Less 30 Cent Local Effort Calculated State Portion

$

5,585

$

4,517

$

12,052,103

$

9,749,071

1,067

2,303,032

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

383,839

$

461,052

$

0

$

461,052

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,517

$

Total State Funds

1,031,917

0

0

478

$

0

1,031,917

Less 30 Cent Local Effort

2,303,032

Less Capital Outlay

215,809

Base Prorated Adjustment SEEK State Amount

0 $

8,637,871

0 0 0

0 $

4,996

0 $

10,780,988 0

$

Less Capital Outlay Net General Fund SEEK

9,749,071

478

Unallocated Amount

* CAPITAL OUTLAY in the amount of $215,809.00 is included in the total guaranteed base.

8,591,336

800

39

Adjusted State

$

Total

Exceptional Child

8.178

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

65

High (Speech: Weight 0.24)

$

Total

2,158.085

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,780,988 215,809

$

10,565,179 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 93 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 311 Laurel County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

3,236,480,495

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

400,719

Growth

$

2,791.00

Prior Year AADA Plus Growth

$

4,064,401

8,076.684 0.000

At Risk

Guaranteed Base *

6,726,855

5,969.547

Home & Hospital

108,672

Transportation

311

2,509,703

Limited English Proficiency

2

14,905

59.2

Moderate (Moderate: Weight 1.17)

861

Calculated Base Funding

503

Less 30 Cent Local Effort

Prorated Adjustment

State

28.001 39

Calculated State Portion

$

5,581

$

4,379

$

45,078,129

$

35,368,688

1,202

9,709,441

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

1,618,240

$

1,543,782

$

0

$

1,543,782

State Tier I Prorated Adjustment

Original Growth

$

1,618,240

$

1,543,782

$

0

$

1,543,782

Adjusted Tier I

Equalized Growth

$

1,618,240

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

4,379

$

Total State Funds

3,415,104

0

0

423

$

0

3,415,104

Less 30 Cent Local Effort

9,709,441

Less Capital Outlay

807,668

Base Prorated Adjustment SEEK State Amount

0 $

32,051,317

0 0 0

0 $

4,802

0 $

38,783,792 0

$

Less Capital Outlay Net General Fund SEEK

35,368,688

423

Unallocated Amount

* CAPITAL OUTLAY in the amount of $807,668.00 is included in the total guaranteed base.

14,905

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

3,564,715

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

108,672

Limited English Proficiency

NICKELS CALCULATION:

32,153,279

6,726,855

239

Limited English Proficiency

$

13

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

3,564,715

Guaranteed Base *

833

Prior Year December 1 Child Count

Prior Year Home & Hospital

441

32,153,279

Total

Exceptional Child

59.2

59.2

$

SEEK STATE CALCULATION:

Home & Hospital

46.1

0.000

3,981

Total

8,076.684

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

38,783,792 807,668

$

37,976,124 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 94 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 315 Lawrence County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

861,906,766

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

387,769

Growth

$

2,992.00

Prior Year AADA Plus Growth

$

1,289,641

2,222.732 0.000

At Risk

Maximum Tier I Rate

46.2

Levied Equivalent Rate

54.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

61.0

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

54.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

446

991,645

Guaranteed Base *

$

At Risk

8,848,696 991,645

40

88,440

Exceptional Child

1,760,159

1,660.630

1,760,159

Home & Hospital

88,440

Transportation

358

796,333

0

764

Limited English Proficiency

211

Calculated Base Funding

138

Less 30 Cent Local Effort Calculated State Portion

$

5,617

$

4,454

$

12,486,037

$

9,900,317

1,163

2,585,720

Limited English Proficiency

764

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

430,953

$

439,246

$

0

$

439,246

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,454

$

Total State Funds

982,728

0

0

442

$

0

982,728

Less 30 Cent Local Effort

2,585,720

Less Capital Outlay

222,273

Base Prorated Adjustment SEEK State Amount

0 $

8,881,711

0 0 0

0 $

4,896

0 $

10,883,045 0

$

Less Capital Outlay Net General Fund SEEK

9,900,317

442

Unallocated Amount

* CAPITAL OUTLAY in the amount of $222,273.00 is included in the total guaranteed base.

8,848,696

792

2

Adjusted State

$

Total

Exceptional Child

22.788

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

69

High (Speech: Weight 0.24)

$

Total

2,222.732

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,883,045 222,273

$

10,660,772 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 95 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 321 Lee County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

299,292,690

Prior Year End of Year AADA

Per Pupil Assessment

$

360,129

Growth

91-92 State Per Pupil Funding

$

2,985.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

579,198

At Risk

831.070 0.000

Guaranteed Base *

467,608

715.425

Home & Hospital

38,892

Transportation

430

357,646

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

47.4

Moderate (Moderate: Weight 1.17)

35

Calculated Base Funding

74

Less 30 Cent Local Effort

Prorated Adjustment

State

10.021 0

Calculated State Portion

$

5,535

$

4,454

$

4,599,852

$

3,701,974

1,080

897,878

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

State Tier I

FSPK

$

149,646

$

175,718

$

0

$

175,718

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,454

$

Total State Funds

390,581

0

0

470

$

0

390,581

Less 30 Cent Local Effort

897,878

Less Capital Outlay

83,107

Base Prorated Adjustment SEEK State Amount

0 $

3,261,221

0 0 0

0 $

4,924

0 $

4,092,555 0

$

Less Capital Outlay Net General Fund SEEK

3,701,974

470

Unallocated Amount

* CAPITAL OUTLAY in the amount of $83,107.00 is included in the total guaranteed base.

427,216

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

38,892

Limited English Proficiency

NICKELS CALCULATION:

3,308,490

467,608

25

Limited English Proficiency

$

47

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

427,216

Guaranteed Base *

563

Prior Year December 1 Child Count

Prior Year Home & Hospital

514

3,308,490

Total

Exceptional Child

47.4

50.6

$

SEEK STATE CALCULATION:

Home & Hospital

46.1

0.000

3,981

Total

831.070

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

4,092,555 83,107

$

4,009,448 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 96 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 325 Leslie County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:12 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

421,734,020

Prior Year End of Year AADA

Per Pupil Assessment

$

282,240

Growth

91-92 State Per Pupil Funding

$

3,051.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

947,943

At Risk

1,494.238 0.000

Maximum Tier I Rate

46.8

Levied Equivalent Rate

51.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

66.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

51.6

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

706,110

Guaranteed Base *

$

At Risk

5,948,561 706,110

37

55,044

Exceptional Child

1,547,972

1,182.466

1,036

1,547,972

Home & Hospital

55,044

392

585,340

0

0

Limited English Proficiency

206

Calculated Base Funding

48

Less 30 Cent Local Effort

0

Calculated State Portion

$

5,918

$

5,071

$

8,843,027

$

7,577,825

847

1,265,202

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

210,867

$

374,127

$

0

$

374,127

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

210,867

$

374,127

$

0

$

374,127

Adjusted Tier I

$

Hold Harmless

Total State SEEK *

5,071

$

Total State Funds

883,105

0

0

591

$

0

883,105

Less 30 Cent Local Effort

1,265,202

Less Capital Outlay

149,424

Base Prorated Adjustment SEEK State Amount

0 $

6,843,061

0 0 0

0 $

5,662

0 $

8,460,930 0

$

Less Capital Outlay Net General Fund SEEK

7,577,825

591

Unallocated Amount

* CAPITAL OUTLAY in the amount of $149,424.00 is included in the total guaranteed base.

5,948,561

Total

Exceptional Child

14.183

Adjusted State

$

473

Transportation

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

58

Limited English Proficiency

Local

$

Total

1,494.238

Prior Year December 1 Child Count

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

8,460,930 149,424

$

8,311,506 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 97 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 331 Letcher County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

721,276,372

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

264,596

Growth

$

2,983.00

Prior Year AADA Plus Growth

$

1,787,516

2,725.953 0.000

At Risk

Guaranteed Base *

3,979,527

2,205.842

Home & Hospital

56,829

405

1,103,763

Limited English Proficiency

0

382

Base Year Levied Equivalent Rate

74.6

Moderate (Moderate: Weight 1.17)

593

Calculated Base Funding

158

Less 30 Cent Local Effort

Prorated Adjustment

State

14.643 1

Calculated State Portion

$

6,350

$

5,556

$

17,309,739

$

15,145,910

794

2,163,829

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

360,638

$

706,572

$

0

$

706,572

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,556

$

Total State Funds

1,786,954

0

0

656

$

0

1,786,954

Less 30 Cent Local Effort

2,163,829

Less Capital Outlay

272,595

Base Prorated Adjustment SEEK State Amount

0 $

13,769,552

0 0 0

0 $

6,212

0 $

16,932,864 0

$

Less Capital Outlay Net General Fund SEEK

15,145,910

656

Unallocated Amount

* CAPITAL OUTLAY in the amount of $272,595.00 is included in the total guaranteed base.

382

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,317,219

Exceptional Child

Limited English Proficiency

Local

At Risk

56,829

Transportation

Limited English Proficiency

10,852,019

3,979,527

114

High (Speech: Weight 0.24)

$

21

Low (Severe: Weight 2.35)

Prior Year Home & Hospital

1,317,219

Guaranteed Base *

1,460

Prior Year December 1 Child Count

NICKELS CALCULATION:

483

10,852,019

Total

Exceptional Child

63.2

63.2

$

SEEK STATE CALCULATION:

Home & Hospital

47.6

0.000

3,981

Total

2,725.953

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

16,932,864 272,595

$

16,660,269 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 98 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 335 Lewis County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

592,137,204

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

293,874

Growth

$

2,978.00

Prior Year AADA Plus Growth

$

1,706,647

2,014.934 0.000

At Risk

Maximum Tier I Rate

46.4

Levied Equivalent Rate

49.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

49.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

54.1

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

462

931,070

Guaranteed Base *

$

At Risk

8,021,452 931,070

11

23,084

Exceptional Child

1,285,067

1,559.190

1,285,067

Home & Hospital

23,084

Transportation

523

1,053,827

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Limited English Proficiency

160

Calculated Base Funding

95

Less 30 Cent Local Effort Calculated State Portion

$

5,615

$

4,734

$

11,314,500

$

9,538,088

882

1,776,412

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

296,069

$

492,778

$

0

$

492,778

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

296,069

$

123,195

$

0

$

123,195

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,734

$

1,121,365

0

0

557

$

0

1,776,412

Less Capital Outlay

201,493

Base Prorated Adjustment SEEK State Amount

0 $

8,282,768

0 0 0 $

5,290

0 $

10,659,453 0

$

Less Capital Outlay Net General Fund SEEK

1,121,365

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

9,538,088

557

Unallocated Amount

* CAPITAL OUTLAY in the amount of $201,493.00 is included in the total guaranteed base.

8,021,452

638

0

Adjusted State

$

Total

Exceptional Child

5.948

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

48

High (Speech: Weight 0.24)

$

Total

2,014.934

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,659,453 201,493

$

10,457,960 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 99 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 341 Lincoln County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,105,843,871

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

327,965

Growth

$

2,906.00

Prior Year AADA Plus Growth

$

2,107,633

3,371.840 0.000

At Risk

Guaranteed Base *

2,721,531

2,313.298

Home & Hospital

46,137

Transportation

386

1,301,430

Limited English Proficiency

16,051

5

16,051

61.1

Moderate (Moderate: Weight 1.17)

326

Calculated Base Funding

94

Less 30 Cent Local Effort

Prorated Adjustment

State

11.888 42

Calculated State Portion

$

5,602

$

4,618

$

18,889,830

$

15,572,298

984

3,317,532

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

552,922

$

767,153

$

0

$

767,153

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,618

$

Total State Funds

1,716,934

0

0

509

$

0

1,716,934

Less 30 Cent Local Effort

3,317,532

Less Capital Outlay

337,184

Base Prorated Adjustment SEEK State Amount

0 $

13,933,684

0 0 0

0 $

5,128

0 $

17,289,232 0

$

Less Capital Outlay Net General Fund SEEK

15,572,298

509

Unallocated Amount

* CAPITAL OUTLAY in the amount of $337,184.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,381,386

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

46,137

Limited English Proficiency

NICKELS CALCULATION:

13,423,295

2,721,531

119

Limited English Proficiency

$

14

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,381,386

Guaranteed Base *

807

Prior Year December 1 Child Count

Prior Year Home & Hospital

410

13,423,295

Total

Exceptional Child

61.1

62.0

$

SEEK STATE CALCULATION:

Home & Hospital

46.2

0.000

3,981

Total

3,371.840

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

17,289,232 337,184

$

16,952,048 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 100 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 345 Livingston County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

938,329,408

Prior Year End of Year AADA

Per Pupil Assessment

$

890,610

Growth

91-92 State Per Pupil Funding

$

2,650.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

768,950

At Risk

1,053.581 0.000

Maximum Tier I Rate

44.8

Levied Equivalent Rate

55.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

55.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

55.7

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

387

4,194,306 407,984

Guaranteed Base *

$

At Risk

407,984

22

23,651

Exceptional Child

748,309

683.218

748,309

Home & Hospital

23,651

Transportation

451

474,814

Limited English Proficiency

2

2,293

Limited English Proficiency

104

Calculated Base Funding

51

Less 30 Cent Local Effort Calculated State Portion

$

5,554

$

2,882

$

5,851,357

$

3,036,369

2,672

2,814,988

2,293

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

2,882

$

3,036,369

Less 30 Cent Local Effort

State Tier I

0

0

Less Capital Outlay

FSPK

$

469,165

$

0

$

0

$

0

State Tier I Prorated Adjustment

0

0

Base Prorated Adjustment

Original Growth

$

0

$

0

$

0

$

0

Adjusted Tier I

0

SEEK State Amount

Equalized Growth

$

0

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

0

$

0

Total State Funds

105,358 0 $

2,456,197

0 0 0 $

2,882

0 $

3,036,369 0

$

Less Capital Outlay Net General Fund SEEK

2,814,988

0

Unallocated Amount

* CAPITAL OUTLAY in the amount of $105,358.00 is included in the total guaranteed base.

4,194,306

710

6

Adjusted State

$

Total

Exceptional Child

6.094

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

23

High (Speech: Weight 0.24)

$

Total

1,053.581

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

3,036,369 105,358

$

2,931,011 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 101 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 351 Logan County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,322,157,706

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

421,797

Growth

$

2,664.00

Prior Year AADA Plus Growth

$

1,919,401

3,134.583 0.000

At Risk

Maximum Tier I Rate

45.9

Levied Equivalent Rate

54.5

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

54.5

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

56.7

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

332

1,042,159

Guaranteed Base *

$

12,478,775

At Risk

1,042,159

9

27,559

Exceptional Child

2,312,921

1,745.221

2,312,921

Home & Hospital

27,559

Transportation

378

1,185,200

Limited English Proficiency

2

7,261

Limited English Proficiency

328

Calculated Base Funding

107

Less 30 Cent Local Effort Calculated State Portion

$

5,441

$

4,175

$

17,053,875

$

13,087,402

1,265

3,966,473

7,261

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

661,079

$

566,110

$

0

$

566,110

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

661,079

$

141,528

$

0

$

141,528

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,175

$

1,230,863

0

0

393

$

0

3,966,473

Less Capital Outlay

313,458

Base Prorated Adjustment SEEK State Amount

0 $

11,588,744

0 0 0 $

4,568

0 $

14,318,265 0

$

Less Capital Outlay Net General Fund SEEK

1,230,863

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

13,087,402

393

Unallocated Amount

* CAPITAL OUTLAY in the amount of $313,458.00 is included in the total guaranteed base.

12,478,775

738

19

Adjusted State

$

Total

Exceptional Child

7.101

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

73

High (Speech: Weight 0.24)

$

Total

3,134.583

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

14,318,265 313,458

$

14,004,807 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 102 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 354 Ludlow Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

237,626,960

Prior Year End of Year AADA

Per Pupil Assessment

$

315,327

Growth

91-92 State Per Pupil Funding

$

2,551.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

11,287

753.589 0.000

At Risk

Guaranteed Base *

Per Pupil $

At Risk

3,981

Total $

425

3,000,038 320,017

SEEK STATE CALCULATION: Guaranteed Base *

Total $

3,000,038

At Risk

320,017

753.589

Home & Hospital

14

10,615

Exceptional Child

650,018

535.907

Exceptional Child

863

650,018

Home & Hospital

10,615

Maximum Tier I Rate

45.2

Transportation

9

6,970

Limited English Proficiency

Levied Equivalent Rate

89.4

Low (Severe: Weight 2.35)

29

Limited English Proficiency

3

1,911

Hold Harmless

0

Base Year Levied Equivalent Rate

89.4

Moderate (Moderate: Weight 1.17)

77

Calculated Base Funding

Prior Year Adjustment

0

21

Less 30 Cent Local Effort

Adjustment (Early Grad) **

0

January Growth **

0

Current year Levied Equivalent Rate

93.3

Current Year Second Month Growth %

0.000

Prior Year December 1 Child Count

High (Speech: Weight 0.24) Prior Year Home & Hospital

2.735

Limited English Proficiency NICKELS CALCULATION: Local

Prorated Adjustment

State

5

Calculated State Portion

5,294

$

4,348

$

3,989,569

$

3,276,688

946

712,881

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

$

State Tier I

FSPK

$

118,813

$

176,217

$

0

$

176,217

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,348

$

Total State Funds

357,822

0

0

475

$

0

357,822

Less 30 Cent Local Effort

712,881

Less Capital Outlay

75,359

Base Prorated Adjustment SEEK State Amount

0 $

3,194,359

0 0 0

0 $

4,823

0 $

3,634,510 0

$

Less Capital Outlay Net General Fund SEEK

3,276,688

475

Unallocated Amount

* CAPITAL OUTLAY in the amount of $75,359.00 is included in the total guaranteed base.

1,911

3,634,510 75,359

$

3,559,151 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 103 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 361 Lyon County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

797,098,342

Prior Year End of Year AADA

Per Pupil Assessment

$

972,817

Growth

91-92 State Per Pupil Funding

$

2,278.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

461,402

At Risk

819.371 0.000

Guaranteed Base *

330,980

484.315

Home & Hospital

6,353

Transportation

348

284,908

Limited English Proficiency

2

1,911

51.0

Moderate (Moderate: Weight 1.17)

34

Calculated Base Funding

24

Less 30 Cent Local Effort

Prorated Adjustment

State

1.637 5

Calculated State Portion

$

5,096

$

2,177

$

4,175,277

$

1,783,982

2,918

2,391,295

82,521

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

2,177

$

1,783,982

Less 30 Cent Local Effort

State Tier I

0

0

Less Capital Outlay

FSPK

$

398,549

$

0

$

0

$

0

State Tier I Prorated Adjustment

0

0

Base Prorated Adjustment

Original Growth

$

0

$

0

$

0

$

0

Adjusted Tier I

0

SEEK State Amount

Equalized Growth

$

0

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

0

$

101

Total State Funds

81,937 0 $

1,499,658

0 0 0 $

2,278

0 $

1,866,503 0

$

Less Capital Outlay Net General Fund SEEK

2,391,295

82,521

Unallocated Amount

* CAPITAL OUTLAY in the amount of $81,937.00 is included in the total guaranteed base.

1,911

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

289,209

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

6,353

Limited English Proficiency

NICKELS CALCULATION:

3,261,916

330,980

16

Limited English Proficiency

$

8

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

289,209

Guaranteed Base *

404

Prior Year December 1 Child Count

Prior Year Home & Hospital

353

3,261,916

Total

Exceptional Child

50.9

50.9

$

SEEK STATE CALCULATION:

Home & Hospital

43.2

0.000

3,981

Total

819.371

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

1,866,503 81,937

$

1,784,566 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 104 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 365 Madison County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

5,376,750,842

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

511,668

Growth

$

2,709.00

Prior Year AADA Plus Growth

$

5,461,600

10,508.289 0.000

Guaranteed Base *

At Risk

3,426,739

146,795

Exceptional Child

6,956,798

5,738.490

Home & Hospital

146,795

Transportation

321

3,372,451

Limited English Proficiency

8

85,225

Limited English Proficiency

Base Year Levied Equivalent Rate

71.5

Moderate (Moderate: Weight 1.17)

824

Calculated Base Funding

503

Less 30 Cent Local Effort

High (Speech: Weight 0.24) Prior Year Home & Hospital

37.824

Limited English Proficiency

Prorated Adjustment

41,833,499

6,956,798

282

State

$

14

Low (Severe: Weight 2.35)

Local

3,426,739

Guaranteed Base *

662

Prior Year December 1 Child Count

NICKELS CALCULATION:

326

41,833,499

Total

Exceptional Child

70.7

70.7

$

SEEK STATE CALCULATION:

Home & Hospital

45.6

0.000

3,981

Total

10,508.289

At Risk

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

223

Calculated State Portion

5,312

$

3,777

$

55,821,507

$

39,691,254

1,535

16,130,253

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

2,688,375

$

1,425,620

$

0

$

1,425,620

State Tier I Prorated Adjustment

Original Growth

$

2,688,375

$

1,425,620

$

0

$

1,425,620

Adjusted Tier I

Equalized Growth

$

2,688,375

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,777

$

Total State Funds

3,010,161

0

0

286

$

0

3,010,161

Less 30 Cent Local Effort

16,130,253

Less Capital Outlay

1,050,829

Base Prorated Adjustment SEEK State Amount

0 $

35,267,974

0 0 0

0 $

4,064

0 $

42,701,415 0

$

Less Capital Outlay Net General Fund SEEK

39,691,254

286

Unallocated Amount

* CAPITAL OUTLAY in the amount of $1,050,829.00 is included in the total guaranteed base.

0

Base Prorated Adjustment

Adjusted State Portion Adjusted State

$

85,225

Hold Harmless

42,701,415 1,050,829

$

41,650,586 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 105 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 371 Magoffin County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

352,085,230

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

198,599

Growth

$

3,364.00

Prior Year AADA Plus Growth

$

1,287,592

1,772.843 0.000

At Risk

Maximum Tier I Rate

47.2

Levied Equivalent Rate

60.5

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

60.5

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

70.6

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

Guaranteed Base *

931,111

At Risk

$

7,057,688 931,111

60

106,285

Exceptional Child

1,895,712

1,559.258

1,069

1,895,712

Home & Hospital

106,285

448

795,068

1

2,293

Limited English Proficiency

277

Calculated Base Funding

105

Less 30 Cent Local Effort

6

Calculated State Portion

$

6,085

$

5,489

$

10,788,157

$

9,731,901

596

1,056,256

Limited English Proficiency

2,293

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

176,043

$

518,025

$

0

$

518,025

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

176,043

$

518,025

$

0

$

518,025

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,489

$

1,262,919

0

0

712

$

0

1,056,256

Less Capital Outlay

177,284

Base Prorated Adjustment SEEK State Amount

0 $

8,759,549

0 0 0 $

6,202

0 $

10,994,820 0

$

Less Capital Outlay Net General Fund SEEK

1,262,919

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

9,731,901

712

Unallocated Amount

* CAPITAL OUTLAY in the amount of $177,284.00 is included in the total guaranteed base.

7,057,688

Total

Exceptional Child

27.386

Adjusted State

$

525

Transportation

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

54

Limited English Proficiency

Local

$

Total

1,772.843

Prior Year December 1 Child Count

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

10,994,820 177,284

$

10,817,536 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 106 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 375 Marion County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,352,325,795

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

469,821

Growth

$

2,835.00

Prior Year AADA Plus Growth

$

1,859,430

2,878.385 0.000

At Risk

Maximum Tier I Rate

45.8

Levied Equivalent Rate

68.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

68.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

70.4

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

377

1,084,371

Guaranteed Base *

$

11,458,851

At Risk

1,084,371

9

25,118

Exceptional Child

1,707,093

1,815.911

1,707,093

Home & Hospital

25,118

Transportation

399

1,148,168

Limited English Proficiency

24,077

8

24,077

Limited English Proficiency

178

Calculated Base Funding

165

Less 30 Cent Local Effort Calculated State Portion

$

5,367

$

3,957

$

15,447,678

$

11,390,701

1,409

4,056,977

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

676,163

$

450,725

$

0

$

450,725

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

676,163

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,957

$

Total State Funds

969,471

0

0

337

$

0

969,471

Less 30 Cent Local Effort

4,056,977

Less Capital Outlay

287,839

Base Prorated Adjustment SEEK State Amount

0 $

9,954,694

0 0 0

0 $

4,294

0 $

12,360,172 0

$

Less Capital Outlay Net General Fund SEEK

11,390,701

337

Unallocated Amount

* CAPITAL OUTLAY in the amount of $287,839.00 is included in the total guaranteed base.

11,458,851

593

63

Adjusted State

$

Total

Exceptional Child

6.472

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

77

High (Speech: Weight 0.24)

$

Total

2,878.385

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

12,360,172 287,839

$

12,072,333 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 107 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 381 Marshall County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

2,517,463,581

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

575,271

Growth

$

2,444.00

Prior Year AADA Plus Growth

$

2,571,631

4,376.132 0.000

At Risk

Guaranteed Base *

2,219,049

2,330.325

Home & Hospital

24,877

Transportation

363

1,587,941

Limited English Proficiency

1

4,586

67.4

Moderate (Moderate: Weight 1.17)

245

Calculated Base Funding

149

Less 30 Cent Local Effort

Prorated Adjustment

State

6.410 12

Calculated State Portion

$

5,176

$

3,450

$

22,649,388

$

15,096,997

1,726

7,552,391

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

1,258,732

$

454,524

$

0

$

454,524

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

1,258,732

$

454,524

$

0

$

454,524

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,450

$

940,472

0

0

215

$

0

7,552,391

Less Capital Outlay

437,613

Base Prorated Adjustment SEEK State Amount

0 $

13,071,443

0 0 0 $

3,665

0 $

16,037,469 0

$

Less Capital Outlay Net General Fund SEEK

940,472

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

15,096,997

215

Unallocated Amount

* CAPITAL OUTLAY in the amount of $437,613.00 is included in the total guaranteed base.

4,586

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,391,554

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

24,877

Limited English Proficiency

NICKELS CALCULATION:

17,421,381

2,219,049

100

Limited English Proficiency

$

6

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,391,554

Guaranteed Base *

507

Prior Year December 1 Child Count

Prior Year Home & Hospital

318

17,421,381

Total

Exceptional Child

63.5

63.5

$

SEEK STATE CALCULATION:

Home & Hospital

45.3

0.000

3,981

Total

4,376.132

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

16,037,469 437,613

$

15,599,856 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 108 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 385 Martin County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

561,775,290

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

337,448

Growth

$

2,674.00

Prior Year AADA Plus Growth

$

1,061,156

1,664.774 0.000

At Risk

Maximum Tier I Rate

46.5

Levied Equivalent Rate

51.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

66.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

51.9

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

522

869,487

Guaranteed Base *

$

At Risk

6,627,465 869,487

18

30,415

Exceptional Child

1,375,157

1,456.061

1,375,157

Home & Hospital

30,415

Transportation

394

655,247

0

0

Limited English Proficiency

154

Calculated Base Funding

150

Less 30 Cent Local Effort Calculated State Portion

$

5,741

$

4,729

$

9,557,771

$

7,872,445

1,012

1,685,326

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

280,888

$

370,871

$

0

$

370,871

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

280,888

$

370,871

$

0

$

370,871

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,729

$

850,447

0

0

511

$

0

1,685,326

Less Capital Outlay

166,477

Base Prorated Adjustment SEEK State Amount

0 $

7,050,721

0 0 0 $

5,240

0 $

8,722,892 0

$

Less Capital Outlay Net General Fund SEEK

850,447

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

7,872,445

511

Unallocated Amount

* CAPITAL OUTLAY in the amount of $166,477.00 is included in the total guaranteed base.

6,627,465

826

0

Adjusted State

$

Total

Exceptional Child

7.837

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

55

High (Speech: Weight 0.24)

$

Total

1,664.774

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

8,722,892 166,477

$

8,556,415 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 109 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 391 Mason County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,386,029,932

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

567,460

Growth

$

2,481.00

Prior Year AADA Plus Growth

$

1,659,091

2,442.515 0.000

At Risk

Maximum Tier I Rate

46.2

Levied Equivalent Rate

57.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

60.0

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

57.1

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

383

936,475

Guaranteed Base *

$

At Risk

9,723,652 936,475

6

15,167

Exceptional Child

1,945,037

1,568.240

1,945,037

Home & Hospital

15,167

Transportation

419

1,024,462

Limited English Proficiency

3

6,115

Limited English Proficiency

268

Calculated Base Funding

83

Less 30 Cent Local Effort Calculated State Portion

$

5,589

$

3,886

$

13,650,908

$

9,492,818

1,702

4,158,090

6,115

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

693,015

$

263,230

$

0

$

263,230

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,886

$

Total State Funds

589,866

0

0

241

$

0

589,866

Less 30 Cent Local Effort

4,158,090

Less Capital Outlay

244,252

Base Prorated Adjustment SEEK State Amount

0 $

8,224,104

0 0 0

0 $

4,128

0 $

10,082,684 0

$

Less Capital Outlay Net General Fund SEEK

9,492,818

241

Unallocated Amount

* CAPITAL OUTLAY in the amount of $244,252.00 is included in the total guaranteed base.

9,723,652

796

16

Adjusted State

$

Total

Exceptional Child

3.908

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

66

High (Speech: Weight 0.24)

$

Total

2,442.515

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,082,684 244,252

$

9,838,432 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 110 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 392 Mayfield Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

363,967,189

Prior Year End of Year AADA

Per Pupil Assessment

$

228,610

Growth

91-92 State Per Pupil Funding

$

2,650.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

571,154

At Risk

1,592.089 0.000

Maximum Tier I Rate

45.7

Levied Equivalent Rate

90.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

93.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

90.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

515

819,469

Guaranteed Base *

$

At Risk

6,338,106 819,469

12

18,505

Exceptional Child

1,016,031

1,372.300

1,016,031

Home & Hospital

18,505

Transportation

222

352,679

Limited English Proficiency

63

100,512

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Limited English Proficiency

111

Calculated Base Funding

160

Less 30 Cent Local Effort Calculated State Portion

$

5,430

$

4,744

$

8,645,302

$

7,553,400

686

1,091,902

100,512

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

181,984

$

441,319

$

0

$

441,319

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

Equalized Facility Funding

$

181,984

$

441,319

$

0

$

441,319

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,744

$

941,378

0

0

591

$

0

1,091,902

Less Capital Outlay

159,209

Base Prorated Adjustment SEEK State Amount

0 $

7,041,512

0 0 0 $

5,336

0 $

8,494,778 0

$

Less Capital Outlay Net General Fund SEEK

941,378

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

7,553,400

591

Unallocated Amount

* CAPITAL OUTLAY in the amount of $159,209.00 is included in the total guaranteed base.

6,338,106

638

263

Adjusted State

$

Total

Exceptional Child

4.768

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

37

High (Speech: Weight 0.24)

$

Total

1,592.089

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

8,494,778 159,209

$

8,335,569 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 111 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 395 McCracken County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

4,008,933,899

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

628,497

Growth

$

2,355.00

Prior Year AADA Plus Growth

$

3,358,126

6,378.604 0.000

At Risk

Guaranteed Base *

3,372,425

3,045.809

Home & Hospital

64,933

Transportation

325

2,073,589

Limited English Proficiency

20,255

3

20,255

56.8

Moderate (Moderate: Weight 1.17)

339

Calculated Base Funding

330

Less 30 Cent Local Effort

Prorated Adjustment

State

16.731 53

Calculated State Portion

$

5,133

$

3,248

$

32,743,230

$

20,716,428

1,885

12,026,802

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

2,004,467

$

492,757

$

0

$

492,757

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

2,004,467

$

492,757

$

0

$

492,757

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,248

$

1,007,163

0

0

158

$

0

12,026,802

Less Capital Outlay

637,860

Base Prorated Adjustment SEEK State Amount

0 $

18,004,979

0 0 0 $

3,406

0 $

21,723,591 0

$

Less Capital Outlay Net General Fund SEEK

1,007,163

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

20,716,428

158

Unallocated Amount

* CAPITAL OUTLAY in the amount of $637,860.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,818,805

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

64,933

Limited English Proficiency

NICKELS CALCULATION:

25,393,223

3,372,425

158

Limited English Proficiency

$

10

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,818,805

Guaranteed Base *

529

Prior Year December 1 Child Count

Prior Year Home & Hospital

285

25,393,223

Total

Exceptional Child

55.1

55.1

$

SEEK STATE CALCULATION:

Home & Hospital

45.2

0.000

3,981

Total

6,378.604

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

21,723,591 637,860

$

21,085,731 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 112 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 401 McCreary County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

525,903,483

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

214,180

Growth

$

3,304.00

Prior Year AADA Plus Growth

$

1,589,699

2,455.429 0.000

At Risk

Maximum Tier I Rate

47.0

Levied Equivalent Rate

49.3

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

49.3

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

52.4

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

9,775,063

Guaranteed Base *

$

9,775,063

1,309,711

At Risk

1,309,711

24

58,851

Exceptional Child

2,614,601

2,193.270

1,065

2,614,601

Home & Hospital

58,851

400

981,614

0

0

Limited English Proficiency

381

Calculated Base Funding

135

Less 30 Cent Local Effort

0

Calculated State Portion

$

6,003

$

5,360

$

14,739,840

$

13,162,130

643

1,577,710

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

262,952

$

698,349

$

0

$

698,349

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,360

$

Total State Funds

1,672,454

0

0

681

$

0

1,672,454

Less 30 Cent Local Effort

1,577,710

Less Capital Outlay

245,543

Base Prorated Adjustment SEEK State Amount

0 $

11,934,973

0 0 0

0 $

6,042

0 $

14,834,584 0

$

Less Capital Outlay Net General Fund SEEK

13,162,130

681

Unallocated Amount

* CAPITAL OUTLAY in the amount of $245,543.00 is included in the total guaranteed base.

Total

Exceptional Child

15.164

Adjusted State

$

533

Transportation

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

76

Limited English Proficiency

Local

$

Total

2,455.429

Prior Year December 1 Child Count

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

14,834,584 245,543

$

14,589,041 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 113 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 405 McLean County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:13 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

556,801,758

Prior Year End of Year AADA

Per Pupil Assessment

$

399,136

Growth

91-92 State Per Pupil Funding

$

2,647.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

844,640

At Risk

1,395.019 0.000

Maximum Tier I Rate

45.9

Levied Equivalent Rate

62.8

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

63.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

62.8

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

338

471,500

Guaranteed Base *

$

At Risk

5,553,571 471,500

13

17,996

Exceptional Child

1,023,635

789.584

1,023,635

Home & Hospital

17,996

Transportation

374

521,552

5

7,644

Limited English Proficiency

152

Calculated Base Funding

66

Less 30 Cent Local Effort Calculated State Portion

$

5,445

$

4,248

$

7,595,898

$

5,925,493

1,197

1,670,405

Limited English Proficiency

7,644

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

278,401

$

267,749

$

0

$

267,749

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,248

$

Total State Funds

582,340

0

0

417

$

0

582,340

Less 30 Cent Local Effort

1,670,405

Less Capital Outlay

139,502

Base Prorated Adjustment SEEK State Amount

0 $

5,264,439

0 0 0

0 $

4,665

0 $

6,507,833 0

$

Less Capital Outlay Net General Fund SEEK

5,925,493

417

Unallocated Amount

* CAPITAL OUTLAY in the amount of $139,502.00 is included in the total guaranteed base.

5,553,571

734

20

Adjusted State

$

Total

Exceptional Child

4.637

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

27

High (Speech: Weight 0.24)

$

Total

1,395.019

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

6,507,833 139,502

$

6,368,331 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 114 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 411 Meade County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,635,370,508

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

367,621

Growth

$

2,672.00

Prior Year AADA Plus Growth

$

2,874,702

4,448.521 0.000

At Risk

Guaranteed Base *

3,066,843

2,454.708

Home & Hospital

25,999

Transportation

399

1,775,083

Limited English Proficiency

1

4,204

59.9

Moderate (Moderate: Weight 1.17)

344

Calculated Base Funding

211

Less 30 Cent Local Effort

Prorated Adjustment

State

6.699 11

Calculated State Portion

$

5,406

$

4,303

$

24,047,520

$

19,141,408

1,103

4,906,112

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

817,685

$

923,911

$

0

$

923,911

Original Growth

$

817,685

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

817,685

$

923,911

$

0

$

923,911

January Growth **

Equalized Facility Funding

$

0

$

923,911

$

0

$

923,911

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,303

$

Total State Funds

2,001,071

0

0

450

$

0

2,001,071

Less 30 Cent Local Effort

4,906,112

Less Capital Outlay

444,852

Base Prorated Adjustment SEEK State Amount

0 $

16,921,473

0 0 0

0 $

4,753

0 $

21,142,479 0

$

Less Capital Outlay Net General Fund SEEK

19,141,408

450

Unallocated Amount

* CAPITAL OUTLAY in the amount of $444,852.00 is included in the total guaranteed base.

4,204

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,465,829

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

25,999

Limited English Proficiency

NICKELS CALCULATION:

17,709,562

3,066,843

135

Limited English Proficiency

$

6

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,465,829

Guaranteed Base *

689

Prior Year December 1 Child Count

Prior Year Home & Hospital

330

17,709,562

Total

Exceptional Child

59.9

61.3

$

SEEK STATE CALCULATION:

Home & Hospital

45.8

0.000

3,981

Total

4,448.521

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

21,142,479 444,852

$

20,697,627 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 115 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 415 Menifee County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

195,640,179

Prior Year End of Year AADA

Per Pupil Assessment

$

206,133

Growth

91-92 State Per Pupil Funding

$

2,928.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

718,384

At Risk

949.096 0.000

Guaranteed Base *

708,419

774.377

Home & Hospital

9,431

Transportation

467

443,591

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

63.3

Moderate (Moderate: Weight 1.17)

89

Calculated Base Funding

53

Less 30 Cent Local Effort

Prorated Adjustment

State

2.430 0

Calculated State Portion

$

5,692

$

5,074

$

5,402,211

$

4,815,290

618

586,921

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

State Tier I

FSPK

$

97,820

$

273,751

$

0

$

273,751

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

97,820

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,074

$

Total State Funds

627,371

0

0

661

$

0

627,371

Less 30 Cent Local Effort

586,921

Less Capital Outlay

94,910

Base Prorated Adjustment SEEK State Amount

0 $

4,276,789

0 0 0

0 $

5,735

0 $

5,442,661 0

$

Less Capital Outlay Net General Fund SEEK

4,815,290

661

Unallocated Amount

* CAPITAL OUTLAY in the amount of $94,910.00 is included in the total guaranteed base.

462,419

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

9,431

Limited English Proficiency

NICKELS CALCULATION:

3,778,351

708,419

26

Limited English Proficiency

$

10

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

462,419

Guaranteed Base *

746

Prior Year December 1 Child Count

Prior Year Home & Hospital

487

3,778,351

Total

Exceptional Child

63.3

66.5

$

SEEK STATE CALCULATION:

Home & Hospital

46.5

0.000

3,981

Total

949.096

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

5,442,661 94,910

$

5,347,751 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 116 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 421 Mercer County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,364,305,103

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

539,842

Growth

$

2,594.00

Prior Year AADA Plus Growth

$

1,572,483

2,527.229 0.000

At Risk

Maximum Tier I Rate

46.1

Levied Equivalent Rate

72.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

76.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

72.7

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

351

886,636

Guaranteed Base *

$

At Risk

10,060,899 886,636

12

31,056

Exceptional Child

2,067,293

1,484.780

2,067,293

Home & Hospital

31,056

Transportation

384

970,983

Limited English Proficiency

18,344

7

18,344

Limited English Proficiency

251

Calculated Base Funding

98

Less 30 Cent Local Effort Calculated State Portion

$

5,554

$

3,934

$

14,035,211

$

9,942,296

1,620

4,092,915

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

682,153

$

307,258

$

0

$

307,258

State Tier I Prorated Adjustment

Original Growth

$

682,153

$

307,258

$

0

$

307,258

Adjusted Tier I

Equalized Growth

$

682,153

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,934

$

Total State Funds

681,806

0

0

270

$

0

681,806

Less 30 Cent Local Effort

4,092,915

Less Capital Outlay

252,723

Base Prorated Adjustment SEEK State Amount

0 $

8,718,590

0 0 0

0 $

4,204

0 $

10,624,102 0

$

Less Capital Outlay Net General Fund SEEK

9,942,296

270

Unallocated Amount

* CAPITAL OUTLAY in the amount of $252,723.00 is included in the total guaranteed base.

10,060,899

818

48

Adjusted State

$

Total

Exceptional Child

8.002

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

86

High (Speech: Weight 0.24)

$

Total

2,527.229

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,624,102 252,723

$

10,371,379 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 117 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 425 Metcalfe County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

438,559,623

Prior Year End of Year AADA

Per Pupil Assessment

$

320,338

Growth

91-92 State Per Pupil Funding

$

3,004.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

875,657

At Risk

1,369.051 0.000

Maximum Tier I Rate

46.1

Levied Equivalent Rate

67.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

67.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

69.1

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

472

646,248

Guaranteed Base *

$

5,450,192

At Risk

646,248

15

19,906

Exceptional Child

943,139

1,082.221

943,139

Home & Hospital

19,906

Transportation

395

540,704

Limited English Proficiency

3

3,822

Limited English Proficiency

138

Calculated Base Funding

50

Less 30 Cent Local Effort Calculated State Portion

$

5,554

$

4,593

$

7,604,011

$

6,288,332

961

1,315,679

3,822

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

219,280

$

316,704

$

0

$

316,704

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

219,280

$

316,704

$

0

$

316,704

Adjusted Tier I

$

Hold Harmless

Total State SEEK *

4,593

$

Total State Funds

703,650

0

0

514

$

0

703,650

Less 30 Cent Local Effort

1,315,679

Less Capital Outlay

136,905

Base Prorated Adjustment SEEK State Amount

0 $

5,610,723

0 0 0

0 $

5,107

0 $

6,991,982 0

$

Less Capital Outlay Net General Fund SEEK

6,288,332

514

Unallocated Amount

* CAPITAL OUTLAY in the amount of $136,905.00 is included in the total guaranteed base.

5,450,192

689

10

Adjusted State

$

Total

Exceptional Child

5.129

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

27

High (Speech: Weight 0.24)

$

Total

1,369.051

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

6,991,982 136,905

$

6,855,077 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 118 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 426 Middlesboro Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

457,536,406

Prior Year End of Year AADA

Per Pupil Assessment

$

437,392

Growth

91-92 State Per Pupil Funding

$

2,860.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

467,135

At Risk

1,046.055 0.000

Maximum Tier I Rate

46.5

Levied Equivalent Rate

64.5

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

67.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

64.5

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

504,278

Guaranteed Base *

$

At Risk

4,164,345 504,278

68

71,554

Exceptional Child

1,081,240

844.474

1,034

1,081,240

Home & Hospital

71,554

276

288,448

3

2,675

Limited English Proficiency

134

Calculated Base Funding

28

Less 30 Cent Local Effort

7

Calculated State Portion

$

5,843

$

4,531

$

6,112,540

$

4,739,931

1,312

1,372,609

Limited English Proficiency

2,675

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

228,768

$

180,762

$

0

$

180,762

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,531

$

Total State Funds

416,532

0

0

398

$

0

416,532

Less 30 Cent Local Effort

1,372,609

Less Capital Outlay

104,606

Base Prorated Adjustment SEEK State Amount

0 $

4,346,877

0 0 0

0 $

4,929

0 $

5,156,463 0

$

Less Capital Outlay Net General Fund SEEK

4,739,931

398

Unallocated Amount

* CAPITAL OUTLAY in the amount of $104,606.00 is included in the total guaranteed base.

4,164,345

Total

Exceptional Child

18.437

Adjusted State

$

482

Transportation

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

46

Limited English Proficiency

Local

$

Total

1,046.055

Prior Year December 1 Child Count

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

5,156,463 104,606

$

5,051,857 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 119 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 431 Monroe County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

480,227,084

Prior Year End of Year AADA

Per Pupil Assessment

$

291,496

Growth

91-92 State Per Pupil Funding

$

2,961.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

945,139

At Risk

1,647.457 0.000

Maximum Tier I Rate

46.1

Levied Equivalent Rate

72.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

72.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

81.1

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

428

Guaranteed Base *

705,501

At Risk

$

6,558,526 705,501

61

100,025

Exceptional Child

1,225,193

1,181.447

1,225,193

Home & Hospital

100,025

Transportation

354

583,608

12

19,491

Limited English Proficiency

171

Calculated Base Funding

106

Less 30 Cent Local Effort Calculated State Portion

$

5,580

$

4,705

$

9,192,344

$

7,751,663

874

1,440,681

Limited English Proficiency

19,491

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

240,114

$

404,866

$

0

$

404,866

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

Equalized Facility Funding

$

240,114

$

404,866

$

0

$

404,866

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,705

$

899,572

0

0

546

$

0

1,440,681

Less Capital Outlay

164,746

Base Prorated Adjustment SEEK State Amount

0 $

7,003,309

0 0 0 $

5,251

0 $

8,651,235 0

$

Less Capital Outlay Net General Fund SEEK

899,572

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

7,751,663

546

Unallocated Amount

* CAPITAL OUTLAY in the amount of $164,746.00 is included in the total guaranteed base.

6,558,526

744

51

Adjusted State

$

Total

Exceptional Child

25.773

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

35

High (Speech: Weight 0.24)

$

Total

1,647.457

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

8,651,235 164,746

$

8,486,489 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 120 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 435 Montgomery County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,564,603,994

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

372,620

Growth

$

2,953.00

Prior Year AADA Plus Growth

$

2,651,697

4,198.923 0.000

At Risk

Guaranteed Base *

3,174,728

2,852.362

Home & Hospital

54,501

Transportation

390

1,637,381

Limited English Proficiency

39,746

9

39,746

61.7

Moderate (Moderate: Weight 1.17)

423

Calculated Base Funding

164

Less 30 Cent Local Effort

Prorated Adjustment

State

14.043 104

Calculated State Portion

$

5,555

$

4,437

$

23,325,556

$

18,631,744

1,118

4,693,812

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

782,302

$

861,576

$

0

$

861,576

State Tier I Prorated Adjustment

Original Growth

$

782,302

$

861,576

$

0

$

861,576

Adjusted Tier I

Equalized Growth

$

782,302

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

4,437

$

Total State Funds

1,913,523

0

0

456

$

0

1,913,523

Less 30 Cent Local Effort

4,693,812

Less Capital Outlay

419,892

Base Prorated Adjustment SEEK State Amount

0 $

16,574,471

0 0 0

0 $

4,893

0 $

20,545,267 0

$

Less Capital Outlay Net General Fund SEEK

18,631,744

456

Unallocated Amount

* CAPITAL OUTLAY in the amount of $419,892.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,703,288

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

54,501

Limited English Proficiency

NICKELS CALCULATION:

16,715,912

3,174,728

112

Limited English Proficiency

$

13

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,703,288

Guaranteed Base *

756

Prior Year December 1 Child Count

Prior Year Home & Hospital

406

16,715,912

Total

Exceptional Child

61.7

62.0

$

SEEK STATE CALCULATION:

Home & Hospital

46.1

0.000

3,981

Total

4,198.923

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

20,545,267 419,892

$

20,125,375 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 121 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 441 Morgan County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

419,560,102

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

233,640

Growth

$

3,174.00

Prior Year AADA Plus Growth

$

1,247,401

1,795.758 0.000

At Risk

Maximum Tier I Rate

46.4

Levied Equivalent Rate

71.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

72.2

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

71.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

465

834,438

Guaranteed Base *

$

At Risk

7,148,913 834,438

33

59,170

Exceptional Child

1,356,167

1,397.367

1,356,167

Home & Hospital

59,170

Transportation

429

770,250

1

2,293

Limited English Proficiency

161

Calculated Base Funding

96

Less 30 Cent Local Effort Calculated State Portion

$

5,664

$

4,963

$

10,171,231

$

8,912,551

701

1,258,680

Limited English Proficiency

2,293

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

209,780

$

493,259

$

0

$

493,259

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

209,780

$

123,315

$

0

$

123,315

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,963

$

1,120,651

0

0

624

$

0

1,258,680

Less Capital Outlay

179,576

Base Prorated Adjustment SEEK State Amount

0 $

7,962,725

0 0 0 $

5,587

0 $

10,033,202 0

$

Less Capital Outlay Net General Fund SEEK

1,120,651

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

8,912,551

624

Unallocated Amount

* CAPITAL OUTLAY in the amount of $179,576.00 is included in the total guaranteed base.

7,148,913

755

6

Adjusted State

$

Total

Exceptional Child

15.246

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

55

High (Speech: Weight 0.24)

$

Total

1,795.758

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,033,202 179,576

$

9,853,626 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 122 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 445 Muhlenberg County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,679,621,686

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

390,693

Growth

$

2,575.00

Prior Year AADA Plus Growth

$

2,816,957

4,299.084 0.000

At Risk

Guaranteed Base *

2,658,990

2,708.288

Home & Hospital

53,403

Transportation

405

1,739,426

Limited English Proficiency

2

7,261

49.4

Moderate (Moderate: Weight 1.17)

285

Calculated Base Funding

248

Less 30 Cent Local Effort

Prorated Adjustment

State

13.760 19

Calculated State Portion

$

5,394

$

4,222

$

23,190,987

$

18,152,122

1,172

5,038,865

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

839,811

$

843,281

$

0

$

843,281

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,222

$

Total State Funds

1,823,891

0

0

424

$

0

1,823,891

Less 30 Cent Local Effort

5,038,865

Less Capital Outlay

429,908

Base Prorated Adjustment SEEK State Amount

0 $

15,982,788

0 0 0

0 $

4,647

0 $

19,976,013 0

$

Less Capital Outlay Net General Fund SEEK

18,152,122

424

Unallocated Amount

* CAPITAL OUTLAY in the amount of $429,908.00 is included in the total guaranteed base.

7,261

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,617,254

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

53,403

Limited English Proficiency

NICKELS CALCULATION:

17,114,653

2,658,990

117

Limited English Proficiency

$

12

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,617,254

Guaranteed Base *

619

Prior Year December 1 Child Count

Prior Year Home & Hospital

376

17,114,653

Total

Exceptional Child

49.4

52.9

$

SEEK STATE CALCULATION:

Home & Hospital

45.8

0.000

3,981

Total

4,299.084

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

19,976,013 429,908

$

19,546,105 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 123 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 446 Murray Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

554,876,495

Prior Year End of Year AADA

Per Pupil Assessment

$

377,327

Growth

91-92 State Per Pupil Funding

$

2,362.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

391,434

At Risk

1,470.547 0.000

Guaranteed Base *

758,381

631.120

Home & Hospital

27,594

Transportation

164

241,704

Limited English Proficiency

17,580

12

17,580

74.8

Moderate (Moderate: Weight 1.17)

83

Calculated Base Funding

66

Less 30 Cent Local Effort

Prorated Adjustment

State

7.110 46

Calculated State Portion

$

4,948

$

3,816

$

7,276,380

$

5,611,751

1,132

1,664,629

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

277,438

$

298,281

$

0

$

298,281

State Tier I Prorated Adjustment

Original Growth

$

277,438

$

298,281

$

0

$

298,281

Adjusted Tier I

Equalized Growth

$

277,438

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,816

$

Total State Funds

577,122

0

0

392

$

0

577,122

Less 30 Cent Local Effort

1,664,629

Less Capital Outlay

147,055

Base Prorated Adjustment SEEK State Amount

0 $

5,222,992

0 0 0

0 $

4,209

0 $

6,188,873 0

$

Less Capital Outlay Net General Fund SEEK

5,611,751

392

Unallocated Amount

* CAPITAL OUTLAY in the amount of $147,055.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

376,873

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

27,594

Limited English Proficiency

NICKELS CALCULATION:

5,854,248

758,381

33

Limited English Proficiency

$

19

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

376,873

Guaranteed Base *

516

Prior Year December 1 Child Count

Prior Year Home & Hospital

256

5,854,248

Total

Exceptional Child

74.8

76.0

$

SEEK STATE CALCULATION:

Home & Hospital

44.7

0.000

3,981

Total

1,470.547

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

6,188,873 147,055

$

6,041,818 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 124 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 451 Nelson County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

2,561,546,014

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

626,112

Growth

$

2,516.00

Prior Year AADA Plus Growth

$

2,334,692

4,091.192 0.000

At Risk

Maximum Tier I Rate

45.5

Levied Equivalent Rate

79.0

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

79.0

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

79.2

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

325

1,330,787

Guaranteed Base *

$

16,287,035

At Risk

1,330,787

9

36,423

Exceptional Child

2,497,162

2,228.564

2,497,162

Home & Hospital

36,423

Transportation

352

1,441,635

Limited English Proficiency

2

7,644

Limited English Proficiency

337

Calculated Base Funding

207

Less 30 Cent Local Effort Calculated State Portion

$

5,280

$

3,401

$

21,600,686

$

13,916,048

1,878

7,684,638

7,644

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

1,280,773

$

320,929

$

0

$

320,929

State Tier I Prorated Adjustment

Original Growth

$

1,280,773

$

320,929

$

0

$

320,929

Adjusted Tier I

Equalized Growth

$

1,280,773

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,401

$

Total State Funds

676,052

0

0

165

$

0

676,052

Less 30 Cent Local Effort

7,684,638

Less Capital Outlay

409,119

Base Prorated Adjustment SEEK State Amount

0 $

12,065,294

0 0 0

0 $

3,567

0 $

14,592,100 0

$

Less Capital Outlay Net General Fund SEEK

13,916,048

165

Unallocated Amount

* CAPITAL OUTLAY in the amount of $409,119.00 is included in the total guaranteed base.

16,287,035

610

20

Adjusted State

$

Total

Exceptional Child

9.385

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

78

High (Speech: Weight 0.24)

$

Total

4,091.192

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

14,592,100 409,119

$

14,182,981 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 125 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 452 Newport Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

838,096,715

Prior Year End of Year AADA

Per Pupil Assessment

$

581,575

Growth

91-92 State Per Pupil Funding

$

2,939.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

154,840

At Risk

1,441.080 0.000

Maximum Tier I Rate

45.3

Levied Equivalent Rate

95.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

95.7

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

100.5

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

583

840,634

Guaranteed Base *

$

5,736,939

At Risk

840,634

11

16,521

Exceptional Child

985,815

1,407.744

985,815

Home & Hospital

16,521

Transportation

66

95,611

Limited English Proficiency

38,982

Limited English Proficiency

27

38,982

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

109

Calculated Base Funding

50

Less 30 Cent Local Effort Calculated State Portion

$

5,353

$

3,609

$

7,714,502

$

5,200,212

1,745

2,514,290

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

419,048

$

145,134

$

0

$

145,134

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

419,048

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,609

$

Total State Funds

299,966

0

0

208

$

0

299,966

Less 30 Cent Local Effort

2,514,290

Less Capital Outlay

144,108

Base Prorated Adjustment SEEK State Amount

0 $

4,960,493

0 0 0

0 $

3,817

0 $

5,500,178 0

$

Less Capital Outlay Net General Fund SEEK

5,200,212

208

Unallocated Amount

* CAPITAL OUTLAY in the amount of $144,108.00 is included in the total guaranteed base.

5,736,939

684

102

Adjusted State

$

Total

Exceptional Child

4.257

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

46

High (Speech: Weight 0.24)

$

Total

1,441.080

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

5,500,178 144,108

$

5,356,070 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 126 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 455 Nicholas County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

314,286,594

Prior Year End of Year AADA

Per Pupil Assessment

$

315,950

Growth

91-92 State Per Pupil Funding

$

2,798.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

571,535

At Risk

994.735 0.000

Guaranteed Base *

529,951

697.643

Home & Hospital

4,060

Transportation

355

352,914

Limited English Proficiency

0

382

51.6

Moderate (Moderate: Weight 1.17)

62

Calculated Base Funding

37

Less 30 Cent Local Effort

Prorated Adjustment

State

1.046 1

Calculated State Portion

$

5,292

$

4,344

$

5,263,945

$

4,321,085

948

942,860

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

157,143

$

232,295

$

0

$

232,295

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

157,143

$

232,295

$

0

$

232,295

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,344

$

490,543

0

0

493

$

0

942,860

Less Capital Outlay

99,474

Base Prorated Adjustment SEEK State Amount

0 $

3,868,697

0 0 0 $

4,837

0 $

4,811,628 0

$

Less Capital Outlay Net General Fund SEEK

490,543

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

4,321,085

493

Unallocated Amount

* CAPITAL OUTLAY in the amount of $99,474.00 is included in the total guaranteed base.

382

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

416,598

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

4,060

Limited English Proficiency

NICKELS CALCULATION:

3,960,040

529,951

22

Limited English Proficiency

$

4

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

416,598

Guaranteed Base *

533

Prior Year December 1 Child Count

Prior Year Home & Hospital

419

3,960,040

Total

Exceptional Child

51.0

51.0

$

SEEK STATE CALCULATION:

Home & Hospital

45.6

0.000

3,981

Total

994.735

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

4,811,628 99,474

$

4,712,154 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 127 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 461 Ohio County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,138,058,225

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

307,526

Growth

$

2,650.00

Prior Year AADA Plus Growth

$

2,338,586

3,700.691 0.000

At Risk

Guaranteed Base *

2,480,561

2,619.884

Home & Hospital

74,566

Transportation

390

1,444,040

Limited English Proficiency

62,677

17

62,677

59.9

Moderate (Moderate: Weight 1.17)

308

Calculated Base Funding

96

Less 30 Cent Local Effort

Prorated Adjustment

State

19.213 164

Calculated State Portion

$

5,501

$

4,579

$

20,358,759

$

16,944,584

923

3,414,175

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

569,029

$

879,791

$

0

$

879,791

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,579

$

Total State Funds

1,935,900

0

0

523

$

0

1,935,900

Less 30 Cent Local Effort

3,414,175

Less Capital Outlay

370,069

Base Prorated Adjustment SEEK State Amount

0 $

15,130,475

0 0 0

0 $

5,102

0 $

18,880,484 0

$

Less Capital Outlay Net General Fund SEEK

16,944,584

523

Unallocated Amount

* CAPITAL OUTLAY in the amount of $370,069.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,564,464

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

74,566

Limited English Proficiency

NICKELS CALCULATION:

14,732,451

2,480,561

102

Limited English Proficiency

$

20

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,564,464

Guaranteed Base *

670

Prior Year December 1 Child Count

Prior Year Home & Hospital

423

14,732,451

Total

Exceptional Child

59.9

64.5

$

SEEK STATE CALCULATION:

Home & Hospital

46.0

0.000

3,981

Total

3,700.691

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

18,880,484 370,069

$

18,510,415 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 128 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 465 Oldham County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:14 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

6,655,882,562

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

582,144

Growth

$

2,308.00

Prior Year AADA Plus Growth

$

7,180,626

11,433.402 0.000

Guaranteed Base *

At Risk

1,433,546

30,982

Exceptional Child

6,584,455

2,400.647

Home & Hospital

30,982

Transportation

388

4,433,922

Limited English Proficiency

10

108,920

Limited English Proficiency

Base Year Levied Equivalent Rate

80.5

Moderate (Moderate: Weight 1.17)

651

Calculated Base Funding

330

Less 30 Cent Local Effort

High (Speech: Weight 0.24) Prior Year Home & Hospital

7.983

Limited English Proficiency

Prorated Adjustment

45,516,373

6,584,455

346

State

$

3

Low (Severe: Weight 2.35)

Local

1,433,546

Guaranteed Base *

576

Prior Year December 1 Child Count

NICKELS CALCULATION:

125

45,516,373

Total

Exceptional Child

80.5

80.9

$

SEEK STATE CALCULATION:

Home & Hospital

45.2

0.000

3,981

Total

11,433.402

At Risk

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

285

Calculated State Portion

5,082

$

3,336

$

58,108,198

$

38,140,550

1,746

19,967,648

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

3,327,941

$

1,148,236

$

0

$

1,148,236

State Tier I Prorated Adjustment

Original Growth

$

3,327,941

$

1,148,236

$

0

$

1,148,236

Adjusted Tier I

Equalized Growth

$

3,327,941

Recallable

$

3,327,941

$

1,148,236

$

0

$

1,148,236

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,336

$

2,341,589

0

0

205

$

0

19,967,648

Less Capital Outlay

1,143,340

Base Prorated Adjustment SEEK State Amount

0 $

32,563,288

0 0 0 $

3,541

0 $

40,482,139 0

$

Less Capital Outlay Net General Fund SEEK

2,341,589

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

38,140,550

205

Unallocated Amount

* CAPITAL OUTLAY in the amount of $1,143,340.00 is included in the total guaranteed base.

0

Base Prorated Adjustment

Adjusted State Portion Adjusted State

$

108,920

Hold Harmless

40,482,139 1,143,340

$

39,338,799 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 129 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 471 Owen County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

721,049,803

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

430,802

Growth

$

2,875.00

Prior Year AADA Plus Growth

$

1,219,653

1,673.739 0.000

At Risk

Maximum Tier I Rate

46.0

Levied Equivalent Rate

69.8

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

69.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

70.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

384

642,253

Guaranteed Base *

$

At Risk

6,663,155 642,253

21

34,816

Exceptional Child

1,071,287

1,075.531

1,071,287

Home & Hospital

34,816

Transportation

450

753,116

6

9,554

Limited English Proficiency

146

Calculated Base Funding

57

Less 30 Cent Local Effort Calculated State Portion

$

5,481

$

4,189

$

9,174,181

$

7,011,032

1,292

2,163,149

Limited English Proficiency

9,554

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

360,525

$

294,744

$

0

$

294,744

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

360,525

$

294,744

$

0

$

294,744

January Growth **

Equalized Facility Funding

$

360,525

$

294,744

$

0

$

294,744

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,189

$

Total State Funds

650,468

0

0

389

$

0

650,468

Less 30 Cent Local Effort

2,163,149

Less Capital Outlay

167,374

Base Prorated Adjustment SEEK State Amount

0 $

6,090,542

0 0 0

0 $

4,577

0 $

7,661,500 0

$

Less Capital Outlay Net General Fund SEEK

7,011,032

389

Unallocated Amount

* CAPITAL OUTLAY in the amount of $167,374.00 is included in the total guaranteed base.

6,663,155

640

25

Adjusted State

$

Total

Exceptional Child

8.971

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

36

High (Speech: Weight 0.24)

$

Total

1,673.739

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

7,661,500 167,374

$

7,494,126 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 130 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 472 Owensboro Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,511,998,233

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

350,172

Growth

$

2,608.00

Prior Year AADA Plus Growth

$

1,751,035

4,317.867 0.000

At Risk

Guaranteed Base *

3,243,480

3,407.467

Home & Hospital

54,027

Transportation

250

1,081,236

Limited English Proficiency

86,372

20

86,372

97.7

Moderate (Moderate: Weight 1.17)

398

Calculated Base Funding

162

Less 30 Cent Local Effort

Prorated Adjustment

State

13.921 226

Calculated State Portion

$

5,486

$

4,436

$

23,689,313

$

19,153,318

1,051

4,535,995

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

755,999

$

934,446

$

0

$

934,446

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

755,999

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,436

$

Total State Funds

2,019,788

0

0

468

$

0

2,019,788

Less 30 Cent Local Effort

4,535,995

Less Capital Outlay

431,787

Base Prorated Adjustment SEEK State Amount

0 $

17,640,295

0 0 0

0 $

4,904

0 $

21,173,106 0

$

Less Capital Outlay Net General Fund SEEK

19,153,318

468

Unallocated Amount

* CAPITAL OUTLAY in the amount of $431,787.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

2,034,769

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

54,027

Limited English Proficiency

NICKELS CALCULATION:

17,189,429

3,243,480

132

Limited English Proficiency

$

13

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

2,034,769

Guaranteed Base *

751

Prior Year December 1 Child Count

Prior Year Home & Hospital

471

17,189,429

Total

Exceptional Child

97.7

97.8

$

SEEK STATE CALCULATION:

Home & Hospital

45.8

0.000

3,981

Total

4,317.867

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

21,173,106 431,787

$

20,741,319 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 131 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 475 Owsley County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

127,868,291

Prior Year End of Year AADA

Per Pupil Assessment

$

204,065

Growth

91-92 State Per Pupil Funding

$

3,341.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

405,485

At Risk

626.606 0.000

Guaranteed Base *

511,399

626.778

Home & Hospital

30,454

Transportation

400

250,381

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

53.7

Moderate (Moderate: Weight 1.17)

77

Calculated Base Funding

13

Less 30 Cent Local Effort

Prorated Adjustment

State

7.847 0

Calculated State Portion

$

5,843

$

5,230

$

3,661,032

$

3,277,427

612

383,605

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

State Tier I

FSPK

$

63,934

$

181,382

$

0

$

181,382

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,230

$

Total State Funds

423,237

0

0

675

$

0

423,237

Less 30 Cent Local Effort

383,605

Less Capital Outlay

62,661

Base Prorated Adjustment SEEK State Amount

0 $

2,964,385

0 0 0

0 $

5,906

0 $

3,700,664 0

$

Less Capital Outlay Net General Fund SEEK

3,277,427

675

Unallocated Amount

* CAPITAL OUTLAY in the amount of $62,661.00 is included in the total guaranteed base.

374,280

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

30,454

Limited English Proficiency

NICKELS CALCULATION:

2,494,518

511,399

15

Limited English Proficiency

$

49

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

374,280

Guaranteed Base *

816

Prior Year December 1 Child Count

Prior Year Home & Hospital

597

2,494,518

Total

Exceptional Child

53.7

72.8

$

SEEK STATE CALCULATION:

Home & Hospital

46.7

0.000

3,981

Total

626.606

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

3,700,664 62,661

$

3,638,003 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 132 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 476 Paducah Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,341,974,791

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

501,468

Growth

$

2,648.00

Prior Year AADA Plus Growth

$

1,439,177

2,676.092 0.000

At Risk

Maximum Tier I Rate

45.4

Levied Equivalent Rate

88.7

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

95.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

88.7

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

477

1,276,634

Guaranteed Base *

$

10,653,522

At Risk

1,276,634

11

28,479

Exceptional Child

1,167,826

2,137.878

1,167,826

Home & Hospital

28,479

Transportation

332

888,669

Limited English Proficiency

18,344

7

18,344

Limited English Proficiency

127

Calculated Base Funding

94

Less 30 Cent Local Effort Calculated State Portion

$

5,244

$

3,740

$

14,033,474

$

10,007,550

1,504

4,025,924

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

670,987

$

376,703

$

0

$

376,703

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

670,987

$

376,703

$

0

$

376,703

Equalized Facility Funding

$

670,987

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,740

$

786,562

0

0

294

$

0

4,025,924

Less Capital Outlay

267,609

Base Prorated Adjustment SEEK State Amount

0 $

8,851,272

0 0 0 $

4,034

0 $

10,794,112 0

$

Less Capital Outlay Net General Fund SEEK

786,562

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

10,007,550

294

Unallocated Amount

* CAPITAL OUTLAY in the amount of $267,609.00 is included in the total guaranteed base.

10,653,522

436

48

Adjusted State

$

Total

Exceptional Child

7.338

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

52

High (Speech: Weight 0.24)

$

Total

2,676.092

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,794,112 267,609

$

10,526,503 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 133 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 477 Paintsville Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

278,182,083

Prior Year End of Year AADA

Per Pupil Assessment

$

374,031

Growth

91-92 State Per Pupil Funding

$

2,471.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

191,641

At Risk

Maximum Tier I Rate

44.7

743.740 0.000

Guaranteed Base *

202,119

Exceptional Child

420,911

338.473

Home & Hospital

6,745

Transportation

159

118,335

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Moderate (Moderate: Weight 1.17)

49

Calculated Base Funding

Current year Levied Equivalent Rate

101.7

45

Less 30 Cent Local Effort

Current Year Second Month Growth %

0.000

1.738 0

Calculated State Portion

$

4,987

$

3,865

$

3,708,939

$

2,874,393

1,122

834,546

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

139,091

$

152,083

$

0

$

152,083

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

139,091

$

152,083

$

0

$

152,083

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,865

$

296,326

0

0

398

$

0

834,546

Less Capital Outlay

74,374

Base Prorated Adjustment SEEK State Amount

0 $

2,681,684

0 0 0 $

4,263

0 $

3,170,719 0

$

Less Capital Outlay Net General Fund SEEK

296,326

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

2,874,393

398

Unallocated Amount

* CAPITAL OUTLAY in the amount of $74,374.00 is included in the total guaranteed base.

At Risk

6,745

101.7

Adjusted State

2,960,829

420,911

Base Year Levied Equivalent Rate

Prorated Adjustment

$

9

Limited English Proficiency

State

202,119

Guaranteed Base *

566

16

Local

272

2,960,829

Total

Exceptional Child

Low (Severe: Weight 2.35)

NICKELS CALCULATION:

$

SEEK STATE CALCULATION:

Home & Hospital

Prior Year December 1 Child Count

Limited English Proficiency

3,981

Total

743.740

101.7

High (Speech: Weight 0.24)

$

At Risk

Levied Equivalent Rate

Prior Year Home & Hospital

Per Pupil

3,170,719 74,374

$

3,096,345 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 134 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 478 Paris Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

246,517,550

Prior Year End of Year AADA

Per Pupil Assessment

$

402,547

Growth

91-92 State Per Pupil Funding

$

2,748.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

229,899

At Risk

612.394 0.000

Guaranteed Base *

465,339

468.298

Home & Hospital

1,739

Transportation

232

141,959

Limited English Proficiency

26

16,051

84.3

Moderate (Moderate: Weight 1.17)

56

Calculated Base Funding

28

Less 30 Cent Local Effort

Prorated Adjustment

State

0.448 42

Calculated State Portion

$

5,458

$

4,251

$

3,342,673

$

2,603,120

1,208

739,553

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

123,259

$

116,493

$

0

$

116,493

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,251

$

Total State Funds

250,036

0

0

408

$

0

250,036

Less 30 Cent Local Effort

739,553

Less Capital Outlay

61,239

Base Prorated Adjustment SEEK State Amount

0 $

2,399,922

0 0 0

0 $

4,659

0 $

2,853,156 0

$

Less Capital Outlay Net General Fund SEEK

2,603,120

408

Unallocated Amount

* CAPITAL OUTLAY in the amount of $61,239.00 is included in the total guaranteed base.

16,051

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

279,644

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

1,739

Limited English Proficiency

NICKELS CALCULATION:

2,437,941

465,339

19

Limited English Proficiency

$

3

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

279,644

Guaranteed Base *

760

Prior Year December 1 Child Count

Prior Year Home & Hospital

457

2,437,941

Total

Exceptional Child

84.3

86.4

$

SEEK STATE CALCULATION:

Home & Hospital

45.7

0.000

3,981

Total

612.394

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

2,853,156 61,239

$

2,791,917 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 135 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 481 Pendleton County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

763,854,088

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

358,704

Growth

$

2,725.00

Prior Year AADA Plus Growth

$

1,715,562

2,129.486 0.000

At Risk

Maximum Tier I Rate

46.3

Levied Equivalent Rate

73.0

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

73.0

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

76.0

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

382

814,232

Guaranteed Base *

$

At Risk

8,477,484 814,232

11

23,880

Exceptional Child

1,532,048

1,363.530

1,532,048

Home & Hospital

23,880

Transportation

497

1,059,332

Limited English Proficiency

4

8,408

Limited English Proficiency

202

Calculated Base Funding

90

Less 30 Cent Local Effort Calculated State Portion

$

5,595

$

4,519

$

11,915,384

$

9,623,822

1,076

2,291,562

8,408

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

381,927

$

451,767

$

0

$

451,767

State Tier I Prorated Adjustment

Original Growth

$

381,927

$

451,767

$

0

$

451,767

Adjusted Tier I

Equalized Growth

$

381,927

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

4,519

$

Total State Funds

1,021,857

0

0

480

$

0

1,021,857

Less 30 Cent Local Effort

2,291,562

Less Capital Outlay

212,949

Base Prorated Adjustment SEEK State Amount

0 $

8,351,541

0 0 0

0 $

4,999

0 $

10,645,679 0

$

Less Capital Outlay Net General Fund SEEK

9,623,822

480

Unallocated Amount

* CAPITAL OUTLAY in the amount of $212,949.00 is included in the total guaranteed base.

8,477,484

719

22

Adjusted State

$

Total

Exceptional Child

6.153

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

54

High (Speech: Weight 0.24)

$

Total

2,129.486

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,645,679 212,949

$

10,432,730 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 136 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 485 Perry County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,215,289,842

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

346,617

Growth

$

2,947.00

Prior Year AADA Plus Growth

$

2,003,689

3,506.147 0.000

At Risk

Guaranteed Base *

3,955,999

2,961.251

Home & Hospital

141,292

353

1,237,246

Limited English Proficiency

1

3,440

Base Year Levied Equivalent Rate

64.6

Moderate (Moderate: Weight 1.17)

476

Calculated Base Funding

175

Less 30 Cent Local Effort

Prorated Adjustment

State

36.406 9

Calculated State Portion

$

6,008

$

4,968

$

21,064,259

$

17,418,389

1,040

3,645,870

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

607,645

$

765,012

$

0

$

765,012

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

607,645

$

765,012

$

0

$

765,012

Adjusted Tier I

$

Hold Harmless

Total State SEEK *

4,968

$

Total State Funds

1,825,009

0

0

521

$

0

1,825,009

Less 30 Cent Local Effort

3,645,870

Less Capital Outlay

350,615

Base Prorated Adjustment SEEK State Amount

0 $

15,830,528

0 0 0

0 $

5,488

0 $

19,243,398 0

$

Less Capital Outlay Net General Fund SEEK

17,418,389

521

Unallocated Amount

* CAPITAL OUTLAY in the amount of $350,615.00 is included in the total guaranteed base.

3,440

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,768,311

Exceptional Child

Limited English Proficiency

Local

At Risk

141,292

Transportation

Limited English Proficiency

13,957,971

3,955,999

168

High (Speech: Weight 0.24)

$

40

Low (Severe: Weight 2.35)

Prior Year Home & Hospital

1,768,311

Guaranteed Base *

1,128

Prior Year December 1 Child Count

NICKELS CALCULATION:

504

13,957,971

Total

Exceptional Child

54.5

54.5

$

SEEK STATE CALCULATION:

Home & Hospital

46.9

0.000

3,981

Total

3,506.147

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

19,243,398 350,615

$

18,892,783 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 137 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 491 Pike County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

2,310,244,583

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

304,252

Growth

$

2,850.00

Prior Year AADA Plus Growth

$

4,966,664

7,593.196 0.000

At Risk

Guaranteed Base *

5,280,797

5,787.799

Home & Hospital

83,651

Transportation

404

3,066,836

Limited English Proficiency

1

3,822

77.4

Moderate (Moderate: Weight 1.17)

723

Calculated Base Funding

426

Less 30 Cent Local Effort

Prorated Adjustment

State

21.554 10

Calculated State Portion

$

5,547

$

4,634

$

42,119,803

$

35,189,069

913

6,930,734

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

1,155,122

$

1,817,614

$

0

$

1,817,614

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

1,155,122

$

1,817,614

$

0

$

1,817,614

Adjusted Tier I

$

Hold Harmless

Total State SEEK *

4,634

$

Total State Funds

4,037,225

0

0

532

$

0

4,037,225

Less 30 Cent Local Effort

6,930,734

Less Capital Outlay

759,320

Base Prorated Adjustment SEEK State Amount

0 $

31,362,913

0 0 0

0 $

5,166

0 $

39,226,294 0

$

Less Capital Outlay Net General Fund SEEK

35,189,069

532

Unallocated Amount

* CAPITAL OUTLAY in the amount of $759,320.00 is included in the total guaranteed base.

3,822

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

3,456,184

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

83,651

Limited English Proficiency

NICKELS CALCULATION:

30,228,513

5,280,797

161

Limited English Proficiency

$

11

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

3,456,184

Guaranteed Base *

695

Prior Year December 1 Child Count

Prior Year Home & Hospital

455

30,228,513

Total

Exceptional Child

66.4

66.4

$

SEEK STATE CALCULATION:

Home & Hospital

46.1

0.000

3,981

Total

7,593.196

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

39,226,294 759,320

$

38,466,974 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 138 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 492 Pikeville Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

645,744,731

Prior Year End of Year AADA

Per Pupil Assessment

$

582,335

Growth

91-92 State Per Pupil Funding

$

2,280.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

426,179

At Risk

1,108.889 0.000

Guaranteed Base *

637,079

451.490

Home & Hospital

5,915

Transportation

237

263,159

Limited English Proficiency

2,293

2

2,293

88.8

Moderate (Moderate: Weight 1.17)

80

Calculated Base Funding

32

Less 30 Cent Local Effort

Prorated Adjustment

State

1.524 6

Calculated State Portion

$

5,043

$

3,296

$

5,592,540

$

3,655,306

1,747

1,937,234

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

322,872

$

111,258

$

0

$

111,258

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,296

$

Total State Funds

221,253

0

0

200

$

0

221,253

Less 30 Cent Local Effort

1,937,234

Less Capital Outlay

110,889

Base Prorated Adjustment SEEK State Amount

0 $

3,281,258

0 0 0

0 $

3,496

0 $

3,876,559 0

$

Less Capital Outlay Net General Fund SEEK

3,655,306

200

Unallocated Amount

* CAPITAL OUTLAY in the amount of $110,889.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

269,607

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

5,915

Limited English Proficiency

NICKELS CALCULATION:

4,414,487

637,079

25

Limited English Proficiency

$

5

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

269,607

Guaranteed Base *

575

Prior Year December 1 Child Count

Prior Year Home & Hospital

243

4,414,487

Total

Exceptional Child

86.3

86.3

$

SEEK STATE CALCULATION:

Home & Hospital

44.9

0.000

3,981

Total

1,108.889

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

3,876,559 110,889

$

3,765,670 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 139 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 493 Pineville Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

67,042,039

Prior Year End of Year AADA

Per Pupil Assessment

$

146,205

Growth

91-92 State Per Pupil Funding

$

2,842.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

199,912

At Risk

458.547 0.000

Guaranteed Base *

350,965

367.889

Home & Hospital

14,961

Transportation

269

123,442

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

89.8

Moderate (Moderate: Weight 1.17)

51

Calculated Base Funding

11

Less 30 Cent Local Effort

Prorated Adjustment

State

3.855 0

Calculated State Portion

$

5,527

$

5,089

$

2,534,529

$

2,333,403

439

201,126

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

State Tier I

FSPK

$

33,521

$

146,000

$

0

$

146,000

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

33,521

$

146,000

$

0

$

146,000

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,089

$

318,519

0

0

695

$

0

201,126

Less Capital Outlay

45,855

Base Prorated Adjustment SEEK State Amount

0 $

2,164,106

0 0 0 $

5,783

0 $

2,651,922 0

$

Less Capital Outlay Net General Fund SEEK

318,519

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

2,333,403

695

Unallocated Amount

* CAPITAL OUTLAY in the amount of $45,855.00 is included in the total guaranteed base.

219,685

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

14,961

Limited English Proficiency

NICKELS CALCULATION:

1,825,476

350,965

11

Limited English Proficiency

$

33

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

219,685

Guaranteed Base *

765

Prior Year December 1 Child Count

Prior Year Home & Hospital

479

1,825,476

Total

Exceptional Child

88.3

88.3

$

SEEK STATE CALCULATION:

Home & Hospital

45.9

0.000

3,981

Total

458.547

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

2,651,922 45,855

$

2,606,067 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 140 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 495 Powell County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

599,808,787

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

286,015

Growth

$

2,978.00

Prior Year AADA Plus Growth

$

1,272,801

2,097.126 0.000

At Risk

Maximum Tier I Rate

46.3

Levied Equivalent Rate

54.0

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

54.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

54.0

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

480

Guaranteed Base *

$

8,348,659

1,007,181

At Risk

1,007,181

10

21,978

Exceptional Child

1,706,854

1,686.646

1,706,854

Home & Hospital

21,978

Transportation

375

785,934

1

3,057

Limited English Proficiency

193

Calculated Base Funding

121

Less 30 Cent Local Effort Calculated State Portion

$

5,662

$

4,804

$

11,873,663

$

10,074,237

858

1,799,426

Limited English Proficiency

3,057

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

299,904

$

521,120

$

0

$

521,120

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,804

$

Total State Funds

1,176,820

0

0

561

$

0

1,176,820

Less 30 Cent Local Effort

1,799,426

Less Capital Outlay

209,713

Base Prorated Adjustment SEEK State Amount

0 $

9,078,590

0 0 0

0 $

5,365

0 $

11,251,057 0

$

Less Capital Outlay Net General Fund SEEK

10,074,237

561

Unallocated Amount

* CAPITAL OUTLAY in the amount of $209,713.00 is included in the total guaranteed base.

8,348,659

814

8

Adjusted State

$

Total

Exceptional Child

5.663

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

74

High (Speech: Weight 0.24)

$

Total

2,097.126

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

11,251,057 209,713

$

11,041,344 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 141 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 501 Pulaski County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

3,432,920,219

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

462,749

Growth

$

2,698.00

Prior Year AADA Plus Growth

$

4,172,340

7,418.534 0.000

At Risk

Guaranteed Base *

4,747,860

5,239.195

Home & Hospital

115,114

Transportation

347

2,576,354

Limited English Proficiency

5

35,925

60.6

Moderate (Moderate: Weight 1.17)

554

Calculated Base Funding

320

Less 30 Cent Local Effort

Prorated Adjustment

State

29.661 94

Calculated State Portion

$

5,410

$

4,022

$

40,137,022

$

29,838,261

1,388

10,298,761

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

1,716,460

$

1,187,896

$

0

$

1,187,896

Original Growth

$

1,716,460

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,022

$

Total State Funds

2,560,351

0

0

345

$

0

2,560,351

Less 30 Cent Local Effort

10,298,761

Less Capital Outlay

741,853

Base Prorated Adjustment SEEK State Amount

0 $

26,520,054

0 0 0

0 $

4,367

0 $

32,398,612 0

$

Less Capital Outlay Net General Fund SEEK

29,838,261

345

Unallocated Amount

* CAPITAL OUTLAY in the amount of $741,853.00 is included in the total guaranteed base.

35,925

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

3,128,585

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

115,114

Limited English Proficiency

NICKELS CALCULATION:

29,533,184

4,747,860

199

Limited English Proficiency

$

16

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

3,128,585

Guaranteed Base *

640

Prior Year December 1 Child Count

Prior Year Home & Hospital

422

29,533,184

Total

Exceptional Child

60.6

62.7

$

SEEK STATE CALCULATION:

Home & Hospital

45.8

0.000

3,981

Total

7,418.534

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

32,398,612 741,853

$

31,656,759 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 142 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 502 Raceland Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

200,763,934

Prior Year End of Year AADA

Per Pupil Assessment

$

214,923

Growth

91-92 State Per Pupil Funding

$

2,390.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

461,715

At Risk

934.122 0.000

Guaranteed Base *

410,680

488.676

Home & Hospital

1,580

Transportation

305

285,102

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

86.9

Moderate (Moderate: Weight 1.17)

35

Calculated Base Funding

34

Less 30 Cent Local Effort

Prorated Adjustment

State

0.407 0

Calculated State Portion

$

5,040

$

4,395

$

4,707,915

$

4,105,623

645

602,292

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion Adjusted State

$

State Tier I

FSPK

$

100,382

$

265,327

$

0

$

265,327

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

100,382

$

66,332

$

0

$

66,332

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,395

$

531,569

0

0

569

$

0

602,292

Less Capital Outlay

93,412

Base Prorated Adjustment SEEK State Amount

0 $

3,727,109

0 0 0 $

4,964

0 $

4,637,192 0

$

Less Capital Outlay Net General Fund SEEK

531,569

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

4,105,623

569

Unallocated Amount

* CAPITAL OUTLAY in the amount of $93,412.00 is included in the total guaranteed base.

291,813

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

1,580

Limited English Proficiency

NICKELS CALCULATION:

3,718,740

410,680

23

Limited English Proficiency

$

2

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

291,813

Guaranteed Base *

440

Prior Year December 1 Child Count

Prior Year Home & Hospital

312

3,718,740

Total

Exceptional Child

86.9

91.4

$

SEEK STATE CALCULATION:

Home & Hospital

45.0

0.000

3,981

Total

934.122

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

4,637,192 93,412

$

4,543,780 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 143 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 505 Robertson County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:15 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

99,408,831

Prior Year End of Year AADA

Per Pupil Assessment

$

293,215

Growth

91-92 State Per Pupil Funding

$

2,960.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

316,841

At Risk

339.031 0.000

Guaranteed Base *

245,588

248.900

Home & Hospital

1,719

Transportation

577

195,644

Limited English Proficiency

1,529

5

1,529

72.5

Moderate (Moderate: Weight 1.17)

31

Calculated Base Funding

8

Less 30 Cent Local Effort

Prorated Adjustment

State

0.443 4

Calculated State Portion

$

5,730

$

4,851

$

1,942,793

$

1,644,567

880

298,226

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

49,704

$

83,026

$

0

$

83,026

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

49,704

$

83,026

$

0

$

83,026

Adjusted Tier I

$

Hold Harmless

Total State SEEK *

4,851

$

Total State Funds

193,661

0

0

571

$

0

193,661

Less 30 Cent Local Effort

298,226

Less Capital Outlay

33,903

Base Prorated Adjustment SEEK State Amount

0 $

1,415,020

0 0 0

0 $

5,422

0 $

1,838,228 0

$

Less Capital Outlay Net General Fund SEEK

1,644,567

571

Unallocated Amount

* CAPITAL OUTLAY in the amount of $33,903.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

148,631

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

1,719

Limited English Proficiency

NICKELS CALCULATION:

1,349,682

245,588

10

Limited English Proficiency

$

5

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

148,631

Guaranteed Base *

724

Prior Year December 1 Child Count

Prior Year Home & Hospital

438

1,349,682

Total

Exceptional Child

72.5

73.7

$

SEEK STATE CALCULATION:

Home & Hospital

46.7

0.000

3,981

Total

339.031

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

1,838,228 33,903

$

1,804,325 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 144 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 511 Rockcastle County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

582,564,084

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

235,359

Growth

$

3,030.00

Prior Year AADA Plus Growth

$

1,456,965

2,475.213 0.000

At Risk

Maximum Tier I Rate

46.4

Levied Equivalent Rate

55.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

55.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

55.7

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

429

Guaranteed Base *

$

9,853,823

1,061,019

At Risk

1,061,019

12

29,472

Exceptional Child

2,336,130

1,776.804

2,336,130

Home & Hospital

29,472

Transportation

363

899,653

1

1,911

Limited English Proficiency

319

Calculated Base Funding

136

Less 30 Cent Local Effort Calculated State Portion

$

5,730

$

5,024

$

14,182,008

$

12,434,316

706

1,747,692

Limited English Proficiency

1,911

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

291,282

$

677,764

$

0

$

677,764

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,024

$

Total State Funds

1,546,332

0

0

625

$

0

1,546,332

Less 30 Cent Local Effort

1,747,692

Less Capital Outlay

247,521

Base Prorated Adjustment SEEK State Amount

0 $

11,287,142

0 0 0

0 $

5,648

0 $

13,980,648 0

$

Less Capital Outlay Net General Fund SEEK

12,434,316

625

Unallocated Amount

* CAPITAL OUTLAY in the amount of $247,521.00 is included in the total guaranteed base.

9,853,823

944

5

Adjusted State

$

Total

Exceptional Child

7.594

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

77

High (Speech: Weight 0.24)

$

Total

2,475.213

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

13,980,648 247,521

$

13,733,127 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 145 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 515 Rowan County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,357,267,066

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

478,123

Growth

$

2,832.00

Prior Year AADA Plus Growth

$

1,502,560

2,838.738 0.000

At Risk

Maximum Tier I Rate

45.6

Levied Equivalent Rate

69.4

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

69.5

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

69.4

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

400

1,135,557

Guaranteed Base *

$

11,301,016

At Risk

1,135,557

22

62,562

Exceptional Child

1,742,563

1,901.627

1,742,563

Home & Hospital

62,562

Transportation

327

927,807

Limited English Proficiency

14,523

5

14,523

Limited English Proficiency

168

Calculated Base Funding

104

Less 30 Cent Local Effort Calculated State Portion

$

5,349

$

3,914

$

15,184,028

$

11,112,227

1,434

4,071,801

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

678,634

$

432,732

$

0

$

432,732

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

678,634

$

432,732

$

0

$

432,732

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,914

$

920,399

0

0

324

$

0

4,071,801

Less Capital Outlay

283,874

Base Prorated Adjustment SEEK State Amount

0 $

9,900,546

0 0 0 $

4,239

0 $

12,032,626 0

$

Less Capital Outlay Net General Fund SEEK

920,399

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

11,112,227

324

Unallocated Amount

* CAPITAL OUTLAY in the amount of $283,874.00 is included in the total guaranteed base.

11,301,016

614

38

Adjusted State

$

Total

Exceptional Child

16.120

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

92

High (Speech: Weight 0.24)

$

Total

2,838.738

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

12,032,626 283,874

$

11,748,752 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 146 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 521 Russell County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,123,180,097

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

418,529

Growth

$

2,848.00

Prior Year AADA Plus Growth

$

1,617,057

2,683.638 0.000

At Risk

Maximum Tier I Rate

45.9

Levied Equivalent Rate

61.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

61.1

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

62.0

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

445

1,193,948

Guaranteed Base *

$

10,683,563

At Risk

1,193,948

26

71,065

Exceptional Child

1,638,182

1,999.411

1,638,182

Home & Hospital

71,065

Transportation

372

998,507

Limited English Proficiency

27,134

10

27,134

Limited English Proficiency

197

Calculated Base Funding

59

Less 30 Cent Local Effort Calculated State Portion

$

5,445

$

4,189

$

14,612,399

$

11,242,859

1,256

3,369,540

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

561,590

$

489,054

$

0

$

489,054

Original Growth

$

561,590

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

561,590

$

489,054

$

0

$

489,054

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,189

$

1,063,456

0

0

396

$

0

3,369,540

Less Capital Outlay

268,364

Base Prorated Adjustment SEEK State Amount

0 $

9,975,988

0 0 0 $

4,586

0 $

12,306,315 0

$

Less Capital Outlay Net General Fund SEEK

1,063,456

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

11,242,859

396

Unallocated Amount

* CAPITAL OUTLAY in the amount of $268,364.00 is included in the total guaranteed base.

10,683,563

610

71

Adjusted State

$

Total

Exceptional Child

18.311

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

71

High (Speech: Weight 0.24)

$

Total

2,683.638

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

12,306,315 268,364

$

12,037,951 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 147 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 522 Russell Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

833,818,384

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

408,507

Growth

$

2,240.00

Prior Year AADA Plus Growth

$

1,076,651

2,041.138 0.000

At Risk

Guaranteed Base *

Exceptional Child

1,185,621

954.808

Home & Hospital

17,837

Transportation

326

664,815

1

3,057

Base Year Levied Equivalent Rate

86.4

Moderate (Moderate: Weight 1.17)

69

Calculated Base Funding

131

Less 30 Cent Local Effort

Local

Prorated Adjustment

State

4.596 8

Calculated State Portion

$

5,177

$

3,952

$

10,567,264

$

8,065,809

1,226

2,501,455

3,057

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

416,909

$

382,196

$

0

$

382,196

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,952

$

Total State Funds

787,663

0

0

386

$

0

787,663

Less 30 Cent Local Effort

2,501,455

Less Capital Outlay

204,114

Base Prorated Adjustment SEEK State Amount

0 $

7,196,880

0 0 0

0 $

4,338

0 $

8,853,472 0

$

Less Capital Outlay Net General Fund SEEK

8,065,809

386

Unallocated Amount

* CAPITAL OUTLAY in the amount of $204,114.00 is included in the total guaranteed base.

Limited English Proficiency

Base Prorated Adjustment

Adjusted State Portion Adjusted State

570,164

17,837

Limited English Proficiency

NICKELS CALCULATION:

At Risk

8,125,770

1,185,621

79

Limited English Proficiency

$

9

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

570,164

Guaranteed Base *

581

Prior Year December 1 Child Count

Prior Year Home & Hospital

279

8,125,770

Total

Exceptional Child

86.4

88.1

$

SEEK STATE CALCULATION:

Home & Hospital

45.3

0.000

3,981

Total

2,041.138

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

8,853,472 204,114

$

8,649,358 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 148 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 523 Russellville Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

299,783,450

Prior Year End of Year AADA

Per Pupil Assessment

$

325,274

Growth

91-92 State Per Pupil Funding

$

2,705.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

595,753

At Risk

921.635 0.000

Guaranteed Base *

734,415

724.677

Home & Hospital

4,052

Transportation

399

367,868

Limited English Proficiency

19

17,198

93.1

Moderate (Moderate: Weight 1.17)

82

Calculated Base Funding

36

Less 30 Cent Local Effort

Prorated Adjustment

State

1.044 45

Calculated State Portion

$

5,670

$

4,694

$

5,225,303

$

4,325,953

976

899,350

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

149,892

$

210,928

$

0

$

210,928

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

149,892

$

210,928

$

0

$

210,928

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,694

$

478,174

0

0

519

$

0

899,350

Less Capital Outlay

92,164

Base Prorated Adjustment SEEK State Amount

0 $

3,865,921

0 0 0 $

5,213

0 $

4,804,127 0

$

Less Capital Outlay Net General Fund SEEK

478,174

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

4,325,953

519

Unallocated Amount

* CAPITAL OUTLAY in the amount of $92,164.00 is included in the total guaranteed base.

17,198

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

432,741

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

4,052

Limited English Proficiency

NICKELS CALCULATION:

3,669,029

734,415

34

Limited English Proficiency

$

4

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

432,741

Guaranteed Base *

797

Prior Year December 1 Child Count

Prior Year Home & Hospital

470

3,669,029

Total

Exceptional Child

93.1

97.0

$

SEEK STATE CALCULATION:

Home & Hospital

46.3

0.000

3,981

Total

921.635

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

4,804,127 92,164

$

4,711,963 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 149 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 524 Science Hill Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

109,517,346

Prior Year End of Year AADA

Per Pupil Assessment

$

322,424

Growth

91-92 State Per Pupil Funding

$

2,607.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

156,387

At Risk

339.669 0.000

Maximum Tier I Rate

45.5

Levied Equivalent Rate

70.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

70.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

72.2

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

349

118,507

Guaranteed Base *

$

1,352,222

At Risk

118,507

1

334

Exceptional Child

225,126

198.455

225,126

Home & Hospital

334

Transportation

284

96,566

6

1,911

Limited English Proficiency

38

Calculated Base Funding

21

Less 30 Cent Local Effort Calculated State Portion

$

5,284

$

4,316

$

1,794,666

$

1,466,114

967

328,552

Limited English Proficiency

1,911

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

54,759

$

78,222

$

0

$

78,222

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

54,759

$

78,222

$

0

$

78,222

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,316

$

163,627

0

0

482

$

0

328,552

Less Capital Outlay

33,967

Base Prorated Adjustment SEEK State Amount

0 $

1,335,581

0 0 0 $

4,798

0 $

1,629,741 0

$

Less Capital Outlay Net General Fund SEEK

163,627

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

1,466,114

482

Unallocated Amount

* CAPITAL OUTLAY in the amount of $33,967.00 is included in the total guaranteed base.

1,352,222

663

5

Adjusted State

$

Total

Exceptional Child

0.086

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

3

High (Speech: Weight 0.24)

$

Total

339.669

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

1,629,741 33,967

$

1,595,774 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 150 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 525 Scott County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

4,917,551,124

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

601,067

Growth

$

2,455.00

Prior Year AADA Plus Growth

$

4,635,326

8,181.373 0.000

At Risk

Guaranteed Base *

5,617,828

3,662.437

Home & Hospital

83,069

Transportation

350

2,862,240

Limited English Proficiency

15

124,589

68.1

Moderate (Moderate: Weight 1.17)

674

Calculated Base Funding

342

Less 30 Cent Local Effort

Prorated Adjustment

State

21.404 326

Calculated State Portion

$

5,310

$

3,507

$

43,444,796

$

28,692,143

1,803

14,752,653

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

2,458,776

$

744,232

$

0

$

744,232

State Tier I Prorated Adjustment

Original Growth

$

2,458,776

$

744,232

$

0

$

744,232

Adjusted Tier I

Equalized Growth

$

2,458,776

Recallable

$

2,458,776

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,507

$

Total State Funds

1,575,984

0

0

193

$

0

1,575,984

Less 30 Cent Local Effort

14,752,653

Less Capital Outlay

818,137

Base Prorated Adjustment SEEK State Amount

0 $

25,011,766

0 0 0

0 $

3,700

0 $

30,268,127 0

$

Less Capital Outlay Net General Fund SEEK

28,692,143

193

Unallocated Amount

* CAPITAL OUTLAY in the amount of $818,137.00 is included in the total guaranteed base.

124,589

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

2,187,024

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

83,069

Limited English Proficiency

NICKELS CALCULATION:

32,570,046

5,617,828

230

Limited English Proficiency

$

10

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

2,187,024

Guaranteed Base *

687

Prior Year December 1 Child Count

Prior Year Home & Hospital

267

32,570,046

Total

Exceptional Child

68.1

74.6

$

SEEK STATE CALCULATION:

Home & Hospital

45.6

0.000

3,981

Total

8,181.373

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

30,268,127 818,137

$

29,449,990 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 151 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 531 Shelby County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

4,006,229,811

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

635,430

Growth

$

2,470.00

Prior Year AADA Plus Growth

$

3,869,905

6,304.758 0.000

At Risk

Guaranteed Base *

4,384,076

3,310.523

Home & Hospital

8,627

Transportation

379

2,389,605

Limited English Proficiency

41

258,733

76.6

Moderate (Moderate: Weight 1.17)

518

Calculated Base Funding

291

Less 30 Cent Local Effort

Prorated Adjustment

State

2.223 677

Calculated State Portion

$

5,411

$

3,505

$

34,117,162

$

22,098,473

1,906

12,018,689

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

2,003,115

$

465,198

$

0

$

465,198

State Tier I Prorated Adjustment

Original Growth

$

2,003,115

$

465,198

$

0

$

465,198

Adjusted Tier I

Equalized Growth

$

2,003,115

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,505

$

Total State Funds

1,006,347

0

0

160

$

0

1,006,347

Less 30 Cent Local Effort

12,018,689

Less Capital Outlay

630,476

Base Prorated Adjustment SEEK State Amount

0 $

19,078,392

0 0 0

0 $

3,665

0 $

23,104,820 0

$

Less Capital Outlay Net General Fund SEEK

22,098,473

160

Unallocated Amount

* CAPITAL OUTLAY in the amount of $630,476.00 is included in the total guaranteed base.

258,733

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,976,879

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

8,627

Limited English Proficiency

NICKELS CALCULATION:

25,099,242

4,384,076

181

Limited English Proficiency

$

1

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

1,976,879

Guaranteed Base *

695

Prior Year December 1 Child Count

Prior Year Home & Hospital

314

25,099,242

Total

Exceptional Child

76.6

78.3

$

SEEK STATE CALCULATION:

Home & Hospital

45.8

0.000

3,981

Total

6,304.758

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

23,104,820 630,476

$

22,474,344 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 152 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 533 Silver Grove Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

99,907,457

Prior Year End of Year AADA

Per Pupil Assessment

$

699,549

Growth

91-92 State Per Pupil Funding

$

2,779.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

7,930

Maximum Tier I Rate

45.7

142.817 0.000

At Risk

126.4

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

126.4

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

139.7

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

State

70,126

Guaranteed Base *

$

At Risk

568,554 70,126

0

0

Exceptional Child

150,442

117.435

1,053

150,442

Home & Hospital

0

34

4,897

5

764

Limited English Proficiency

25

Calculated Base Funding

16

Less 30 Cent Local Effort

2

Calculated State Portion

$

5,565

$

3,466

$

794,783

$

495,061

2,099

299,722

Limited English Proficiency

764

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

49,954

$

5,959

$

0

$

5,959

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,466

$

Total State Funds

12,755

0

0

89

$

0

12,755

Less 30 Cent Local Effort

299,722

Less Capital Outlay

14,282

Base Prorated Adjustment SEEK State Amount

0 $

475,882

0 0 0

0 $

3,556

0 $

507,816 0

$

Less Capital Outlay Net General Fund SEEK

495,061

89

Unallocated Amount

* CAPITAL OUTLAY in the amount of $14,282.00 is included in the total guaranteed base.

568,554

Total

Exceptional Child

0.000

Adjusted State

$

491

Transportation

Limited English Proficiency

Local

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

2

Prior Year Home & Hospital

NICKELS CALCULATION:

$

Total

142.817

Prior Year December 1 Child Count

Levied Equivalent Rate

Guaranteed Base *

Per Pupil

507,816 14,282

$

493,534 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 153 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 535 Simpson County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,438,009,108

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

539,897

Growth

$

2,495.00

Prior Year AADA Plus Growth

$

1,525,251

2,663.487 0.000

At Risk

Maximum Tier I Rate

45.9

Levied Equivalent Rate

62.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

62.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

62.8

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

386

1,028,726

Guaranteed Base *

$

10,603,342

At Risk

1,028,726

17

44,449

Exceptional Child

1,931,103

1,722.727

1,931,103

Home & Hospital

44,449

Transportation

354

941,818

Limited English Proficiency

17,580

7

17,580

Limited English Proficiency

235

Calculated Base Funding

102

Less 30 Cent Local Effort Calculated State Portion

$

5,469

$

3,849

$

14,567,018

$

10,252,991

1,620

4,314,027

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

719,005

$

323,751

$

0

$

323,751

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,849

$

Total State Funds

705,578

0

0

265

$

0

705,578

Less 30 Cent Local Effort

4,314,027

Less Capital Outlay

266,349

Base Prorated Adjustment SEEK State Amount

0 $

9,044,824

0 0 0

0 $

4,114

0 $

10,958,569 0

$

Less Capital Outlay Net General Fund SEEK

10,252,991

265

Unallocated Amount

* CAPITAL OUTLAY in the amount of $266,349.00 is included in the total guaranteed base.

10,603,342

725

46

Adjusted State

$

Total

Exceptional Child

11.453

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

79

High (Speech: Weight 0.24)

$

Total

2,663.487

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,958,569 266,349

$

10,692,220 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 154 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 536 Somerset Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

761,584,551

Prior Year End of Year AADA

Per Pupil Assessment

$

521,378

Growth

91-92 State Per Pupil Funding

$

2,712.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

413,953

At Risk

1,460.714 0.000

Maximum Tier I Rate

45.3

Levied Equivalent Rate

76.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

76.9

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

83.4

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

400

584,471

Guaranteed Base *

$

At Risk

5,815,102 584,471

8

11,620

Exceptional Child

1,025,307

978.767

1,025,307

Home & Hospital

11,620

Transportation

175

255,609

Limited English Proficiency

19,109

13

19,109

Limited English Proficiency

126

Calculated Base Funding

77

Less 30 Cent Local Effort Calculated State Portion

$

5,279

$

3,715

$

7,711,218

$

5,426,464

1,564

2,284,754

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

380,792

$

191,077

$

0

$

191,077

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

380,792

$

191,077

$

0

$

191,077

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,715

$

394,415

0

0

270

$

0

2,284,754

Less Capital Outlay

146,071

Base Prorated Adjustment SEEK State Amount

0 $

5,024,784

0 0 0 $

3,985

0 $

5,820,879 0

$

Less Capital Outlay Net General Fund SEEK

394,415

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

5,426,464

270

Unallocated Amount

* CAPITAL OUTLAY in the amount of $146,071.00 is included in the total guaranteed base.

5,815,102

702

50

Adjusted State

$

Total

Exceptional Child

2.994

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

39

High (Speech: Weight 0.24)

$

Total

1,460.714

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

5,820,879 146,071

$

5,674,808 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 155 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 537 Southgate Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

111,412,966

Prior Year End of Year AADA

Per Pupil Assessment

$

721,699

Growth

91-92 State Per Pupil Funding

$

2,522.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

0

Maximum Tier I Rate

45.6

154.376 0.000

At Risk

Guaranteed Base *

Exceptional Child

170,347

110.962

Home & Hospital

0

112.8

Moderate (Moderate: Weight 1.17)

13

Calculated Base Funding

Current year Levied Equivalent Rate

113.1

17

Less 30 Cent Local Effort

Current Year Second Month Growth %

0.000

0.000 7

Calculated State Portion

0

0

17

2,675

$

5,531

$

3,366

$

853,854

$

519,615

2,165

334,239

Limited English Proficiency

2,675

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

55,706

$

4,732

$

0

$

4,732

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,366

$

Total State Funds

10,027

0

0

65

$

0

10,027

Less 30 Cent Local Effort

334,239

Less Capital Outlay

15,438

Base Prorated Adjustment SEEK State Amount

0 $

504,177

0 0 0

0 $

3,431

0 $

529,642 0

$

Less Capital Outlay Net General Fund SEEK

519,615

65

Unallocated Amount

* CAPITAL OUTLAY in the amount of $15,438.00 is included in the total guaranteed base.

66,261

0

Base Year Levied Equivalent Rate

Adjusted State

At Risk

614,571

170,347

Limited English Proficiency

Prorated Adjustment

$

0

Transportation

Limited English Proficiency

66,261

Guaranteed Base *

1,103

10

State

429

614,571

Total

Exceptional Child

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

$

SEEK STATE CALCULATION:

Home & Hospital

Prior Year December 1 Child Count

Prior Year Home & Hospital

3,981

Total

154.376

112.8

Local

$

At Risk

Levied Equivalent Rate

NICKELS CALCULATION:

Per Pupil

529,642 15,438

$

514,204 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 156 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 541 Spencer County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:16 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,289,739,324

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

492,358

Growth

$

2,932.00

Prior Year AADA Plus Growth

$

1,733,747

2,619.516 0.000

At Risk

Maximum Tier I Rate

45.9

Levied Equivalent Rate

68.0

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

68.0

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

69.3

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

284

743,722

Guaranteed Base *

$

At Risk

10,428,293 743,722

6

16,541

Exceptional Child

1,962,076

1,245.453

1,962,076

Home & Hospital

16,541

Transportation

409

1,070,561

Limited English Proficiency

10,701

4

10,701

Limited English Proficiency

289

Calculated Base Funding

67

Less 30 Cent Local Effort Calculated State Portion

$

5,433

$

3,956

$

14,231,894

$

10,362,676

1,477

3,869,218

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

644,870

$

380,671

$

0

$

380,671

State Tier I Prorated Adjustment

Original Growth

$

644,870

$

380,671

$

0

$

380,671

Adjusted Tier I

Equalized Growth

$

644,870

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,956

$

Total State Funds

829,337

0

0

317

$

0

829,337

Less 30 Cent Local Effort

3,869,218

Less Capital Outlay

261,952

Base Prorated Adjustment SEEK State Amount

0 $

9,030,163

0 0 0

0 $

4,273

0 $

11,192,013 0

$

Less Capital Outlay Net General Fund SEEK

10,362,676

317

Unallocated Amount

* CAPITAL OUTLAY in the amount of $261,952.00 is included in the total guaranteed base.

10,428,293

749

28

Adjusted State

$

Total

Exceptional Child

4.262

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

59

High (Speech: Weight 0.24)

$

Total

2,619.516

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

11,192,013 261,952

$

10,930,061 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 157 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 545 Taylor County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

976,820,167

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

411,554

Growth

$

2,673.00

Prior Year AADA Plus Growth

$

1,358,320

2,373.490 0.000

At Risk

Maximum Tier I Rate

45.7

Levied Equivalent Rate

66.4

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

66.4

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

66.8

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

350

829,817

Guaranteed Base *

$

At Risk

9,448,864 829,817

14

32,461

Exceptional Child

1,623,969

1,389.629

1,623,969

Home & Hospital

32,461

Transportation

353

838,741

Limited English Proficiency

13,758

6

13,758

Limited English Proficiency

239

Calculated Base Funding

45

Less 30 Cent Local Effort Calculated State Portion

$

5,388

$

4,153

$

12,787,610

$

9,857,149

1,235

2,930,461

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

488,410

$

440,811

$

0

$

440,811

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

488,410

$

440,811

$

0

$

440,811

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,153

$

946,915

0

0

399

$

0

2,930,461

Less Capital Outlay

237,349

Base Prorated Adjustment SEEK State Amount

0 $

8,781,059

0 0 0 $

4,552

0 $

10,804,064 0

$

Less Capital Outlay Net General Fund SEEK

946,915

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

9,857,149

399

Unallocated Amount

* CAPITAL OUTLAY in the amount of $237,349.00 is included in the total guaranteed base.

9,448,864

684

36

Adjusted State

$

Total

Exceptional Child

8.364

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

50

High (Speech: Weight 0.24)

$

Total

2,373.490

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,804,064 237,349

$

10,566,715 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 158 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 551 Todd County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

634,650,993

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

366,139

Growth

$

2,808.00

Prior Year AADA Plus Growth

$

1,303,952

1,733.361 0.000

At Risk

Maximum Tier I Rate

46.4

Levied Equivalent Rate

52.1

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

52.3

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

52.1

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

385

666,819

Guaranteed Base *

$

At Risk

6,900,510 666,819

10

17,239

Exceptional Child

1,389,488

1,116.669

1,389,488

Home & Hospital

17,239

Transportation

465

805,170

Limited English Proficiency

27,134

16

27,134

Limited English Proficiency

168

Calculated Base Funding

38

Less 30 Cent Local Effort Calculated State Portion

$

5,657

$

4,559

$

9,806,360

$

7,902,407

1,098

1,903,953

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

317,325

$

361,285

$

0

$

361,285

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

Equalized Facility Funding

$

0

$

361,285

$

0

$

361,285

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,559

$

822,953

0

0

475

$

0

1,903,953

Less Capital Outlay

173,336

Base Prorated Adjustment SEEK State Amount

0 $

6,923,901

0 0 0 $

5,034

0 $

8,725,360 0

$

Less Capital Outlay Net General Fund SEEK

822,953

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

7,902,407

475

Unallocated Amount

* CAPITAL OUTLAY in the amount of $173,336.00 is included in the total guaranteed base.

6,900,510

802

71

Adjusted State

$

Total

Exceptional Child

4.442

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

61

High (Speech: Weight 0.24)

$

Total

1,733.361

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

8,725,360 173,336

$

8,552,024 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 159 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 555 Trigg County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

1,038,898,079

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

571,924

Growth

$

2,713.00

Prior Year AADA Plus Growth

$

1,129,920

1,816.496 0.000

At Risk

Maximum Tier I Rate

45.6

Levied Equivalent Rate

56.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

56.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

57.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

362

658,281

Guaranteed Base *

$

7,231,471

At Risk

658,281

8

13,785

Exceptional Child

980,998

1,102.372

980,998

Home & Hospital

13,785

Transportation

384

697,708

Limited English Proficiency

0

764

Limited English Proficiency

103

Calculated Base Funding

84

Less 30 Cent Local Effort Calculated State Portion

$

5,276

$

3,560

$

9,583,007

$

6,466,313

1,716

3,116,694

764

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

519,449

$

191,709

$

0

$

191,709

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,560

$

Total State Funds

404,975

0

0

223

$

0

404,975

Less 30 Cent Local Effort

3,116,694

Less Capital Outlay

181,650

Base Prorated Adjustment SEEK State Amount

0 $

5,586,955

0 0 0

0 $

3,783

0 $

6,871,288 0

$

Less Capital Outlay Net General Fund SEEK

6,466,313

223

Unallocated Amount

* CAPITAL OUTLAY in the amount of $181,650.00 is included in the total guaranteed base.

7,231,471

540

2

Adjusted State

$

Total

Exceptional Child

3.552

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

45

High (Speech: Weight 0.24)

$

Total

1,816.496

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

6,871,288 181,650

$

6,689,638 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 160 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 561 Trimble County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

602,278,951

Prior Year End of Year AADA

Per Pupil Assessment

$

533,981

Growth

91-92 State Per Pupil Funding

$

2,463.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

762,780

At Risk

1,127.903 0.000

Guaranteed Base *

554,474

641.730

Home & Hospital

3,613

Transportation

418

471,005

Limited English Proficiency

1,911

2

1,911

74.3

Moderate (Moderate: Weight 1.17)

63

Calculated Base Funding

48

Less 30 Cent Local Effort

Prorated Adjustment

State

0.931 5

Calculated State Portion

$

5,235

$

3,633

$

5,904,394

$

4,097,557

1,602

1,806,837

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

301,139

$

140,435

$

0

$

140,435

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,633

$

Total State Funds

295,587

0

0

262

$

0

295,587

Less 30 Cent Local Effort

1,806,837

Less Capital Outlay

112,790

Base Prorated Adjustment SEEK State Amount

0 $

3,513,762

0 0 0

0 $

3,895

0 $

4,393,144 0

$

Less Capital Outlay Net General Fund SEEK

4,097,557

262

Unallocated Amount

* CAPITAL OUTLAY in the amount of $112,790.00 is included in the total guaranteed base.

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

383,209

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

3,613

Limited English Proficiency

NICKELS CALCULATION:

4,490,182

554,474

23

Limited English Proficiency

$

3

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

383,209

Guaranteed Base *

492

Prior Year December 1 Child Count

Prior Year Home & Hospital

340

4,490,182

Total

Exceptional Child

74.3

74.8

$

SEEK STATE CALCULATION:

Home & Hospital

45.5

0.000

3,981

Total

1,127.903

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

4,393,144 112,790

$

4,280,354 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 161 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 565 Union County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

984,171,166

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

505,034

Growth

$

2,659.00

Prior Year AADA Plus Growth

$

1,379,632

1,948.721 0.000

At Risk

Maximum Tier I Rate

46.1

Levied Equivalent Rate

67.4

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

67.4

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

71.1

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

373

726,650

Guaranteed Base *

$

At Risk

7,757,858 726,650

17

32,604

Exceptional Child

1,364,846

1,216.864

1,364,846

Home & Hospital

32,604

Transportation

437

851,901

0

0

Limited English Proficiency

165

Calculated Base Funding

66

Less 30 Cent Local Effort Calculated State Portion

$

5,508

$

3,993

$

10,733,859

$

7,781,346

1,515

2,952,513

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

492,086

$

270,839

$

0

$

270,839

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,993

$

Total State Funds

599,681

0

0

308

$

0

599,681

Less 30 Cent Local Effort

2,952,513

Less Capital Outlay

194,872

Base Prorated Adjustment SEEK State Amount

0 $

6,734,573

0 0 0

0 $

4,301

0 $

8,381,027 0

$

Less Capital Outlay Net General Fund SEEK

7,781,346

308

Unallocated Amount

* CAPITAL OUTLAY in the amount of $194,872.00 is included in the total guaranteed base.

7,757,858

700

0

Adjusted State

$

Total

Exceptional Child

8.401

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

57

High (Speech: Weight 0.24)

$

Total

1,948.721

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

8,381,027 194,872

$

8,186,155 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 162 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 567 Walton Verona Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

615,075,441

Prior Year End of Year AADA

Per Pupil Assessment

$

398,142

Growth

91-92 State Per Pupil Funding

$

2,714.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

860,105

At Risk

Maximum Tier I Rate

45.0

1,544.863 0.000

Guaranteed Base *

356,914

Exceptional Child

648,704

597.695

Home & Hospital

9,753

Transportation

344

531,101

Limited English Proficiency

4,586

3

4,586

Moderate (Moderate: Weight 1.17)

74

Calculated Base Funding

Current year Levied Equivalent Rate

116.8

93

Less 30 Cent Local Effort

Current Year Second Month Growth %

0.000

2.513 12

Calculated State Portion

$

4,985

$

3,791

$

7,701,158

$

5,855,932

1,194

1,845,226

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

307,538

$

297,276

$

0

$

297,276

Original Growth

$

307,538

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

Equalized Facility Funding

$

307,538

$

297,276

$

0

$

297,276

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

3,791

$

592,044

0

0

383

$

0

1,845,226

Less Capital Outlay

154,486

Base Prorated Adjustment SEEK State Amount

0 $

5,170,345

0 0 0 $

4,174

0 $

6,447,976 0

$

Less Capital Outlay Net General Fund SEEK

592,044

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

5,855,932

383

Unallocated Amount

* CAPITAL OUTLAY in the amount of $154,486.00 is included in the total guaranteed base.

At Risk

9,753

115.0

Adjusted State

6,150,100

648,704

Base Year Levied Equivalent Rate

Prorated Adjustment

$

6

Limited English Proficiency

State

356,914

Guaranteed Base *

420

23

Local

231

6,150,100

Total

Exceptional Child

Low (Severe: Weight 2.35)

NICKELS CALCULATION:

$

SEEK STATE CALCULATION:

Home & Hospital

Prior Year December 1 Child Count

Limited English Proficiency

3,981

Total

1,544.863

115.0

High (Speech: Weight 0.24)

$

At Risk

Levied Equivalent Rate

Prior Year Home & Hospital

Per Pupil

6,447,976 154,486

$

6,293,490 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 163 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 571 Warren County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

8,577,350,133

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

623,828

Growth

$

2,431.00

Prior Year AADA Plus Growth

$

7,571,360

13,749.551 0.000

Guaranteed Base *

At Risk

4,771,904

215,861

Exceptional Child

7,831,105

7,991.131

Home & Hospital

215,861

Transportation

340

4,675,195

Limited English Proficiency

676,452

49

676,452

Limited English Proficiency

Base Year Levied Equivalent Rate

63.9

Moderate (Moderate: Weight 1.17)

861

Calculated Base Funding

660

Less 30 Cent Local Effort

High (Speech: Weight 0.24) Prior Year Home & Hospital

55.620

Limited English Proficiency

1,770

Prorated Adjustment

54,736,963

7,831,105

341

State

$

16

Low (Severe: Weight 2.35)

Local

4,771,904

Guaranteed Base *

570

Prior Year December 1 Child Count

NICKELS CALCULATION:

347

54,736,963

Total

Exceptional Child

62.1

62.1

$

SEEK STATE CALCULATION:

Home & Hospital

45.6

0.000

3,981

Total

13,749.551

At Risk

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

Calculated State Portion

5,303

$

3,431

$

72,907,480

$

47,175,430

1,871

25,732,050

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

4,288,675

$

1,094,274

$

0

$

1,094,274

State Tier I Prorated Adjustment

Original Growth

$

4,288,675

$

1,094,274

$

0

$

1,094,274

Adjusted Tier I

Equalized Growth

$

4,288,675

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

$

Hold Harmless

3,431

$

Total State Funds

2,311,464

0

0

168

$

0

2,311,464

Less 30 Cent Local Effort

25,732,050

Less Capital Outlay

1,374,955

Base Prorated Adjustment SEEK State Amount

0 $

41,125,280

0 0 0

0 $

3,599

0 $

49,486,894 0

$

Less Capital Outlay Net General Fund SEEK

47,175,430

168

Unallocated Amount

* CAPITAL OUTLAY in the amount of $1,374,955.00 is included in the total guaranteed base.

0

Base Prorated Adjustment

Adjusted State Portion Adjusted State

$

Hold Harmless

49,486,894 1,374,955

$

48,111,939 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 164 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 575 Washington County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

667,690,489

Prior Year End of Year AADA

Per Pupil Assessment

$

446,201

Growth

91-92 State Per Pupil Funding

$

2,729.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

931,896

At Risk

1,496.388 0.000

Maximum Tier I Rate

46.3

Levied Equivalent Rate

70.0

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

70.0

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

70.2

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

389

582,746

Guaranteed Base *

$

At Risk

5,957,121 582,746

11

16,587

Exceptional Child

1,293,507

975.879

1,293,507

Home & Hospital

16,587

Transportation

385

575,431

Limited English Proficiency

18,344

12

18,344

Limited English Proficiency

138

Calculated Base Funding

74

Less 30 Cent Local Effort Calculated State Portion

$

5,643

$

4,304

$

8,443,736

$

6,440,665

1,339

2,003,071

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

333,845

$

251,991

$

0

$

251,991

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

333,845

$

251,991

$

0

$

251,991

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,304

$

567,796

0

0

379

$

0

2,003,071

Less Capital Outlay

149,639

Base Prorated Adjustment SEEK State Amount

0 $

5,715,595

0 0 0 $

4,684

0 $

7,008,461 0

$

Less Capital Outlay Net General Fund SEEK

567,796

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

6,440,665

379

Unallocated Amount

* CAPITAL OUTLAY in the amount of $149,639.00 is included in the total guaranteed base.

5,957,121

864

48

Adjusted State

$

Total

Exceptional Child

4.274

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

62

High (Speech: Weight 0.24)

$

Total

1,496.388

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

7,008,461 149,639

$

6,858,822 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 165 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 581 Wayne County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

929,330,183

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

326,463

Growth

$

3,076.00

Prior Year AADA Plus Growth

$

2,050,257

2,846.664 0.000

At Risk

Maximum Tier I Rate

46.5

Levied Equivalent Rate

54.9

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

56.4

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

54.9

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

486

1,383,820

Guaranteed Base *

$

11,332,569

At Risk

1,383,820

48

135,738

Exceptional Child

2,180,951

2,317.374

2,180,951

Home & Hospital

135,738

Transportation

445

1,266,001

Limited English Proficiency

15

43,568

Limited English Proficiency

292

Calculated Base Funding

115

Less 30 Cent Local Effort Calculated State Portion

$

5,741

$

4,762

$

16,342,647

$

13,554,656

979

2,787,991

43,568

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

464,665

$

649,804

$

0

$

649,804

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

464,665

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,762

$

Total State Funds

1,497,905

0

0

526

$

0

1,497,905

Less 30 Cent Local Effort

2,787,991

Less Capital Outlay

284,666

Base Prorated Adjustment SEEK State Amount

0 $

12,003,989

0 0 0

0 $

5,288

0 $

15,052,561 0

$

Less Capital Outlay Net General Fund SEEK

13,554,656

526

Unallocated Amount

* CAPITAL OUTLAY in the amount of $284,666.00 is included in the total guaranteed base.

11,332,569

766

114

Adjusted State

$

Total

Exceptional Child

34.975

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

76

High (Speech: Weight 0.24)

$

Total

2,846.664

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

15,052,561 284,666

$

14,767,895 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 166 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 585 Webster County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

741,199,023

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

373,570

Growth

$

2,674.00

Prior Year AADA Plus Growth

$

1,307,015

1,984.096 0.000

At Risk

Maximum Tier I Rate

46.1

Levied Equivalent Rate

59.6

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

59.6

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

64.6

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

388

768,969

Guaranteed Base *

$

At Risk

7,898,686 768,969

24

47,150

Exceptional Child

1,365,483

1,287.731

1,365,483

Home & Hospital

47,150

Transportation

407

807,061

Limited English Proficiency

75,671

38

75,671

Limited English Proficiency

148

Calculated Base Funding

81

Less 30 Cent Local Effort Calculated State Portion

$

5,525

$

4,405

$

10,963,020

$

8,739,423

1,121

2,223,597

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

370,600

$

406,174

$

0

$

406,174

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,405

$

Total State Funds

899,097

0

0

453

$

0

899,097

Less 30 Cent Local Effort

2,223,597

Less Capital Outlay

198,410

Base Prorated Adjustment SEEK State Amount

0 $

7,733,952

0 0 0

0 $

4,858

0 $

9,638,520 0

$

Less Capital Outlay Net General Fund SEEK

8,739,423

453

Unallocated Amount

* CAPITAL OUTLAY in the amount of $198,410.00 is included in the total guaranteed base.

7,898,686

688

198

Adjusted State

$

Total

Exceptional Child

12.149

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

64

High (Speech: Weight 0.24)

$

Total

1,984.096

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

9,638,520 198,410

$

9,440,110 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 167 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 586 West Point Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

36,694,378

Prior Year End of Year AADA

Per Pupil Assessment

$

319,604

Growth

91-92 State Per Pupil Funding

$

3,330.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

43,993

Maximum Tier I Rate

45.5

Levied Equivalent Rate

99.2

Base Year Levied Equivalent Rate

109.8

Current year Levied Equivalent Rate

99.2

Current Year Second Month Growth %

0.000

114.812 0.000

At Risk

High (Speech: Weight 0.24) Prior Year Home & Hospital

NICKELS CALCULATION: Local

Prorated Adjustment

State

404

46,374

Guaranteed Base *

$

457,067

At Risk

46,374

0

0

Exceptional Child

80,575

77.659

80,575

Home & Hospital

0

Transportation

237

27,165

Limited English Proficiency

0

0

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Limited English Proficiency

10

Calculated Base Funding

16

Less 30 Cent Local Effort Calculated State Portion

$

5,323

$

4,365

$

611,181

$

501,098

959

110,083

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

18,347

$

26,602

$

0

$

26,602

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,365

$

Total State Funds

55,750

0

0

486

$

0

55,750

Less 30 Cent Local Effort

110,083

Less Capital Outlay

11,481

Base Prorated Adjustment SEEK State Amount

0 $

462,452

0 0 0

0 $

4,850

0 $

556,848 0

$

Less Capital Outlay Net General Fund SEEK

501,098

486

Unallocated Amount

* CAPITAL OUTLAY in the amount of $11,481.00 is included in the total guaranteed base.

457,067

702

0

Adjusted State

$

Total

Exceptional Child

0.000

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

2

Moderate (Moderate: Weight 1.17)

$

Total

114.812

Prior Year December 1 Child Count Low (Severe: Weight 2.35)

Guaranteed Base *

Per Pupil

556,848 11,481

$

545,367 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 168 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 591 Whitley County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:17 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

850,271,711

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

228,865

Growth

$

3,194.00

Prior Year AADA Plus Growth

$

2,577,193

3,715.173 0.000

At Risk

Guaranteed Base *

4,152,900

3,226.114

Home & Hospital

207,665

428

1,591,376

Limited English Proficiency

1

2,675

Base Year Levied Equivalent Rate

57.3

Moderate (Moderate: Weight 1.17)

563

Calculated Base Funding

143

Less 30 Cent Local Effort

Prorated Adjustment

State

53.508 7

Calculated State Portion

$

6,102

$

5,416

$

22,671,194

$

20,120,379

687

2,550,815

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

425,136

$

1,029,354

$

0

$

1,029,354

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,416

$

Total State Funds

2,511,338

0

0

676

$

0

2,511,338

Less 30 Cent Local Effort

2,550,815

Less Capital Outlay

371,517

Base Prorated Adjustment SEEK State Amount

0 $

18,157,486

0 0 0

0 $

6,092

0 $

22,631,717 0

$

Less Capital Outlay Net General Fund SEEK

20,120,379

676

Unallocated Amount

* CAPITAL OUTLAY in the amount of $371,517.00 is included in the total guaranteed base.

2,675

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

1,926,474

Exceptional Child

Limited English Proficiency

Local

At Risk

207,665

Transportation

Limited English Proficiency

14,790,104

4,152,900

149

High (Speech: Weight 0.24)

$

56

Low (Severe: Weight 2.35)

Prior Year Home & Hospital

1,926,474

Guaranteed Base *

1,118

Prior Year December 1 Child Count

NICKELS CALCULATION:

519

14,790,104

Total

Exceptional Child

57.3

57.7

$

SEEK STATE CALCULATION:

Home & Hospital

47.2

0.000

3,981

Total

3,715.173

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

22,631,717 371,517

$

22,260,200 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 169 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 592 Williamsburg Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:18 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

175,225,093

Prior Year End of Year AADA

Per Pupil Assessment

$

248,237

Growth

91-92 State Per Pupil Funding

$

2,754.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

265,002

At Risk

705.878 0.000

Guaranteed Base *

578,997

476.330

Home & Hospital

21,264

Transportation

232

163,635

Limited English Proficiency

1

764

58.7

Moderate (Moderate: Weight 1.17)

77

Calculated Base Funding

25

Less 30 Cent Local Effort

Prorated Adjustment

State

5.479 2

Calculated State Portion

$

5,467

$

4,723

$

3,859,200

$

3,333,525

745

525,675

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

$

State Tier I

FSPK

$

87,613

$

188,739

$

0

$

188,739

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

87,613

$

47,185

$

0

$

47,185

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,723

$

405,740

0

0

575

$

0

525,675

Less Capital Outlay

70,588

Base Prorated Adjustment SEEK State Amount

0 $

3,099,302

0 0 0 $

5,297

0 $

3,739,265 0

$

Less Capital Outlay Net General Fund SEEK

405,740

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

3,333,525

575

Unallocated Amount

* CAPITAL OUTLAY in the amount of $70,588.00 is included in the total guaranteed base.

764

Hold Harmless

Base Prorated Adjustment

Adjusted State Portion Adjusted State

284,440

Exceptional Child

Base Year Levied Equivalent Rate

Local

At Risk

21,264

Limited English Proficiency

NICKELS CALCULATION:

2,810,100

578,997

21

Limited English Proficiency

$

30

Low (Severe: Weight 2.35)

High (Speech: Weight 0.24)

284,440

Guaranteed Base *

820

Prior Year December 1 Child Count

Prior Year Home & Hospital

403

2,810,100

Total

Exceptional Child

58.7

67.0

$

SEEK STATE CALCULATION:

Home & Hospital

45.7

0.000

3,981

Total

705.878

Levied Equivalent Rate

Current Year Second Month Growth %

$

At Risk

Maximum Tier I Rate

Current year Levied Equivalent Rate

Per Pupil

3,739,265 70,588

$

3,668,677 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 170 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 593 Williamstown Independent - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:18 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

172,951,228

Prior Year End of Year AADA

Per Pupil Assessment

$

230,609

Growth

91-92 State Per Pupil Funding

$

2,586.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

307,675

At Risk

Maximum Tier I Rate

45.2

Levied Equivalent Rate

98.7

Base Year Levied Equivalent Rate

103.8

Current year Levied Equivalent Rate

98.7

Current Year Second Month Growth %

0.000

749.977 0.000

At Risk

At Risk

249,472

Exceptional Child

421,349

417.771

Home & Hospital

10,626

Transportation

253

189,984

Limited English Proficiency

3

2,293

26

Less 30 Cent Local Effort

2.738 6

Calculated State Portion

$

5,146

$

4,454

$

3,859,382

$

3,340,528

692

518,854

2,293

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

86,476

$

207,140

$

0

$

207,140

Original Growth

$

86,476

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

86,476

$

207,140

$

0

$

207,140

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

4,454

$

420,862

0

0

561

$

0

518,854

Less Capital Outlay

74,998

Base Prorated Adjustment SEEK State Amount

0 $

3,075,546

0 0 0 $

5,015

0 $

3,761,390 0

$

Less Capital Outlay Net General Fund SEEK

420,862

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

3,340,528

561

Unallocated Amount

* CAPITAL OUTLAY in the amount of $74,998.00 is included in the total guaranteed base.

2,985,658

10,626

Calculated Base Funding

Adjusted State

$

421,349

55

Prorated Adjustment

249,472

Guaranteed Base *

14

Moderate (Moderate: Weight 1.17)

State

333

2,985,658

562

Limited English Proficiency

NICKELS CALCULATION:

$

Total

Exceptional Child

15

High (Speech: Weight 0.24)

3,981

SEEK STATE CALCULATION:

Home & Hospital

Low (Severe: Weight 2.35)

Prior Year Home & Hospital

$

Total

749.977

Prior Year December 1 Child Count

Limited English Proficiency

Local

Guaranteed Base *

Per Pupil

3,761,390 74,998

$

3,686,392 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 171 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 595 Wolfe County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:18 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

251,304,547

Prior Year End of Year AADA

Per Pupil Assessment

$

215,085

Growth

91-92 State Per Pupil Funding

$

3,301.00

Prior Year AADA Plus Growth

Transportation (Unprorated)

$

916,006

At Risk

1,168.398 0.000

Maximum Tier I Rate

48.0

Levied Equivalent Rate

45.0

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

48.9

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

45.0

Current Year Second Month Growth %

0.000

High (Speech: Weight 0.24)

Prorated Adjustment

625,060

Guaranteed Base *

$

At Risk

4,651,392 625,060

85

99,559

Exceptional Child

1,628,110

1,046.739

1,393

1,628,110

Home & Hospital

99,559

484

565,619

0

0

Limited English Proficiency

218

Calculated Base Funding

44

Less 30 Cent Local Effort

0

Calculated State Portion

$

6,479

$

5,833

$

7,569,740

$

6,815,826

645

753,914

Limited English Proficiency

0

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

125,652

$

331,776

$

0

$

331,776

Original Growth

$

0

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

January Growth **

Equalized Facility Funding

$

0

$

0

$

0

$

0

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

5,833

$

Total State Funds

663,551

0

0

568

$

0

663,551

Less 30 Cent Local Effort

753,914

Less Capital Outlay

116,840

Base Prorated Adjustment SEEK State Amount

0 $

6,133,367

0 0 0

0 $

6,401

0 $

7,479,377 0

$

Less Capital Outlay Net General Fund SEEK

6,815,826

568

Unallocated Amount

* CAPITAL OUTLAY in the amount of $116,840.00 is included in the total guaranteed base.

4,651,392

Total

Exceptional Child

25.653

Adjusted State

$

535

Transportation

Prior Year Home & Hospital

State

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

61

Limited English Proficiency

Local

$

Total

1,168.398

Prior Year December 1 Child Count

NICKELS CALCULATION:

Guaranteed Base *

Per Pupil

7,479,377 116,840

$

7,362,537 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 172 of 173

KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations District: 601 Woodford County - School Year: 2017 - 2018

Date Generated: September 28, 2017 8:35:18 AM 2017 - 2018 Tentative

SEEK INPUTS:

SEEK CALCULATION:

Assessment

$

2,691,155,520

Per Pupil Assessment

$

91-92 State Per Pupil Funding Transportation (Unprorated)

Prior Year End of Year AADA

734,933

Growth

$

2,166.00

Prior Year AADA Plus Growth

$

2,123,754

3,661.768 0.000

At Risk

Maximum Tier I Rate

45.2

Levied Equivalent Rate

72.3

Low (Severe: Weight 2.35)

Base Year Levied Equivalent Rate

72.8

Moderate (Moderate: Weight 1.17)

Current year Levied Equivalent Rate

72.3

Current Year Second Month Growth %

0.000

NICKELS CALCULATION: Local

Prorated Adjustment

State

288

1,054,912

Guaranteed Base *

$

14,577,498

At Risk

1,054,912

12

43,855

Exceptional Child

1,544,747

1,766.578

1,544,747

Home & Hospital

43,855

Transportation

358

1,311,388

Limited English Proficiency

76,817

21

76,817

Limited English Proficiency

200

Calculated Base Funding

162

Less 30 Cent Local Effort Calculated State Portion

$

5,082

$

2,877

$

18,609,217

$

10,535,750

2,205

8,073,467

Hold Harmless

0

Prior Year Adjustment

0

Adjustment (Early Grad) **

0

January Growth **

0

Base Prorated Adjustment

0

0

4% Adjusted Assessment **

0

Prior Year Adjustment

0

0

Negative Payment

0

Adjusted State Portion

$

State Tier I

FSPK

$

1,345,578

$

88,004

$

0

$

88,004

Original Growth

$

1,345,578

$

0

$

0

$

0

Equalized Growth

$

0

State Tier I Prorated Adjustment

Recallable

$

0

$

0

$

0

$

0

Equalized Facility Funding

$

0

$

88,004

$

0

$

88,004

4% Adjusted Assessment **

BRAC

$

0

$

0

$

0

$

0

Adjustments (Early Grad) **

Category Five

$

0

$

0

$

0

$

0

Total State SEEK *

Adjusted Tier I

$

Hold Harmless

2,877

$

178,837

0

0

49

$

0

8,073,467

Less Capital Outlay

366,177

Base Prorated Adjustment SEEK State Amount

0 $

8,858,185

0 0 0 $

2,926

0 $

10,714,587 0

$

Less Capital Outlay Net General Fund SEEK

178,837

Less 30 Cent Local Effort

0

January Growth **

Total State Funds

10,535,750

49

Unallocated Amount

* CAPITAL OUTLAY in the amount of $366,177.00 is included in the total guaranteed base.

14,577,498

422

201

Adjusted State

$

Total

Exceptional Child

11.300

Limited English Proficiency

At Risk

3,981

SEEK STATE CALCULATION:

Home & Hospital

49

High (Speech: Weight 0.24)

$

Total

3,661.768

Prior Year December 1 Child Count

Prior Year Home & Hospital

Guaranteed Base *

Per Pupil

10,714,587 366,177

$

10,348,410 Statewide Equalization is $783,000.00.

** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Division of District Support 4th Floor 300 Sower Blvd Frankfort, KY 40601

Support Education Excellence in Kentucky Page 173 of 173

Recommend Documents
JKS #2011087. District. Facility. School. District: Trigg County. Code: 555 Name: Code: Grade Level Served: Current Student Capacity: 1. DESCRIPTION AND SCOPE OF PROPOSED PROJECT. A. Check and complete the applicable items: 1. New Building. 2. Additi

aggrieved, together with the grounds to be relied upon as a basis for the relief to be sought at the hearing. A stay of the Order shall be effective upon the receipt of a proper request for a hearing on the matter. Done and effective this the \'D day

On May 17, Rogation Sunday, the Sixth Sunday of Easter, Fr.. Dan led a Rogation procession around the garden. Rogation is a tradition that began in Western ...

Oct 6, 2014 - Charah Colon Mine Structural Fill Ash Slope-. Seismic {Total Stress) c:\users\tyanosch\documents\stedwin and stabl\ccm3as .pl2. Run By: Tom ...

Clearly she was relationally and sexually broken. 2 Kenneth E. Bailey, Jesus Through Middle Eastern Eyes: Cultural Studies in the Gospels (Downers Grove, ...

C. Is based, in part, on your grades in school ... www.saveandinvest.org/file/document/intro-earning-interest-middle-school .... C. Routine auto maintenance.

Mar 25, 1999 - Leading Causes of Death, Kentucky, United States, 1995. Kentucky Deaths ...... seven.239 The 103rd U.S. Congress will always be known for ...

2014 for the teaching and learning of mathematics, and is also designed to give .... Solve measure and money + problems involving numbers up to one decimal ...

Have any changes occurred in your agency's administrative structure/operation during the past fiscal year? _____ Yes _____ No. (If “Yes”, please describe.) ...

Jun 28, 2016 - General Rules. 1. All Participants must present their Northern Kentucky University All Card to participate, No Exceptions! 2. Participants must play on only 1 gender team and 1 co-rec team. 3. Rosters are frozen when the regular season