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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,443.197

2,443.197

748,419,564306,328

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.7

$$

Growth 0.000

46.01,791.393

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7616868

Prior Year Home & Hospital64.7

20.3090.000Current Year Second Month Growth %29Limited English Proficiency

1,606,075$Transportation (Unprorated)91-92 State Per Pupil Funding 2,916.00$

Levied Equivalent Rate 64.7

SEEK INPUTS:

District: 001 Adair County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $244,320.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 374,210 $ 582,302$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 582,302$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,726,3671,069,730

78,819

0

SEEK State Amount $

Exceptional Child 1,558,482

Limited English Proficiency 11,083Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,245,259Less Capital Outlay 244,320

Negative Payment 0

9,954,902Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

244,32012,218,338$

1,283,047

$ 9,726,3671,069,730

78,8191,558,482

980,38911,083

13,424,8702,245,259

11,179,611

0

$

$

0

$

Total State SEEK * 12,462,658$

Per Pupil

525

$ 3,98143832

638401

55,495

9194,576

0

$

$

5,101$

Base Prorated Adjustment 0

Adjusted State Portion 11,179,611$4,576$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,283,047$525$

12,462,658

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 1 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,725.000

2,725.000

939,639,453344,822

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.1

$$

Growth 0.000

45.91,698.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7723377

Prior Year Home & Hospital57.1

2.7000.000Current Year Second Month Growth %16Limited English Proficiency

1,785,716$Transportation (Unprorated)91-92 State Per Pupil Funding 2,754.00$

Levied Equivalent Rate 57.1

SEEK INPUTS:

District: 005 Allen County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $272,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 469,820 $ 597,018$ 0 $ 0$ 0$ 0 $ 0$ 469,820 $ 597,018

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 597,018$ 0

$ 0$ 597,018$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,848,2251,013,961

10,479

0

SEEK State Amount $

Exceptional Child 1,879,191

Limited English Proficiency 6,115Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,818,918Less Capital Outlay 272,500

Negative Payment 0

10,666,553Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

272,50013,061,370$

1,304,771

$ 10,848,2251,013,961

10,4791,879,1911,090,046

6,11514,848,017

2,818,91812,029,099

0

$

$

0

$

Total State SEEK * 13,333,870$

Per Pupil

479

$ 3,981372

4690400

25,4491,034

4,414

0

$

$

4,893$

Base Prorated Adjustment 0

Adjusted State Portion 12,029,099$4,414$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,304,771$479$

13,333,870

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 2 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

345.000

345.000

462,194,5681,339,694

Base Year Levied Equivalent Rate

Maximum Tier I Rate

111.2

$$

Growth 0.000

40.11.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

92014

Prior Year Home & Hospital111.2

0.0000.000Current Year Second Month Growth %2Limited English Proficiency

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

Levied Equivalent Rate 111.2

SEEK INPUTS:

District: 006 Anchorage Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $34,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 231,097 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,373,445597

0

0

SEEK State Amount $

Exceptional Child 190,730

Limited English Proficiency 764Hold Harmless 461,671

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,386,584Less Capital Outlay 34,500

Negative Payment 0

606,123Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

34,500606,123$

0

$ 1,373,445597

0190,730

0764

1,565,5361,386,584178,952

461,671

$

$

0

$

Total State SEEK * 640,623$

Per Pupil

0

$ 3,98120

55302

4,5384,019519

1,338

$

$

1,857$

Base Prorated Adjustment 0

Adjusted State Portion 178,952$519$

0

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

640,623

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 3 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,350.000

3,350.000

1,660,500,000495,672

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.8

$$

Growth 0.000

45.11,540.500

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

57238153

Prior Year Home & Hospital63.8

5.1000.000Current Year Second Month Growth %35Limited English Proficiency

1,608,337$Transportation (Unprorated)91-92 State Per Pupil Funding 2,366.00$

Levied Equivalent Rate 63.8

SEEK INPUTS:

District: 011 Anderson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $335,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 830,250 $ 481,275$ 830,250 $ 481,275$ 830,250$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 481,275$ 481,275

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,336,350919,910

19,793

0

SEEK State Amount $

Exceptional Child 1,787,987

Limited English Proficiency 13,376Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,981,500Less Capital Outlay 335,000

Negative Payment 0

10,760,916Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

335,00012,716,176$

973,490

$ 13,336,350919,91019,793

1,787,987981,77013,376

17,059,1864,981,500

12,077,686

0

$

$

0

$

Total State SEEK * 13,051,176$

Per Pupil

291

$ 3,981275

6534293

45,0921,487

3,605

0

$

$

3,896$

Base Prorated Adjustment 0

Adjusted State Portion 12,077,686$3,605$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 973,490$291$

13,051,176

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 4 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,804.532

2,804.532

991,509,412353,538

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.1

$$

Growth 0.000

45.51,681.743

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

144214120

Prior Year Home & Hospital79.1

6.3940.000Current Year Second Month Growth %5Limited English Proficiency

779,322$Transportation (Unprorated)91-92 State Per Pupil Funding 2,448.00$

Levied Equivalent Rate 79.1

SEEK INPUTS:

District: 012 Ashland Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $280,453.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 495,755 $ 602,220$ 0 $ 0$ 0$ 495,755 $ 602,220$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 602,220$ 0

$ 602,220$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,164,8421,004,253

24,815

0

SEEK State Amount $

Exceptional Child 2,458,586

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,974,528Less Capital Outlay 280,453

Negative Payment 0

11,399,426Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

280,45313,144,913$

1,269,769

$ 11,164,8421,004,253

24,8152,458,586

475,7181,911

15,130,1252,974,528

12,155,597

0

$

$

0

$

Total State SEEK * 13,425,366$

Per Pupil

453

$ 3,981358

9877170

15,3951,061

4,334

0

$

$

4,787$

Base Prorated Adjustment 0

Adjusted State Portion 12,155,597$4,334$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,269,769$453$

13,425,366

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 5 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

243.348

243.348

56,503,025232,190

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.9

$$

Growth 0.000

45.4158.086

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

62619

Prior Year Home & Hospital90.9

0.9800.000Current Year Second Month Growth %0Limited English Proficiency

61,485$Transportation (Unprorated)91-92 State Per Pupil Funding 3,051.00$

Levied Equivalent Rate 90.9

SEEK INPUTS:

District: 013 Augusta Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $24,335.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 28,252 $ 67,019$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 67,019$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 968,76894,401

3,803

0

SEEK State Amount $

Exceptional Child 195,387

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 169,509Less Capital Outlay 24,335

Negative Payment 0

1,068,515Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

24,3351,245,738$

139,691

$ 968,76894,4013,803

195,38737,532

01,299,891

169,5091,130,382

0

$

$

0

$

Total State SEEK * 1,270,073$

Per Pupil

574

$ 3,98138816

803154

05,342

6974,645

0

$

$

5,219$

Base Prorated Adjustment 0

Adjusted State Portion 1,130,382$4,645$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 139,691$574$

1,270,073

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 6 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,160.720

1,160.720

651,485,935561,277

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.6

$$

Growth 0.000

45.8619.032

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

309535

Prior Year Home & Hospital72.6

2.2060.000Current Year Second Month Growth %0Limited English Proficiency

768,238$Transportation (Unprorated)91-92 State Per Pupil Funding 2,687.00$

Levied Equivalent Rate 72.6

SEEK INPUTS:

District: 015 Ballard County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $116,072.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 325,743 $ 128,679$ 0 $ 0$ 0$ 325,743 $ 128,679$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 128,679$ 0

$ 128,679$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,620,826369,655

8,561

0

SEEK State Amount $

Exceptional Child 756,589

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,954,458Less Capital Outlay 116,072

Negative Payment 0

3,685,101Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

116,0724,431,158$

277,105

$ 4,620,826369,655

8,561756,589468,952

06,224,583

1,954,4584,270,125

0

$

$

0

$

Total State SEEK * 4,547,230$

Per Pupil

239

$ 3,981318

7652404

05,3631,684

3,679

0

$

$

3,918$

Base Prorated Adjustment 0

Adjusted State Portion 4,270,125$3,679$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 277,105$239$

4,547,230

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 7 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

605.000

605.000

100,265,670165,728

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.6

$$

Growth 0.000

44.8401.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

45022

Prior Year Home & Hospital76.6

1.5000.000Current Year Second Month Growth %1Limited English Proficiency

133,742$Transportation (Unprorated)91-92 State Per Pupil Funding 2,260.00$

Levied Equivalent Rate 76.6

SEEK INPUTS:

District: 016 Barbourville Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $60,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 50,133 $ 186,725$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 186,725$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,408,505239,457

5,822

0

SEEK State Amount $

Exceptional Child 291,330

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 300,797Less Capital Outlay 60,500

Negative Payment 0

2,584,199Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

60,5003,029,963$

364,124

$ 2,408,505239,457

5,822291,33081,640

3823,027,136

300,7972,726,339

0

$

$

0

$

Total State SEEK * 3,090,463$

Per Pupil

602

$ 3,98139610

482135

15,004

4974,506

0

$

$

5,108$

Base Prorated Adjustment 0

Adjusted State Portion 2,726,339$4,506$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 364,124$602$

3,090,463

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 8 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,324.977

2,324.977

1,134,977,341488,167

Base Year Levied Equivalent Rate

Maximum Tier I Rate

84.3

$$

Growth 0.000

46.11,403.269

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

82173144

Prior Year Home & Hospital84.3

0.0000.000Current Year Second Month Growth %57Limited English Proficiency

1,635,086$Transportation (Unprorated)91-92 State Per Pupil Funding 2,247.00$

Levied Equivalent Rate 84.3

SEEK INPUTS:

District: 017 Bardstown Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $232,498.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 567,489 $ 342,740$ 567,489 $ 342,740$ 567,489$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 342,740$ 342,740

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,255,733837,962

0

0

SEEK State Amount $

Exceptional Child 1,710,516

Limited English Proficiency 21,784Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,404,932Less Capital Outlay 232,498

Negative Payment 0

8,188,565Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

232,4989,946,964$

760,301

$ 9,255,733837,962

01,710,516

998,09821,784

12,824,0933,404,932

9,419,161

0

$

$

0

$

Total State SEEK * 10,179,462$

Per Pupil

327

$ 3,981360

0736429

95,5161,465

4,051

0

$

$

4,378$

Base Prorated Adjustment 0

Adjusted State Portion 9,419,161$4,051$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 760,301$327$

10,179,462

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 9 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,386.000

4,386.000

1,648,664,345375,892

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.7

$$

Growth 0.000

45.42,436.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

111321188

Prior Year Home & Hospital73.7

6.2000.000Current Year Second Month Growth %51Limited English Proficiency

2,228,905$Transportation (Unprorated)91-92 State Per Pupil Funding 2,671.00$

Levied Equivalent Rate 73.7

SEEK INPUTS:

District: 021 Barren County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $438,600.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 824,332 $ 892,787$ 824,332 $ 892,787$ 824,332$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 892,787$ 892,787

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,460,6661,454,657

24,062

0

SEEK State Amount $

Exceptional Child 2,713,211

Limited English Proficiency 19,491Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,945,993Less Capital Outlay 438,600

Negative Payment 0

16,287,494Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

438,60019,512,111$

1,864,037

$ 17,460,6661,454,657

24,0622,713,2111,360,580

19,49123,032,667

4,945,99318,086,674

0

$

$

0

$

Total State SEEK * 19,950,711$

Per Pupil

425

$ 3,981332

5619310

45,2511,128

4,124

0

$

$

4,549$

Base Prorated Adjustment 0

Adjusted State Portion 18,086,674$4,124$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,864,037$425$

19,950,711

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 10 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,873.900

1,873.900

447,327,114238,715

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.9

$$

Growth 0.000

45.81,447.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5011457

Prior Year Home & Hospital61.9

7.5000.000Current Year Second Month Growth %7Limited English Proficiency

1,192,555$Transportation (Unprorated)91-92 State Per Pupil Funding 2,984.00$

Levied Equivalent Rate 61.9

SEEK INPUTS:

District: 025 Bath County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $187,390.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 223,664 $ 509,968$ 0 $ 0$ 0$ 223,664 $ 509,968$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 509,968$ 0

$ 509,968$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,459,996864,076

29,108

0

SEEK State Amount $

Exceptional Child 1,053,213

Limited English Proficiency 2,675Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,341,981Less Capital Outlay 187,390

Negative Payment 0

7,879,697Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

187,3909,713,086$

1,105,423

$ 7,459,996864,07629,108

1,053,213727,966

2,67510,137,034

1,341,9818,795,053

0

$

$

0

$

Total State SEEK * 9,900,476$

Per Pupil

590

$ 3,98146116

562388

15,410

7164,693

0

$

$

5,283$

Base Prorated Adjustment 0

Adjusted State Portion 8,795,053$4,693$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,105,423$590$

9,900,476

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 11 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,255.000

1,255.000

658,667,099524,834

Base Year Levied Equivalent Rate

Maximum Tier I Rate

89.6

$$

Growth 0.000

43.7249.900

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

246226

Prior Year Home & Hospital89.6

0.1000.000Current Year Second Month Growth %55Limited English Proficiency

16,657$Transportation (Unprorated)91-92 State Per Pupil Funding 1,925.00$

Levied Equivalent Rate 89.6

SEEK INPUTS:

District: 026 Beechwood Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $125,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 329,334 $ 161,999$ 0 $ 0$ 0$ 0 $ 0$ 329,334 $ 161,999

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 161,999$ 0

$ 0$ 161,999$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,996,155149,228

388

0

SEEK State Amount $

Exceptional Child 538,152

Limited English Proficiency 21,020Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,976,001Less Capital Outlay 125,500

Negative Payment 0

3,603,442Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

125,5003,896,583$

282,973

$ 4,996,155149,228

388538,15210,16821,020

5,715,1111,976,001

3,739,110

0

$

$

0

$

Total State SEEK * 4,022,083$

Per Pupil

225

$ 3,981119

0429

817

4,5541,575

2,979

0

$

$

3,205$

Base Prorated Adjustment 0

Adjusted State Portion 3,739,110$2,979$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 282,973$225$

4,022,083

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 12 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,437.000

2,437.000

607,897,858249,445

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.9

$$

Growth 0.000

46.62,136.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

67287124

Prior Year Home & Hospital70.9

24.3000.000Current Year Second Month Growth %0Limited English Proficiency

1,661,195$Transportation (Unprorated)91-92 State Per Pupil Funding 3,144.00$

Levied Equivalent Rate 70.9

SEEK INPUTS:

District: 031 Bell County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $243,700.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 303,949 $ 650,137$ 0 $ 0$ 0$ 303,949 $ 650,137$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 650,137$ 0

$ 650,137$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,701,6971,275,512

94,308

0

SEEK State Amount $

Exceptional Child 2,082,063

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,823,694Less Capital Outlay 243,700

Negative Payment 0

11,086,186Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

243,70013,614,493$

1,514,271

$ 9,701,6971,275,512

94,3082,082,0631,014,036

014,167,616

1,823,69412,343,922

0

$

$

0

$

Total State SEEK * 13,858,193$

Per Pupil

621

$ 3,98152339

854416

05,814

7485,065

0

$

$

5,687$

Base Prorated Adjustment 0

Adjusted State Portion 12,343,922$5,065$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,514,271$621$

13,858,193

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 13 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

651.000

651.000

400,000,000614,439

Base Year Levied Equivalent Rate

Maximum Tier I Rate

84.3

$$

Growth 0.000

44.8504.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

106430

Prior Year Home & Hospital84.3

0.3000.000Current Year Second Month Growth %6Limited English Proficiency

0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,297.00$

Levied Equivalent Rate 84.3

SEEK INPUTS:

District: 032 Bellevue Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $65,100.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 200,000 $ 54,867$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 54,867$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,591,631300,964

1,164

0

SEEK State Amount $

Exceptional Child 420,314

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,200,000Less Capital Outlay 65,100

Negative Payment 0

2,051,266Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

65,1002,158,356$

107,090

$ 2,591,631300,964

1,164420,314

02,293

3,316,3661,200,000

2,116,366

0

$

$

0

$

Total State SEEK * 2,223,456$

Per Pupil

165

$ 3,981462

2646

04

5,0941,843

3,251

0

$

$

3,415$

Base Prorated Adjustment 0

Adjusted State Portion 2,116,366$3,251$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 107,090$165$

2,223,456

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 14 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

995.000

995.000

235,000,000236,181

Base Year Levied Equivalent Rate

Maximum Tier I Rate

107.7

$$

Growth 0.000

45.6650.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3810228

Prior Year Home & Hospital107.7

6.0000.000Current Year Second Month Growth %15Limited English Proficiency

292,932$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 107.7

SEEK INPUTS:

District: 034 Berea Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $99,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 117,500 $ 272,043$ 0 $ 0$ 0$ 117,500 $ 272,043$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 272,043$ 0

$ 272,043$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,961,095388,148

23,286

0

SEEK State Amount $

Exceptional Child 857,348

Limited English Proficiency 5,733Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 705,000Less Capital Outlay 99,500

Negative Payment 0

4,431,110Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

99,5005,189,063$

579,140

$ 3,961,095388,14823,286

857,348178,813

5,7335,414,423

705,0004,709,423

0

$

$

0

$

Total State SEEK * 5,288,563$

Per Pupil

582

$ 3,98139023

862180

65,442

7094,733

0

$

$

5,315$

Base Prorated Adjustment 0

Adjusted State Portion 4,709,423$4,733$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 579,140$582$

5,288,563

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 15 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

18,800.000

18,800.000

13,200,000,000702,128

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.1

$$

Growth 0.000

45.46,787.100

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4331,332

646Prior Year Home & Hospital

79.124.7000.000Current Year Second Month Growth %1,020Limited English Proficiency

11,585,091$Transportation (Unprorated)91-92 State Per Pupil Funding 1,970.00$

Levied Equivalent Rate 79.1

SEEK INPUTS:

District: 035 Boone County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $1,880,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 6,600,000 $ 760,200$ 6,600,000 $ 760,200$ 6,600,000$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 760,200$ 760,200

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 74,842,8004,052,917

95,861

0

SEEK State Amount $

Exceptional Child 10,872,230

Limited English Proficiency 389,820Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 39,600,000Less Capital Outlay 1,880,000

Negative Payment 0

48,773,628Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,880,00057,423,227$

1,577,765

$ 74,842,8004,052,917

95,86110,872,2307,071,834

389,82097,325,462

39,600,00057,725,462

0

$

$

0

$

Total State SEEK * 59,303,227$

Per Pupil

84

$ 3,981216

557837621

5,1772,106

3,071

0

$

$

3,154$

Base Prorated Adjustment 0

Adjusted State Portion 57,725,462$3,071$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,577,765$84$

59,303,227

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 16 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,435.000

2,435.000

1,172,834,441481,657

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.4

$$

Growth 0.000

45.51,480.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

60185105

Prior Year Home & Hospital66.4

10.5000.000Current Year Second Month Growth %110Limited English Proficiency

1,156,410$Transportation (Unprorated)91-92 State Per Pupil Funding 2,652.00$

Levied Equivalent Rate 66.4

SEEK INPUTS:

District: 041 Bourbon County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $243,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 586,417 $ 366,885$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 366,885$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,693,735883,782

40,751

0

SEEK State Amount $

Exceptional Child 1,523,330

Limited English Proficiency 42,039Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,518,503Less Capital Outlay 243,500

Negative Payment 0

8,421,634Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

243,5009,897,638$

770,102

$ 9,693,735883,78240,751

1,523,330705,90242,039

12,889,5393,518,503

9,371,036

0

$

$

0

$

Total State SEEK * 10,141,138$

Per Pupil

316

$ 3,98136317

62629017

5,2931,445

3,848

0

$

$

4,165$

Base Prorated Adjustment 0

Adjusted State Portion 9,371,036$3,848$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 770,102$316$

10,141,138

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 17 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,647.000

3,647.000

1,435,000,000393,474

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.1

$$

Growth 0.000

45.42,100.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

11227790

Prior Year Home & Hospital90.1

4.0000.000Current Year Second Month Growth %390Limited English Proficiency

1,478,577$Transportation (Unprorated)91-92 State Per Pupil Funding 2,477.00$

Levied Equivalent Rate 90.1

SEEK INPUTS:

District: 042 Bowling Green Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $364,700.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 717,500 $ 710,301$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 710,301

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 710,301$ 0

$ 0$ 710,301$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,518,7071,254,015

15,524

0

SEEK State Amount $

Exceptional Child 2,423,991

Limited English Proficiency 149,049Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,305,000Less Capital Outlay 364,700

Negative Payment 0

13,691,586Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

364,70016,074,634$

1,480,487

$ 14,518,7071,254,015

15,5242,423,991

902,561149,049

19,263,8474,305,000

14,958,847

0

$

$

0

$

Total State SEEK * 16,439,334$

Per Pupil

406

$ 3,981344

466524741

5,2821,180

4,102

0

$

$

4,508$

Base Prorated Adjustment 0

Adjusted State Portion 14,958,847$4,102$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,480,487$406$

16,439,334

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 18 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,850.000

2,850.000

1,510,000,000529,825

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.1

$$

Growth 0.000

45.91,760.600

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

136221147

Prior Year Home & Hospital76.1

11.7000.000Current Year Second Month Growth %14Limited English Proficiency

1,342,781$Transportation (Unprorated)91-92 State Per Pupil Funding 2,588.00$

Levied Equivalent Rate 76.1

SEEK INPUTS:

District: 045 Boyd County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $285,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 755,000 $ 360,775$ 0 $ 0$ 0$ 755,000 $ 360,775$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 360,775$ 0

$ 360,775$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,345,8501,051,342

45,408

0

SEEK State Amount $

Exceptional Child 2,442,144

Limited English Proficiency 5,350Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,530,000Less Capital Outlay 285,000

Negative Payment 0

10,075,094Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

285,00011,682,073$

787,311

$ 11,345,8501,051,342

45,4082,442,144

819,6685,350

15,709,7624,530,000

11,179,762

0

$

$

0

$

Total State SEEK * 11,967,073$

Per Pupil

276

$ 3,98136916

857288

25,5121,589

3,923

0

$

$

4,199$

Base Prorated Adjustment 0

Adjusted State Portion 11,179,762$3,923$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 787,311$276$

11,967,073

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 19 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,395.200

2,395.200

1,130,892,060472,149

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.1

$$

Growth 0.000

46.51,160.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

77417106

Prior Year Home & Hospital74.1

5.5000.000Current Year Second Month Growth %15Limited English Proficiency

1,355,063$Transportation (Unprorated)91-92 State Per Pupil Funding 2,601.00$

Levied Equivalent Rate 74.1

SEEK INPUTS:

District: 051 Boyle County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $239,520.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 565,446 $ 372,275$ 0 $ 0$ 0$ 565,446 $ 93,069$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 372,275$ 0

$ 93,069$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,535,291692,694

21,346

0

SEEK State Amount $

Exceptional Child 2,763,929

Limited English Proficiency 5,733Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,392,676Less Capital Outlay 239,520

Negative Payment 0

9,386,797Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

239,52011,069,936$

855,974

$ 9,535,291692,69421,346

2,763,929827,165

5,73313,846,158

3,392,67610,453,482

0

$

$

0

$

Total State SEEK * 11,309,456$

Per Pupil

357

$ 3,981289

91,154

3452

5,7811,416

4,364

0

$

$

4,722$

Base Prorated Adjustment 0

Adjusted State Portion 10,453,482$4,364$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 855,974$357$

11,309,456

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 20 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,150.340

1,150.340

426,208,248370,506

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.6

$$

Growth 0.000

46.1724.529

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2810033

Prior Year Home & Hospital56.6

2.1050.000Current Year Second Month Growth %0Limited English Proficiency

900,987$Transportation (Unprorated)91-92 State Per Pupil Funding 2,709.00$

Levied Equivalent Rate 56.6

SEEK INPUTS:

District: 055 Bracken County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $115,034.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 213,104 $ 237,254$ 0 $ 0$ 0$ 0 $ 0$ 213,104 $ 237,254

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 237,254$ 0

$ 0$ 237,254$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,579,504432,652

8,170

0

SEEK State Amount $

Exceptional Child 759,256

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,278,625Less Capital Outlay 115,034

Negative Payment 0

4,385,923Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

115,0345,463,818$

527,910

$ 4,579,504432,652

8,170759,256549,985

06,329,567

1,278,6255,050,942

0

$

$

0

$

Total State SEEK * 5,578,852$

Per Pupil

459

$ 3,981376

7660478

05,5021,112

4,391

0

$

$

4,850$

Base Prorated Adjustment 0

Adjusted State Portion 5,050,942$4,391$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 527,910$459$

5,578,852

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 21 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,755.000

1,755.000

495,000,000282,051

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.9

$$

Growth 0.000

47.01,515.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

8517068

Prior Year Home & Hospital55.9

14.0000.000Current Year Second Month Growth %3Limited English Proficiency

1,360,849$Transportation (Unprorated)91-92 State Per Pupil Funding 3,136.00$

Levied Equivalent Rate 55.9

SEEK INPUTS:

District: 061 Breathitt County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $175,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 247,500 $ 439,583$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 439,583$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,986,655904,682

54,334

19,484

SEEK State Amount $

Exceptional Child 1,651,996

Limited English Proficiency 1,147Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,485,000Less Capital Outlay 175,500

Negative Payment 0

7,957,798Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

175,5009,840,263$

1,051,768

$ 6,986,655904,68254,334

1,651,996830,697

1,14710,429,511

1,485,0008,944,511

0

$

$

19,484

$

Total State SEEK * 10,015,763$

Per Pupil

599

$ 3,98151531

941473

15,943

8465,097

0

$

$

5,707$

Base Prorated Adjustment 0

Adjusted State Portion 8,963,995$5,108$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,051,768$599$

10,015,763

11

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 22 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,484.300

2,484.300

1,139,887,626458,837

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.7

$$

Growth 0.000

45.81,499.100

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6117685

Prior Year Home & Hospital63.7

6.0000.000Current Year Second Month Growth %10Limited English Proficiency

1,686,532$Transportation (Unprorated)91-92 State Per Pupil Funding 2,741.00$

Levied Equivalent Rate 63.7

SEEK INPUTS:

District: 065 Breckinridge County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $248,430.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 569,944 $ 402,660$ 0 $ 0$ 0$ 569,944 $ 100,665$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 402,660$ 0

$ 100,665$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,889,998895,188

23,286

0

SEEK State Amount $

Exceptional Child 1,471,656

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,419,663Less Capital Outlay 248,430

Negative Payment 0

8,615,857Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

248,43010,512,930$

867,571

$ 9,889,998895,18823,286

1,471,6561,029,502

3,82213,313,452

3,419,6639,893,789

0

$

$

0

$

Total State SEEK * 10,761,360$

Per Pupil

349

$ 3,981360

9592414

25,3591,377

3,983

0

$

$

4,332$

Base Prorated Adjustment 0

Adjusted State Portion 9,893,789$3,983$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 867,571$349$

10,761,360

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 23 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

11,824.000

11,824.000

6,340,000,000536,198

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.0

$$

Growth 0.000

45.55,693.600

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

348849376

Prior Year Home & Hospital72.0

12.2000.000Current Year Second Month Growth %88Limited English Proficiency

6,801,971$Transportation (Unprorated)91-92 State Per Pupil Funding 2,570.00$

Levied Equivalent Rate 72.0

SEEK INPUTS:

District: 071 Bullitt County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $1,182,400.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,170,000 $ 1,459,096$ 3,170,000 $ 1,459,096$ 3,170,000$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,459,096$ 1,459,096

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 47,071,3443,399,933

47,348

0

SEEK State Amount $

Exceptional Child 7,569,354

Limited English Proficiency 33,631Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 19,020,000Less Capital Outlay 1,182,400

Negative Payment 0

37,919,210Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,182,40045,140,903$

3,069,597

$ 47,071,3443,399,933

47,3487,569,3544,152,096

33,63162,273,706

19,020,00043,253,706

0

$

$

0

$

Total State SEEK * 46,323,303$

Per Pupil

260

$ 3,981288

4640351

35,2671,609

3,658

0

$

$

3,918$

Base Prorated Adjustment 0

Adjusted State Portion 43,253,706$3,658$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 3,069,597$260$

46,323,303

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 24 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

433.964

433.964

249,324,031574,527

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.8

$$

Growth 0.000

45.1252.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

63427

Prior Year Home & Hospital69.8

6.0000.000Current Year Second Month Growth %0Limited English Proficiency

146,164$Transportation (Unprorated)91-92 State Per Pupil Funding 2,552.00$

Levied Equivalent Rate 69.8

SEEK INPUTS:

District: 072 Burgin Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $43,396.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 124,662 $ 45,235$ 0 $ 0$ 0$ 124,662 $ 45,235$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 45,235$ 0

$ 45,235$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,727,611150,482

23,286

0

SEEK State Amount $

Exceptional Child 240,293

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 747,972Less Capital Outlay 43,396

Negative Payment 0

1,350,304Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

43,3961,530,896$

91,370

$ 1,727,611150,48223,286

240,29389,222

02,230,894

747,9721,482,922

0

$

$

0

$

Total State SEEK * 1,574,292$

Per Pupil

211

$ 3,98134754

554206

05,1411,724

3,417

0

$

$

3,628$

Base Prorated Adjustment 0

Adjusted State Portion 1,482,922$3,417$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 91,370$211$

1,574,292

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 25 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,960.000

1,960.000

487,718,227248,836

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.8

$$

Growth 0.000

45.91,194.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

42153109

Prior Year Home & Hospital53.8

10.0000.000Current Year Second Month Growth %83Limited English Proficiency

1,382,832$Transportation (Unprorated)91-92 State Per Pupil Funding 2,779.00$

Levied Equivalent Rate 53.8

SEEK INPUTS:

District: 075 Butler County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $196,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 243,859 $ 523,481$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 523,481$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,802,760712,997

38,810

0

SEEK State Amount $

Exceptional Child 1,209,706

Limited English Proficiency 31,721Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,463,155Less Capital Outlay 196,000

Negative Payment 0

8,136,839Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

196,00010,124,888$

1,143,933

$ 7,802,760712,99738,810

1,209,706844,11631,721

10,640,1101,463,155

9,176,955

0

$

$

0

$

Total State SEEK * 10,320,888$

Per Pupil

584

$ 3,98136420

61743116

5,429747

4,682

0

$

$

5,266$

Base Prorated Adjustment 0

Adjusted State Portion 9,176,955$4,682$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,143,933$584$

10,320,888

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 26 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,790.000

1,790.000

605,000,000337,989

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.1

$$

Growth 0.000

45.61,051.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2711056

Prior Year Home & Hospital55.1

3.0000.000Current Year Second Month Growth %0Limited English Proficiency

1,332,217$Transportation (Unprorated)91-92 State Per Pupil Funding 2,845.00$

Levied Equivalent Rate 55.1

SEEK INPUTS:

District: 081 Caldwell County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $179,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 302,500 $ 398,285$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 398,285$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,125,990627,605

11,643

0

SEEK State Amount $

Exceptional Child 818,454

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,815,000Less Capital Outlay 179,000

Negative Payment 0

6,589,692Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

179,0008,248,254$

845,343

$ 7,125,990627,60511,643

818,454813,219

09,396,911

1,815,0007,581,911

0

$

$

0

$

Total State SEEK * 8,427,254$

Per Pupil

472

$ 3,981351

7457454

05,2501,014

4,236

0

$

$

4,708$

Base Prorated Adjustment 0

Adjusted State Portion 7,581,911$4,236$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 845,343$472$

8,427,254

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 27 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,755.000

2,755.000

1,825,761,285662,708

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.7

$$

Growth 0.000

45.71,600.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

68216139

Prior Year Home & Hospital51.7

7.7000.000Current Year Second Month Growth %61Limited English Proficiency

1,628,181$Transportation (Unprorated)91-92 State Per Pupil Funding 2,645.00$

Levied Equivalent Rate 51.7

SEEK INPUTS:

District: 085 Calloway County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $275,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 912,881 $ 165,702$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 165,702$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,967,655955,440

29,884

0

SEEK State Amount $

Exceptional Child 1,775,048

Limited English Proficiency 23,313Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,477,284Less Capital Outlay 275,500

Negative Payment 0

7,998,556Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

275,5009,346,851$

354,412

$ 10,967,655955,44029,884

1,775,048993,88323,313

14,745,2235,477,284

9,267,939

0

$

$

0

$

Total State SEEK * 9,622,351$

Per Pupil

129

$ 3,98134711

644361

85,3521,988

3,364

0

$

$

3,493$

Base Prorated Adjustment 0

Adjusted State Portion 9,267,939$3,364$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 354,412$129$

9,622,351

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 28 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,507.603

4,507.603

3,636,644,822806,780

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.8

$$

Growth 0.000

45.72,015.463

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

113502135

Prior Year Home & Hospital68.8

9.5810.000Current Year Second Month Growth %58Limited English Proficiency

3,225,484$Transportation (Unprorated)91-92 State Per Pupil Funding 2,252.00$

Levied Equivalent Rate 68.8

SEEK INPUTS:

District: 091 Campbell County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $450,760.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,818,322 $ 0$ 1,818,322 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,944,7681,203,534

37,184

0

SEEK State Amount $

Exceptional Child 3,524,339

Limited English Proficiency 22,166Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 10,909,934Less Capital Outlay 450,760

Negative Payment 0

11,371,297Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

450,76013,340,214$

0

$ 17,944,7681,203,534

37,1843,524,3391,968,917

22,16624,700,908

10,909,93413,790,974

0

$

$

0

$

Total State SEEK * 13,790,974$

Per Pupil

0

$ 3,981267

8782437

55,4802,420

3,059

0

$

$

3,059$

Base Prorated Adjustment 0

Adjusted State Portion 13,790,974$3,059$

0

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

13,790,974

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 29 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,009.823

1,009.823

402,871,562398,953

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.6

$$

Growth 0.000

46.2842.301

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2311140

Prior Year Home & Hospital74.6

5.5340.000Current Year Second Month Growth %4Limited English Proficiency

592,364$Transportation (Unprorated)91-92 State Per Pupil Funding 2,704.00$

Levied Equivalent Rate 74.6

SEEK INPUTS:

District: 092 Campbellsville Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $100,982.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 201,436 $ 193,910$ 0 $ 0$ 0$ 201,436 $ 48,477$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 193,910$ 0

$ 48,477$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,020,105502,980

21,477

0

SEEK State Amount $

Exceptional Child 770,403

Limited English Proficiency 1,529Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,208,615Less Capital Outlay 100,982

Negative Payment 0

4,006,897Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

100,9824,803,219$

434,728

$ 4,020,105502,98021,477

770,403361,594

1,5295,678,088

1,208,6154,469,473

0

$

$

0

$

Total State SEEK * 4,904,201$

Per Pupil

430

$ 3,98149821

763358

25,6231,197

4,426

0

$

$

4,856$

Base Prorated Adjustment 0

Adjusted State Portion 4,469,473$4,426$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 434,728$430$

4,904,201

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 30 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

655.704

655.704

264,460,310403,323

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.5

$$

Growth 0.000

46.3422.014

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

177416

Prior Year Home & Hospital66.5

4.5710.000Current Year Second Month Growth %3Limited English Proficiency

454,670$Transportation (Unprorated)91-92 State Per Pupil Funding 2,879.00$

Levied Equivalent Rate 66.5

SEEK INPUTS:

District: 095 Carlisle County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $65,570.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 132,230 $ 124,478$ 0 $ 0$ 0$ 132,230 $ 124,478$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 124,478$ 0

$ 124,478$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,610,358252,006

17,740

0

SEEK State Amount $

Exceptional Child 519,003

Limited English Proficiency 1,147Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 793,381Less Capital Outlay 65,570

Negative Payment 0

2,541,303Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

65,5703,099,233$

280,388

$ 2,610,358252,00617,740

519,003277,542

1,1473,677,796

793,3812,884,415

0

$

$

0

$

Total State SEEK * 3,164,803$

Per Pupil

428

$ 3,98138427

792423

25,6091,210

4,399

0

$

$

4,827$

Base Prorated Adjustment 0

Adjusted State Portion 2,884,415$4,399$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 280,388$428$

3,164,803

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 31 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,695.602

1,695.602

742,556,123437,931

Base Year Levied Equivalent Rate

Maximum Tier I Rate

104.6

$$

Growth 0.000

45.81,175.632

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3511174

Prior Year Home & Hospital104.6

4.7740.000Current Year Second Month Growth %129Limited English Proficiency

1,141,300$Transportation (Unprorated)91-92 State Per Pupil Funding 2,535.00$

Levied Equivalent Rate 104.6

SEEK INPUTS:

District: 101 Carroll County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $169,560.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 371,278 $ 292,550$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 292,550$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,750,192702,029

18,528

0

SEEK State Amount $

Exceptional Child 915,152

Limited English Proficiency 49,301Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,227,668Less Capital Outlay 169,560

Negative Payment 0

6,037,974Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

169,5607,367,710$

633,057

$ 6,750,192702,02918,528

915,152696,67949,301

9,131,8812,227,668

6,904,213

0

$

$

0

$

Total State SEEK * 7,537,270$

Per Pupil

373

$ 3,98141411

54041129

5,3861,314

4,072

0

$

$

4,445$

Base Prorated Adjustment 0

Adjusted State Portion 6,904,213$4,072$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 633,057$373$

7,537,270

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 32 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,060.000

4,060.000

998,000,000245,813

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.5

$$

Growth 0.000

46.12,840.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

114360180

Prior Year Home & Hospital61.5

16.0000.000Current Year Second Month Growth %16Limited English Proficiency

2,717,513$Transportation (Unprorated)91-92 State Per Pupil Funding 3,143.00$

Levied Equivalent Rate 61.5

SEEK INPUTS:

District: 105 Carter County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $406,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 499,000 $ 1,090,490$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 499,000 $ 1,090,490

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,090,490$ 0

$ 0$ 0$ 0$ 1,090,490

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 16,162,8601,695,906

62,096

0

SEEK State Amount $

Exceptional Child 2,915,286

Limited English Proficiency 6,115Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,994,000Less Capital Outlay 406,000

Negative Payment 0

17,442,263Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

406,00021,525,625$

2,424,523

$ 16,162,8601,695,906

62,0962,915,2861,658,839

6,11522,501,102

2,994,00019,507,102

0

$

$

0

$

Total State SEEK * 21,931,625$

Per Pupil

597

$ 3,98141815

718409

25,542

7374,805

0

$

$

5,402$

Base Prorated Adjustment 0

Adjusted State Portion 19,507,102$4,805$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,424,523$597$

21,931,625

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 33 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,042.000

2,042.000

640,000,000313,418

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.6

$$

Growth 0.000

46.41,527.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4321876

Prior Year Home & Hospital59.6

24.0000.000Current Year Second Month Growth %65Limited English Proficiency

1,504,634$Transportation (Unprorated)91-92 State Per Pupil Funding 2,960.00$

Levied Equivalent Rate 59.6

SEEK INPUTS:

District: 111 Casey County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $204,200.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 320,000 $ 479,443$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 479,443$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,129,202911,848

93,144

0

SEEK State Amount $

Exceptional Child 1,490,287

Limited English Proficiency 24,841Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,920,000Less Capital Outlay 204,200

Negative Payment 0

8,525,122Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

204,20010,536,937$

1,093,348

$ 8,129,202911,84893,144

1,490,287918,46724,841

11,567,7891,920,000

9,647,789

0

$

$

0

$

Total State SEEK * 10,741,137$

Per Pupil

535

$ 3,98144746

73045012

5,665940

4,725

0

$

$

5,260$

Base Prorated Adjustment 0

Adjusted State Portion 9,647,789$4,725$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,093,348$535$

10,741,137

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 34 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

651.983

651.983

351,357,084538,905

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.3

$$

Growth 0.000

46.5600.596

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

217024

Prior Year Home & Hospital72.3

0.0430.000Current Year Second Month Growth %5Limited English Proficiency

416,164$Transportation (Unprorated)91-92 State Per Pupil Funding 2,841.00$

Levied Equivalent Rate 72.3

SEEK INPUTS:

District: 113 Caverna Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $65,198.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 175,679 $ 79,573$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 79,573$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,595,544358,646

167

0

SEEK State Amount $

Exceptional Child 545,437

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,054,071Less Capital Outlay 65,198

Negative Payment 0

2,382,436Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

65,1982,819,678$

183,205

$ 2,595,544358,646

167545,437254,037

1,9113,755,742

1,054,0712,701,671

0

$

$

0

$

Total State SEEK * 2,884,876$

Per Pupil

281

$ 3,981550

0837390

35,7601,617

4,144

0

$

$

4,425$

Base Prorated Adjustment 0

Adjusted State Portion 2,701,671$4,144$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 183,205$281$

2,884,876

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 35 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

8,096.000

8,096.000

3,839,074,038474,194

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.7

$$

Growth 0.000

45.95,700.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

210492352

Prior Year Home & Hospital53.7

53.3000.000Current Year Second Month Growth %160Limited English Proficiency

5,377,432$Transportation (Unprorated)91-92 State Per Pupil Funding 2,681.00$

Levied Equivalent Rate 53.7

SEEK INPUTS:

District: 115 Christian County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $809,600.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,919,537 $ 1,250,047$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,250,047$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 32,230,1763,403,755

206,857

0

SEEK State Amount $

Exceptional Child 4,592,561

Limited English Proficiency 61,148Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 11,517,222Less Capital Outlay 809,600

Negative Payment 0

28,167,675Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

809,60034,163,899$

2,713,703

$ 32,230,1763,403,755

206,8574,592,5613,282,521

61,14843,777,018

11,517,22232,259,796

0

$

$

0

$

Total State SEEK * 34,973,499$

Per Pupil

335

$ 3,98142026

567405

85,4071,423

3,985

0

$

$

4,320$

Base Prorated Adjustment 0

Adjusted State Portion 32,259,796$3,985$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,713,703$335$

34,973,499

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 36 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,846.400

4,846.400

2,910,694,244600,589

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.4

$$

Growth 0.000

45.82,843.800

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

145417141

Prior Year Home & Hospital67.4

19.0000.000Current Year Second Month Growth %81Limited English Proficiency

2,710,016$Transportation (Unprorated)91-92 State Per Pupil Funding 2,447.00$

Levied Equivalent Rate 67.4

SEEK INPUTS:

District: 121 Clark County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $484,640.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,455,347 $ 442,018$ 1,455,347 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 442,018

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 442,018$ 0

$ 0$ 0$ 0$ 442,018

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 19,293,5181,698,175

73,739

0

SEEK State Amount $

Exceptional Child 3,433,533

Limited English Proficiency 30,956Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 8,732,083Less Capital Outlay 484,640

Negative Payment 0

15,313,198Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

484,64017,919,351$

951,890

$ 19,293,5181,698,175

73,7393,433,5331,654,263

30,95626,184,184

8,732,08317,452,101

0

$

$

0

$

Total State SEEK * 18,403,991$

Per Pupil

196

$ 3,98135015

708341

65,4031,802

3,601

0

$

$

3,797$

Base Prorated Adjustment 0

Adjusted State Portion 17,452,101$3,601$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 951,890$196$

18,403,991

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 37 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,810.699

2,810.699

534,428,892190,141

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.5

$$

Growth 0.000

46.62,451.387

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

75336198

Prior Year Home & Hospital76.5

6.7150.000Current Year Second Month Growth %12Limited English Proficiency

1,923,819$Transportation (Unprorated)91-92 State Per Pupil Funding 3,200.00$

Levied Equivalent Rate 76.5

SEEK INPUTS:

District: 125 Clay County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $281,070.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 267,214 $ 833,174$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 833,174$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,189,3931,463,846

26,061

0

SEEK State Amount $

Exceptional Child 2,455,839

Limited English Proficiency 4,586Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,603,287Less Capital Outlay 281,070

Negative Payment 0

13,255,368Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

281,07016,367,700$

1,937,984

$ 11,189,3931,463,846

26,0612,455,8391,174,348

4,58616,314,073

1,603,28714,710,786

0

$

$

0

$

Total State SEEK * 16,648,770$

Per Pupil

690

$ 3,981521

9874418

25,804

5705,234

0

$

$

5,923$

Base Prorated Adjustment 0

Adjusted State Portion 14,710,786$5,234$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,937,984$690$

16,648,770

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 38 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,560.000

1,560.000

503,056,388322,472

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.0

$$

Growth 0.000

46.11,200.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4715258

Prior Year Home & Hospital57.0

8.0000.000Current Year Second Month Growth %50Limited English Proficiency

847,434$Transportation (Unprorated)91-92 State Per Pupil Funding 3,141.00$

Levied Equivalent Rate 57.0

SEEK INPUTS:

District: 131 Clinton County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $156,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 251,528 $ 359,212$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 359,212$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,210,360716,580

31,048

0

SEEK State Amount $

Exceptional Child 1,203,098

Limited English Proficiency 19,109Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,509,169Less Capital Outlay 156,000

Negative Payment 0

6,515,026Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

156,0007,828,772$

796,451

$ 6,210,360716,58031,048

1,203,098517,29519,109

8,697,4901,509,169

7,188,321

0

$

$

0

$

Total State SEEK * 7,984,772$

Per Pupil

511

$ 3,98145920

77133212

5,575967

4,608

0

$

$

5,118$

Base Prorated Adjustment 0

Adjusted State Portion 7,188,321$4,608$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 796,451$511$

7,984,772

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 39 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

411.000

411.000

41,534,395101,057

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.6

$$

Growth 0.000

45.2314.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

43119

Prior Year Home & Hospital73.6

1.5000.000Current Year Second Month Growth %0Limited English Proficiency

165,249$Transportation (Unprorated)91-92 State Per Pupil Funding 3,197.00$

Levied Equivalent Rate 73.6

SEEK INPUTS:

District: 132 Cloverport Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $41,100.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 20,767 $ 140,139$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 140,139$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,636,191187,505

5,822

0

SEEK State Amount $

Exceptional Child 199,966

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 124,603Less Capital Outlay 41,100

Negative Payment 0

1,863,781Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

41,1002,251,374$

286,721

$ 1,636,191187,505

5,822199,966100,872

02,130,356

124,6032,005,753

0

$

$

0

$

Total State SEEK * 2,292,474$

Per Pupil

698

$ 3,98145614

487245

05,183

3034,880

0

$

$

5,578$

Base Prorated Adjustment 0

Adjusted State Portion 2,005,753$4,880$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 286,721$698$

2,292,474

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 40 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,695.000

2,695.000

538,000,000199,629

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.3

$$

Growth 0.000

44.81,535.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3812599

Prior Year Home & Hospital73.3

17.0000.000Current Year Second Month Growth %11Limited English Proficiency

1,005,396$Transportation (Unprorated)91-92 State Per Pupil Funding 2,547.00$

Levied Equivalent Rate 73.3

SEEK INPUTS:

District: 133 Corbin Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $269,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 269,000 $ 786,093$ 269,000 $ 786,093$ 269,000$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 786,093$ 786,093

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,728,795916,625

65,977

0

SEEK State Amount $

Exceptional Child 1,032,313

Limited English Proficiency 4,204Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,614,000Less Capital Outlay 269,500

Negative Payment 0

10,864,414Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

269,50013,015,160$

1,537,027

$ 10,728,795916,62565,977

1,032,313613,719

4,20413,361,633

1,614,00011,747,633

0

$

$

0

$

Total State SEEK * 13,284,660$

Per Pupil

570

$ 3,98134024

383228

24,958

5994,359

0

$

$

4,929$

Base Prorated Adjustment 0

Adjusted State Portion 11,747,633$4,359$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,537,027$570$

13,284,660

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 41 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,450.000

3,450.000

1,663,853,308482,276

Base Year Levied Equivalent Rate

Maximum Tier I Rate

105.3

$$

Growth 0.000

46.13,360.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

96405134

Prior Year Home & Hospital105.3

16.0000.000Current Year Second Month Growth %311Limited English Proficiency

1,130,627$Transportation (Unprorated)91-92 State Per Pupil Funding 2,843.00$

Levied Equivalent Rate 105.3

SEEK INPUTS:

District: 134 Covington Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $345,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 831,927 $ 518,748$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 518,748$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,734,4502,006,424

62,096

0

SEEK State Amount $

Exceptional Child 2,912,539

Limited English Proficiency 118,857Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,991,560Less Capital Outlay 345,000

Negative Payment 0

13,497,806Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

345,00015,338,150$

1,150,181

$ 13,734,4502,006,424

62,0962,912,539

690,163118,857

19,524,5294,991,560

14,532,969

0

$

$

0

$

Total State SEEK * 15,683,150$

Per Pupil

333

$ 3,98158218

84420034

5,6591,447

4,212

0

$

$

4,546$

Base Prorated Adjustment 0

Adjusted State Portion 14,532,969$4,212$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,150,181$333$

15,683,150

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 42 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,200.119

1,200.119

458,129,696381,737

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.6

$$

Growth 0.000

46.1662.669

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2010859

Prior Year Home & Hospital59.6

2.7530.000Current Year Second Month Growth %6Limited English Proficiency

1,044,900$Transportation (Unprorated)91-92 State Per Pupil Funding 2,762.00$

Levied Equivalent Rate 59.6

SEEK INPUTS:

District: 135 Crittenden County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $120,012.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 229,065 $ 240,782$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 240,782$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,777,674395,713

10,684

0

SEEK State Amount $

Exceptional Child 746,517

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,374,389Less Capital Outlay 120,012

Negative Payment 0

4,438,480Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

120,0125,612,697$

536,384

$ 4,777,674395,71310,684

746,517637,833

2,2936,570,714

1,374,3895,196,325

0

$

$

0

$

Total State SEEK * 5,732,709$

Per Pupil

447

$ 3,981330

9622531

25,4751,145

4,330

0

$

$

4,777$

Base Prorated Adjustment 0

Adjusted State Portion 5,196,325$4,330$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 536,384$447$

5,732,709

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 43 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

857.000

857.000

364,402,891425,208

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.4

$$

Growth 0.000

46.4652.700

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

236159

Prior Year Home & Hospital57.4

5.0000.000Current Year Second Month Growth %1Limited English Proficiency

734,197$Transportation (Unprorated)91-92 State Per Pupil Funding 2,929.00$

Levied Equivalent Rate 57.4

SEEK INPUTS:

District: 141 Cumberland County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $85,700.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 182,201 $ 153,314$ 0 $ 0$ 0$ 182,201 $ 153,314$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 153,314$ 0

$ 153,314$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,411,717389,760

19,405

0

SEEK State Amount $

Exceptional Child 555,668

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,093,209Less Capital Outlay 85,700

Negative Payment 0

3,198,023Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

85,7003,996,525$

350,330

$ 3,411,717389,76019,405

555,668448,172

3824,825,104

1,093,2093,731,895

0

$

$

0

$

Total State SEEK * 4,082,225$

Per Pupil

409

$ 3,98145523

648523

05,6301,276

4,355

0

$

$

4,763$

Base Prorated Adjustment 0

Adjusted State Portion 3,731,895$4,355$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 350,330$409$

4,082,225

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 44 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,620.000

1,620.000

883,352,499545,279

Base Year Levied Equivalent Rate

Maximum Tier I Rate

99.7

$$

Growth 0.000

45.51,100.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5116676

Prior Year Home & Hospital99.7

2.0000.000Current Year Second Month Growth %72Limited English Proficiency

406,266$Transportation (Unprorated)91-92 State Per Pupil Funding 2,497.00$

Levied Equivalent Rate 99.7

SEEK INPUTS:

District: 143 Danville Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $162,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 441,676 $ 192,554$ 0 $ 0$ 0$ 441,676 $ 48,138$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 192,554$ 0

$ 48,138$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,449,220656,865

7,762

0

SEEK State Amount $

Exceptional Child 1,322,926

Limited English Proficiency 27,517Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,650,057Less Capital Outlay 162,000

Negative Payment 0

5,652,233Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

162,0006,304,196$

403,968

$ 6,449,220656,865

7,7621,322,926

247,99527,517

8,712,2852,650,057

6,062,228

0

$

$

0

$

Total State SEEK * 6,466,196$

Per Pupil

249

$ 3,981405

581715317

5,3781,636

3,742

0

$

$

3,991$

Base Prorated Adjustment 0

Adjusted State Portion 6,062,228$3,742$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 403,968$249$

6,466,196

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 45 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

10,230.000

10,230.000

5,255,876,439513,771

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.4

$$

Growth 0.000

45.54,655.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

243794479

Prior Year Home & Hospital70.4

55.0000.000Current Year Second Month Growth %355Limited English Proficiency

5,815,804$Transportation (Unprorated)91-92 State Per Pupil Funding 2,391.00$

Levied Equivalent Rate 70.4

SEEK INPUTS:

District: 145 Daviess County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $1,023,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,627,938 $ 1,377,107$ 2,627,938 $ 0$ 0$ 0 $ 0$ 0 $ 1,377,107

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,377,107$ 0

$ 0$ 1,377,107$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 40,725,6302,779,733

213,455

0

SEEK State Amount $

Exceptional Child 6,429,275

Limited English Proficiency 135,672Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 15,767,629Less Capital Outlay 1,023,000

Negative Payment 0

33,493,136Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,023,00039,936,667$

2,893,417

$ 40,725,6302,779,733

213,4556,429,2753,550,114

135,67253,833,879

15,767,62938,066,250

0

$

$

0

$

Total State SEEK * 40,959,667$

Per Pupil

283

$ 3,98127221

62834713

5,2621,541

3,721

0

$

$

4,004$

Base Prorated Adjustment 0

Adjusted State Portion 38,066,250$3,721$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,893,417$283$

40,959,667

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 46 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

588.371

588.371

69,322,410117,821

Base Year Levied Equivalent Rate

Maximum Tier I Rate

87.6

$$

Growth 0.000

45.5396.763

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

176028

Prior Year Home & Hospital87.6

1.7950.000Current Year Second Month Growth %0Limited English Proficiency

184,553$Transportation (Unprorated)91-92 State Per Pupil Funding 2,790.00$

Levied Equivalent Rate 87.6

SEEK INPUTS:

District: 146 Dawson Springs Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $58,837.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 34,661 $ 195,686$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 195,686$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,342,305236,927

6,966

0

SEEK State Amount $

Exceptional Child 465,259

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 207,967Less Capital Outlay 58,837

Negative Payment 0

2,784,653Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

58,8373,309,670$

412,361

$ 2,342,305236,927

6,966465,259112,656

03,164,113

207,9672,956,146

0

$

$

0

$

Total State SEEK * 3,368,507$

Per Pupil

701

$ 3,98140312

791191

05,378

3535,024

0

$

$

5,725$

Base Prorated Adjustment 0

Adjusted State Portion 2,956,146$5,024$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 412,361$701$

3,368,507

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 47 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

805.000

805.000

204,500,000254,037

Base Year Levied Equivalent Rate

Maximum Tier I Rate

104.4

$$

Growth 0.000

45.3650.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

1610034

Prior Year Home & Hospital104.4

1.0000.000Current Year Second Month Growth %4Limited English Proficiency

73,378$Transportation (Unprorated)91-92 State Per Pupil Funding 3,056.00$

Levied Equivalent Rate 104.4

SEEK INPUTS:

District: 147 Dayton Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $80,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 102,250 $ 212,908$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 212,908$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,204,705388,148

3,881

0

SEEK State Amount $

Exceptional Child 647,948

Limited English Proficiency 1,529Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 613,500Less Capital Outlay 80,500

Negative Payment 0

3,552,211Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

80,5004,034,724$

437,721

$ 3,204,705388,148

3,881647,94844,7921,529

4,291,003613,500

3,677,503

0

$

$

0

$

Total State SEEK * 4,115,224$

Per Pupil

544

$ 3,981482

5805562

5,330762

4,568

0

$

$

5,112$

Base Prorated Adjustment 0

Adjusted State Portion 3,677,503$4,568$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 437,721$544$

4,115,224

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 48 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

410.926

410.926

48,535,394118,112

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.9

$$

Growth 0.000

45.5272.219

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

85228

Prior Year Home & Hospital66.9

0.0000.000Current Year Second Month Growth %0Limited English Proficiency

108,961$Transportation (Unprorated)91-92 State Per Pupil Funding 3,053.00$

Levied Equivalent Rate 66.9

SEEK INPUTS:

District: 149 East Bernstadt Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $41,093.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 24,268 $ 136,610$ 0 $ 0$ 0$ 24,268 $ 34,152$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 24,268 $ 136,610

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 136,610$ 0

$ 34,152$ 0$ 0$ 136,610

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,635,896162,556

0

0

SEEK State Amount $

Exceptional Child 343,799

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 145,606Less Capital Outlay 41,093

Negative Payment 0

1,955,552Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

41,0932,308,809$

286,744

$ 1,635,896162,556

0343,79966,513

02,208,764

145,6062,063,158

0

$

$

0

$

Total State SEEK * 2,349,902$

Per Pupil

698

$ 3,981396

0837162

05,375

3545,021

0

$

$

5,719$

Base Prorated Adjustment 0

Adjusted State Portion 2,063,158$5,021$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 286,744$698$

2,349,902

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 49 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,700.000

1,700.000

642,139,585377,729

Base Year Levied Equivalent Rate

Maximum Tier I Rate

52.4

$$

Growth 0.000

46.11,000.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4917158

Prior Year Home & Hospital52.4

4.0000.000Current Year Second Month Growth %8Limited English Proficiency

1,137,023$Transportation (Unprorated)91-92 State Per Pupil Funding 2,955.00$

Levied Equivalent Rate 52.4

SEEK INPUTS:

District: 151 Edmonson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $170,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 321,070 $ 344,480$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 344,480$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,767,700597,150

15,524

0

SEEK State Amount $

Exceptional Child 1,310,306

Limited English Proficiency 3,057Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,926,419Less Capital Outlay 170,000

Negative Payment 0

6,597,318Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

170,0008,054,627$

763,241

$ 6,767,700597,15015,524

1,310,306694,068

3,0579,387,805

1,926,4197,461,386

0

$

$

0

$

Total State SEEK * 8,224,627$

Per Pupil

449

$ 3,981351

9771408

25,5221,133

4,389

0

$

$

4,838$

Base Prorated Adjustment 0

Adjusted State Portion 7,461,386$4,389$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 763,241$449$

8,224,627

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 50 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,141.300

2,141.300

720,810,600336,623

Base Year Levied Equivalent Rate

Maximum Tier I Rate

87.8

$$

Growth 0.000

45.31,180.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6115066

Prior Year Home & Hospital87.8

4.5000.000Current Year Second Month Growth %50Limited English Proficiency

897,197$Transportation (Unprorated)91-92 State Per Pupil Funding 2,565.00$

Levied Equivalent Rate 87.8

SEEK INPUTS:

District: 152 Elizabethtown Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $214,130.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 360,405 $ 477,914$ 0 $ 0$ 0$ 360,405 $ 477,914$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 477,914$ 0

$ 477,914$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,524,515704,637

17,465

0

SEEK State Amount $

Exceptional Child 1,332,401

Limited English Proficiency 19,109Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,162,432Less Capital Outlay 214,130

Negative Payment 0

8,221,565Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

214,1309,752,235$

982,998

$ 8,524,515704,63717,465

1,332,401547,67219,109

11,145,7992,162,432

8,983,367

0

$

$

0

$

Total State SEEK * 9,966,365$

Per Pupil

459

$ 3,981329

8622256

95,2051,010

4,195

0

$

$

4,654$

Base Prorated Adjustment 0

Adjusted State Portion 8,983,367$4,195$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 982,998$459$

9,966,365

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 51 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

940.000

940.000

214,000,000227,660

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.8

$$

Growth 0.000

46.8801.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

199046

Prior Year Home & Hospital59.8

10.0000.000Current Year Second Month Growth %0Limited English Proficiency

885,426$Transportation (Unprorated)91-92 State Per Pupil Funding 3,329.00$

Levied Equivalent Rate 59.8

SEEK INPUTS:

District: 155 Elliott County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $94,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 107,000 $ 261,010$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 261,010$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,742,140478,317

38,810

0

SEEK State Amount $

Exceptional Child 640,901

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 642,000Less Capital Outlay 94,000

Negative Payment 0

4,164,168Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

94,0005,320,167$

615,512

$ 3,742,140478,31738,810

640,901540,487

05,440,655

642,0004,798,655

0

$

$

0

$

Total State SEEK * 5,414,167$

Per Pupil

655

$ 3,98150941

682575

05,788

6835,105

0

$

$

5,760$

Base Prorated Adjustment 0

Adjusted State Portion 4,798,655$5,105$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 615,512$655$

5,414,167

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 52 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

770.000

770.000

160,520,700208,468

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.1

$$

Growth 0.000

45.0355.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

145110

Prior Year Home & Hospital90.1

1.0000.000Current Year Second Month Growth %15Limited English Proficiency

346,127$Transportation (Unprorated)91-92 State Per Pupil Funding 2,592.00$

Levied Equivalent Rate 90.1

SEEK INPUTS:

District: 156 Eminence Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $77,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 80,260 $ 221,195$ 0 $ 0$ 0$ 80,260 $ 221,195$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 221,195$ 0

$ 221,195$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,065,370211,988

3,881

0

SEEK State Amount $

Exceptional Child 378,076

Limited English Proficiency 5,733Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 481,562Less Capital Outlay 77,000

Negative Payment 0

3,106,486Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

77,0003,759,255$

441,484

$ 3,065,370211,988

3,881378,076211,285

5,7333,876,333

481,5623,394,771

0

$

$

0

$

Total State SEEK * 3,836,255$

Per Pupil

573

$ 3,981275

5491274

75,034

6254,409

0

$

$

4,982$

Base Prorated Adjustment 0

Adjusted State Portion 3,394,771$4,409$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 441,484$573$

3,836,255

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 53 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,041.800

2,041.800

951,960,930466,236

Base Year Levied Equivalent Rate

Maximum Tier I Rate

95.1

$$

Growth 0.000

44.91,541.400

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

48145115

Prior Year Home & Hospital95.1

1.9000.000Current Year Second Month Growth %135Limited English Proficiency

164,612$Transportation (Unprorated)91-92 State Per Pupil Funding 2,405.00$

Levied Equivalent Rate 95.1

SEEK INPUTS:

District: 157 Erlanger-Elsmere Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $204,180.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 475,980 $ 323,384$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 323,384$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,128,406920,447

7,374

0

SEEK State Amount $

Exceptional Child 1,234,309

Limited English Proficiency 51,594Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,855,883Less Capital Outlay 204,180

Negative Payment 0

7,282,067Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

204,1808,020,128$

637,578

$ 8,128,406920,447

7,3741,234,309

100,48351,594

10,442,6132,855,883

7,586,730

0

$

$

0

$

Total State SEEK * 8,224,308$

Per Pupil

312

$ 3,981451

46054925

5,1141,399

3,716

0

$

$

4,028$

Base Prorated Adjustment 0

Adjusted State Portion 7,586,730$3,716$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 637,578$312$

8,224,308

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 54 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,180.800

2,180.800

526,284,855241,327

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.8

$$

Growth 0.000

46.01,584.800

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

51137117

Prior Year Home & Hospital59.8

11.3000.000Current Year Second Month Growth %1Limited English Proficiency

1,592,421$Transportation (Unprorated)91-92 State Per Pupil Funding 3,041.00$

Levied Equivalent Rate 59.8

SEEK INPUTS:

District: 161 Estill County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $218,080.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 263,142 $ 590,641$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 590,641$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,681,765946,363

43,855

0

SEEK State Amount $

Exceptional Child 1,227,024

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,578,855Less Capital Outlay 218,080

Negative Payment 0

9,102,454Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

218,08011,370,769$

1,296,261

$ 8,681,765946,36343,855

1,227,024972,054

38211,871,443

1,578,85510,292,588

0

$

$

0

$

Total State SEEK * 11,588,849$

Per Pupil

594

$ 3,98143420

563446

05,444

7244,720

0

$

$

5,314$

Base Prorated Adjustment 0

Adjusted State Portion 10,292,588$4,720$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,296,261$594$

11,588,849

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 55 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

675.000

675.000

180,000,000266,667

Base Year Levied Equivalent Rate

Maximum Tier I Rate

116.7

$$

Growth 0.000

45.2459.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

144619

Prior Year Home & Hospital116.7

2.0000.000Current Year Second Month Growth %0Limited English Proficiency

256,567$Transportation (Unprorated)91-92 State Per Pupil Funding 2,696.00$

Levied Equivalent Rate 116.7

SEEK INPUTS:

District: 162 Fairview Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $67,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 90,000 $ 174,263$ 0 $ 0$ 0$ 0 $ 174,263$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 174,263$ 0

$ 174,263$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,687,175274,092

7,762

0

SEEK State Amount $

Exceptional Child 363,386

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 540,000Less Capital Outlay 67,500

Negative Payment 0

2,724,915Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

67,5003,236,532$

355,002

$ 2,687,175274,092

7,762363,386156,615

03,489,030

540,0002,949,030

0

$

$

0

$

Total State SEEK * 3,304,032$

Per Pupil

526

$ 3,98140611

538232

05,169

8004,369

0

$

$

4,895$

Base Prorated Adjustment 0

Adjusted State Portion 2,949,030$4,369$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 355,002$526$

3,304,032

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 56 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

36,000.000

36,000.000

29,700,000,000825,000

Base Year Levied Equivalent Rate

Maximum Tier I Rate

88.5

$$

Growth 0.000

44.920,500.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

1,0572,1751,010

Prior Year Home & Hospital88.5

88.0000.000Current Year Second Month Growth %4,200Limited English Proficiency

16,671,702$Transportation (Unprorated)91-92 State Per Pupil Funding 2,083.00$

Levied Equivalent Rate 88.5

SEEK INPUTS:

District: 165 Fayette County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $3,600,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 14,850,000 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 143,316,00012,241,575

341,528

0

SEEK State Amount $

Exceptional Child 20,984,249

Limited English Proficiency 1,605,139Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 89,100,000Less Capital Outlay 3,600,000

Negative Payment 0

85,788,491Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

3,600,00095,965,321$

0

$ 143,316,00012,241,575

341,52820,984,24910,176,8301,605,139

188,665,32189,100,000

99,565,321

0

$

$

0

$

Total State SEEK * 99,565,321$

Per Pupil

0

$ 3,981340

958328345

5,2412,475

2,766

0

$

$

2,766$

Base Prorated Adjustment 0

Adjusted State Portion 99,565,321$2,766$

0

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

99,565,321

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 57 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,130.970

2,130.970

694,876,431326,085

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.1

$$

Growth 0.000

46.01,439.180

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6415577

Prior Year Home & Hospital55.1

7.0100.000Current Year Second Month Growth %22Limited English Proficiency

1,442,287$Transportation (Unprorated)91-92 State Per Pupil Funding 2,803.00$

Levied Equivalent Rate 55.1

SEEK INPUTS:

District: 171 Fleming County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $213,097.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 347,438 $ 486,837$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 347,438 $ 486,837

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 486,837$ 0

$ 0$ 0$ 0$ 486,837

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,483,392859,406

27,206

0

SEEK State Amount $

Exceptional Child 1,394,266

Limited English Proficiency 8,408Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,084,629Less Capital Outlay 213,097

Negative Payment 0

8,474,952Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

213,09710,424,558$

1,069,197

$ 8,483,392859,40627,206

1,394,266880,409

8,40811,653,087

2,084,6299,568,458

0

$

$

0

$

Total State SEEK * 10,637,655$

Per Pupil

502

$ 3,98140313

654413

45,468

9784,490

0

$

$

4,992$

Base Prorated Adjustment 0

Adjusted State Portion 9,568,458$4,490$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,069,197$502$

10,637,655

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 58 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

5,299.000

5,299.000

2,160,000,000407,624

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.2

$$

Growth 0.000

46.63,861.100

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

219736260

Prior Year Home & Hospital60.2

23.2000.000Current Year Second Month Growth %1Limited English Proficiency

2,884,416$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 60.2

SEEK INPUTS:

District: 175 Floyd County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $529,900.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,080,000 $ 994,559$ 0 $ 0$ 0$ 1,080,000 $ 994,559$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 994,559$ 0

$ 994,559$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 21,095,3192,305,656

90,039

0

SEEK State Amount $

Exceptional Child 5,725,355

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 6,480,000Less Capital Outlay 529,900

Negative Payment 0

22,206,851Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

529,90026,276,002$

2,308,430

$ 21,095,3192,305,656

90,0395,725,3551,760,721

38230,977,472

6,480,00024,497,472

0

$

$

0

$

Total State SEEK * 26,805,902$

Per Pupil

436

$ 3,98143517

1,080332

05,8461,223

4,623

0

$

$

5,059$

Base Prorated Adjustment 0

Adjusted State Portion 24,497,472$4,623$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,308,430$436$

26,805,902

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 59 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,730.000

2,730.000

1,275,000,000467,033

Base Year Levied Equivalent Rate

Maximum Tier I Rate

110.8

$$

Growth 0.000

43.4225.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

379257

Prior Year Home & Hospital110.8

0.0000.000Current Year Second Month Growth %26Limited English Proficiency

87,598$Transportation (Unprorated)91-92 State Per Pupil Funding 2,064.00$

Levied Equivalent Rate 110.8

SEEK INPUTS:

District: 176 Fort Thomas Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $273,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 637,500 $ 431,295$ 637,500 $ 0$ 0$ 0 $ 0$ 0 $ 431,295

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 431,295$ 0

$ 0$ 431,295$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,868,130134,359

0

0

SEEK State Amount $

Exceptional Child 829,123

Limited English Proficiency 9,937Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,825,000Less Capital Outlay 273,000

Negative Payment 0

7,743,549Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

273,0008,519,093$

722,072

$ 10,868,130134,359

0829,12353,4729,937

11,895,0213,825,000

8,070,021

0

$

$

0

$

Total State SEEK * 8,792,093$

Per Pupil

264

$ 3,981490

304204

4,3571,401

2,956

0

$

$

3,221$

Base Prorated Adjustment 0

Adjusted State Portion 8,070,021$2,956$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 722,072$264$

8,792,093

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 60 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

763.000

763.000

244,000,000319,790

Base Year Levied Equivalent Rate

Maximum Tier I Rate

113.3

$$

Growth 0.000

45.1475.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

156835

Prior Year Home & Hospital113.3

0.9000.000Current Year Second Month Growth %11Limited English Proficiency

220,741$Transportation (Unprorated)91-92 State Per Pupil Funding 2,638.00$

Levied Equivalent Rate 113.3

SEEK INPUTS:

District: 177 Frankfort Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $76,300.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 122,000 $ 176,715$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 176,715$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,037,503283,646

3,493

0

SEEK State Amount $

Exceptional Child 490,499

Limited English Proficiency 4,204Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 732,000Less Capital Outlay 76,300

Negative Payment 0

3,011,045Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

76,3003,504,298$

358,507

$ 3,037,503283,646

3,493490,499134,746

4,2043,954,091

732,0003,222,091

0

$

$

0

$

Total State SEEK * 3,580,598$

Per Pupil

470

$ 3,981372

5643177

65,182

9594,223

0

$

$

4,693$

Base Prorated Adjustment 0

Adjusted State Portion 3,222,091$4,223$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 358,507$470$

3,580,598

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 61 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

5,628.200

5,628.200

3,474,298,642617,302

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.7

$$

Growth 0.000

45.53,017.800

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

143309225

Prior Year Home & Hospital73.7

5.6000.000Current Year Second Month Growth %174Limited English Proficiency

3,566,204$Transportation (Unprorated)91-92 State Per Pupil Funding 2,362.00$

Levied Equivalent Rate 73.7

SEEK INPUTS:

District: 181 Franklin County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $562,820.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,737,149 $ 466,291$ 0 $ 0$ 0$ 1,737,149 $ 466,291$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 466,291$ 0

$ 466,291$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 22,405,8641,802,079

21,734

0

SEEK State Amount $

Exceptional Child 2,992,040

Limited English Proficiency 66,499Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 10,422,896Less Capital Outlay 562,820

Negative Payment 0

16,302,500Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

562,82019,458,811$

979,410

$ 22,405,8641,802,079

21,7342,992,0402,176,901

66,49929,465,117

10,422,89619,042,221

0

$

$

0

$

Total State SEEK * 20,021,631$

Per Pupil

174

$ 3,981320

453238712

5,2351,852

3,383

0

$

$

3,557$

Base Prorated Adjustment 0

Adjusted State Portion 19,042,221$3,383$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 979,410$174$

20,021,631

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 62 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

483.400

483.400

241,738,119500,079

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.6

$$

Growth 0.000

46.2365.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

85128

Prior Year Home & Hospital61.6

1.0000.000Current Year Second Month Growth %1Limited English Proficiency

334,066$Transportation (Unprorated)91-92 State Per Pupil Funding 2,867.00$

Levied Equivalent Rate 61.6

SEEK INPUTS:

District: 185 Fulton County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $48,340.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 120,869 $ 68,382$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 68,382$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,924,415217,960

3,881

0

SEEK State Amount $

Exceptional Child 339,141

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 725,214Less Capital Outlay 48,340

Negative Payment 0

1,712,225Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

48,3402,068,981$

152,834

$ 1,924,415217,960

3,881339,141203,922

3822,689,701

725,2141,964,487

0

$

$

0

$

Total State SEEK * 2,117,321$

Per Pupil

316

$ 3,981451

8702422

15,5641,500

4,064

0

$

$

4,380$

Base Prorated Adjustment 0

Adjusted State Portion 1,964,487$4,064$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 152,834$316$

2,117,321

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 63 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

331.000

331.000

99,000,000299,094

Base Year Levied Equivalent Rate

Maximum Tier I Rate

93.0

$$

Growth 0.000

46.3366.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

214516

Prior Year Home & Hospital93.0

0.1000.000Current Year Second Month Growth %0Limited English Proficiency

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

Levied Equivalent Rate 93.0

SEEK INPUTS:

District: 186 Fulton Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $33,100.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 49,500 $ 80,087$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 80,087$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,317,711218,557

388

0

SEEK State Amount $

Exceptional Child 421,349

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 297,000Less Capital Outlay 33,100

Negative Payment 0

1,627,905Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

33,1001,809,417$

181,512

$ 1,317,711218,557

388421,349

00

1,958,005297,000

1,661,005

0

$

$

0

$

Total State SEEK * 1,842,517$

Per Pupil

548

$ 3,981660

11,273

00

5,915897

5,018

0

$

$

5,567$

Base Prorated Adjustment 0

Adjusted State Portion 1,661,005$5,018$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 181,512$548$

1,842,517

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 64 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,492.900

1,492.900

611,216,644409,416

Base Year Levied Equivalent Rate

Maximum Tier I Rate

82.0

$$

Growth 0.000

45.71,090.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2410469

Prior Year Home & Hospital82.0

2.5000.000Current Year Second Month Growth %68Limited English Proficiency

946,785$Transportation (Unprorated)91-92 State Per Pupil Funding 2,719.00$

Levied Equivalent Rate 82.0

SEEK INPUTS:

District: 191 Gallatin County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $149,290.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 305,608 $ 278,862$ 305,608 $ 0$ 0$ 305,608 $ 278,862$ 0 $ 278,862

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 278,862$ 0

$ 278,862$ 278,862$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,943,235650,894

9,703

0

SEEK State Amount $

Exceptional Child 774,862

Limited English Proficiency 25,988Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,833,650Less Capital Outlay 149,290

Negative Payment 0

5,421,742Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

149,2906,597,381$

597,697

$ 5,943,235650,894

9,703774,862577,94225,988

7,982,6241,833,650

6,148,974

0

$

$

0

$

Total State SEEK * 6,746,671$

Per Pupil

400

$ 3,981436

651938717

5,3471,228

4,119

0

$

$

4,519$

Base Prorated Adjustment 0

Adjusted State Portion 6,148,974$4,119$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 597,697$400$

6,746,671

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 65 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,314.460

2,314.460

872,500,000376,978

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.2

$$

Growth 0.000

45.81,391.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6819572

Prior Year Home & Hospital72.2

8.0000.000Current Year Second Month Growth %41Limited English Proficiency

1,306,561$Transportation (Unprorated)91-92 State Per Pupil Funding 2,563.00$

Levied Equivalent Rate 72.2

SEEK INPUTS:

District: 195 Garrard County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $231,446.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 436,250 $ 469,861$ 436,250 $ 469,861$ 436,250$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 469,861$ 469,861

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,213,865830,636

31,048

0

SEEK State Amount $

Exceptional Child 1,613,221

Limited English Proficiency 15,669Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,617,500Less Capital Outlay 231,446

Negative Payment 0

8,855,493Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

231,44610,665,073$

1,012,022

$ 9,213,865830,63631,048

1,613,221797,55815,669

12,501,9972,617,500

9,884,497

0

$

$

0

$

Total State SEEK * 10,896,519$

Per Pupil

437

$ 3,98135913

697345

75,4021,131

4,271

0

$

$

4,708$

Base Prorated Adjustment 0

Adjusted State Portion 9,884,497$4,271$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,012,022$437$

10,896,519

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 66 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,004.911

2,004.911

765,772,847381,949

Base Year Levied Equivalent Rate

Maximum Tier I Rate

82.2

$$

Growth 0.000

45.41,307.205

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4816285

Prior Year Home & Hospital82.2

0.2720.000Current Year Second Month Growth %97Limited English Proficiency

809,622$Transportation (Unprorated)91-92 State Per Pupil Funding 2,451.00$

Levied Equivalent Rate 82.2

SEEK INPUTS:

District: 197 Glasgow Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $200,491.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 382,886 $ 402,036$ 0 $ 0$ 0$ 382,886 $ 402,036$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 402,036$ 0

$ 402,036$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,981,551780,597

1,056

0

SEEK State Amount $

Exceptional Child 1,284,828

Limited English Proficiency 37,071Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,297,319Less Capital Outlay 200,491

Negative Payment 0

7,587,293Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

200,4918,918,546$

837,039

$ 7,981,551780,597

1,0561,284,828

494,21437,071

10,579,3172,297,319

8,281,998

0

$

$

0

$

Total State SEEK * 9,119,037$

Per Pupil

417

$ 3,981389

164124718

5,2771,146

4,131

0

$

$

4,548$

Base Prorated Adjustment 0

Adjusted State Portion 8,281,998$4,131$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 837,039$417$

9,119,037

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 67 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,546.675

3,546.675

1,154,514,459325,520

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.9

$$

Growth 0.000

45.92,378.137

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

72299150

Prior Year Home & Hospital63.9

8.1990.000Current Year Second Month Growth %55Limited English Proficiency

2,403,636$Transportation (Unprorated)91-92 State Per Pupil Funding 2,786.00$

Levied Equivalent Rate 63.9

SEEK INPUTS:

District: 201 Grant County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $354,668.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 577,257 $ 811,266$ 577,257 $ 811,266$ 577,257$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 811,266$ 811,266

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,119,3131,420,105

31,820

0

SEEK State Amount $

Exceptional Child 2,209,574

Limited English Proficiency 21,020Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,463,543Less Capital Outlay 354,668

Negative Payment 0

13,983,621Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

354,66817,221,664$

1,770,803

$ 14,119,3131,420,105

31,8202,209,5741,467,240

21,02019,269,072

3,463,54315,805,529

0

$

$

0

$

Total State SEEK * 17,576,332$

Per Pupil

499

$ 3,981400

9623414

65,433

9774,456

0

$

$

4,956$

Base Prorated Adjustment 0

Adjusted State Portion 15,805,529$4,456$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,770,803$499$

17,576,332

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 68 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,970.000

3,970.000

1,702,500,000428,841

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.9

$$

Growth 0.000

45.82,430.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

85281227

Prior Year Home & Hospital54.9

10.0000.000Current Year Second Month Growth %123Limited English Proficiency

2,708,580$Transportation (Unprorated)91-92 State Per Pupil Funding 2,599.00$

Levied Equivalent Rate 54.9

SEEK INPUTS:

District: 205 Graves County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $397,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 851,250 $ 703,005$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 703,005$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,804,5701,451,075

38,810

0

SEEK State Amount $

Exceptional Child 2,320,923

Limited English Proficiency 47,008Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,107,500Less Capital Outlay 397,000

Negative Payment 0

14,157,886Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

397,00017,329,064$

1,517,792

$ 15,804,5701,451,075

38,8102,320,9231,653,386

47,00821,315,772

5,107,50016,208,272

0

$

$

0

$

Total State SEEK * 17,726,064$

Per Pupil

382

$ 3,98136610

58541612

5,3691,287

4,083

0

$

$

4,465$

Base Prorated Adjustment 0

Adjusted State Portion 16,208,272$4,083$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,517,792$382$

17,726,064

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 69 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,860.000

3,860.000

1,350,000,000349,741

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.7

$$

Growth 0.000

45.92,600.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

103280150

Prior Year Home & Hospital59.7

7.0000.000Current Year Second Month Growth %20Limited English Proficiency

2,591,467$Transportation (Unprorated)91-92 State Per Pupil Funding 2,770.00$

Levied Equivalent Rate 59.7

SEEK INPUTS:

District: 211 Grayson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $386,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 675,000 $ 836,190$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 836,190$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,366,6601,552,590

27,167

0

SEEK State Amount $

Exceptional Child 2,411,093

Limited English Proficiency 7,644Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,050,000Less Capital Outlay 386,000

Negative Payment 0

14,929,154Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

386,00018,333,447$

1,822,396

$ 15,366,6601,552,590

27,1672,411,0931,581,897

7,64420,947,051

4,050,00016,897,051

0

$

$

0

$

Total State SEEK * 18,719,447$

Per Pupil

472

$ 3,981402

7625410

25,4271,049

4,377

0

$

$

4,850$

Base Prorated Adjustment 0

Adjusted State Portion 16,897,051$4,377$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,822,396$472$

18,719,447

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 70 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,456.100

1,456.100

443,199,414304,374

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.3

$$

Growth 0.000

46.1992.100

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4212747

Prior Year Home & Hospital61.3

2.7000.000Current Year Second Month Growth %2Limited English Proficiency

982,215$Transportation (Unprorated)91-92 State Per Pupil Funding 2,788.00$

Levied Equivalent Rate 61.3

SEEK INPUTS:

District: 215 Green County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $145,610.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 221,600 $ 348,463$ 0 $ 0$ 0$ 221,600 $ 348,463$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 348,463$ 0

$ 348,463$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,796,734592,433

10,479

0

SEEK State Amount $

Exceptional Child 1,029,367

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,329,598Less Capital Outlay 145,610

Negative Payment 0

5,954,569Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

145,6107,325,440$

771,302

$ 5,796,734592,43310,479

1,029,367599,569

7648,029,346

1,329,5986,699,748

0

$

$

0

$

Total State SEEK * 7,471,050$

Per Pupil

530

$ 3,981407

7707412

15,514

9134,601

0

$

$

5,131$

Base Prorated Adjustment 0

Adjusted State Portion 6,699,748$4,601$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 771,302$530$

7,471,050

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 71 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,550.000

2,550.000

926,940,848363,506

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.8

$$

Growth 0.000

45.91,636.100

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7817299

Prior Year Home & Hospital78.8

13.3000.000Current Year Second Month Growth %2Limited English Proficiency

1,754,610$Transportation (Unprorated)91-92 State Per Pupil Funding 2,877.00$

Levied Equivalent Rate 78.8

SEEK INPUTS:

District: 221 Greenup County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $255,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 463,470 $ 534,855$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 534,855$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,151,550976,997

51,617

0

SEEK State Amount $

Exceptional Child 1,625,442

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,780,823Less Capital Outlay 255,000

Negative Payment 0

9,770,547Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

255,00012,011,767$

1,170,161

$ 10,151,550976,99751,617

1,625,4421,071,059

76413,877,429

2,780,82311,096,606

0

$

$

0

$

Total State SEEK * 12,266,767$

Per Pupil

459

$ 3,98138320

637420

05,4421,091

4,352

0

$

$

4,810$

Base Prorated Adjustment 0

Adjusted State Portion 11,096,606$4,352$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,170,161$459$

12,266,767

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 72 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,514.000

1,514.000

657,000,000433,950

Base Year Levied Equivalent Rate

Maximum Tier I Rate

94.3

$$

Growth 0.000

45.6700.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4211672

Prior Year Home & Hospital94.3

4.0000.000Current Year Second Month Growth %6Limited English Proficiency

905,401$Transportation (Unprorated)91-92 State Per Pupil Funding 2,555.00$

Levied Equivalent Rate 94.3

SEEK INPUTS:

District: 225 Hancock County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $151,400.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 328,500 $ 264,231$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 264,231$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,027,234418,005

15,524

0

SEEK State Amount $

Exceptional Child 1,002,018

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,971,000Less Capital Outlay 151,400

Negative Payment 0

5,342,674Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

151,4006,455,070$

559,716

$ 6,027,234418,00515,524

1,002,018552,680

2,2938,017,754

1,971,0006,046,754

0

$

$

0

$

Total State SEEK * 6,606,470$

Per Pupil

370

$ 3,98127610

662365

25,2961,302

3,994

0

$

$

4,364$

Base Prorated Adjustment 0

Adjusted State Portion 6,046,754$3,994$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 559,716$370$

6,606,470

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 73 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

12,740.000

12,740.000

6,331,351,903496,966

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.6

$$

Growth 0.000

46.16,900.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3481,389

414Prior Year Home & Hospital

70.669.0000.000Current Year Second Month Growth %

300Limited English Proficiency

8,511,255$Transportation (Unprorated)91-92 State Per Pupil Funding 2,567.00$

Levied Equivalent Rate 70.6

SEEK INPUTS:

District: 231 Hardin County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $1,274,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,165,676 $ 1,822,034$ 3,165,676 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 3,165,676 $ 1,822,034Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,822,034$ 0

$ 0$ 0$ 1,822,034$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 50,717,9404,120,335

267,789

0

SEEK State Amount $

Exceptional Child 10,120,856

Limited English Proficiency 114,653Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 18,994,056Less Capital Outlay 1,274,000

Negative Payment 0

45,073,517Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,274,00054,315,821$

4,046,818

$ 50,717,9404,120,335

267,78910,120,8565,195,486

114,65370,537,059

18,994,05651,543,003

0

$

$

0

$

Total State SEEK * 55,589,821$

Per Pupil

318

$ 3,98132321

794408

95,5371,491

4,046

0

$

$

4,363$

Base Prorated Adjustment 0

Adjusted State Portion 51,543,003$4,046$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 4,046,818$318$

55,589,821

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 74 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,477.000

3,477.000

1,060,082,957304,884

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.7

$$

Growth 0.000

46.83,129.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

74586193

Prior Year Home & Hospital53.7

19.9000.000Current Year Second Month Growth %5Limited English Proficiency

2,059,874$Transportation (Unprorated)91-92 State Per Pupil Funding 2,965.00$

Levied Equivalent Rate 53.7

SEEK INPUTS:

District: 235 Harlan County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $347,700.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 530,041 $ 831,204$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 831,204$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,841,9371,868,482

77,232

0

SEEK State Amount $

Exceptional Child 3,606,149

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,180,249Less Capital Outlay 347,700

Negative Payment 0

15,867,762Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

347,70019,090,343$

1,965,182

$ 13,841,9371,868,482

77,2323,606,1491,257,399

1,91120,653,110

3,180,24917,472,861

0

$

$

0

$

Total State SEEK * 19,438,043$

Per Pupil

565

$ 3,98153722

1,037362

15,940

9155,025

0

$

$

5,590$

Base Prorated Adjustment 0

Adjusted State Portion 17,472,861$5,025$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,965,182$565$

19,438,043

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 75 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

645.000

645.000

126,111,976195,522

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.9

$$

Growth 0.000

45.1421.300

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

156134

Prior Year Home & Hospital66.9

3.0000.000Current Year Second Month Growth %0Limited English Proficiency

113,173$Transportation (Unprorated)91-92 State Per Pupil Funding 2,917.00$

Levied Equivalent Rate 66.9

SEEK INPUTS:

District: 236 Harlan Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $64,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 63,056 $ 189,462$ 0 $ 0$ 0$ 63,056 $ 47,365$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 189,462$ 0

$ 47,365$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,567,745251,579

11,643

0

SEEK State Amount $

Exceptional Child 456,939

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 378,336Less Capital Outlay 64,500

Negative Payment 0

2,845,070Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

64,5003,296,924$

382,770

$ 2,567,745251,57911,643

456,93969,084

03,356,990

378,3362,978,654

0

$

$

0

$

Total State SEEK * 3,361,424$

Per Pupil

593

$ 3,98139018

708107

05,205

5874,618

0

$

$

5,212$

Base Prorated Adjustment 0

Adjusted State Portion 2,978,654$4,618$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 382,770$593$

3,361,424

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 76 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,655.000

2,655.000

1,033,675,683389,332

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.8

$$

Growth 0.000

45.81,600.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6824697

Prior Year Home & Hospital57.8

4.6000.000Current Year Second Month Growth %15Limited English Proficiency

1,596,051$Transportation (Unprorated)91-92 State Per Pupil Funding 2,739.00$

Levied Equivalent Rate 57.8

SEEK INPUTS:

District: 241 Harrison County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $265,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 516,838 $ 522,595$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 522,595$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,569,555955,440

17,853

0

SEEK State Amount $

Exceptional Child 1,874,653

Limited English Proficiency 5,733Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,101,027Less Capital Outlay 265,500

Negative Payment 0

10,056,707Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

265,50012,163,662$

1,132,685

$ 10,569,555955,44017,853

1,874,653974,270

5,73314,397,504

3,101,02711,296,477

0

$

$

0

$

Total State SEEK * 12,429,162$

Per Pupil

427

$ 3,981360

7706367

25,4231,168

4,255

0

$

$

4,681$

Base Prorated Adjustment 0

Adjusted State Portion 11,296,477$4,255$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,132,685$427$

12,429,162

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 77 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,125.000

2,125.000

697,367,511328,173

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.0

$$

Growth 0.000

46.21,330.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5523094

Prior Year Home & Hospital70.0

7.0000.000Current Year Second Month Growth %13Limited English Proficiency

1,417,405$Transportation (Unprorated)91-92 State Per Pupil Funding 3,068.00$

Levied Equivalent Rate 70.0

SEEK INPUTS:

District: 245 Hart County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $212,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 348,684 $ 483,254$ 0 $ 0$ 0$ 348,684 $ 120,813$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 483,254$ 0

$ 120,813$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,459,625794,210

27,167

0

SEEK State Amount $

Exceptional Child 1,675,643

Limited English Proficiency 4,968Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,092,103Less Capital Outlay 212,500

Negative Payment 0

8,657,010Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

212,50010,600,834$

1,078,604

$ 8,459,625794,21027,167

1,675,643865,220

4,96811,826,833

2,092,1039,734,730

0

$

$

0

$

Total State SEEK * 10,813,334$

Per Pupil

508

$ 3,98137413

789407

25,566

9854,581

0

$

$

5,089$

Base Prorated Adjustment 0

Adjusted State Portion 9,734,730$4,581$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,078,604$508$

10,813,334

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 78 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

850.000

850.000

221,190,486260,224

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.5

$$

Growth 0.000

45.4526.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

268823

Prior Year Home & Hospital79.5

2.0000.000Current Year Second Month Growth %0Limited English Proficiency

249,997$Transportation (Unprorated)91-92 State Per Pupil Funding 2,560.00$

Levied Equivalent Rate 79.5

SEEK INPUTS:

District: 246 Hazard Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $85,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 110,595 $ 222,180$ 0 $ 0$ 0$ 110,595 $ 222,180$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 222,180$ 0

$ 222,180$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,383,850314,101

7,762

0

SEEK State Amount $

Exceptional Child 675,098

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 663,571Less Capital Outlay 85,000

Negative Payment 0

3,632,240Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

85,0004,248,614$

463,769

$ 3,383,850314,101

7,762675,098152,605

04,533,416

663,5713,869,845

0

$

$

0

$

Total State SEEK * 4,333,614$

Per Pupil

546

$ 3,981370

9794180

05,333

7814,553

0

$

$

5,098$

Base Prorated Adjustment 0

Adjusted State Portion 3,869,845$4,553$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 463,769$546$

4,333,614

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 79 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,536.100

6,536.100

3,031,089,834463,746

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.6

$$

Growth 0.000

45.83,950.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

192492340

Prior Year Home & Hospital65.6

25.0000.000Current Year Second Month Growth %94Limited English Proficiency

3,847,329$Transportation (Unprorated)91-92 State Per Pupil Funding 2,419.00$

Levied Equivalent Rate 65.6

SEEK INPUTS:

District: 251 Henderson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $653,610.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,515,545 $ 1,043,338$ 0 $ 0$ 0$ 1,515,545 $ 260,835$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,043,338$ 0

$ 260,835$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 26,020,2142,358,743

97,025

119,589

SEEK State Amount $

Exceptional Child 4,412,700

Limited English Proficiency 35,925Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,093,270Less Capital Outlay 653,610

Negative Payment 0

23,297,316Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

653,61027,894,787$

2,248,964

$ 26,020,2142,358,743

97,0254,412,7002,348,507

35,92535,273,114

9,093,27026,179,844

0

$

$

119,589

$

Total State SEEK * 28,548,397$

Per Pupil

344

$ 3,98136115

675359

55,3971,391

4,005

0

$

$

4,368$

Base Prorated Adjustment 0

Adjusted State Portion 26,299,433$4,024$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,248,964$344$

28,548,397

18

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 80 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,921.500

1,921.500

733,465,678381,715

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.5

$$

Growth 0.000

45.71,083.800

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3915881

Prior Year Home & Hospital78.5

5.1000.000Current Year Second Month Growth %20Limited English Proficiency

1,268,730$Transportation (Unprorated)91-92 State Per Pupil Funding 2,658.00$

Levied Equivalent Rate 78.5

SEEK INPUTS:

District: 255 Henry County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $192,150.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 366,733 $ 385,534$ 0 $ 0$ 0$ 366,733 $ 385,534$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 385,534$ 0

$ 385,534$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,649,492647,191

19,793

0

SEEK State Amount $

Exceptional Child 1,178,177

Limited English Proficiency 7,644Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,200,397Less Capital Outlay 192,150

Negative Payment 0

7,109,750Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

192,1508,712,232$

828,017

$ 7,649,492647,19119,793

1,178,177774,465

7,64410,276,762

2,200,3978,076,365

0

$

$

0

$

Total State SEEK * 8,904,382$

Per Pupil

431

$ 3,98133710

613403

45,3481,145

4,203

0

$

$

4,634$

Base Prorated Adjustment 0

Adjusted State Portion 8,076,365$4,203$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 828,017$431$

8,904,382

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 81 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

681.600

681.600

338,393,030496,469

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.5

$$

Growth 0.000

46.8411.400

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

148629

Prior Year Home & Hospital61.5

1.6000.000Current Year Second Month Growth %3Limited English Proficiency

687,963$Transportation (Unprorated)91-92 State Per Pupil Funding 2,792.00$

Levied Equivalent Rate 61.5

SEEK INPUTS:

District: 261 Hickman County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $68,160.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 169,197 $ 97,650$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 97,650$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,713,450245,668

6,210

0

SEEK State Amount $

Exceptional Child 559,251

Limited English Proficiency 1,147Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,015,179Less Capital Outlay 68,160

Negative Payment 0

2,442,387Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

68,1603,093,631$

231,294

$ 2,713,450245,668

6,210559,251419,950

1,1473,945,676

1,015,1792,930,497

0

$

$

0

$

Total State SEEK * 3,161,791$

Per Pupil

339

$ 3,981360

9820616

25,7891,489

4,299

0

$

$

4,639$

Base Prorated Adjustment 0

Adjusted State Portion 2,930,497$4,299$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 231,294$339$

3,161,791

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 82 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,243.800

6,243.800

2,611,921,954418,322

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.7

$$

Growth 0.000

46.13,657.600

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

190779208

Prior Year Home & Hospital61.7

18.5000.000Current Year Second Month Growth %71Limited English Proficiency

3,300,738$Transportation (Unprorated)91-92 State Per Pupil Funding 2,522.00$

Levied Equivalent Rate 61.7

SEEK INPUTS:

District: 265 Hopkins County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $624,380.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,305,961 $ 1,138,487$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,138,487$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 24,856,5682,184,136

71,799

0

SEEK State Amount $

Exceptional Child 5,604,651

Limited English Proficiency 27,134Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 7,835,766Less Capital Outlay 624,380

Negative Payment 0

24,284,142Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

624,38028,817,159$

2,518,163

$ 24,856,5682,184,136

71,7995,604,6512,014,854

27,13434,759,142

7,835,76626,923,376

0

$

$

0

$

Total State SEEK * 29,441,539$

Per Pupil

403

$ 3,98135011

898323

45,5671,255

4,312

0

$

$

4,715$

Base Prorated Adjustment 0

Adjusted State Portion 26,923,376$4,312$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,518,163$403$

29,441,539

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 83 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,879.800

1,879.800

394,998,818210,128

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.6

$$

Growth 0.000

47.61,495.400

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7533590

Prior Year Home & Hospital79.6

5.8000.000Current Year Second Month Growth %0Limited English Proficiency

1,579,458$Transportation (Unprorated)91-92 State Per Pupil Funding 3,217.00$

Levied Equivalent Rate 79.6

SEEK INPUTS:

District: 271 Jackson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $187,980.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 197,499 $ 538,442$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 197,499 $ 538,442

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 538,442$ 0

$ 0$ 0$ 0$ 538,442

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,483,484892,978

22,510

0

SEEK State Amount $

Exceptional Child 2,347,994

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,184,996Less Capital Outlay 187,980

Negative Payment 0

9,373,990Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

187,98011,690,901$

1,352,770

$ 7,483,484892,97822,510

2,347,994964,141

011,711,107

1,184,99610,526,111

0

$

$

0

$

Total State SEEK * 11,878,881$

Per Pupil

720

$ 3,98147512

1,249513

06,230

6305,600

0

$

$

6,319$

Base Prorated Adjustment 0

Adjusted State Portion 10,526,111$5,600$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,352,770$720$

11,878,881

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 84 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

315.000

315.000

43,541,872138,228

Base Year Levied Equivalent Rate

Maximum Tier I Rate

81.6

$$

Growth 0.000

44.8190.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

81813

Prior Year Home & Hospital81.6

1.0000.000Current Year Second Month Growth %4Limited English Proficiency

67,485$Transportation (Unprorated)91-92 State Per Pupil Funding 2,914.00$

Levied Equivalent Rate 81.6

SEEK INPUTS:

District: 272 Jackson Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $31,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 21,771 $ 101,552$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 101,552$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,254,015113,459

3,881

0

SEEK State Amount $

Exceptional Child 171,103

Limited English Proficiency 1,529Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 130,626Less Capital Outlay 31,500

Negative Payment 0

1,381,861Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

31,5001,622,104$

199,048

$ 1,254,015113,459

3,881171,10341,1951,529

1,585,182130,626

1,454,556

0

$

$

0

$

Total State SEEK * 1,653,604$

Per Pupil

632

$ 3,98136012

543131

55,032

4154,618

0

$

$

5,250$

Base Prorated Adjustment 0

Adjusted State Portion 1,454,556$4,618$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 199,048$632$

1,653,604

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 85 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

87,098.200

87,098.200

69,430,162,611797,148

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.1

$$

Growth 0.000

45.860,466.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2,7536,5062,459

Prior Year Home & Hospital90.1

464.0000.000Current Year Second Month Growth %7,135Limited English Proficiency

54,620,938$Transportation (Unprorated)91-92 State Per Pupil Funding 2,356.00$

Levied Equivalent Rate 90.1

SEEK INPUTS:

District: 275 Jefferson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $8,709,820.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 34,715,081 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 346,737,93436,107,272

1,800,784

0

SEEK State Amount $

Exceptional Child 58,408,157

Limited English Proficiency 2,726,826Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 208,290,488Less Capital Outlay 8,709,820

Negative Payment 0

228,780,665Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

8,709,820262,122,673$

0

$ 346,737,93436,107,2721,800,784

58,408,15733,342,0082,726,826

479,122,981208,290,488

270,832,493

0

$

$

0

$

Total State SEEK * 270,832,493$

Per Pupil

0

$ 3,98141521

67138331

5,5012,391

3,110

0

$

$

3,110$

Base Prorated Adjustment 0

Adjusted State Portion 270,832,493$3,110$

0

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

270,832,493

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 86 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

436.000

436.000

79,847,116183,136

Base Year Levied Equivalent Rate

Maximum Tier I Rate

112.4

$$

Growth 0.000

46.8373.900

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

105543

Prior Year Home & Hospital112.4

7.0000.000Current Year Second Month Growth %0Limited English Proficiency

298,652$Transportation (Unprorated)91-92 State Per Pupil Funding 3,171.00$

Levied Equivalent Rate 112.4

SEEK INPUTS:

District: 276 Jenkins Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $43,600.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 39,924 $ 130,770$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 130,770$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,735,716223,274

27,167

0

SEEK State Amount $

Exceptional Child 390,815

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 239,541Less Capital Outlay 43,600

Negative Payment 0

2,093,831Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

43,6002,583,610$

307,474

$ 1,735,716223,27427,167

390,815182,305

02,559,277

239,5412,319,736

0

$

$

0

$

Total State SEEK * 2,627,210$

Per Pupil

705

$ 3,98151262

896418

05,870

5495,320

0

$

$

6,026$

Base Prorated Adjustment 0

Adjusted State Portion 2,319,736$5,320$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 307,474$705$

2,627,210

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 87 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,158.431

7,158.431

4,192,642,326585,693

Base Year Levied Equivalent Rate

Maximum Tier I Rate

71.6

$$

Growth 0.000

45.73,641.914

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

179681168

Prior Year Home & Hospital71.6

10.6340.000Current Year Second Month Growth %199Limited English Proficiency

4,329,814$Transportation (Unprorated)91-92 State Per Pupil Funding 2,399.00$

Levied Equivalent Rate 71.6

SEEK INPUTS:

District: 281 Jessamine County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $715,843.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,096,321 $ 706,205$ 2,096,321 $ 706,205$ 2,096,321$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 706,205$ 706,205

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 28,497,7142,174,769

41,271

0

SEEK State Amount $

Exceptional Child 5,007,063

Limited English Proficiency 76,053Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 12,577,927Less Capital Outlay 715,843

Negative Payment 0

22,503,100Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

715,84326,662,848$

1,516,720

$ 28,497,7142,174,769

41,2715,007,0632,643,028

76,05338,439,898

12,577,92725,861,971

0

$

$

0

$

Total State SEEK * 27,378,691$

Per Pupil

212

$ 3,981304

669936911

5,3701,757

3,613

0

$

$

3,825$

Base Prorated Adjustment 0

Adjusted State Portion 25,861,971$3,613$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,516,720$212$

27,378,691

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 88 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,289.737

3,289.737

879,488,560267,343

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.6

$$

Growth 0.000

46.32,499.665

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

76366180

Prior Year Home & Hospital58.6

33.8920.000Current Year Second Month Growth %9Limited English Proficiency

2,109,830$Transportation (Unprorated)91-92 State Per Pupil Funding 3,073.00$

Levied Equivalent Rate 58.6

SEEK INPUTS:

District: 285 Johnson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $328,974.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 439,744 $ 848,188$ 0 $ 0$ 0$ 439,744 $ 212,047$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 848,188$ 0

$ 212,047$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,096,4431,492,675

131,535

0

SEEK State Amount $

Exceptional Child 2,587,730

Limited English Proficiency 3,440Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,638,466Less Capital Outlay 328,974

Negative Payment 0

14,344,383Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

328,97417,550,842$

1,918,565

$ 13,096,4431,492,675

131,5352,587,7301,287,894

3,44018,599,717

2,638,46615,961,251

0

$

$

0

$

Total State SEEK * 17,879,816$

Per Pupil

583

$ 3,98145440

787391

15,654

8024,852

0

$

$

5,435$

Base Prorated Adjustment 0

Adjusted State Portion 15,961,251$4,852$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,918,565$583$

17,879,816

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 89 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

13,034.356

13,034.356

8,676,742,835665,683

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.7

$$

Growth 0.000

45.75,188.729

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3141,112

374Prior Year Home & Hospital

67.73.0760.000Current Year Second Month Growth %

337Limited English Proficiency

9,100,622$Transportation (Unprorated)91-92 State Per Pupil Funding 2,263.00$

Levied Equivalent Rate 67.7

SEEK INPUTS:

District: 291 Kenton County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $1,303,436.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 4,338,371 $ 764,579$ 4,338,371 $ 764,579$ 4,338,371$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 764,579$ 764,579

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 51,889,7713,098,450

11,938

0

SEEK State Amount $

Exceptional Child 8,474,355

Limited English Proficiency 128,793Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 26,030,229Less Capital Outlay 1,303,436

Negative Payment 0

36,269,642Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,303,43643,458,886$

1,633,993

$ 51,889,7713,098,450

11,9388,474,3555,555,251

128,79369,158,558

26,030,22943,128,329

0

$

$

0

$

Total State SEEK * 44,762,322$

Per Pupil

125

$ 3,981238

165042610

5,3061,997

3,309

0

$

$

3,434$

Base Prorated Adjustment 0

Adjusted State Portion 43,128,329$3,309$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,633,993$125$

44,762,322

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 90 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,965.000

1,965.000

950,521,450483,726

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.6

$$

Growth 0.000

47.11,672.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

89290104

Prior Year Home & Hospital70.6

14.0000.000Current Year Second Month Growth %1Limited English Proficiency

1,299,285$Transportation (Unprorated)91-92 State Per Pupil Funding 2,981.00$

Levied Equivalent Rate 70.6

SEEK INPUTS:

District: 295 Knott County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $196,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 475,261 $ 294,037$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 294,037$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,822,665998,435

54,334

0

SEEK State Amount $

Exceptional Child 2,282,745

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,851,564Less Capital Outlay 196,500

Negative Payment 0

8,110,497Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

196,5009,617,850$

714,236

$ 7,822,665998,43554,334

2,282,745793,117

38211,951,678

2,851,5649,100,114

0

$

$

0

$

Total State SEEK * 9,814,350$

Per Pupil

363

$ 3,98150828

1,162404

06,0821,451

4,631

0

$

$

4,995$

Base Prorated Adjustment 0

Adjusted State Portion 9,100,114$4,631$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 714,236$363$

9,814,350

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 91 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,895.000

3,895.000

1,044,494,421268,163

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.9

$$

Growth 0.000

46.63,430.200

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

159422144

Prior Year Home & Hospital61.9

8.2000.000Current Year Second Month Growth %16Limited English Proficiency

2,352,520$Transportation (Unprorated)91-92 State Per Pupil Funding 3,049.00$

Levied Equivalent Rate 61.9

SEEK INPUTS:

District: 301 Knox County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $389,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 522,247 $ 1,002,645$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,002,645$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,505,9952,048,344

31,824

0

SEEK State Amount $

Exceptional Child 3,590,663

Limited English Proficiency 6,115Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,133,483Less Capital Outlay 389,500

Negative Payment 0

17,659,958Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

389,50021,417,247$

2,321,251

$ 15,505,9952,048,344

31,8243,590,6631,436,038

6,11522,618,979

3,133,48319,485,496

0

$

$

0

$

Total State SEEK * 21,806,747$

Per Pupil

596

$ 3,981526

8922369

25,807

8045,003

0

$

$

5,599$

Base Prorated Adjustment 0

Adjusted State Portion 19,485,496$5,003$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,321,251$596$

21,806,747

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 92 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,153.000

2,153.000

761,196,763353,552

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.7

$$

Growth 0.000

46.11,274.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7320092

Prior Year Home & Hospital56.7

7.0000.000Current Year Second Month Growth %39Limited English Proficiency

1,434,667$Transportation (Unprorated)91-92 State Per Pupil Funding 2,723.00$

Levied Equivalent Rate 56.7

SEEK INPUTS:

District: 305 LaRue County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $215,300.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 380,598 $ 462,301$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 462,301$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,571,093760,769

27,167

0

SEEK State Amount $

Exceptional Child 1,702,395

Limited English Proficiency 14,905Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,283,590Less Capital Outlay 215,300

Negative Payment 0

8,577,439Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

215,30010,482,473$

1,029,277

$ 8,571,093760,76927,167

1,702,395875,75714,905

11,952,0862,283,590

9,668,496

0

$

$

0

$

Total State SEEK * 10,697,773$

Per Pupil

478

$ 3,98135313

791407

75,5511,061

4,491

0

$

$

4,969$

Base Prorated Adjustment 0

Adjusted State Portion 9,668,496$4,491$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,029,277$478$

10,697,773

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 93 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

8,250.000

8,250.000

3,090,000,000374,545

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.2

$$

Growth 0.000

45.95,600.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

259781513

Prior Year Home & Hospital59.2

17.0000.000Current Year Second Month Growth %20Limited English Proficiency

4,062,715$Transportation (Unprorated)91-92 State Per Pupil Funding 2,791.00$

Levied Equivalent Rate 59.2

SEEK INPUTS:

District: 311 Laurel County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $825,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,545,000 $ 1,684,875$ 1,545,000 $ 1,684,875$ 1,545,000$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,684,875$ 1,684,875

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 32,843,2503,344,040

65,977

0

SEEK State Amount $

Exceptional Child 6,550,895

Limited English Proficiency 7,644Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,270,000Less Capital Outlay 825,000

Negative Payment 0

32,716,806Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

825,00038,864,627$

3,667,837

$ 32,843,2503,344,040

65,9776,550,8952,479,984

7,64445,291,790

9,270,00036,021,790

0

$

$

0

$

Total State SEEK * 39,689,627$

Per Pupil

445

$ 3,981405

8794301

15,4901,124

4,366

0

$

$

4,811$

Base Prorated Adjustment 0

Adjusted State Portion 36,021,790$4,366$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 3,667,837$445$

39,689,627

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 94 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,189.500

2,189.500

838,142,162382,801

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.0

$$

Growth 0.000

46.11,642.100

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

58204125

Prior Year Home & Hospital61.0

20.1000.000Current Year Second Month Growth %1Limited English Proficiency

1,282,715$Transportation (Unprorated)91-92 State Per Pupil Funding 2,992.00$

Levied Equivalent Rate 61.0

SEEK INPUTS:

District: 315 Lawrence County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $218,950.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 419,071 $ 438,118$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 438,118$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,716,400980,580

78,008

0

SEEK State Amount $

Exceptional Child 1,612,225

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,514,426Less Capital Outlay 218,950

Negative Payment 0

8,654,219Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

218,95010,408,610$

971,389

$ 8,716,400980,58078,008

1,612,225783,002

38212,170,597

2,514,4269,656,171

0

$

$

0

$

Total State SEEK * 10,627,560$

Per Pupil

444

$ 3,98144836

736358

05,5591,148

4,410

0

$

$

4,854$

Base Prorated Adjustment 0

Adjusted State Portion 9,656,171$4,410$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 971,389$444$

10,627,560

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 95 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

876.641

876.641

319,175,009364,089

Base Year Levied Equivalent Rate

Maximum Tier I Rate

47.4

$$

Growth 0.000

45.9717.801

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

233870

Prior Year Home & Hospital47.4

1.3280.000Current Year Second Month Growth %0Limited English Proficiency

601,269$Transportation (Unprorated)91-92 State Per Pupil Funding 2,985.00$

Levied Equivalent Rate 47.4

SEEK INPUTS:

District: 321 Lee County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $87,664.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 159,588 $ 183,617$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 183,617$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,489,908428,635

5,154

0

SEEK State Amount $

Exceptional Child 459,049

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 957,525Less Capital Outlay 87,664

Negative Payment 0

3,337,557Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

87,6644,104,560$

399,973

$ 3,489,908428,635

5,154459,049367,030

04,749,776

957,5253,792,251

0

$

$

0

$

Total State SEEK * 4,192,224$

Per Pupil

456

$ 3,981489

6524419

05,4181,092

4,326

0

$

$

4,782$

Base Prorated Adjustment 0

Adjusted State Portion 3,792,251$4,326$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 399,973$456$

4,192,224

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 96 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,500.000

1,500.000

512,533,673341,689

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.6

$$

Growth 0.000

46.81,100.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5620646

Prior Year Home & Hospital66.6

12.0000.000Current Year Second Month Growth %0Limited English Proficiency

1,014,825$Transportation (Unprorated)91-92 State Per Pupil Funding 3,051.00$

Levied Equivalent Rate 66.6

SEEK INPUTS:

District: 325 Leslie County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $150,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 256,267 $ 330,983$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 256,267 $ 330,983

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 330,983$ 0

$ 0$ 0$ 0$ 330,983

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,971,500656,865

46,572

0

SEEK State Amount $

Exceptional Child 1,527,350

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,537,601Less Capital Outlay 150,000

Negative Payment 0

6,514,686Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

150,0007,913,397$

779,236

$ 5,971,500656,86546,572

1,527,350619,475

08,821,762

1,537,6017,284,161

0

$

$

0

$

Total State SEEK * 8,063,397$

Per Pupil

519

$ 3,98143831

1,018413

05,8811,025

4,856

0

$

$

5,376$

Base Prorated Adjustment 0

Adjusted State Portion 7,284,161$4,856$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 779,236$519$

8,063,397

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 97 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,782.621

2,782.621

897,782,456322,639

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.6

$$

Growth 0.000

47.51,936.200

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

123589131

Prior Year Home & Hospital74.6

22.5640.000Current Year Second Month Growth %1Limited English Proficiency

1,754,204$Transportation (Unprorated)91-92 State Per Pupil Funding 2,983.00$

Levied Equivalent Rate 74.6

SEEK INPUTS:

District: 331 Letcher County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $278,262.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 448,891 $ 640,505$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 640,505$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,077,6141,156,202

87,571

0

SEEK State Amount $

Exceptional Child 4,019,297

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,693,347Less Capital Outlay 278,262

Negative Payment 0

13,369,457Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

278,26216,036,121$

1,595,853

$ 11,077,6141,156,202

87,5714,019,2971,070,811

38217,411,877

2,693,34714,718,530

0

$

$

0

$

Total State SEEK * 16,314,383$

Per Pupil

574

$ 3,98141631

1,444385

06,257

9685,289

0

$

$

5,863$

Base Prorated Adjustment 0

Adjusted State Portion 14,718,530$5,289$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,595,853$574$

16,314,383

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 98 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,015.000

2,015.000

593,347,770294,465

Base Year Levied Equivalent Rate

Maximum Tier I Rate

49.1

$$

Growth 0.000

46.31,500.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

50149103

Prior Year Home & Hospital49.1

6.0000.000Current Year Second Month Growth %0Limited English Proficiency

1,736,039$Transportation (Unprorated)91-92 State Per Pupil Funding 2,978.00$

Levied Equivalent Rate 49.1

SEEK INPUTS:

District: 335 Lewis County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $201,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 296,674 $ 492,199$ 0 $ 0$ 0$ 0 $ 123,050$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 492,199$ 0

$ 123,050$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,021,715895,725

23,286

0

SEEK State Amount $

Exceptional Child 1,260,186

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,780,043Less Capital Outlay 201,500

Negative Payment 0

8,219,369Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

201,50010,396,258$

1,117,167

$ 8,021,715895,72523,286

1,260,1861,059,722

011,260,634

1,780,0439,480,591

0

$

$

0

$

Total State SEEK * 10,597,758$

Per Pupil

554

$ 3,98144512

625526

05,588

8834,705

0

$

$

5,259$

Base Prorated Adjustment 0

Adjusted State Portion 9,480,591$4,705$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,117,167$554$

10,597,758

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 99 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,415.743

3,415.743

1,025,946,879300,358

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.1

$$

Growth 0.000

46.22,301.131

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

107341116

Prior Year Home & Hospital61.1

15.1300.000Current Year Second Month Growth %34Limited English Proficiency

2,281,445$Transportation (Unprorated)91-92 State Per Pupil Funding 2,906.00$

Levied Equivalent Rate 61.1

SEEK INPUTS:

District: 341 Lincoln County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $341,574.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 512,973 $ 824,290$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 824,290$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,598,0731,374,120

58,720

0

SEEK State Amount $

Exceptional Child 2,700,153

Limited English Proficiency 12,994Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,077,841Less Capital Outlay 341,574

Negative Payment 0

14,324,645Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

341,57417,568,857$

1,851,560

$ 13,598,0731,374,120

58,7202,700,1531,392,652

12,99419,136,712

3,077,84116,058,871

0

$

$

0

$

Total State SEEK * 17,910,431$

Per Pupil

542

$ 3,98140217

791408

45,603

9014,701

0

$

$

5,243$

Base Prorated Adjustment 0

Adjusted State Portion 16,058,871$4,701$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,851,560$542$

17,910,431

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 100 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,045.000

1,045.000

823,000,000787,560

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.8

$$

Growth 0.000

46.2697.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

229561

Prior Year Home & Hospital55.8

3.5000.000Current Year Second Month Growth %8Limited English Proficiency

840,569$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 55.8

SEEK INPUTS:

District: 345 Livingston County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $104,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 411,500 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,160,145416,214

13,584

0

SEEK State Amount $

Exceptional Child 706,588

Limited English Proficiency 3,057Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,469,000Less Capital Outlay 104,500

Negative Payment 0

2,726,088Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

104,5003,239,193$

0

$ 4,160,145416,21413,584

706,588513,105

3,0575,812,693

2,469,0003,343,693

0

$

$

0

$

Total State SEEK * 3,343,693$

Per Pupil

0

$ 3,98139813

676491

35,5622,363

3,200

0

$

$

3,200$

Base Prorated Adjustment 0

Adjusted State Portion 3,343,693$3,200$

0

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

3,343,693

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 101 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,140.000

3,140.000

1,250,000,000398,089

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.5

$$

Growth 0.000

45.71,600.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7029999

Prior Year Home & Hospital54.5

4.0000.000Current Year Second Month Growth %12Limited English Proficiency

1,901,770$Transportation (Unprorated)91-92 State Per Pupil Funding 2,664.00$

Levied Equivalent Rate 54.5

SEEK INPUTS:

District: 351 Logan County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $314,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 625,000 $ 604,310$ 0 $ 0$ 0$ 625,000 $ 151,078$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 604,310$ 0

$ 151,078$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 12,500,340955,440

15,524

0

SEEK State Amount $

Exceptional Child 2,142,136

Limited English Proficiency 4,586Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,750,000Less Capital Outlay 314,000

Negative Payment 0

11,554,026Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

314,00014,006,785$

1,291,870

$ 12,500,340955,44015,524

2,142,1361,160,889

4,58616,778,915

3,750,00013,028,915

0

$

$

0

$

Total State SEEK * 14,320,785$

Per Pupil

411

$ 3,981304

5682370

15,3441,194

4,149

0

$

$

4,561$

Base Prorated Adjustment 0

Adjusted State Portion 13,028,915$4,149$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,291,870$411$

14,320,785

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 102 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

780.000

780.000

239,864,462307,519

Base Year Levied Equivalent Rate

Maximum Tier I Rate

89.4

$$

Growth 0.000

44.9500.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

257427

Prior Year Home & Hospital89.4

2.0000.000Current Year Second Month Growth %6Limited English Proficiency

4,797$Transportation (Unprorated)91-92 State Per Pupil Funding 2,551.00$

Levied Equivalent Rate 89.4

SEEK INPUTS:

District: 354 Ludlow Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $78,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 119,932 $ 185,438$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 185,438$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,105,180298,575

7,762

0

SEEK State Amount $

Exceptional Child 604,356

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 719,593Less Capital Outlay 78,000

Negative Payment 0

3,220,573Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

78,0003,589,946$

366,445

$ 3,105,180298,575

7,762604,356

2,9282,293

4,021,094719,593

3,301,501

0

$

$

0

$

Total State SEEK * 3,667,946$

Per Pupil

470

$ 3,98138310

77543

5,155923

4,233

0

$

$

4,702$

Base Prorated Adjustment 0

Adjusted State Portion 3,301,501$4,233$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 366,445$470$

3,667,946

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 103 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

789.300

789.300

768,959,401974,230

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.0

$$

Growth 0.000

43.2425.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

193524

Prior Year Home & Hospital51.0

1.4000.000Current Year Second Month Growth %2Limited English Proficiency

449,106$Transportation (Unprorated)91-92 State Per Pupil Funding 2,278.00$

Levied Equivalent Rate 51.0

SEEK INPUTS:

District: 361 Lyon County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $78,930.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 384,480 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,142,203253,789

5,433

0

SEEK State Amount $

Exceptional Child 363,704

Limited English Proficiency 764Hold Harmless 64,841

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,306,878Less Capital Outlay 78,930

Negative Payment 0

1,444,926Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

78,9301,719,072$

0

$ 3,142,203253,789

5,433363,704274,146

7644,040,039

2,306,8781,733,161

64,841

$

$

0

$

Total State SEEK * 1,798,002$

Per Pupil

0

$ 3,981322

7461347

15,1192,923

2,196

82

$

$

2,278$

Base Prorated Adjustment 0

Adjusted State Portion 1,733,161$2,196$

0

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

1,798,002

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 104 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

10,535.000

10,535.000

5,130,000,000486,948

Base Year Levied Equivalent Rate

Maximum Tier I Rate

71.5

$$

Growth 0.000

45.45,237.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

241781505

Prior Year Home & Hospital71.5

34.0000.000Current Year Second Month Growth %233Limited English Proficiency

5,628,808$Transportation (Unprorated)91-92 State Per Pupil Funding 2,709.00$

Levied Equivalent Rate 71.5

SEEK INPUTS:

District: 365 Madison County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $1,053,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,565,000 $ 1,559,453$ 2,565,000 $ 1,559,453$ 2,565,000$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,559,453$ 1,559,453

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 41,939,8353,127,275

131,954

0

SEEK State Amount $

Exceptional Child 6,374,855

Limited English Proficiency 89,047Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 15,390,000Less Capital Outlay 1,053,500

Negative Payment 0

35,219,466Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,053,50041,904,730$

3,249,297

$ 41,939,8353,127,275

131,9546,374,8553,435,967

89,04755,098,933

15,390,00039,708,933

0

$

$

0

$

Total State SEEK * 42,958,230$

Per Pupil

308

$ 3,98129713

605326

85,2301,461

3,769

0

$

$

4,078$

Base Prorated Adjustment 0

Adjusted State Portion 39,708,933$3,769$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 3,249,297$308$

42,958,230

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 105 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,826.133

1,826.133

401,935,591220,102

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.5

$$

Growth 0.000

47.11,689.241

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

54269116

Prior Year Home & Hospital60.5

18.2830.000Current Year Second Month Growth %7Limited English Proficiency

1,266,555$Transportation (Unprorated)91-92 State Per Pupil Funding 3,364.00$

Levied Equivalent Rate 60.5

SEEK INPUTS:

District: 371 Magoffin County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $182,613.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 200,968 $ 513,963$ 0 $ 0$ 0$ 200,968 $ 513,963$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 513,963$ 0

$ 513,963$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,269,8351,008,730

70,956

0

SEEK State Amount $

Exceptional Child 1,868,960

Limited English Proficiency 2,675Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,205,807Less Capital Outlay 182,613

Negative Payment 0

8,832,736Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

182,61310,844,649$

1,238,776

$ 7,269,8351,008,730

70,9561,868,960

773,1372,675

10,994,2931,205,807

9,788,486

0

$

$

0

$

Total State SEEK * 11,027,262$

Per Pupil

678

$ 3,98155239

1,023423

16,021

6605,360

0

$

$

6,039$

Base Prorated Adjustment 0

Adjusted State Portion 9,788,486$5,360$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,238,776$678$

11,027,262

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 106 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,859.635

2,859.635

1,255,495,561439,040

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.1

$$

Growth 0.000

45.81,728.070

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

82168154

Prior Year Home & Hospital68.1

4.4510.000Current Year Second Month Growth %56Limited English Proficiency

1,923,325$Transportation (Unprorated)91-92 State Per Pupil Funding 2,835.00$

Levied Equivalent Rate 68.1

SEEK INPUTS:

District: 375 Marion County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $285,964.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 627,748 $ 491,799$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 491,799$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,384,2071,031,917

17,274

0

SEEK State Amount $

Exceptional Child 1,696,782

Limited English Proficiency 21,402Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,766,487Less Capital Outlay 285,964

Negative Payment 0

10,099,131Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

285,96412,332,395$

1,059,218

$ 11,384,2071,031,917

17,2741,696,7821,174,046

21,40215,325,628

3,766,48711,559,141

0

$

$

0

$

Total State SEEK * 12,618,359$

Per Pupil

370

$ 3,981361

6593411

75,3591,317

4,042

0

$

$

4,413$

Base Prorated Adjustment 0

Adjusted State Portion 11,559,141$4,042$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,059,218$370$

12,618,359

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 107 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,313.300

4,313.300

2,474,502,458573,691

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.4

$$

Growth 0.000

45.32,037.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

93215145

Prior Year Home & Hospital67.4

5.2000.000Current Year Second Month Growth %6Limited English Proficiency

2,698,240$Transportation (Unprorated)91-92 State Per Pupil Funding 2,444.00$

Levied Equivalent Rate 67.4

SEEK INPUTS:

District: 381 Marshall County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $431,330.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,237,251 $ 451,406$ 0 $ 0$ 0$ 1,237,251 $ 451,406$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 451,406$ 0

$ 451,406$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,171,2471,216,395

20,181

0

SEEK State Amount $

Exceptional Child 2,010,007

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 7,423,507Less Capital Outlay 431,330

Negative Payment 0

12,565,286Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

431,33015,139,348$

926,988

$ 17,171,2471,216,395

20,1812,010,0071,647,074

2,29322,067,197

7,423,50714,643,690

0

$

$

0

$

Total State SEEK * 15,570,678$

Per Pupil

215

$ 3,981282

5466382

15,1161,721

3,395

0

$

$

3,610$

Base Prorated Adjustment 0

Adjusted State Portion 14,643,690$3,395$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 926,988$215$

15,570,678

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 108 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,770.000

1,770.000

606,981,025342,927

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.7

$$

Growth 0.000

46.31,390.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

46165161

Prior Year Home & Hospital66.7

8.2000.000Current Year Second Month Growth %0Limited English Proficiency

1,189,017$Transportation (Unprorated)91-92 State Per Pupil Funding 2,674.00$

Levied Equivalent Rate 66.7

SEEK INPUTS:

District: 385 Martin County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $177,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 303,491 $ 389,464$ 0 $ 0$ 0$ 303,491 $ 389,464$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 389,464$ 0

$ 389,464$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,046,370830,039

31,824

0

SEEK State Amount $

Exceptional Child 1,352,704

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,820,943Less Capital Outlay 177,000

Negative Payment 0

7,262,994Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

177,0008,869,785$

880,985

$ 7,046,370830,03931,824

1,352,704725,806

09,986,743

1,820,9438,165,800

0

$

$

0

$

Total State SEEK * 9,046,785$

Per Pupil

498

$ 3,98146918

764410

05,6421,029

4,613

0

$

$

5,111$

Base Prorated Adjustment 0

Adjusted State Portion 8,165,800$4,613$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 880,985$498$

9,046,785

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 109 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,440.200

2,440.200

1,396,409,670572,252

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.0

$$

Growth 0.000

46.21,536.900

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6526875

Prior Year Home & Hospital60.0

5.9000.000Current Year Second Month Growth %24Limited English Proficiency

1,693,110$Transportation (Unprorated)91-92 State Per Pupil Funding 2,481.00$

Levied Equivalent Rate 60.0

SEEK INPUTS:

District: 391 Mason County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $244,020.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 698,205 $ 257,133$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 257,133$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,714,436917,760

22,898

0

SEEK State Amount $

Exceptional Child 1,928,038

Limited English Proficiency 9,172Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,189,229Less Capital Outlay 244,020

Negative Payment 0

8,159,055Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

244,0209,769,319$

576,747

$ 9,714,436917,76022,898

1,928,0381,033,517

9,17213,625,821

4,189,2299,436,592

0

$

$

0

$

Total State SEEK * 10,013,339$

Per Pupil

236

$ 3,981376

9790424

45,5841,717

3,867

0

$

$

4,103$

Base Prorated Adjustment 0

Adjusted State Portion 9,436,592$3,867$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 576,747$236$

10,013,339

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 110 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,540.000

1,540.000

336,464,110218,483

Base Year Levied Equivalent Rate

Maximum Tier I Rate

93.1

$$

Growth 0.000

45.51,213.900

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

34105146

Prior Year Home & Hospital93.1

3.0000.000Current Year Second Month Growth %251Limited English Proficiency

566,761$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 93.1

SEEK INPUTS:

District: 392 Mayfield Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $154,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 168,232 $ 434,678$ 0 $ 0$ 0$ 0 $ 0$ 168,232 $ 434,678

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 434,678$ 0

$ 0$ 434,678$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,130,740724,880

11,643

0

SEEK State Amount $

Exceptional Child 946,642

Limited English Proficiency 95,926Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,009,392Less Capital Outlay 154,000

Negative Payment 0

6,746,439Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

154,0008,009,105$

916,701

$ 6,130,740724,88011,643

946,642345,96595,926

8,255,7961,009,392

7,246,404

0

$

$

0

$

Total State SEEK * 8,163,105$

Per Pupil

595

$ 3,981471

861522562

5,361655

4,705

0

$

$

5,301$

Base Prorated Adjustment 0

Adjusted State Portion 7,246,404$4,705$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 916,701$595$

8,163,105

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 111 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,245.900

6,245.900

3,750,000,000600,394

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.8

$$

Growth 0.000

45.22,900.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

160321267

Prior Year Home & Hospital56.8

16.0000.000Current Year Second Month Growth %35Limited English Proficiency

3,283,081$Transportation (Unprorated)91-92 State Per Pupil Funding 2,355.00$

Levied Equivalent Rate 56.8

SEEK INPUTS:

District: 395 McCracken County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $624,590.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,875,000 $ 570,270$ 0 $ 0$ 0$ 1,875,000 $ 570,270$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 570,270$ 0

$ 570,270$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 24,864,9281,731,735

62,096

0

SEEK State Amount $

Exceptional Child 3,247,103

Limited English Proficiency 13,376Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 11,250,000Less Capital Outlay 624,590

Negative Payment 0

18,044,648Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

624,59021,210,208$

1,161,484

$ 24,864,9281,731,735

62,0963,247,1032,004,076

13,37631,923,314

11,250,00020,673,314

0

$

$

0

$

Total State SEEK * 21,834,798$

Per Pupil

186

$ 3,98127710

520321

25,1111,801

3,310

0

$

$

3,496$

Base Prorated Adjustment 0

Adjusted State Portion 20,673,314$3,310$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,161,484$186$

21,834,798

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 112 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,500.000

2,500.000

495,902,690198,361

Base Year Levied Equivalent Rate

Maximum Tier I Rate

49.3

$$

Growth 0.000

46.72,134.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

68344145

Prior Year Home & Hospital49.3

11.0000.000Current Year Second Month Growth %0Limited English Proficiency

1,621,474$Transportation (Unprorated)91-92 State Per Pupil Funding 3,304.00$

Levied Equivalent Rate 49.3

SEEK INPUTS:

District: 401 McCreary County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $250,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 247,951 $ 730,799$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 730,799$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,952,5001,274,318

42,691

0

SEEK State Amount $

Exceptional Child 2,376,975

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,487,708Less Capital Outlay 250,000

Negative Payment 0

11,908,776Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

250,00014,608,573$

1,710,008

$ 9,952,5001,274,318

42,6912,376,975

989,7890

14,636,2731,487,708

13,148,565

0

$

$

0

$

Total State SEEK * 14,858,573$

Per Pupil

684

$ 3,98151017

951396

05,855

5955,259

0

$

$

5,943$

Base Prorated Adjustment 0

Adjusted State Portion 13,148,565$5,259$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,710,008$684$

14,858,573

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 113 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,458.736

1,458.736

565,754,207387,839

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.8

$$

Growth 0.000

45.8744.015

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2815762

Prior Year Home & Hospital63.8

11.8270.000Current Year Second Month Growth %16Limited English Proficiency

899,092$Transportation (Unprorated)91-92 State Per Pupil Funding 2,647.00$

Levied Equivalent Rate 63.8

SEEK INPUTS:

District: 405 McLean County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $145,874.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 282,877 $ 288,218$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 288,218$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,807,228444,289

45,901

0

SEEK State Amount $

Exceptional Child 1,052,457

Limited English Proficiency 6,115Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,697,263Less Capital Outlay 145,874

Negative Payment 0

5,512,853Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

145,8746,686,603$

624,921

$ 5,807,228444,28945,901

1,052,457548,829

6,1157,904,819

1,697,2636,207,556

0

$

$

0

$

Total State SEEK * 6,832,477$

Per Pupil

428

$ 3,98130531

721376

45,4191,164

4,255

0

$

$

4,684$

Base Prorated Adjustment 0

Adjusted State Portion 6,207,556$4,255$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 624,921$428$

6,832,477

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 114 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,475.000

4,475.000

1,597,041,491356,881

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.9

$$

Growth 0.000

45.92,430.300

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

126383179

Prior Year Home & Hospital59.9

3.2000.000Current Year Second Month Growth %15Limited English Proficiency

3,077,552$Transportation (Unprorated)91-92 State Per Pupil Funding 2,672.00$

Levied Equivalent Rate 59.9

SEEK INPUTS:

District: 411 Meade County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $447,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 798,521 $ 953,442$ 798,521 $ 0$ 0$ 798,521 $ 953,442$ 0 $ 953,442

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 953,442$ 0

$ 953,442$ 953,442$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,814,9751,451,254

12,419

0

SEEK State Amount $

Exceptional Child 3,133,724

Limited English Proficiency 5,733Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,791,124Less Capital Outlay 447,500

Negative Payment 0

17,179,481Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

447,50021,139,359$

2,081,262

$ 17,814,9751,451,254

12,4193,133,7241,878,616

5,73324,296,721

4,791,12419,505,597

0

$

$

0

$

Total State SEEK * 21,586,859$

Per Pupil

465

$ 3,981324

3700420

15,4291,071

4,359

0

$

$

4,824$

Base Prorated Adjustment 0

Adjusted State Portion 19,505,597$4,359$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,081,262$465$

21,586,859

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 115 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

965.000

965.000

187,767,578194,578

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.3

$$

Growth 0.000

46.2769.900

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

287150

Prior Year Home & Hospital63.3

0.5000.000Current Year Second Month Growth %2Limited English Proficiency

688,013$Transportation (Unprorated)91-92 State Per Pupil Funding 2,928.00$

Levied Equivalent Rate 63.3

SEEK INPUTS:

District: 415 Menifee County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $96,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 93,884 $ 283,914$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 283,914$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,841,665459,746

1,941

0

SEEK State Amount $

Exceptional Child 640,423

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 563,303Less Capital Outlay 96,500

Negative Payment 0

4,284,736Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

96,5005,339,644$

634,927

$ 3,841,665459,746

1,941640,423419,981

7645,364,520

563,3034,801,217

0

$

$

0

$

Total State SEEK * 5,436,144$

Per Pupil

658

$ 3,981476

2664435

15,559

5844,975

0

$

$

5,633$

Base Prorated Adjustment 0

Adjusted State Portion 4,801,217$4,975$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 634,927$658$

5,436,144

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 116 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,570.000

2,570.000

1,327,860,115516,677

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.6

$$

Growth 0.000

46.21,425.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

9127282

Prior Year Home & Hospital76.6

8.0000.000Current Year Second Month Growth %57Limited English Proficiency

1,675,768$Transportation (Unprorated)91-92 State Per Pupil Funding 2,594.00$

Levied Equivalent Rate 76.6

SEEK INPUTS:

District: 421 Mercer County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $257,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 663,930 $ 342,225$ 663,930 $ 342,225$ 663,930$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 342,225$ 342,225

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,231,170850,939

31,048

0

SEEK State Amount $

Exceptional Child 2,196,596

Limited English Proficiency 21,784Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,983,580Less Capital Outlay 257,000

Negative Payment 0

9,090,957Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

257,00010,879,556$

765,668

$ 10,231,170850,93931,048

2,196,5961,022,931

21,78414,354,468

3,983,58010,370,888

0

$

$

0

$

Total State SEEK * 11,136,556$

Per Pupil

298

$ 3,98133112

855398

85,5851,550

4,035

0

$

$

4,333$

Base Prorated Adjustment 0

Adjusted State Portion 10,370,888$4,035$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 765,668$298$

11,136,556

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 117 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,374.500

1,374.500

422,471,318307,364

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.1

$$

Growth 0.000

46.01,084.200

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2512851

Prior Year Home & Hospital67.1

1.2000.000Current Year Second Month Growth %9Limited English Proficiency

914,080$Transportation (Unprorated)91-92 State Per Pupil Funding 3,004.00$

Levied Equivalent Rate 67.1

SEEK INPUTS:

District: 425 Metcalfe County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $137,450.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 211,236 $ 326,881$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 211,236 $ 326,881

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 326,881$ 0

$ 0$ 0$ 0$ 326,881

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,471,885647,430

4,657

0

SEEK State Amount $

Exceptional Child 878,806

Limited English Proficiency 3,440Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,267,414Less Capital Outlay 137,450

Negative Payment 0

5,601,354Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

137,4506,881,014$

721,682

$ 5,471,885647,430

4,657878,806557,978

3,4407,564,196

1,267,4146,296,782

0

$

$

0

$

Total State SEEK * 7,018,464$

Per Pupil

525

$ 3,981471

3639406

35,503

9224,581

0

$

$

5,106$

Base Prorated Adjustment 0

Adjusted State Portion 6,296,782$4,581$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 721,682$525$

7,018,464

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 118 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,067.000

1,067.000

450,549,099422,258

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.7

$$

Growth 0.000

46.4900.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4912531

Prior Year Home & Hospital67.7

12.5000.000Current Year Second Month Growth %6Limited English Proficiency

452,776$Transportation (Unprorated)91-92 State Per Pupil Funding 2,860.00$

Levied Equivalent Rate 67.7

SEEK INPUTS:

District: 426 Middlesboro Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $106,700.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 225,275 $ 192,456$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 192,456$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,247,727537,435

48,513

0

SEEK State Amount $

Exceptional Child 1,070,252

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,351,647Less Capital Outlay 106,700

Negative Payment 0

4,447,873Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

106,7005,163,715$

439,456

$ 4,247,727537,43548,513

1,070,252276,386

2,2936,182,606

1,351,6474,830,959

0

$

$

0

$

Total State SEEK * 5,270,415$

Per Pupil

412

$ 3,98150445

1,003259

25,7941,267

4,528

0

$

$

4,939$

Base Prorated Adjustment 0

Adjusted State Portion 4,830,959$4,528$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 439,456$412$

5,270,415

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 119 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,645.000

1,645.000

444,658,424270,309

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.6

$$

Growth 0.000

45.91,174.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

28149105

Prior Year Home & Hospital72.6

19.2000.000Current Year Second Month Growth %55Limited English Proficiency

950,733$Transportation (Unprorated)91-92 State Per Pupil Funding 2,961.00$

Levied Equivalent Rate 72.6

SEEK INPUTS:

District: 431 Monroe County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $164,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 222,329 $ 421,688$ 0 $ 0$ 0$ 0 $ 0$ 222,329 $ 421,688

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 421,688$ 0

$ 0$ 421,688$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,548,745701,054

74,515

0

SEEK State Amount $

Exceptional Child 1,056,279

Limited English Proficiency 21,020Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,333,975Less Capital Outlay 164,500

Negative Payment 0

6,903,138Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

164,5008,402,046$

918,556

$ 6,548,745701,05474,515

1,056,279580,35221,020

8,981,9651,333,975

7,647,990

0

$

$

0

$

Total State SEEK * 8,566,546$

Per Pupil

558

$ 3,98142645

64235313

5,460811

4,649

0

$

$

5,208$

Base Prorated Adjustment 0

Adjusted State Portion 7,647,990$4,649$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 918,556$558$

8,566,546

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 120 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,200.000

4,200.000

1,520,000,000361,905

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.7

$$

Growth 0.000

46.22,615.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

112486147

Prior Year Home & Hospital61.7

16.0000.000Current Year Second Month Growth %75Limited English Proficiency

2,819,867$Transportation (Unprorated)91-92 State Per Pupil Funding 2,953.00$

Levied Equivalent Rate 61.7

SEEK INPUTS:

District: 435 Montgomery County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $420,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 760,000 $ 884,300$ 760,000 $ 884,300$ 760,000$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 884,300$ 884,300

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 16,720,2001,561,547

62,096

0

SEEK State Amount $

Exceptional Child 3,451,925

Limited English Proficiency 28,663Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,560,000Less Capital Outlay 420,000

Negative Payment 0

16,844,431Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

420,00020,553,794$

1,988,045

$ 16,720,2001,561,547

62,0963,451,9251,721,318

28,66323,545,749

4,560,00018,985,749

0

$

$

0

$

Total State SEEK * 20,973,794$

Per Pupil

473

$ 3,98137215

822410

75,6061,086

4,520

0

$

$

4,994$

Base Prorated Adjustment 0

Adjusted State Portion 18,985,749$4,520$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,988,045$473$

20,973,794

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 121 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,788.300

1,788.300

420,500,000235,140

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.2

$$

Growth 0.000

46.41,358.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

48158103

Prior Year Home & Hospital72.2

10.0000.000Current Year Second Month Growth %3Limited English Proficiency

1,343,095$Transportation (Unprorated)91-92 State Per Pupil Funding 3,174.00$

Levied Equivalent Rate 72.2

SEEK INPUTS:

District: 441 Morgan County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $178,830.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 210,250 $ 489,869$ 0 $ 0$ 0$ 210,250 $ 122,467$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 489,869$ 0

$ 122,467$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,119,222810,930

38,810

0

SEEK State Amount $

Exceptional Child 1,283,395

Limited English Proficiency 1,147Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,261,500Less Capital Outlay 178,830

Negative Payment 0

7,813,174Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

178,8309,745,190$

1,112,157

$ 7,119,222810,93038,810

1,283,395819,859

1,14710,073,363

1,261,5008,811,863

0

$

$

0

$

Total State SEEK * 9,924,020$

Per Pupil

622

$ 3,98145322

718458

15,633

7054,928

0

$

$

5,549$

Base Prorated Adjustment 0

Adjusted State Portion 8,811,863$4,928$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,112,157$622$

9,924,020

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 122 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,345.000

4,345.000

1,587,934,703365,463

Base Year Levied Equivalent Rate

Maximum Tier I Rate

49.4

$$

Growth 0.000

45.82,681.372

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

121268260

Prior Year Home & Hospital49.4

14.8700.000Current Year Second Month Growth %18Limited English Proficiency

2,966,765$Transportation (Unprorated)91-92 State Per Pupil Funding 2,575.00$

Levied Equivalent Rate 49.4

SEEK INPUTS:

District: 445 Muhlenberg County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $434,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 793,967 $ 907,100$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 907,100$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,297,4451,601,181

57,710

0

SEEK State Amount $

Exceptional Child 2,628,694

Limited English Proficiency 6,879Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,763,804Less Capital Outlay 434,500

Negative Payment 0

16,393,605Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

434,50020,168,994$

1,964,400

$ 17,297,4451,601,181

57,7102,628,6941,810,989

6,87923,402,898

4,763,80418,639,094

0

$

$

0

$

Total State SEEK * 20,603,494$

Per Pupil

452

$ 3,98136913

605417

25,3861,096

4,290

0

$

$

4,742$

Base Prorated Adjustment 0

Adjusted State Portion 18,639,094$4,290$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,964,400$452$

20,603,494

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 123 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,490.000

1,490.000

525,000,000352,349

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.8

$$

Growth 0.000

44.5607.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

288269

Prior Year Home & Hospital74.8

3.300-0.298Current Year Second Month Growth %62Limited English Proficiency

369,055$Transportation (Unprorated)91-92 State Per Pupil Funding 2,362.00$

Levied Equivalent Rate 74.8

SEEK INPUTS:

District: 446 Murray Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $149,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 262,500 $ 320,835$ 262,500 $ 320,835$ 262,500$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 320,835$ 320,835

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,931,690362,470

12,807

0

SEEK State Amount $

Exceptional Child 709,812

Limited English Proficiency 23,695Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,575,000Less Capital Outlay 149,000

Negative Payment 0

5,316,474Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

149,0006,153,043$

611,288

$ 5,931,690362,47012,807

709,812225,28123,695

7,265,7551,575,000

5,690,755

0

$

$

0

$

Total State SEEK * 6,302,043$

Per Pupil

410

$ 3,981243

947615116

4,8761,057

3,819

0

$

$

4,230$

Base Prorated Adjustment 0

Adjusted State Portion 5,690,755$3,819$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 611,288$410$

6,302,043

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 124 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,190.000

4,190.000

2,375,000,000566,826

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.0

$$

Growth 0.000

45.52,050.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

89320197

Prior Year Home & Hospital79.0

9.2000.000Current Year Second Month Growth %10Limited English Proficiency

2,418,003$Transportation (Unprorated)91-92 State Per Pupil Funding 2,516.00$

Levied Equivalent Rate 79.0

SEEK INPUTS:

District: 451 Nelson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $419,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,187,500 $ 452,885$ 1,187,500 $ 452,885$ 1,187,500$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 452,885$ 452,885

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 16,680,3901,224,158

35,705

0

SEEK State Amount $

Exceptional Child 2,511,334

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 7,125,000Less Capital Outlay 419,000

Negative Payment 0

12,911,409Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

419,00015,334,668$

947,249

$ 16,680,3901,224,158

35,7052,511,3341,476,010

3,82221,931,419

7,125,00014,806,419

0

$

$

0

$

Total State SEEK * 15,753,668$

Per Pupil

226

$ 3,981292

9599352

15,2341,700

3,534

0

$

$

3,760$

Base Prorated Adjustment 0

Adjusted State Portion 14,806,419$3,534$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 947,249$226$

15,753,668

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 125 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,538.004

1,538.004

851,940,510553,926

Base Year Levied Equivalent Rate

Maximum Tier I Rate

95.7

$$

Growth 0.000

45.31,455.497

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5811252

Prior Year Home & Hospital95.7

7.2450.000Current Year Second Month Growth %100Limited English Proficiency

125,844$Transportation (Unprorated)91-92 State Per Pupil Funding 2,939.00$

Levied Equivalent Rate 95.7

SEEK INPUTS:

District: 452 Newport Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $153,800.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 425,970 $ 176,158$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 176,158$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,122,794869,150

28,118

0

SEEK State Amount $

Exceptional Child 1,113,963

Limited English Proficiency 38,218Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,555,822Less Capital Outlay 153,800

Negative Payment 0

5,462,621Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

153,8005,903,591$

364,152

$ 6,122,794869,15028,118

1,113,96376,81838,218

8,249,0612,555,822

5,693,239

0

$

$

0

$

Total State SEEK * 6,057,391$

Per Pupil

237

$ 3,98156518

7245025

5,3631,662

3,702

0

$

$

3,938$

Base Prorated Adjustment 0

Adjusted State Portion 5,693,239$3,702$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 364,152$237$

6,057,391

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 126 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,001.506

1,001.506

301,186,155300,733

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.6

$$

Growth 0.000

45.6669.690

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

275537

Prior Year Home & Hospital51.6

3.1110.000Current Year Second Month Growth %3Limited English Proficiency

604,185$Transportation (Unprorated)91-92 State Per Pupil Funding 2,798.00$

Levied Equivalent Rate 51.6

SEEK INPUTS:

District: 455 Nicholas County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $100,151.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 150,593 $ 241,497$ 0 $ 0$ 0$ 150,593 $ 241,497$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 241,497$ 0

$ 241,497$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,986,995399,905

12,074

0

SEEK State Amount $

Exceptional Child 544,123

Limited English Proficiency 1,147Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 903,558Less Capital Outlay 100,151

Negative Payment 0

3,940,535Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

100,1514,821,955$

512,610

$ 3,986,995399,90512,074

544,123368,810

1,1475,313,054

903,5584,409,496

0

$

$

0

$

Total State SEEK * 4,922,106$

Per Pupil

512

$ 3,98139912

543368

15,305

9024,403

0

$

$

4,915$

Base Prorated Adjustment 0

Adjusted State Portion 4,409,496$4,403$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 512,610$512$

4,922,106

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 127 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,700.000

3,700.000

1,196,809,990323,462

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.9

$$

Growth 0.000

45.92,395.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

9328398

Prior Year Home & Hospital59.9

15.5000.000Current Year Second Month Growth %125Limited English Proficiency

2,406,645$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 59.9

SEEK INPUTS:

District: 461 Ohio County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $370,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 598,405 $ 850,145$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 850,145$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,729,7001,430,174

60,156

0

SEEK State Amount $

Exceptional Child 2,281,830

Limited English Proficiency 47,772Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,590,430Less Capital Outlay 370,000

Negative Payment 0

14,589,202Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

370,00017,903,145$

1,844,866

$ 14,729,7001,430,174

60,1562,281,8301,469,077

47,77220,018,709

3,590,43016,428,279

0

$

$

0

$

Total State SEEK * 18,273,145$

Per Pupil

499

$ 3,98138716

61739713

5,410970

4,440

0

$

$

4,939$

Base Prorated Adjustment 0

Adjusted State Portion 16,428,279$4,440$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,844,866$499$

18,273,145

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 128 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

11,250.000

11,250.000

6,330,000,000562,667

Base Year Levied Equivalent Rate

Maximum Tier I Rate

80.5

$$

Growth 0.000

45.11,995.400

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

356630312

Prior Year Home & Hospital80.5

11.2000.000Current Year Second Month Growth %288Limited English Proficiency

6,839,775$Transportation (Unprorated)91-92 State Per Pupil Funding 2,308.00$

Levied Equivalent Rate 80.5

SEEK INPUTS:

District: 465 Oldham County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $1,125,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,165,000 $ 1,239,375$ 3,165,000 $ 1,239,375$ 3,165,000$ 3,165,000 $ 1,239,375$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,239,375$ 1,239,375

$ 1,239,375$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 44,786,2501,191,553

43,467

0

SEEK State Amount $

Exceptional Child 6,562,997

Limited English Proficiency 110,067Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 18,990,000Less Capital Outlay 1,125,000

Negative Payment 0

32,579,334Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,125,00039,267,408$

2,512,902

$ 44,786,2501,191,553

43,4676,562,9974,175,172

110,06756,869,506

18,990,00037,879,506

0

$

$

0

$

Total State SEEK * 40,392,408$

Per Pupil

223

$ 3,981106

458337110

5,0551,688

3,367

0

$

$

3,590$

Base Prorated Adjustment 0

Adjusted State Portion 37,879,506$3,367$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,512,902$223$

40,392,408

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 129 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,727.800

1,727.800

685,538,225396,769

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.8

$$

Growth 0.000

46.01,150.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4014745

Prior Year Home & Hospital69.8

7.5000.000Current Year Second Month Growth %32Limited English Proficiency

1,226,026$Transportation (Unprorated)91-92 State Per Pupil Funding 2,875.00$

Levied Equivalent Rate 69.8

SEEK INPUTS:

District: 471 Owen County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $172,780.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 342,769 $ 333,665$ 0 $ 0$ 0$ 342,769 $ 333,665$ 342,769 $ 333,665

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 333,665$ 0

$ 333,665$ 333,665$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,878,372686,723

29,108

0

SEEK State Amount $

Exceptional Child 1,101,901

Limited English Proficiency 12,230Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,056,615Less Capital Outlay 172,780

Negative Payment 0

6,478,939Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

172,7807,962,385$

735,049

$ 6,878,372686,72329,108

1,101,901748,39712,230

9,456,7312,056,615

7,400,116

0

$

$

0

$

Total State SEEK * 8,135,165$

Per Pupil

425

$ 3,98139717

638433

75,4731,190

4,283

0

$

$

4,708$

Base Prorated Adjustment 0

Adjusted State Portion 7,400,116$4,283$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 735,049$425$

8,135,165

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 130 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,543.700

4,543.700

1,453,592,567319,914

Base Year Levied Equivalent Rate

Maximum Tier I Rate

97.7

$$

Growth 0.000

45.53,364.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

126380148

Prior Year Home & Hospital97.7

10.0000.000Current Year Second Month Growth %200Limited English Proficiency

1,596,024$Transportation (Unprorated)91-92 State Per Pupil Funding 2,608.00$

Levied Equivalent Rate 97.7

SEEK INPUTS:

District: 472 Owensboro Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $454,370.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 726,796 $ 1,052,062$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,052,062$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 18,088,4702,008,813

38,810

0

SEEK State Amount $

Exceptional Child 3,090,132

Limited English Proficiency 76,435Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,360,778Less Capital Outlay 454,370

Negative Payment 0

18,487,512Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

454,37021,670,623$

2,208,857

$ 18,088,4702,008,813

38,8103,090,132

974,25476,435

24,276,9144,360,778

19,916,136

0

$

$

0

$

Total State SEEK * 22,124,993$

Per Pupil

486

$ 3,981442

968021417

5,343960

4,383

0

$

$

4,869$

Base Prorated Adjustment 0

Adjusted State Portion 19,916,136$4,383$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,208,857$486$

22,124,993

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 131 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

658.580

658.580

131,726,634200,016

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.7

$$

Growth 0.000

46.5669.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

13779

Prior Year Home & Hospital53.7

4.0940.000Current Year Second Month Growth %0Limited English Proficiency

414,099$Transportation (Unprorated)91-92 State Per Pupil Funding 3,341.00$

Levied Equivalent Rate 53.7

SEEK INPUTS:

District: 475 Owsley County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $65,858.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 65,863 $ 191,971$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 191,971$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,621,807399,493

15,889

0

SEEK State Amount $

Exceptional Child 488,867

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 395,180Less Capital Outlay 65,858

Negative Payment 0

3,065,018Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

65,8583,757,842$

440,047

$ 2,621,807399,49315,889

488,867252,777

03,778,833

395,1803,383,653

0

$

$

0

$

Total State SEEK * 3,823,700$

Per Pupil

668

$ 3,98160724

742384

05,738

6005,138

0

$

$

5,806$

Base Prorated Adjustment 0

Adjusted State Portion 3,383,653$5,138$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 440,047$668$

3,823,700

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 132 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,650.000

2,650.000

1,128,212,283425,740

Base Year Levied Equivalent Rate

Maximum Tier I Rate

95.6

$$

Growth 0.000

45.52,160.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5513798

Prior Year Home & Hospital95.6

7.7000.000Current Year Second Month Growth %70Limited English Proficiency

1,328,512$Transportation (Unprorated)91-92 State Per Pupil Funding 2,648.00$

Levied Equivalent Rate 95.6

SEEK INPUTS:

District: 476 Paducah Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $265,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 564,106 $ 473,369$ 0 $ 0$ 0$ 564,106 $ 473,369$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 473,369$ 0

$ 473,369$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,549,6501,289,844

29,884

0

SEEK State Amount $

Exceptional Child 1,246,292

Limited English Proficiency 26,752Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,384,637Less Capital Outlay 265,000

Negative Payment 0

9,492,785Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

265,00011,294,140$

990,398

$ 10,549,6501,289,844

29,8841,246,292

810,95726,752

13,953,3793,384,637

10,568,742

0

$

$

0

$

Total State SEEK * 11,559,140$

Per Pupil

374

$ 3,98148711

47030610

5,2651,277

3,988

0

$

$

4,362$

Base Prorated Adjustment 0

Adjusted State Portion 10,568,742$3,988$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 990,398$374$

11,559,140

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 133 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

700.000

700.000

275,000,000392,857

Base Year Levied Equivalent Rate

Maximum Tier I Rate

101.7

$$

Growth 0.000

44.6290.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

95143

Prior Year Home & Hospital101.7

0.0000.000Current Year Second Month Growth %0Limited English Proficiency

167,747$Transportation (Unprorated)91-92 State Per Pupil Funding 2,471.00$

Levied Equivalent Rate 101.7

SEEK INPUTS:

District: 477 Paintsville Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $70,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 137,500 $ 136,550$ 0 $ 0$ 0$ 137,500 $ 136,550$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 136,550$ 0

$ 136,550$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,786,700173,174

0

0

SEEK State Amount $

Exceptional Child 362,828

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 825,000Less Capital Outlay 70,000

Negative Payment 0

2,427,702Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

70,0002,790,975$

260,876

$ 2,786,700173,174

0362,828102,397

03,425,099

825,0002,600,099

0

$

$

0

$

Total State SEEK * 2,860,975$

Per Pupil

373

$ 3,981247

0518146

04,8931,179

3,714

0

$

$

4,087$

Base Prorated Adjustment 0

Adjusted State Portion 2,600,099$3,714$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 260,876$373$

2,860,975

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 134 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

601.000

601.000

239,233,322398,059

Base Year Levied Equivalent Rate

Maximum Tier I Rate

84.3

$$

Growth 0.000

45.3459.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

164831

Prior Year Home & Hospital84.3

0.5000.000Current Year Second Month Growth %43Limited English Proficiency

157,764$Transportation (Unprorated)91-92 State Per Pupil Funding 2,748.00$

Levied Equivalent Rate 84.3

SEEK INPUTS:

District: 478 Paris Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $60,100.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 119,617 $ 115,675$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 115,675$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,392,581274,092

1,941

0

SEEK State Amount $

Exceptional Child 402,877

Limited English Proficiency 16,434Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 717,700Less Capital Outlay 60,100

Negative Payment 0

2,310,125Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

60,1002,645,777$

239,349

$ 2,392,581274,092

1,941402,87796,30316,434

3,184,228717,700

2,466,528

0

$

$

0

$

Total State SEEK * 2,705,877$

Per Pupil

398

$ 3,981456

367016027

5,2981,194

4,104

0

$

$

4,502$

Base Prorated Adjustment 0

Adjusted State Portion 2,466,528$4,104$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 239,349$398$

2,705,877

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 135 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,141.900

2,141.900

715,875,986334,225

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.0

$$

Growth 0.000

46.41,284.400

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5922288

Prior Year Home & Hospital73.0

4.6000.000Current Year Second Month Growth %40Limited English Proficiency

1,715,322$Transportation (Unprorated)91-92 State Per Pupil Funding 2,725.00$

Levied Equivalent Rate 73.0

SEEK INPUTS:

District: 481 Pendleton County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $214,190.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 357,938 $ 480,616$ 357,938 $ 480,616$ 357,938$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 480,616$ 480,616

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,526,904766,979

17,853

0

SEEK State Amount $

Exceptional Child 1,670,069

Limited English Proficiency 15,287Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,147,628Less Capital Outlay 214,190

Negative Payment 0

8,635,274Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

214,19010,775,265$

1,092,915

$ 8,526,904766,97917,853

1,670,0691,047,076

15,28712,044,168

2,147,6289,896,540

0

$

$

0

$

Total State SEEK * 10,989,455$

Per Pupil

510

$ 3,981358

8780489

75,6231,003

4,620

0

$

$

5,131$

Base Prorated Adjustment 0

Adjusted State Portion 9,896,540$4,620$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,092,915$510$

10,989,455

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 136 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,540.000

3,540.000

1,450,000,000409,605

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.6

$$

Growth 0.000

46.82,890.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

156480177

Prior Year Home & Hospital64.6

20.0000.000Current Year Second Month Growth %13Limited English Proficiency

2,078,927$Transportation (Unprorated)91-92 State Per Pupil Funding 2,947.00$

Levied Equivalent Rate 64.6

SEEK INPUTS:

District: 485 Perry County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $354,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 725,000 $ 660,910$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 725,000 $ 660,910

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 660,910$ 0

$ 0$ 0$ 0$ 660,910

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,092,7401,725,764

77,620

0

SEEK State Amount $

Exceptional Child 3,864,277

Limited English Proficiency 4,968Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,350,000Less Capital Outlay 354,000

Negative Payment 0

15,061,369Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

354,00017,892,959$

1,562,560

$ 14,092,7401,725,764

77,6203,864,2771,269,030

4,96821,034,399

4,350,00016,684,399

0

$

$

0

$

Total State SEEK * 18,246,959$

Per Pupil

441

$ 3,98148822

1,092358

15,9421,229

4,713

0

$

$

5,155$

Base Prorated Adjustment 0

Adjusted State Portion 16,684,399$4,713$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,562,560$441$

18,246,959

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 137 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,760.000

7,760.000

3,050,000,000393,041

Base Year Levied Equivalent Rate

Maximum Tier I Rate

77.4

$$

Growth 0.000

46.15,635.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

160714446

Prior Year Home & Hospital77.4

10.0000.000Current Year Second Month Growth %10Limited English Proficiency

5,216,513$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 77.4

SEEK INPUTS:

District: 491 Pike County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $776,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,525,000 $ 1,513,040$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 1,525,000 $ 1,513,040

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,513,040$ 0

$ 0$ 0$ 0$ 1,513,040

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 30,892,5603,364,940

38,810

0

SEEK State Amount $

Exceptional Child 5,248,630

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,150,000Less Capital Outlay 776,000

Negative Payment 0

29,622,762Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

776,00036,151,232$

3,344,178

$ 30,892,5603,364,940

38,8105,248,6303,184,292

3,82242,733,054

9,150,00033,583,054

0

$

$

0

$

Total State SEEK * 36,927,232$

Per Pupil

431

$ 3,981434

5676410

05,5071,179

4,328

0

$

$

4,759$

Base Prorated Adjustment 0

Adjusted State Portion 33,583,054$4,328$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 3,344,178$431$

36,927,232

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 138 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,140.543

1,140.543

656,887,143575,942

Base Year Levied Equivalent Rate

Maximum Tier I Rate

88.8

$$

Growth 0.000

44.8444.184

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

247722

Prior Year Home & Hospital88.8

1.0970.000Current Year Second Month Growth %13Limited English Proficiency

430,322$Transportation (Unprorated)91-92 State Per Pupil Funding 2,280.00$

Levied Equivalent Rate 88.8

SEEK INPUTS:

District: 492 Pikeville Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $114,054.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 328,444 $ 118,079$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 118,079$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,540,502265,244

4,257

0

SEEK State Amount $

Exceptional Child 604,196

Limited English Proficiency 4,968Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,970,661Less Capital Outlay 114,054

Negative Payment 0

3,334,452Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

114,0543,829,158$

232,027

$ 4,540,502265,244

4,257604,196262,679

4,9685,681,846

1,970,6613,711,185

0

$

$

0

$

Total State SEEK * 3,943,212$

Per Pupil

203

$ 3,981233

4530230

44,9821,728

3,254

0

$

$

3,457$

Base Prorated Adjustment 0

Adjusted State Portion 3,711,185$3,254$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 232,027$203$

3,943,212

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 139 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

436.471

436.471

65,799,302150,753

Base Year Levied Equivalent Rate

Maximum Tier I Rate

89.8

$$

Growth 0.000

45.7298.077

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

94712

Prior Year Home & Hospital89.8

2.8910.000Current Year Second Month Growth %0Limited English Proficiency

198,715$Transportation (Unprorated)91-92 State Per Pupil Funding 2,842.00$

Levied Equivalent Rate 89.8

SEEK INPUTS:

District: 493 Pineville Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $43,647.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 32,900 $ 137,979$ 0 $ 0$ 0$ 32,900 $ 137,979$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 137,979$ 0

$ 137,979$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,737,591177,997

11,220

0

SEEK State Amount $

Exceptional Child 314,579

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 197,398Less Capital Outlay 43,647

Negative Payment 0

2,000,342Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

43,6472,417,188$

295,545

$ 1,737,591177,99711,220

314,579121,301

02,362,688

197,3982,165,290

0

$

$

0

$

Total State SEEK * 2,460,835$

Per Pupil

677

$ 3,98140826

721278

05,413

4524,961

0

$

$

5,638$

Base Prorated Adjustment 0

Adjusted State Portion 2,165,290$4,961$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 295,545$677$

2,460,835

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 140 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,114.900

2,114.900

549,490,957259,819

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.1

$$

Growth 0.000

46.11,590.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

74170124

Prior Year Home & Hospital54.1

4.6000.000Current Year Second Month Growth %5Limited English Proficiency

1,253,229$Transportation (Unprorated)91-92 State Per Pupil Funding 2,978.00$

Levied Equivalent Rate 54.1

SEEK INPUTS:

District: 495 Powell County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $211,490.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 274,745 $ 553,238$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 553,238$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,419,417949,469

17,853

0

SEEK State Amount $

Exceptional Child 1,602,591

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,648,473Less Capital Outlay 211,490

Negative Payment 0

9,131,278Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

211,49011,123,499$

1,227,218

$ 8,419,417949,46917,853

1,602,591765,003

1,91111,756,244

1,648,47310,107,771

0

$

$

0

$

Total State SEEK * 11,334,989$

Per Pupil

580

$ 3,981449

8758362

15,559

7794,779

0

$

$

5,360$

Base Prorated Adjustment 0

Adjusted State Portion 10,107,771$4,779$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,227,218$580$

11,334,989

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 141 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,260.700

7,260.700

3,295,000,000453,813

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.6

$$

Growth 0.000

45.85,042.900

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

194499379

Prior Year Home & Hospital60.6

24.0000.000Current Year Second Month Growth %105Limited English Proficiency

4,385,493$Transportation (Unprorated)91-92 State Per Pupil Funding 2,698.00$

Levied Equivalent Rate 60.6

SEEK INPUTS:

District: 501 Pulaski County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $726,070.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,647,500 $ 1,195,064$ 1,647,500 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,195,064$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 28,904,8473,011,368

93,144

0

SEEK State Amount $

Exceptional Child 4,501,277

Limited English Proficiency 40,128Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,885,000Less Capital Outlay 726,070

Negative Payment 0

25,939,694Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

726,07031,198,259$

2,581,549

$ 28,904,8473,011,368

93,1444,501,2772,677,016

40,12839,227,780

9,885,00029,342,780

0

$

$

0

$

Total State SEEK * 31,924,329$

Per Pupil

356

$ 3,98141513

620369

65,4031,361

4,041

0

$

$

4,397$

Base Prorated Adjustment 0

Adjusted State Portion 29,342,780$4,041$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,581,549$356$

31,924,329

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 142 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

955.000

955.000

191,033,213200,035

Base Year Levied Equivalent Rate

Maximum Tier I Rate

86.9

$$

Growth 0.000

44.9448.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

212831

Prior Year Home & Hospital86.9

2.0000.000Current Year Second Month Growth %0Limited English Proficiency

479,509$Transportation (Unprorated)91-92 State Per Pupil Funding 2,390.00$

Levied Equivalent Rate 86.9

SEEK INPUTS:

District: 502 Raceland Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $95,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 95,517 $ 278,366$ 0 $ 0$ 0$ 95,517 $ 69,591$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 278,366$ 0

$ 69,591$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,801,855267,523

7,762

0

SEEK State Amount $

Exceptional Child 356,499

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 573,100Less Capital Outlay 95,500

Negative Payment 0

3,765,039Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

95,5004,606,439$

548,696

$ 3,801,855267,523

7,762356,499292,704

04,726,343

573,1004,153,243

0

$

$

0

$

Total State SEEK * 4,701,939$

Per Pupil

575

$ 3,981280

8373306

04,949

6004,349

0

$

$

4,923$

Base Prorated Adjustment 0

Adjusted State Portion 4,153,243$4,349$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 548,696$575$

4,701,939

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 143 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

327.412

327.412

94,604,991288,948

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.5

$$

Growth 0.000

45.6201.061

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

8215

Prior Year Home & Hospital72.5

1.4120.000Current Year Second Month Growth %3Limited English Proficiency

212,482$Transportation (Unprorated)91-92 State Per Pupil Funding 2,960.00$

Levied Equivalent Rate 72.5

SEEK INPUTS:

District: 505 Robertson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $32,741.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 47,302 $ 80,879$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 47,302 $ 80,879

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 80,879$ 0

$ 0$ 0$ 0$ 80,879

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,303,427120,064

5,480

0

SEEK State Amount $

Exceptional Child 177,433

Limited English Proficiency 1,147Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 283,815Less Capital Outlay 32,741

Negative Payment 0

1,290,995Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

32,7411,592,958$

172,259

$ 1,303,427120,064

5,480177,433129,704

1,1471,737,255

283,8151,453,440

0

$

$

0

$

Total State SEEK * 1,625,699$

Per Pupil

526

$ 3,98136717

542396

45,306

8674,439

0

$

$

4,965$

Base Prorated Adjustment 0

Adjusted State Portion 1,453,440$4,439$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 172,259$526$

1,625,699

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 144 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,531.000

2,531.000

550,658,385217,566

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.6

$$

Growth 0.000

46.41,844.600

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

74323131

Prior Year Home & Hospital55.6

5.0000.000Current Year Second Month Growth %4Limited English Proficiency

1,513,763$Transportation (Unprorated)91-92 State Per Pupil Funding 3,030.00$

Levied Equivalent Rate 55.6

SEEK INPUTS:

District: 511 Rockcastle County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $253,100.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 275,329 $ 715,557$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 715,557$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,075,9111,101,503

19,405

0

SEEK State Amount $

Exceptional Child 2,321,918

Limited English Proficiency 1,529Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,651,975Less Capital Outlay 253,100

Negative Payment 0

11,615,191Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

253,10014,167,728$

1,628,498

$ 10,075,9111,101,503

19,4052,321,918

924,0391,529

14,444,3051,651,975

12,792,330

0

$

$

0

$

Total State SEEK * 14,420,828$

Per Pupil

643

$ 3,981435

8917365

15,707

6535,054

0

$

$

5,698$

Base Prorated Adjustment 0

Adjusted State Portion 12,792,330$5,054$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,628,498$643$

14,420,828

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 145 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,869.000

2,869.000

1,297,769,784452,342

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.5

$$

Growth 0.000

45.61,865.300

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

81149104

Prior Year Home & Hospital69.5

14.7000.000Current Year Second Month Growth %27Limited English Proficiency

1,655,895$Transportation (Unprorated)91-92 State Per Pupil Funding 2,832.00$

Levied Equivalent Rate 69.5

SEEK INPUTS:

District: 515 Rowan County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $286,900.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 648,885 $ 474,329$ 0 $ 0$ 0$ 648,885 $ 474,329$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 474,329$ 0

$ 474,329$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,421,4891,113,864

57,051

0

SEEK State Amount $

Exceptional Child 1,551,157

Limited English Proficiency 10,319Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,893,309Less Capital Outlay 286,900

Negative Payment 0

9,973,671Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

286,90011,985,932$

1,001,461

$ 11,421,4891,113,864

57,0511,551,1571,010,800

10,31915,164,680

3,893,30911,271,371

0

$

$

0

$

Total State SEEK * 12,272,832$

Per Pupil

349

$ 3,98138820

541352

45,2861,357

3,929

0

$

$

4,278$

Base Prorated Adjustment 0

Adjusted State Portion 11,271,371$3,929$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,001,461$349$

12,272,832

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 146 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,660.000

2,660.000

1,101,032,178413,922

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.1

$$

Growth 0.000

45.81,915.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6518159

Prior Year Home & Hospital61.1

18.5000.000Current Year Second Month Growth %60Limited English Proficiency

1,621,304$Transportation (Unprorated)91-92 State Per Pupil Funding 2,848.00$

Levied Equivalent Rate 61.1

SEEK INPUTS:

District: 521 Russell County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $266,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 550,516 $ 490,874$ 550,516 $ 0$ 0$ 550,516 $ 490,874$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 490,874$ 0

$ 490,874$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,589,4601,143,542

71,799

0

SEEK State Amount $

Exceptional Child 1,507,525

Limited English Proficiency 22,931Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,303,097Less Capital Outlay 266,000

Negative Payment 0

9,766,160Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

266,00011,813,343$

1,057,498

$ 10,589,4601,143,542

71,7991,507,525

989,68522,931

14,324,9423,303,097

11,021,845

0

$

$

0

$

Total State SEEK * 12,079,343$

Per Pupil

398

$ 3,98143027

567372

95,3851,242

4,144

0

$

$

4,541$

Base Prorated Adjustment 0

Adjusted State Portion 11,021,845$4,144$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,057,498$398$

12,079,343

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 147 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,025.000

2,025.000

818,397,953404,147

Base Year Levied Equivalent Rate

Maximum Tier I Rate

86.4

$$

Growth 0.000

45.1875.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7578

108Prior Year Home & Hospital

86.41.7000.000Current Year Second Month Growth %

9Limited English Proficiency

902,513$Transportation (Unprorated)91-92 State Per Pupil Funding 2,240.00$

Levied Equivalent Rate 86.4

SEEK INPUTS:

District: 522 Russell Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $202,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 409,199 $ 383,589$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 383,589$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,061,525522,506

6,598

0

SEEK State Amount $

Exceptional Child 1,168,145

Limited English Proficiency 3,440Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,455,194Less Capital Outlay 202,500

Negative Payment 0

7,104,520Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

202,5008,429,453$

774,016

$ 8,061,525522,506

6,5981,168,145

550,9173,440

10,313,1312,455,194

7,857,937

0

$

$

0

$

Total State SEEK * 8,631,953$

Per Pupil

382

$ 3,981258

3577272

25,0931,212

3,880

0

$

$

4,263$

Base Prorated Adjustment 0

Adjusted State Portion 7,857,937$3,880$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 774,016$382$

8,631,953

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 148 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

896.000

896.000

293,000,000327,009

Base Year Levied Equivalent Rate

Maximum Tier I Rate

93.1

$$

Growth 0.000

46.2650.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

327135

Prior Year Home & Hospital93.1

2.0000.000Current Year Second Month Growth %46Limited English Proficiency

598,688$Transportation (Unprorated)91-92 State Per Pupil Funding 2,705.00$

Levied Equivalent Rate 93.1

SEEK INPUTS:

District: 523 Russellville Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $89,600.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 146,500 $ 204,284$ 0 $ 0$ 0$ 146,500 $ 204,284$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 204,284$ 0

$ 204,284$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,566,976388,148

7,762

0

SEEK State Amount $

Exceptional Child 663,513

Limited English Proficiency 17,580Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 879,000Less Capital Outlay 89,600

Negative Payment 0

3,675,379Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

89,6004,498,804$

457,971

$ 3,566,976388,148

7,762663,513365,45417,580

5,009,433879,000

4,130,433

0

$

$

0

$

Total State SEEK * 4,588,404$

Per Pupil

511

$ 3,981433

974140820

5,591981

4,610

0

$

$

5,121$

Base Prorated Adjustment 0

Adjusted State Portion 4,130,433$4,610$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 457,971$511$

4,588,404

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 149 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

364.000

364.000

103,569,848284,533

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.6

$$

Growth 0.000

45.3212.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

34130

Prior Year Home & Hospital70.6

1.0000.000Current Year Second Month Growth %3Limited English Proficiency

131,078$Transportation (Unprorated)91-92 State Per Pupil Funding 2,607.00$

Levied Equivalent Rate 70.6

SEEK INPUTS:

District: 524 Science Hill Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $36,400.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 51,785 $ 90,721$ 0 $ 0$ 0$ 51,785 $ 90,721$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 90,721$ 0

$ 90,721$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,449,084126,596

3,881

0

SEEK State Amount $

Exceptional Child 247,698

Limited English Proficiency 1,147Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 310,710Less Capital Outlay 36,400

Negative Payment 0

1,481,296Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

36,4001,748,424$

187,115

$ 1,449,084126,596

3,881247,69880,0131,147

1,908,419310,710

1,597,709

0

$

$

0

$

Total State SEEK * 1,784,824$

Per Pupil

514

$ 3,98134811

680220

35,243

8544,389

0

$

$

4,903$

Base Prorated Adjustment 0

Adjusted State Portion 1,597,709$4,389$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 187,115$514$

1,784,824

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 150 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,932.200

7,932.200

4,686,584,796590,830

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.1

$$

Growth 0.000

45.53,552.500

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

208605336

Prior Year Home & Hospital68.1

19.4000.000Current Year Second Month Growth %361Limited English Proficiency

4,528,874$Transportation (Unprorated)91-92 State Per Pupil Funding 2,455.00$

Levied Equivalent Rate 68.1

SEEK INPUTS:

District: 525 Scott County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $793,220.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,343,292 $ 762,164$ 2,343,292 $ 762,164$ 2,343,292$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 762,164$ 762,164

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 31,578,0882,121,375

75,291

0

SEEK State Amount $

Exceptional Child 5,084,891

Limited English Proficiency 137,966Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 14,059,754Less Capital Outlay 793,220

Negative Payment 0

24,144,637Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

793,22028,511,565$

1,602,388

$ 31,578,0882,121,375

75,2915,084,8912,764,540

137,96641,762,151

14,059,75427,702,397

0

$

$

0

$

Total State SEEK * 29,304,785$

Per Pupil

202

$ 3,981267

964134917

5,2651,772

3,492

0

$

$

3,694$

Base Prorated Adjustment 0

Adjusted State Portion 27,702,397$3,492$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,602,388$202$

29,304,785

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 151 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,164.300

6,164.300

3,689,992,700598,607

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.6

$$

Growth 0.000

45.93,096.700

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

179540292

Prior Year Home & Hospital76.6

3.6000.000Current Year Second Month Growth %649Limited English Proficiency

4,058,897$Transportation (Unprorated)91-92 State Per Pupil Funding 2,470.00$

Levied Equivalent Rate 76.6

SEEK INPUTS:

District: 531 Shelby County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $616,430.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,844,996 $ 568,327$ 1,844,996 $ 568,327$ 1,844,996$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 568,327$ 568,327

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 24,540,0781,849,194

13,972

0

SEEK State Amount $

Exceptional Child 4,468,792

Limited English Proficiency 248,032Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 11,069,978Less Capital Outlay 616,430

Negative Payment 0

19,433,660Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

616,43023,153,988$

1,242,674

$ 24,540,0781,849,194

13,9724,468,7922,477,654

248,03233,597,722

11,069,97822,527,744

0

$

$

0

$

Total State SEEK * 23,770,418$

Per Pupil

202

$ 3,981300

272540240

5,4501,796

3,655

0

$

$

3,856$

Base Prorated Adjustment 0

Adjusted State Portion 22,527,744$3,655$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,242,674$202$

23,770,418

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 152 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

142.000

142.000

92,600,000652,113

Base Year Levied Equivalent Rate

Maximum Tier I Rate

126.4

$$

Growth 0.000

46.0117.800

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

23014

Prior Year Home & Hospital126.4

0.2000.000Current Year Second Month Growth %2Limited English Proficiency

8,603$Transportation (Unprorated)91-92 State Per Pupil Funding 2,779.00$

Levied Equivalent Rate 126.4

SEEK INPUTS:

District: 533 Silver Grove Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $14,200.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 46,300 $ 9,293$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 9,293$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 565,30270,344

776

0

SEEK State Amount $

Exceptional Child 171,820

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 277,800Less Capital Outlay 14,200

Negative Payment 0

517,006Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

14,200542,758$

20,501

$ 565,30270,344

776171,820

5,251764

814,257277,800

536,457

0

$

$

0

$

Total State SEEK * 556,958$

Per Pupil

144

$ 3,981495

51,210

375

5,7341,956

3,778

0

$

$

3,922$

Base Prorated Adjustment 0

Adjusted State Portion 536,457$3,778$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 20,501$144$

556,958

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 153 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,662.000

2,662.000

1,383,642,075519,775

Base Year Levied Equivalent Rate

Maximum Tier I Rate

62.6

$$

Growth 0.000

45.81,671.400

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

68237105

Prior Year Home & Hospital62.6

6.5000.000Current Year Second Month Growth %36Limited English Proficiency

1,555,308$Transportation (Unprorated)91-92 State Per Pupil Funding 2,495.00$

Levied Equivalent Rate 62.6

SEEK INPUTS:

District: 535 Simpson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $266,200.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 691,821 $ 350,352$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 350,352$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,597,422998,077

25,227

0

SEEK State Amount $

Exceptional Child 1,840,376

Limited English Proficiency 13,758Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,150,926Less Capital Outlay 266,200

Negative Payment 0

9,057,734Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

266,20010,765,048$

757,914

$ 10,597,422998,07725,227

1,840,376949,40013,758

14,424,2604,150,926

10,273,334

0

$

$

0

$

Total State SEEK * 11,031,248$

Per Pupil

285

$ 3,981375

9691357

55,4191,559

3,859

0

$

$

4,144$

Base Prorated Adjustment 0

Adjusted State Portion 10,273,334$3,859$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 757,914$285$

11,031,248

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 154 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,530.000

1,530.000

691,853,930452,192

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.9

$$

Growth 0.000

45.0923.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3611496

Prior Year Home & Hospital76.9

2.5000.000Current Year Second Month Growth %45Limited English Proficiency

378,277$Transportation (Unprorated)91-92 State Per Pupil Funding 2,712.00$

Levied Equivalent Rate 76.9

SEEK INPUTS:

District: 536 Somerset Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $153,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 345,927 $ 253,068$ 0 $ 0$ 0$ 345,927 $ 253,068$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 253,068$ 0

$ 253,068$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,090,930551,169

9,703

0

SEEK State Amount $

Exceptional Child 959,501

Limited English Proficiency 17,198Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,075,562Less Capital Outlay 153,000

Negative Payment 0

5,399,939Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

153,0006,138,264$

507,415

$ 6,090,930551,169

9,703959,501230,91017,198

7,859,4112,075,562

5,783,849

0

$

$

0

$

Total State SEEK * 6,291,264$

Per Pupil

332

$ 3,981360

662715111

5,1371,357

3,780

0

$

$

4,112$

Base Prorated Adjustment 0

Adjusted State Portion 5,783,849$3,780$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 507,415$332$

6,291,264

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 155 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

150.000

150.000

107,133,563714,224

Base Year Levied Equivalent Rate

Maximum Tier I Rate

112.8

$$

Growth 0.000

45.3116.637

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

71217

Prior Year Home & Hospital112.8

0.0000.000Current Year Second Month Growth %6Limited English Proficiency

0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,522.00$

Levied Equivalent Rate 112.8

SEEK INPUTS:

District: 537 Southgate Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $15,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 53,567 $ 5,158$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 5,158$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 597,15069,650

0

0

SEEK State Amount $

Exceptional Child 137,623

Limited English Proficiency 2,293Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 321,401Less Capital Outlay 15,000

Negative Payment 0

470,315Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

15,000480,944$

10,629

$ 597,15069,650

0137,623

02,293

806,716321,401

485,315

0

$

$

0

$

Total State SEEK * 495,944$

Per Pupil

71

$ 3,981464

0917

015

5,3782,143

3,235

0

$

$

3,306$

Base Prorated Adjustment 0

Adjusted State Portion 485,315$3,235$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 10,629$71$

495,944

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 156 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,583.900

2,583.900

1,232,155,254476,859

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.0

$$

Growth 0.000

45.91,129.200

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6528165

Prior Year Home & Hospital68.0

2.1000.000Current Year Second Month Growth %24Limited English Proficiency

1,745,848$Transportation (Unprorated)91-92 State Per Pupil Funding 2,932.00$

Levied Equivalent Rate 68.0

SEEK INPUTS:

District: 541 Spencer County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $258,390.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 616,078 $ 395,519$ 616,078 $ 395,519$ 616,078$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 395,519$ 395,519

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,286,506674,302

8,150

0

SEEK State Amount $

Exceptional Child 1,979,035

Limited English Proficiency 9,172Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,696,466Less Capital Outlay 258,390

Negative Payment 0

9,002,309Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

258,39010,930,318$

862,299

$ 10,286,506674,302

8,1501,979,0351,065,710

9,17214,022,875

3,696,46610,326,409

0

$

$

0

$

Total State SEEK * 11,188,708$

Per Pupil

334

$ 3,981261

3766412

45,4271,431

3,996

0

$

$

4,330$

Base Prorated Adjustment 0

Adjusted State Portion 10,326,409$3,996$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 862,299$334$

11,188,708

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 157 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,370.000

2,370.000

902,000,000380,591

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.4

$$

Growth 0.000

45.61,400.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5020247

Prior Year Home & Hospital66.4

10.0000.000Current Year Second Month Growth %27Limited English Proficiency

1,392,963$Transportation (Unprorated)91-92 State Per Pupil Funding 2,673.00$

Levied Equivalent Rate 66.4

SEEK INPUTS:

District: 545 Taylor County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $237,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 451,000 $ 476,855$ 0 $ 0$ 0$ 451,000 $ 476,855$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 476,855$ 0

$ 476,855$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,434,970836,010

38,810

0

SEEK State Amount $

Exceptional Child 1,453,543

Limited English Proficiency 10,319Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,706,000Less Capital Outlay 237,000

Negative Payment 0

8,830,652Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

237,00010,695,965$

1,015,013

$ 9,434,970836,01038,810

1,453,543850,30010,319

12,623,9522,706,000

9,917,952

0

$

$

0

$

Total State SEEK * 10,932,965$

Per Pupil

428

$ 3,98135316

613359

45,3271,142

4,185

0

$

$

4,613$

Base Prorated Adjustment 0

Adjusted State Portion 9,917,952$4,185$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,015,013$428$

10,932,965

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 158 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,792.000

1,792.000

609,018,635339,854

Base Year Levied Equivalent Rate

Maximum Tier I Rate

52.3

$$

Growth 0.000

46.41,145.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6017639

Prior Year Home & Hospital52.3

17.0000.000Current Year Second Month Growth %69Limited English Proficiency

1,334,141$Transportation (Unprorated)91-92 State Per Pupil Funding 2,808.00$

Levied Equivalent Rate 52.3

SEEK INPUTS:

District: 551 Todd County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $179,200.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 304,509 $ 397,059$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 397,059

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 397,059$ 0

$ 0$ 397,059$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,133,952683,737

65,977

0

SEEK State Amount $

Exceptional Child 1,418,351

Limited English Proficiency 26,370Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,827,056Less Capital Outlay 179,200

Negative Payment 0

7,322,131Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

179,2009,041,708$

905,183

$ 7,133,952683,73765,977

1,418,351814,39426,370

10,142,7811,827,056

8,315,725

0

$

$

0

$

Total State SEEK * 9,220,908$

Per Pupil

505

$ 3,98138237

79145415

5,6601,020

4,640

0

$

$

5,146$

Base Prorated Adjustment 0

Adjusted State Portion 8,315,725$4,640$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 905,183$505$

9,220,908

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 159 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,824.200

1,824.200

1,001,316,651548,907

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.6

$$

Growth 0.000

45.51,052.300

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4611775

Prior Year Home & Hospital56.6

3.5000.000Current Year Second Month Growth %2Limited English Proficiency

1,025,448$Transportation (Unprorated)91-92 State Per Pupil Funding 2,713.00$

Levied Equivalent Rate 56.6

SEEK INPUTS:

District: 555 Trigg County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $182,420.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 500,658 $ 213,516$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 213,516$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,262,140628,381

13,584

0

SEEK State Amount $

Exceptional Child 1,046,963

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,003,950Less Capital Outlay 182,420

Negative Payment 0

5,765,462Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

182,4206,838,857$

447,435

$ 7,262,140628,38113,584

1,046,963625,960

7649,577,792

3,003,9506,573,842

0

$

$

0

$

Total State SEEK * 7,021,277$

Per Pupil

245

$ 3,981344

7574343

05,2501,647

3,604

0

$

$

3,849$

Base Prorated Adjustment 0

Adjusted State Portion 6,573,842$3,604$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 447,435$245$

7,021,277

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 160 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,175.700

1,175.700

591,355,349502,981

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.3

$$

Growth 0.000

45.3651.400

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

156351

Prior Year Home & Hospital74.3

3.1000.000Current Year Second Month Growth %7Limited English Proficiency

768,183$Transportation (Unprorated)91-92 State Per Pupil Funding 2,463.00$

Levied Equivalent Rate 74.3

SEEK INPUTS:

District: 561 Trimble County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $117,570.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 295,678 $ 164,609$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 164,609$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,680,462388,984

12,031

0

SEEK State Amount $

Exceptional Child 482,497

Limited English Proficiency 2,675Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,774,066Less Capital Outlay 117,570

Negative Payment 0

3,675,013Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

117,5704,483,753$

339,822

$ 4,680,462388,98412,031

482,497468,918

2,6756,035,567

1,774,0664,261,501

0

$

$

0

$

Total State SEEK * 4,601,323$

Per Pupil

289

$ 3,98133110

410399

25,1341,509

3,625

0

$

$

3,914$

Base Prorated Adjustment 0

Adjusted State Portion 4,261,501$3,625$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 339,822$289$

4,601,323

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 161 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,045.000

2,045.000

1,092,439,353534,200

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.4

$$

Growth 0.000

46.11,130.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7316280

Prior Year Home & Hospital67.4

8.0000.000Current Year Second Month Growth %1Limited English Proficiency

1,445,033$Transportation (Unprorated)91-92 State Per Pupil Funding 2,659.00$

Levied Equivalent Rate 67.4

SEEK INPUTS:

District: 565 Union County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $204,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 546,220 $ 254,398$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 254,398$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,141,145674,780

31,048

0

SEEK State Amount $

Exceptional Child 1,513,934

Limited English Proficiency 382Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,277,318Less Capital Outlay 204,500

Negative Payment 0

6,879,471Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

204,5008,324,278$

562,722

$ 8,141,145674,78031,048

1,513,934882,085

38211,243,374

3,277,3187,966,056

0

$

$

0

$

Total State SEEK * 8,528,778$

Per Pupil

275

$ 3,98133015

740431

05,4981,603

3,895

0

$

$

4,171$

Base Prorated Adjustment 0

Adjusted State Portion 7,966,056$3,895$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 562,722$275$

8,528,778

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 162 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,440.993

1,440.993

577,947,663401,076

Base Year Levied Equivalent Rate

Maximum Tier I Rate

115.0

$$

Growth 0.000

45.0563.441

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

187678

Prior Year Home & Hospital115.0

1.2450.000Current Year Second Month Growth %8Limited English Proficiency

823,204$Transportation (Unprorated)91-92 State Per Pupil Funding 2,714.00$

Levied Equivalent Rate 115.0

SEEK INPUTS:

District: 567 Walton Verona Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $144,099.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 288,974 $ 275,175$ 288,974 $ 0$ 0$ 0 $ 0$ 288,974 $ 275,175

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 275,175$ 0

$ 0$ 275,175$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,736,593336,459

4,832

0

SEEK State Amount $

Exceptional Child 596,911

Limited English Proficiency 3,057Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,733,843Less Capital Outlay 144,099

Negative Payment 0

4,799,910Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

144,0995,851,234$

548,819

$ 5,736,593336,459

4,832596,911502,505

3,0577,180,357

1,733,8435,446,514

0

$

$

0

$

Total State SEEK * 5,995,333$

Per Pupil

381

$ 3,981233

3414349

24,9831,203

3,780

0

$

$

4,161$

Base Prorated Adjustment 0

Adjusted State Portion 5,446,514$3,780$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 548,819$381$

5,995,333

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 163 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

13,400.000

13,400.000

8,070,161,204602,251

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.9

$$

Growth 0.000

45.67,744.200

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

330800631

Prior Year Home & Hospital63.9

64.8000.000Current Year Second Month Growth %1,630Limited English Proficiency

7,641,034$Transportation (Unprorated)91-92 State Per Pupil Funding 2,431.00$

Levied Equivalent Rate 63.9

SEEK INPUTS:

District: 571 Warren County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $1,340,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 4,035,081 $ 1,211,019$ 4,035,081 $ 1,211,019$ 4,035,081$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,211,019$ 1,211,019

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 53,345,4004,624,449

251,489

0

SEEK State Amount $

Exceptional Child 7,416,364

Limited English Proficiency 622,947Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 24,210,484Less Capital Outlay 1,340,000

Negative Payment 0

40,710,165Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,340,00047,933,386$

2,558,940

$ 53,345,4004,624,449

251,4897,416,3644,664,281

622,94770,924,930

24,210,48446,714,446

0

$

$

0

$

Total State SEEK * 49,273,386$

Per Pupil

191

$ 3,98134519

55334846

5,2931,807

3,486

0

$

$

3,677$

Base Prorated Adjustment 0

Adjusted State Portion 46,714,446$3,486$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,558,940$191$

49,273,386

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 164 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,490.000

1,490.000

650,000,000436,242

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.0

$$

Growth 0.000

46.3934.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5715169

Prior Year Home & Hospital70.0

1.0000.000Current Year Second Month Growth %45Limited English Proficiency

962,041$Transportation (Unprorated)91-92 State Per Pupil Funding 2,729.00$

Levied Equivalent Rate 70.0

SEEK INPUTS:

District: 575 Washington County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $149,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 325,000 $ 258,335$ 0 $ 0$ 0$ 325,000 $ 258,335$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 258,335$ 0

$ 258,335$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,931,690557,738

3,881

0

SEEK State Amount $

Exceptional Child 1,302,504

Limited English Proficiency 17,198Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,950,000Less Capital Outlay 149,000

Negative Payment 0

5,714,011Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

149,0006,884,181$

582,916

$ 5,931,690557,738

3,8811,302,504

587,25417,198

8,400,2651,950,000

6,450,265

0

$

$

0

$

Total State SEEK * 7,033,181$

Per Pupil

391

$ 3,981374

387439412

5,6381,309

4,329

0

$

$

4,720$

Base Prorated Adjustment 0

Adjusted State Portion 6,450,265$4,329$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 582,916$391$

7,033,181

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 165 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,922.000

2,922.000

889,376,385304,372

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.4

$$

Growth 0.000

46.42,162.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

62298109

Prior Year Home & Hospital56.4

44.0000.000Current Year Second Month Growth %127Limited English Proficiency

2,170,871$Transportation (Unprorated)91-92 State Per Pupil Funding 3,076.00$

Levied Equivalent Rate 56.4

SEEK INPUTS:

District: 581 Wayne County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $292,200.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 444,688 $ 699,275$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 699,275$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,632,4821,291,038

170,764

0

SEEK State Amount $

Exceptional Child 2,072,190

Limited English Proficiency 48,536Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,668,129Less Capital Outlay 292,200

Negative Payment 0

12,254,681Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

292,20015,173,967$

1,594,131

$ 11,632,4821,291,038

170,7642,072,1901,325,155

48,53616,540,165

2,668,12913,872,036

0

$

$

0

$

Total State SEEK * 15,466,167$

Per Pupil

546

$ 3,98144258

70945417

5,661913

4,747

0

$

$

5,293$

Base Prorated Adjustment 0

Adjusted State Portion 13,872,036$4,747$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,594,131$546$

15,466,167

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 166 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,087.700

2,087.700

787,167,996377,050

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.6

$$

Growth 0.000

45.81,397.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5913780

Prior Year Home & Hospital59.6

10.0000.000Current Year Second Month Growth %154Limited English Proficiency

1,259,601$Transportation (Unprorated)91-92 State Per Pupil Funding 2,674.00$

Levied Equivalent Rate 59.6

SEEK INPUTS:

District: 585 Webster County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $208,770.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 393,584 $ 423,751$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 423,751$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,311,134834,219

38,810

0

SEEK State Amount $

Exceptional Child 1,266,515

Limited English Proficiency 58,855Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,361,504Less Capital Outlay 208,770

Negative Payment 0

7,939,259Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

208,7709,623,415$

915,264

$ 8,311,134834,21938,810

1,266,515768,89258,855

11,278,4252,361,504

8,916,921

0

$

$

0

$

Total State SEEK * 9,832,185$

Per Pupil

438

$ 3,98140019

60736828

5,4021,131

4,271

0

$

$

4,710$

Base Prorated Adjustment 0

Adjusted State Portion 8,916,921$4,271$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 915,264$438$

9,832,185

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 167 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

128.000

128.000

32,085,011250,664

Base Year Levied Equivalent Rate

Maximum Tier I Rate

109.8

$$

Growth 0.000

45.590.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

21311

Prior Year Home & Hospital109.8

0.0000.000Current Year Second Month Growth %3Limited English Proficiency

49,212$Transportation (Unprorated)91-92 State Per Pupil Funding 3,330.00$

Levied Equivalent Rate 109.8

SEEK INPUTS:

District: 586 West Point Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $12,800.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 16,043 $ 34,069$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 34,069$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 509,56853,744

0

0

SEEK State Amount $

Exceptional Child 89,772

Limited English Proficiency 1,147Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 96,255Less Capital Outlay 12,800

Negative Payment 0

545,176Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

12,800646,953$

71,737

$ 509,56853,744

089,77230,0401,147

684,27196,255

588,016

0

$

$

0

$

Total State SEEK * 659,753$

Per Pupil

560

$ 3,981420

0701235

95,346

7524,594

0

$

$

5,154$

Base Prorated Adjustment 0

Adjusted State Portion 588,016$4,594$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 71,737$560$

659,753

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 168 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,790.000

3,790.000

825,078,541217,699

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.3

$$

Growth 0.000

47.03,291.900

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

134534128

Prior Year Home & Hospital57.3

39.0000.000Current Year Second Month Growth %5Limited English Proficiency

2,612,212$Transportation (Unprorated)91-92 State Per Pupil Funding 3,194.00$

Levied Equivalent Rate 57.3

SEEK INPUTS:

District: 591 Whitley County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:08 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $379,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 412,539 $ 1,071,246$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,071,246$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,087,9901,965,758

151,359

0

SEEK State Amount $

Exceptional Child 3,863,162

Limited English Proficiency 1,911Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,475,236Less Capital Outlay 379,000

Negative Payment 0

18,215,944Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

379,00022,375,195$

2,564,690

$ 15,087,9901,965,758

151,3593,863,1621,594,561

1,91122,664,741

2,475,23620,189,505

0

$

$

0

$

Total State SEEK * 22,754,195$

Per Pupil

677

$ 3,98151940

1,019421

15,980

6535,327

0

$

$

6,004$

Base Prorated Adjustment 0

Adjusted State Portion 20,189,505$5,327$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,564,690$677$

22,754,195

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 169 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

718.600

718.600

170,849,541237,753

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.7

$$

Growth 0.000

45.7554.300

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

217320

Prior Year Home & Hospital58.7

4.3000.000Current Year Second Month Growth %2Limited English Proficiency

251,688$Transportation (Unprorated)91-92 State Per Pupil Funding 2,754.00$

Levied Equivalent Rate 58.7

SEEK INPUTS:

District: 592 Williamsburg Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:08 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $71,860.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 85,425 $ 195,907$ 0 $ 0$ 0$ 0 $ 48,977$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 195,907$ 0

$ 48,977$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,860,747331,000

16,688

0

SEEK State Amount $

Exceptional Child 555,588

Limited English Proficiency 764Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 512,549Less Capital Outlay 71,860

Negative Payment 0

3,180,378Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

71,8603,753,549$

419,534

$ 2,860,747331,00016,688

555,588153,637

7643,918,424

512,5493,405,875

0

$

$

0

$

Total State SEEK * 3,825,409$

Per Pupil

584

$ 3,98146123

773214

15,453

7134,740

0

$

$

5,323$

Base Prorated Adjustment 0

Adjusted State Portion 3,405,875$4,740$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 419,534$584$

3,825,409

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 170 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

750.000

750.000

153,264,702204,353

Base Year Levied Equivalent Rate

Maximum Tier I Rate

103.8

$$

Growth 0.000

45.3540.200

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

204927

Prior Year Home & Hospital103.8

2.0000.000Current Year Second Month Growth %10Limited English Proficiency

285,867$Transportation (Unprorated)91-92 State Per Pupil Funding 2,586.00$

Levied Equivalent Rate 103.8

SEEK INPUTS:

District: 593 Williamstown Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:08 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $75,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 76,632 $ 216,993$ 76,632 $ 0$ 0$ 76,632 $ 216,993$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 216,993$ 0

$ 216,993$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,985,750322,580

7,762

0

SEEK State Amount $

Exceptional Child 441,135

Limited English Proficiency 3,822Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 459,794Less Capital Outlay 75,000

Negative Payment 0

3,226,255Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

75,0003,849,363$

448,608

$ 2,985,750322,580

7,762441,135174,500

3,8223,935,549

459,7943,475,755

0

$

$

0

$

Total State SEEK * 3,924,363$

Per Pupil

598

$ 3,98143010

588233

55,247

6134,634

0

$

$

5,232$

Base Prorated Adjustment 0

Adjusted State Portion 3,475,755$4,634$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 448,608$598$

3,924,363

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 171 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,171.000

1,171.000

252,009,003215,208

Base Year Levied Equivalent Rate

Maximum Tier I Rate

48.9

$$

Growth 0.000

47.91,012.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5521943

Prior Year Home & Hospital48.9

16.5000.000Current Year Second Month Growth %0Limited English Proficiency

982,289$Transportation (Unprorated)91-92 State Per Pupil Funding 3,301.00$

Levied Equivalent Rate 48.9

SEEK INPUTS:

District: 595 Wolfe County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:08 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $117,100.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 126,005 $ 332,442$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 332,442$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,661,751604,316

64,037

0

SEEK State Amount $

Exceptional Child 1,575,680

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 756,027Less Capital Outlay 117,100

Negative Payment 0

6,032,657Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

117,1007,490,275$

858,004

$ 4,661,751604,31664,037

1,575,680599,614

07,505,398

756,0276,749,371

0

$

$

0

$

Total State SEEK * 7,607,375$

Per Pupil

733

$ 3,98151655

1,346512

06,409

6465,764

0

$

$

6,496$

Base Prorated Adjustment 0

Adjusted State Portion 6,749,371$5,764$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 858,004$733$

7,607,375

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 172 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,690.000

3,690.000

2,495,073,927676,172

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.8

$$

Growth 0.000

45.21,700.000

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

53204158

Prior Year Home & Hospital72.8

10.5000.000Current Year Second Month Growth %215Limited English Proficiency

2,244,726$Transportation (Unprorated)91-92 State Per Pupil Funding 2,166.00$

Levied Equivalent Rate 72.8

SEEK INPUTS:

District: 601 Woodford County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:08 PM

2016 - 2017 Forecast

* CAPITAL OUTLAY in the amount of $369,000.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,247,537 $ 197,098$ 1,247,537 $ 0$ 0$ 0 $ 0$ 0 $ 197,098

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 197,098$ 0

$ 0$ 197,098$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,689,8901,015,155

40,751

0

SEEK State Amount $

Exceptional Child 1,596,978

Limited English Proficiency 82,168Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 7,485,222Less Capital Outlay 369,000

Negative Payment 0

9,570,720Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

369,00011,343,503$

402,543

$ 14,689,8901,015,155

40,7511,596,9781,370,240

82,16818,795,182

7,485,22211,309,960

0

$

$

0

$

Total State SEEK * 11,712,503$

Per Pupil

109

$ 3,98127511

43337122

5,0942,029

3,065

0

$

$

3,174$

Base Prorated Adjustment 0

Adjusted State Portion 11,309,960$3,065$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 402,543$109$

11,712,503

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $783,000.00.

Page 173 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION