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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,365.886

2,376.022

729,774,321

307,141

Base Year Levied Equivalent Rate

Maximum Tier I Rate

62.7

$

$

Growth 10.136

46.41,588.724

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

82

168

78

Prior Year Home & Hospital

62.4

17.7890.428Current Year Second Month Growth %

31Limited English Proficiency

1,646,052$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,916.00$

Levied Equivalent Rate 62.4

SEEK INPUTS:

District: 001 Adair County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:10 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $237,602.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 364,887 $ 524,933

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,551

$ 0

$ 0

$ 0

$ 0

$ 0

$ 518,382

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 9,292,622

932,025

67,794

0

SEEK State Amount $

Exceptional Child 1,595,610

Limited English Proficiency 11,639

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,189,323

Less Capital Outlay 237,602

Negative Payment 0

9,447,582

Base Prorated Adjustment -25,183

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

237,602

11,615,960$

1,198,659

$ 9,292,622

932,025

67,794

1,595,610

976,736

11,639

12,876,426

2,189,323

10,687,103

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 11,853,562$

Per Pupil

504

$ 3,911

392

29

672

411

5

5,419

921

4,498

0

$

$

4,989$

Base Prorated Adjustment -25,183

Adjusted State Portion 10,661,920$4,487$

-11

State Tier I Prorated Adjustment -7,017-3

Adjusted Tier I 1,191,642$502$

11,853,562

0

Statewide Equalization is $749,000.00.

Page 1 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,634.499

2,675.187

884,396,542

330,592

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.5

$

$

Growth 40.688

46.11,591.027

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

76

190

64

Prior Year Home & Hospital

57.7

2.4621.544Current Year Second Month Growth %

23Limited English Proficiency

1,842,380$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,754.00$

Levied Equivalent Rate 56.5

SEEK INPUTS:

District: 005 Allen County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:10 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $267,519.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 442,198 $ 559,659

$ 0 $ 0

$ 0

$ 0 $ 0

$ 442,198 $ 559,659

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,984

$ 0

$ 0

$ -18,098

$ 0

$ 0

$ 552,675

$ 0

$ 0

$ 541,561

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,462,656

933,376

9,383

26

SEEK State Amount $

Exceptional Child 1,627,993

Limited English Proficiency 8,635

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,653,190

Less Capital Outlay 267,519

Negative Payment 0

10,094,305

Base Prorated Adjustment -27,055

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

267,519

12,427,451$

1,247,214

$ 10,462,656

933,376

9,383

1,627,993

1,093,233

8,635

14,135,276

2,653,190

11,482,086

0

$

$

26

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 12,694,970$

Per Pupil

466

$ 3,911

349

4

609

409

3

5,284

992

4,292

0

$

$

4,745$

Base Prorated Adjustment -27,055

Adjusted State Portion 11,455,057$4,282$

-10

State Tier I Prorated Adjustment -7,301-3

Adjusted Tier I 1,239,913$463$

12,694,970

0

Statewide Equalization is $749,000.00.

Page 2 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

340.208

358.774

448,298,273

1,249,528

Base Year Levied Equivalent Rate

Maximum Tier I Rate

110.4

$

$

Growth 18.566

40.64.000

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

14

24

22

Prior Year Home & Hospital

110.6

0.0005.457Current Year Second Month Growth %

1Limited English Proficiency

0$Transportation (Unprorated)

91-92 State Per Pupil Funding 1,857.00$

Levied Equivalent Rate 110.4

SEEK INPUTS:

District: 006 Anchorage Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:10 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $35,877.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 224,149 $ 0

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category 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

$ 1,403,165

2,347

0

0

SEEK State Amount $

Exceptional Child 259,143

Limited English Proficiency 375

Hold Harmless 346,065

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,344,895

Less Capital Outlay 35,877

Negative Payment 0

628,753

Base Prorated Adjustment -1,570

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

35,877

628,753$

0

$ 1,403,165

2,347

0

259,143

0

375

1,665,030

1,344,895

320,135

346,065

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 664,630$

Per Pupil

0

$ 3,911

7

0

722

0

1

4,641

3,749

892

965

$

$

1,853$

Base Prorated Adjustment -1,570

Adjusted State Portion 318,565$888$

-4

State Tier I Prorated Adjustment 00

Adjusted Tier I 0$0$

664,630

0

Statewide Equalization is $749,000.00.

Page 3 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,434.204

3,434.204

1,638,600,298

477,141

Base Year Levied Equivalent Rate

Maximum Tier I Rate

62.7

$

$

Growth 0.000

45.41,528.486

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

55

250

170

Prior Year Home & Hospital

64.6

5.998-0.063Current Year Second Month Growth %

35Limited English Proficiency

1,715,601$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,366.00$

Levied Equivalent Rate 62.7

SEEK INPUTS:

District: 011 Anderson County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:10 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $343,420.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 819,300 $ 466,809

$ 819,300 $ 466,809

$ 819,300

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,826

$ 0

$ 0

$ 0

$ 0

$ 0

$ 460,983

$ 466,809

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 13,431,172

896,686

22,858

16

SEEK State Amount $

Exceptional Child 1,809,033

Limited English Proficiency 13,141

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,915,801

Less Capital Outlay 343,420

Negative Payment 0

10,884,761

Base Prorated Adjustment -28,924

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

343,420

12,870,991$

973,927

$ 13,431,172

896,686

22,858

1,809,033

1,018,005

13,141

17,190,895

4,915,801

12,275,094

0

$

$

16

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 13,214,411$

Per Pupil

284

$ 3,911

261

7

527

296

4

5,006

1,431

3,574

0

$

$

3,848$

Base Prorated Adjustment -28,924

Adjusted State Portion 12,246,186$3,566$

-8

State Tier I Prorated Adjustment -5,702-2

Adjusted Tier I 968,225$282$

13,214,411

0

Statewide Equalization is $749,000.00.

Page 4 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,790.993

2,795.337

997,914,320

356,992

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.7

$

$

Growth 4.344

45.51,673.570

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

118

194

110

Prior Year Home & Hospital

72.9

5.6630.156Current Year Second Month Growth %

3Limited English Proficiency

612,419$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,448.00$

Levied Equivalent Rate 70.7

SEEK INPUTS:

District: 012 Ashland Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:10 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $279,534.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 498,957 $ 547,897

$ 0 $ 0

$ 0

$ 498,957 $ 547,897

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,837

$ 0

$ -8,034

$ 0

$ 0

$ 0

$ 541,060

$ 0

$ 539,863

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,932,563

981,800

21,582

-1

SEEK State Amount $

Exceptional Child 2,075,489

Limited English Proficiency 1,126

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,993,743

Less Capital Outlay 279,534

Negative Payment 0

10,712,462

Base Prorated Adjustment -26,820

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

279,534

12,217,289$

1,148,151

$ 10,932,563

981,800

21,582

2,075,489

363,398

1,126

14,375,958

2,993,743

11,382,215

0

$

$

-1

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 12,496,823$

Per Pupil

411

$ 3,911

351

8

742

130

0

5,143

1,071

4,072

0

$

$

4,471$

Base Prorated Adjustment -26,820

Adjusted State Portion 11,355,394$4,062$

-10

State Tier I Prorated Adjustment -6,722-2

Adjusted Tier I 1,141,429$408$

12,496,823

0

Statewide Equalization is $749,000.00.

Page 5 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

266.810

266.810

55,433,258

207,763

Base Year Levied Equivalent Rate

Maximum Tier I Rate

89.9

$

$

Growth 0.000

45.3175.637

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

4

17

20

Prior Year Home & Hospital

89.8

0.803-5.394Current Year Second Month Growth %

0Limited English Proficiency

95,109$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,051.00$

Levied Equivalent Rate 89.8

SEEK INPUTS:

District: 013 Augusta Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:10 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $26,681.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 27,717 $ 72,204

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -901

$ 0

$ 0

$ 0

$ 0

$ 0

$ 71,303

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,043,494

103,037

3,060

0

SEEK State Amount $

Exceptional Child 133,326

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 166,300

Less Capital Outlay 26,681

Negative Payment 0

1,087,172

Base Prorated Adjustment -2,764

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

26,681

1,292,100$

149,367

$ 1,043,494

103,037

3,060

133,326

56,436

0

1,339,353

166,300

1,173,053

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 1,318,781$

Per Pupil

560

$ 3,911

386

11

500

212

0

5,020

623

4,397

0

$

$

4,943$

Base Prorated Adjustment -2,764

Adjusted State Portion 1,170,289$4,386$

-10

State Tier I Prorated Adjustment -875-3

Adjusted Tier I 148,492$557$

1,318,781

0

Statewide Equalization is $749,000.00.

Page 6 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,178.521

1,178.521

598,732,868

508,038

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.8

$

$

Growth 0.000

45.9605.617

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

33

70

38

Prior Year Home & Hospital

73.1

1.916-0.226Current Year Second Month Growth %

0Limited English Proficiency

806,421$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,687.00$

Levied Equivalent Rate 61.8

SEEK INPUTS:

District: 015 Ballard County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:11 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $117,852.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 299,366 $ 141,990

$ 0 $ 0

$ 0

$ 299,366 $ 141,990

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,772

$ 0

$ -2,082

$ 0

$ 0

$ 0

$ 140,218

$ 0

$ 139,908

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 4,609,196

355,285

7,302

7

SEEK State Amount $

Exceptional Child 659,277

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,796,199

Less Capital Outlay 117,852

Negative Payment 0

3,706,852

Base Prorated Adjustment -10,164

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

117,852

4,494,201$

310,653

$ 4,609,196

355,285

7,302

659,277

478,515

0

6,109,575

1,796,199

4,313,376

0

$

$

7

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 4,612,053$

Per Pupil

264

$ 3,911

301

6

559

406

0

5,184

1,524

3,660

0

$

$

3,913$

Base Prorated Adjustment -10,164

Adjusted State Portion 4,303,219$3,651$

-9

State Tier I Prorated Adjustment -1,819-2

Adjusted Tier I 308,834$262$

4,612,053

0

Statewide Equalization is $749,000.00.

Page 7 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

586.054

592.315

101,906,345

172,048

Base Year Levied Equivalent Rate

Maximum Tier I Rate

71.1

$

$

Growth 6.261

44.7387.723

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

5

41

17

Prior Year Home & Hospital

73.4

2.0121.068Current Year Second Month Growth %

2Limited English Proficiency

73,318$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,260.00$

Levied Equivalent Rate 71.1

SEEK INPUTS:

District: 016 Barbourville Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:11 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $59,232.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 50,953 $ 170,869

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,132

$ 0

$ 0

$ 0

$ 0

$ 0

$ 168,737

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,316,544

227,458

7,668

1

SEEK State Amount $

Exceptional Child 249,522

Limited English Proficiency 751

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 305,719

Less Capital Outlay 59,232

Negative Payment 0

2,431,009

Base Prorated Adjustment -5,984

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

59,232

2,804,791$

332,221

$ 2,316,544

227,458

7,668

249,522

43,506

751

2,845,449

305,719

2,539,730

0

$

$

1

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 2,864,023$

Per Pupil

561

$ 3,911

384

13

421

73

1

4,804

516

4,288

0

$

$

4,835$

Base Prorated Adjustment -5,984

Adjusted State Portion 2,533,747$4,278$

-10

State Tier I Prorated Adjustment -1,945-3

Adjusted Tier I 330,276$558$

2,864,023

0

Statewide Equalization is $749,000.00.

Page 8 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,275.534

2,307.660

1,116,675,206

483,899

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.1

$

$

Growth 32.126

46.41,419.066

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

90

150

109

Prior Year Home & Hospital

82.1

3.4151.412Current Year Second Month Growth %

53Limited English Proficiency

1,641,045$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,247.00$

Levied Equivalent Rate 78.1

SEEK INPUTS:

District: 017 Bardstown Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:11 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $230,766.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 558,338 $ 305,881

$ 558,338 $ 305,881

$ 558,338

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,817

$ 0

$ 0

$ 0

$ 0

$ 0

$ 302,064

$ 305,881

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 9,025,258

832,495

13,015

29

SEEK State Amount $

Exceptional Child 1,615,869

Limited English Proficiency 19,899

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,350,026

Less Capital Outlay 230,766

Negative Payment 0

7,904,259

Base Prorated Adjustment -21,514

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

230,766

9,571,954$

698,017

$ 9,025,258

832,495

13,015

1,615,869

973,765

19,899

12,480,301

3,350,026

9,130,275

0

$

$

29

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 9,802,720$

Per Pupil

302

$ 3,911

361

6

700

422

9

5,408

1,452

3,957

0

$

$

4,248$

Base Prorated Adjustment -21,514

Adjusted State Portion 9,108,790$3,947$

-9

State Tier I Prorated Adjustment -4,087-2

Adjusted Tier I 693,930$301$

9,802,720

0

Statewide Equalization is $749,000.00.

Page 9 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,410.642

4,410.642

1,583,303,668

358,974

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.7

$

$

Growth 0.000

45.72,312.122

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

105

313

228

Prior Year Home & Hospital

68.5

10.123-2.635Current Year Second Month Growth %

46Limited English Proficiency

2,357,273$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,671.00$

Levied Equivalent Rate 68.5

SEEK INPUTS:

District: 021 Barren County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:11 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $441,064.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 791,652 $ 860,134

$ 791,652 $ 860,134

$ 791,652

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -10,732

$ 0

$ 0

$ 0

$ 0

$ 0

$ 849,402

$ 860,134

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 17,250,021

1,356,406

38,579

34

SEEK State Amount $

Exceptional Child 2,611,296

Limited English Proficiency 17,271

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,749,911

Less Capital Outlay 441,064

Negative Payment 0

16,040,402

Base Prorated Adjustment -42,230

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

441,064

19,274,148$

1,845,792

$ 17,250,021

1,356,406

38,579

2,611,296

1,398,761

17,271

22,672,334

4,749,911

17,922,423

0

$

$

34

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 19,715,212$

Per Pupil

418

$ 3,911

308

9

592

317

4

5,140

1,077

4,063

0

$

$

4,470$

Base Prorated Adjustment -42,230

Adjusted State Portion 17,880,227$4,054$

-10

State Tier I Prorated Adjustment -10,807-2

Adjusted Tier I 1,834,985$416$

19,715,212

0

Statewide Equalization is $749,000.00.

Page 10 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,853.897

1,895.785

424,602,437

223,972

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.3

$

$

Growth 41.888

46.21,396.967

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

47

117

77

Prior Year Home & Hospital

58.3

12.1472.259Current Year Second Month Growth %

9Limited English Proficiency

1,302,096$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,984.00$

Levied Equivalent Rate 58.3

SEEK INPUTS:

District: 025 Bath County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:11 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $189,579.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 212,301 $ 497,670

$ 0 $ 0

$ 0

$ 212,301 $ 124,418

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,210

$ 0

$ -1,824

$ 0

$ 0

$ 0

$ 491,460

$ 0

$ 122,594

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,414,415

819,531

46,292

24

SEEK State Amount $

Exceptional Child 1,039,622

Limited English Proficiency 3,379

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,273,807

Less Capital Outlay 189,579

Negative Payment 0

7,839,090

Base Prorated Adjustment -20,787

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

189,579

9,722,398$

1,117,210

$ 7,414,415

819,531

46,292

1,039,622

772,639

3,379

10,095,878

1,273,807

8,822,071

0

$

$

24

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 9,911,977$

Per Pupil

589

$ 3,911

432

24

548

408

2

5,325

672

4,654

0

$

$

5,228$

Base Prorated Adjustment -20,787

Adjusted State Portion 8,801,308$4,643$

-11

State Tier I Prorated Adjustment -6,541-3

Adjusted Tier I 1,110,669$586$

9,911,977

0

Statewide Equalization is $749,000.00.

Page 11 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,174.922

1,208.964

613,402,592

507,379

Base Year Levied Equivalent Rate

Maximum Tier I Rate

83.2

$

$

Growth 34.042

43.8185.456

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

23

52

24

Prior Year Home & Hospital

90.5

0.0522.897Current Year Second Month Growth %

38Limited English Proficiency

14,673$Transportation (Unprorated)

91-92 State Per Pupil Funding 1,925.00$

Levied Equivalent Rate 83.2

SEEK INPUTS:

District: 026 Beechwood Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:11 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $120,896.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 306,701 $ 146,056

$ 0 $ 0

$ 0

$ 0 $ 0

$ 306,701 $ 146,056

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,822

$ 0

$ 0

$ -4,723

$ 0

$ 0

$ 144,234

$ 0

$ 0

$ 141,333

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 4,728,258

108,798

198

0

SEEK State Amount $

Exceptional Child 471,862

Limited English Proficiency 14,267

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,840,208

Less Capital Outlay 120,896

Negative Payment -4

3,354,051

Base Prorated Adjustment -8,228

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

120,896

3,619,548$

258,302

$ 4,728,258

108,798

198

471,862

8,707

14,267

5,332,090

1,840,208

3,491,882

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,740,444$

Per Pupil

214

$ 3,911

90

0

390

7

12

4,410

1,522

2,888

0

$

$

3,094$

Base Prorated Adjustment -8,228

Adjusted State Portion 3,483,654$2,882$

-7

State Tier I Prorated Adjustment -1,512-1

Adjusted Tier I 256,790$212$

3,740,444

0

Statewide Equalization is $749,000.00.

Page 12 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,549.563

2,549.563

600,897,728

235,687

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.1

$

$

Growth 0.000

46.82,170.579

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

64

288

132

Prior Year Home & Hospital

65.9

15.553-0.110Current Year Second Month Growth %

1Limited English Proficiency

1,740,334$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,144.00$

Levied Equivalent Rate 65.9

SEEK INPUTS:

District: 031 Bell County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:11 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $254,956.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 300,449 $ 654,362

$ 0 $ 0

$ 0

$ 300,449 $ 654,362

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -8,165

$ 0

$ -9,595

$ 0

$ 0

$ 0

$ 646,197

$ 0

$ 644,767

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 9,971,341

1,273,370

59,272

33

SEEK State Amount $

Exceptional Child 2,029,965

Limited English Proficiency 375

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,802,693

Less Capital Outlay 254,956

Negative Payment 0

11,247,102

Base Prorated Adjustment -29,605

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

254,956

13,820,381$

1,549,671

$ 9,971,341

1,273,370

59,272

2,029,965

1,032,681

375

14,367,004

1,802,693

12,564,311

0

$

$

33

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 14,075,337$

Per Pupil

608

$ 3,911

499

23

796

405

0

5,635

707

4,928

0

$

$

5,521$

Base Prorated Adjustment -29,605

Adjusted State Portion 12,534,739$4,916$

-12

State Tier I Prorated Adjustment -9,073-4

Adjusted Tier I 1,540,598$604$

14,075,337

0

Statewide Equalization is $749,000.00.

Page 13 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

658.834

658.834

398,281,958

604,526

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.0

$

$

Growth 0.000

44.7500.767

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

7

47

30

Prior Year Home & Hospital

81.7

3.445-0.967Current Year Second Month Growth %

8Limited English Proficiency

0$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,297.00$

Levied Equivalent Rate 74.0

SEEK INPUTS:

District: 032 Bellevue Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:11 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $65,883.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 199,141 $ 47,592

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -594

$ 0

$ 0

$ 0

$ 0

$ 0

$ 46,998

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,576,700

293,775

13,129

0

SEEK State Amount $

Exceptional Child 307,561

Limited English Proficiency 3,004

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,194,846

Less Capital Outlay 65,883

Negative Payment 0

1,928,729

Base Prorated Adjustment -4,711

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

65,883

2,020,606$

92,418

$ 2,576,700

293,775

13,129

307,561

0

3,004

3,194,169

1,194,846

1,999,323

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 2,086,489$

Per Pupil

140

$ 3,911

446

20

467

0

5

4,848

1,814

3,035

0

$

$

3,167$

Base Prorated Adjustment -4,711

Adjusted State Portion 1,994,612$3,027$

-7

State Tier I Prorated Adjustment -541-1

Adjusted Tier I 91,877$139$

2,086,489

0

Statewide Equalization is $749,000.00.

Page 14 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,015.208

1,015.208

238,808,239

235,231

Base Year Levied Equivalent Rate

Maximum Tier I Rate

115.9

$

$

Growth 0.000

46.1677.651

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

31

122

31

Prior Year Home & Hospital

101.8

2.155-3.223Current Year Second Month Growth %

14Limited English Proficiency

396,107$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 101.8

SEEK INPUTS:

District: 034 Berea Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:11 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $101,521.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 119,404 $ 260,791

$ 0 $ 0

$ 0

$ 119,404 $ 260,791

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,254

$ 0

$ -3,824

$ 0

$ 0

$ 0

$ 257,537

$ 0

$ 256,967

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,970,478

397,544

8,213

0

SEEK State Amount $

Exceptional Child 872,270

Limited English Proficiency 5,256

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 716,425

Less Capital Outlay 101,521

Negative Payment 0

4,424,570

Base Prorated Adjustment -11,245

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

101,521

5,237,529$

581,321

$ 3,970,478

397,544

8,213

872,270

235,042

5,256

5,488,803

716,425

4,772,378

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 5,339,050$

Per Pupil

573

$ 3,911

392

8

859

232

5

5,407

706

4,701

0

$

$

5,259$

Base Prorated Adjustment -11,245

Adjusted State Portion 4,761,133$4,690$

-11

State Tier I Prorated Adjustment -3,404-3

Adjusted Tier I 577,917$569$

5,339,050

0

Statewide Equalization is $749,000.00.

Page 15 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

18,237.653

18,399.546

12,664,486,928

688,304

Base Year Levied Equivalent Rate

Maximum Tier I Rate

75.0

$

$

Growth 161.893

45.66,125.693

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

393

1,155

673

Prior Year Home & Hospital

76.7

21.7150.888Current Year Second Month Growth %

931Limited English Proficiency

11,837,452$Transportation (Unprorated)

91-92 State Per Pupil Funding 1,970.00$

Levied Equivalent Rate 75.0

SEEK INPUTS:

District: 035 Boone County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:11 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $1,839,955.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 6,332,243 $ 558,387

$ 6,332,243 $ 558,387

$ 6,332,243

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,967

$ 0

$ 0

$ 0

$ 0

$ 0

$ 551,420

$ 558,387

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 71,960,624

3,593,638

82,756

36

SEEK State Amount $

Exceptional Child 9,528,839

Limited English Proficiency 349,550

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 37,993,461

Less Capital Outlay 1,839,955

Negative Payment 0

45,553,501

Base Prorated Adjustment -128,526

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

1,839,955

53,754,048$

1,183,357

$ 71,960,624

3,593,638

82,756

9,528,839

7,024,119

349,550

92,539,526

37,993,461

54,546,065

0

$

$

36

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 55,594,003$

Per Pupil

64

$ 3,911

195

4

518

382

19

5,029

2,065

2,965

0

$

$

3,021$

Base Prorated Adjustment -128,526

Adjusted State Portion 54,417,575$2,958$

-7

State Tier I Prorated Adjustment -6,9290

Adjusted Tier I 1,176,428$64$

55,594,003

0

Statewide Equalization is $749,000.00.

Page 16 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,442.930

2,442.930

1,132,096,391

463,417

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.8

$

$

Growth 0.000

45.81,421.920

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

57

195

112

Prior Year Home & Hospital

70.2

12.284-0.581Current Year Second Month Growth %

118Limited English Proficiency

1,165,637$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,652.00$

Levied Equivalent Rate 64.8

SEEK INPUTS:

District: 041 Bourbon County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:12 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $244,293.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 566,048 $ 348,829

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,353

$ 0

$ 0

$ 0

$ 0

$ 0

$ 344,476

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 9,554,299

834,169

46,814

0

SEEK State Amount $

Exceptional Child 1,521,301

Limited English Proficiency 44,304

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,396,289

Less Capital Outlay 244,293

Negative Payment 0

8,338,400

Base Prorated Adjustment -21,905

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

244,293

9,778,688$

753,030

$ 9,554,299

834,169

46,814

1,521,301

691,667

44,304

12,692,554

3,396,289

9,296,265

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,022,981$

Per Pupil

308

$ 3,911

341

19

623

283

18

5,196

1,390

3,805

0

$

$

4,103$

Base Prorated Adjustment -21,905

Adjusted State Portion 9,274,360$3,796$

-9

State Tier I Prorated Adjustment -4,409-2

Adjusted Tier I 748,621$306$

10,022,981

0

Statewide Equalization is $749,000.00.

Page 17 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,644.316

3,681.406

1,359,428,002

369,269

Base Year Levied Equivalent Rate

Maximum Tier I Rate

88.5

$

$

Growth 37.090

45.61,991.558

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

106

241

90

Prior Year Home & Hospital

85.2

2.2111.018Current Year Second Month Growth %

391Limited English Proficiency

1,632,560$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,477.00$

Levied Equivalent Rate 85.2

SEEK INPUTS:

District: 042 Bowling Green Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:12 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $368,141.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 679,714 $ 698,973

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 698,973

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -8,721

$ 0

$ 0

$ -22,603

$ 0

$ 0

$ 690,252

$ 0

$ 0

$ 676,370

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 14,397,979

1,168,348

8,426

0

SEEK State Amount $

Exceptional Child 2,161,492

Limited English Proficiency 146,803

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,078,284

Less Capital Outlay 368,141

Negative Payment 0

13,401,812

Base Prorated Adjustment -34,811

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

368,141

15,845,969$

1,484,116

$ 14,397,979

1,168,348

8,426

2,161,492

968,730

146,803

18,851,778

4,078,284

14,773,494

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 16,214,110$

Per Pupil

403

$ 3,911

317

2

587

263

40

5,121

1,108

4,013

0

$

$

4,404$

Base Prorated Adjustment -34,811

Adjusted State Portion 14,738,683$4,004$

-9

State Tier I Prorated Adjustment -8,689-2

Adjusted Tier I 1,475,427$401$

16,214,110

0

Statewide Equalization is $749,000.00.

Page 18 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,919.544

2,919.544

1,484,966,324

508,630

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.7

$

$

Growth 0.000

46.01,722.051

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

130

199

164

Prior Year Home & Hospital

74.3

9.719-2.387Current Year Second Month Growth %

14Limited English Proficiency

1,357,098$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,588.00$

Levied Equivalent Rate 73.7

SEEK INPUTS:

District: 045 Boyd County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:12 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $291,954.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 742,483 $ 350,886

$ 0 $ 0

$ 0

$ 742,483 $ 350,886

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,378

$ 0

$ -5,145

$ 0

$ 0

$ 0

$ 346,508

$ 0

$ 345,741

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 11,418,337

1,010,241

37,039

13

SEEK State Amount $

Exceptional Child 2,259,346

Limited English Proficiency 5,256

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,454,899

Less Capital Outlay 291,954

Negative Payment 0

9,957,270

Base Prorated Adjustment -26,109

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

291,954

11,532,428$

774,416

$ 11,418,337

1,010,241

37,039

2,259,346

805,276

5,256

15,535,495

4,454,899

11,080,596

0

$

$

13

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 11,824,382$

Per Pupil

265

$ 3,911

346

13

774

276

2

5,321

1,526

3,795

0

$

$

4,050$

Base Prorated Adjustment -26,109

Adjusted State Portion 11,054,500$3,786$

-9

State Tier I Prorated Adjustment -4,534-2

Adjusted Tier I 769,882$264$

11,824,382

0

Statewide Equalization is $749,000.00.

Page 19 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,406.931

2,408.006

1,115,810,082

463,375

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.0

$

$

Growth 1.075

46.41,104.620

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

65

326

97

Prior Year Home & Hospital

71.4

7.1890.045Current Year Second Month Growth %

20Limited English Proficiency

1,431,375$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,601.00$

Levied Equivalent Rate 71.4

SEEK INPUTS:

District: 051 Boyle County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:12 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $240,801.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 557,905 $ 343,893

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,291

$ 0

$ 0

$ 0

$ 0

$ 0

$ 339,602

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 9,417,711

648,025

27,397

13

SEEK State Amount $

Exceptional Child 2,180,187

Limited English Proficiency 7,509

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,347,430

Less Capital Outlay 240,801

Negative Payment 0

8,669,560

Base Prorated Adjustment -23,051

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

240,801

10,298,674$

784,355

$ 9,417,711

648,025

27,397

2,180,187

849,351

7,509

13,130,180

3,347,430

9,782,750

0

$

$

13

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,539,475$

Per Pupil

326

$ 3,911

269

11

905

353

3

5,453

1,390

4,063

0

$

$

4,377$

Base Prorated Adjustment -23,051

Adjusted State Portion 9,759,712$4,053$

-10

State Tier I Prorated Adjustment -4,592-2

Adjusted Tier I 779,763$324$

10,539,475

0

Statewide Equalization is $749,000.00.

Page 20 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,117.467

1,123.474

347,472,606

309,284

Base Year Levied Equivalent Rate

Maximum Tier I Rate

49.7

$

$

Growth 6.007

46.3647.564

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

23

82

49

Prior Year Home & Hospital

47.0

2.6130.538Current Year Second Month Growth %

0Limited English Proficiency

940,400$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,709.00$

Levied Equivalent Rate 47.0

SEEK INPUTS:

District: 055 Bracken County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:12 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $112,347.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 173,736 $ 247,005

$ 0 $ 0

$ 0

$ 0 $ 0

$ 173,736 $ 247,005

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,082

$ 0

$ 0

$ -7,987

$ 0

$ 0

$ 243,923

$ 0

$ 0

$ 239,018

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 4,393,907

379,893

9,958

15

SEEK State Amount $

Exceptional Child 632,604

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,042,418

Less Capital Outlay 112,347

Negative Payment 0

4,249,991

Base Prorated Adjustment -11,621

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

112,347

5,364,509$

559,780

$ 4,393,907

379,893

9,958

632,604

558,015

0

5,974,377

1,042,418

4,931,959

0

$

$

15

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 5,476,856$

Per Pupil

498

$ 3,911

338

9

563

497

0

5,318

928

4,390

0

$

$

4,875$

Base Prorated Adjustment -11,621

Adjusted State Portion 4,920,353$4,380$

-10

State Tier I Prorated Adjustment -3,277-3

Adjusted Tier I 556,503$495$

5,476,856

0

Statewide Equalization is $749,000.00.

Page 21 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,820.273

1,820.273

512,897,024

281,769

Base Year Levied Equivalent Rate

Maximum Tier I Rate

50.8

$

$

Growth 0.000

47.21,523.822

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

85

173

75

Prior Year Home & Hospital

54.5

16.721-2.354Current Year Second Month Growth %

2Limited English Proficiency

1,384,059$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,136.00$

Levied Equivalent Rate 50.8

SEEK INPUTS:

District: 061 Breathitt County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:12 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $182,027.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 256,449 $ 425,244

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,306

$ 0

$ 0

$ 0

$ 0

$ 0

$ 419,938

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,119,088

893,950

63,724

-19,484

SEEK State Amount $

Exceptional Child 1,643,246

Limited English Proficiency 751

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,538,691

Less Capital Outlay 182,027

Negative Payment 0

7,959,388

Base Prorated Adjustment -21,169

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

182,027

9,813,666$

1,039,088

$ 7,119,088

893,950

63,724

1,643,246

821,274

751

10,542,033

1,538,691

9,003,342

0

$

$

-19,484

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 9,995,693$

Per Pupil

571

$ 3,911

491

35

903

451

0

5,791

845

4,946

0

$

$

5,491$

Base Prorated Adjustment -21,169

Adjusted State Portion 8,962,689$4,924$

-12

State Tier I Prorated Adjustment -6,084-3

Adjusted Tier I 1,033,004$567$

9,995,693

-11

Statewide Equalization is $749,000.00.

Page 22 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,449.450

2,449.450

1,086,100,963

443,406

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.5

$

$

Growth 0.000

46.21,505.760

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

73

157

79

Prior Year Home & Hospital

64.8

5.184-1.322Current Year Second Month Growth %

13Limited English Proficiency

1,746,778$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,741.00$

Levied Equivalent Rate 61.5

SEEK INPUTS:

District: 065 Breckinridge County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:12 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $244,945.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 543,050 $ 374,269

$ 0 $ 0

$ 0

$ 543,050 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,670

$ 0

$ 0

$ 0

$ 0

$ 0

$ 369,599

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 9,579,799

883,354

19,756

19

SEEK State Amount $

Exceptional Child 1,463,496

Limited English Proficiency 4,881

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,258,303

Less Capital Outlay 244,945

Negative Payment 0

8,425,132

Base Prorated Adjustment -22,925

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

244,945

10,295,056$

838,327

$ 9,579,799

883,354

19,756

1,463,496

1,036,505

4,881

12,987,791

3,258,303

9,729,488

0

$

$

19

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,540,001$

Per Pupil

342

$ 3,911

361

8

597

423

2

5,302

1,330

3,972

0

$

$

4,303$

Base Prorated Adjustment -22,925

Adjusted State Portion 9,706,582$3,963$

-9

State Tier I Prorated Adjustment -4,908-2

Adjusted Tier I 833,419$340$

10,540,001

0

Statewide Equalization is $749,000.00.

Page 23 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

11,792.864

11,833.812

5,900,119,675

498,581

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.9

$

$

Growth 40.948

45.85,671.739

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

328

821

473

Prior Year Home & Hospital

70.0

19.5520.347Current Year Second Month Growth %

77Limited English Proficiency

6,985,521$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,570.00$

Levied Equivalent Rate 67.9

SEEK INPUTS:

District: 071 Bullitt County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:12 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $1,183,381.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 2,950,060 $ 1,481,703

$ 2,950,060 $ 1,481,703

$ 2,950,060

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -18,488

$ 0

$ 0

$ 0

$ 0

$ 0

$ 1,463,215

$ 1,481,703

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 46,282,039

3,327,326

74,513

128

SEEK State Amount $

Exceptional Child 7,215,365

Limited English Proficiency 28,910

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 17,700,359

Less Capital Outlay 1,183,381

Negative Payment 0

37,942,342

Base Prorated Adjustment -102,199

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

1,183,381

45,273,957$

3,205,307

$ 46,282,039

3,327,326

74,513

7,215,365

4,145,075

28,910

61,073,228

17,700,359

43,372,869

0

$

$

128

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 46,457,338$

Per Pupil

271

$ 3,911

281

6

610

350

2

5,161

1,496

3,665

0

$

$

3,926$

Base Prorated Adjustment -102,199

Adjusted State Portion 43,270,798$3,657$

-9

State Tier I Prorated Adjustment -18,767-2

Adjusted Tier I 3,186,540$269$

46,457,338

0

Statewide Equalization is $749,000.00.

Page 24 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

422.375

437.118

242,245,070

554,187

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.5

$

$

Growth 14.743

45.0188.494

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

6

28

26

Prior Year Home & Hospital

68.8

0.8753.491Current Year Second Month Growth %

0Limited English Proficiency

148,142$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,552.00$

Levied Equivalent Rate 68.5

SEEK INPUTS:

District: 072 Burgin Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:12 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $43,712.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 121,123 $ 42,578

$ 0 $ 0

$ 0

$ 121,123 $ 42,578

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -531

$ 0

$ -624

$ 0

$ 0

$ 0

$ 42,047

$ 0

$ 41,954

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,709,568

110,580

3,335

2

SEEK State Amount $

Exceptional Child 207,674

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 726,735

Less Capital Outlay 43,712

Negative Payment 0

1,257,431

Base Prorated Adjustment -3,281

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

43,712

1,429,863$

85,025

$ 1,709,568

110,580

3,335

207,674

87,905

0

2,119,062

726,735

1,392,327

0

$

$

2

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 1,473,575$

Per Pupil

195

$ 3,911

253

8

475

201

0

4,848

1,663

3,185

0

$

$

3,371$

Base Prorated Adjustment -3,281

Adjusted State Portion 1,389,048$3,178$

-8

State Tier I Prorated Adjustment -498-1

Adjusted Tier I 84,527$193$

1,473,575

0

Statewide Equalization is $749,000.00.

Page 25 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,970.707

1,970.707

473,131,798

240,082

Base Year Levied Equivalent Rate

Maximum Tier I Rate

52.6

$

$

Growth 0.000

46.31,185.314

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

44

167

89

Prior Year Home & Hospital

58.3

5.228-0.642Current Year Second Month Growth %

52Limited English Proficiency

1,426,782$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,779.00$

Levied Equivalent Rate 52.6

SEEK INPUTS:

District: 075 Butler County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:12 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $197,071.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 236,566 $ 501,464

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,257

$ 0

$ 0

$ 0

$ 0

$ 0

$ 495,207

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,707,435

695,364

19,924

0

SEEK State Amount $

Exceptional Child 1,252,107

Limited English Proficiency 19,524

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,419,395

Less Capital Outlay 197,071

Negative Payment 0

8,056,395

Base Prorated Adjustment -21,493

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

197,071

10,029,844$

1,133,460

$ 7,707,435

695,364

19,924

1,252,107

846,625

19,524

10,540,979

1,419,395

9,121,584

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,226,915$

Per Pupil

575

$ 3,911

353

10

635

430

10

5,349

720

4,629

0

$

$

5,189$

Base Prorated Adjustment -21,493

Adjusted State Portion 9,100,091$4,618$

-11

State Tier I Prorated Adjustment -6,636-3

Adjusted Tier I 1,126,824$572$

10,226,915

0

Statewide Equalization is $749,000.00.

Page 26 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,843.162

1,843.162

587,489,984

318,740

Base Year Levied Equivalent Rate

Maximum Tier I Rate

52.8

$

$

Growth 0.000

45.91,117.994

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

38

97

60

Prior Year Home & Hospital

59.8

4.747-0.370Current Year Second Month Growth %

5Limited English Proficiency

1,300,734$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,845.00$

Levied Equivalent Rate 52.8

SEEK INPUTS:

District: 081 Caldwell County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:13 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $184,316.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 293,745 $ 396,519

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,948

$ 0

$ 0

$ 0

$ 0

$ 0

$ 391,571

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,208,607

655,871

18,091

0

SEEK State Amount $

Exceptional Child 849,430

Limited English Proficiency 1,877

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,762,470

Less Capital Outlay 184,316

Negative Payment 0

6,768,845

Base Prorated Adjustment -18,245

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

184,316

8,400,264$

864,651

$ 7,208,607

655,871

18,091

849,430

771,831

1,877

9,505,707

1,762,470

7,743,237

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 8,584,580$

Per Pupil

469

$ 3,911

356

10

461

419

1

5,157

956

4,201

0

$

$

4,658$

Base Prorated Adjustment -18,245

Adjusted State Portion 7,724,992$4,191$

-10

State Tier I Prorated Adjustment -5,063-3

Adjusted Tier I 859,588$466$

8,584,580

0

Statewide Equalization is $749,000.00.

Page 27 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,823.905

2,823.905

1,732,336,741

613,454

Base Year Levied Equivalent Rate

Maximum Tier I Rate

50.6

$

$

Growth 0.000

46.01,570.866

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

70

218

139

Prior Year Home & Hospital

51.9

5.999-1.193Current Year Second Month Growth %

55Limited English Proficiency

1,690,345$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,645.00$

Levied Equivalent Rate 50.6

SEEK INPUTS:

District: 085 Calloway County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:13 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $282,391.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 866,168 $ 191,384

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,388

$ 0

$ 0

$ 0

$ 0

$ 0

$ 188,996

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 11,044,292

921,549

22,862

8

SEEK State Amount $

Exceptional Child 1,771,370

Limited English Proficiency 20,650

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,197,010

Less Capital Outlay 282,391

Negative Payment 0

8,278,741

Base Prorated Adjustment -22,589

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

282,391

9,699,267$

419,967

$ 11,044,292

921,549

22,862

1,771,370

1,003,018

20,650

14,783,741

5,197,010

9,586,731

0

$

$

8

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 9,981,658$

Per Pupil

149

$ 3,911

326

8

627

355

7

5,235

1,840

3,395

0

$

$

3,535$

Base Prorated Adjustment -22,589

Adjusted State Portion 9,564,150$3,387$

-8

State Tier I Prorated Adjustment -2,459-1

Adjusted Tier I 417,508$148$

9,981,658

0

Statewide Equalization is $749,000.00.

Page 28 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,477.513

4,502.405

3,527,930,140

783,566

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.6

$

$

Growth 24.892

46.01,892.000

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

119

533

140

Prior Year Home & Hospital

67.8

4.1580.556Current Year Second Month Growth %

43Limited English Proficiency

3,346,053$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,252.00$

Levied Equivalent Rate 64.6

SEEK INPUTS:

District: 091 Campbell County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:13 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $450,241.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,763,965 $ 0

$ 1,763,965 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category 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

$ 17,608,906

1,109,942

15,846

0

SEEK State Amount $

Exceptional Child 3,664,059

Limited English Proficiency 16,145

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 10,583,790

Less Capital Outlay 450,241

Negative Payment 0

11,348,311

Base Prorated Adjustment -32,556

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

450,241

13,333,795$

0

$ 17,608,906

1,109,942

15,846

3,664,059

1,985,484

16,145

24,400,382

10,583,790

13,816,592

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 13,784,036$

Per Pupil

0

$ 3,911

247

4

814

441

4

5,419

2,351

3,069

0

$

$

3,061$

Base Prorated Adjustment -32,556

Adjusted State Portion 13,784,036$3,061$

-7

State Tier I Prorated Adjustment 00

Adjusted Tier I 0$0$

13,784,036

0

Statewide Equalization is $749,000.00.

Page 29 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,011.780

1,011.780

396,909,462

392,288

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.7

$

$

Growth 0.000

46.6819.970

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

23

113

52

Prior Year Home & Hospital

72.3

5.670-1.675Current Year Second Month Growth %

9Limited English Proficiency

638,334$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,704.00$

Levied Equivalent Rate 66.7

SEEK INPUTS:

District: 092 Campbellsville Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:13 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $101,178.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 198,455 $ 180,457

$ 0 $ 0

$ 0

$ 198,455 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,252

$ 0

$ 0

$ 0

$ 0

$ 0

$ 178,205

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,957,072

481,035

21,608

19

SEEK State Amount $

Exceptional Child 777,272

Limited English Proficiency 3,379

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,190,728

Less Capital Outlay 101,178

Negative Payment 0

3,938,044

Base Prorated Adjustment -10,435

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

101,178

4,734,320$

419,960

$ 3,957,072

481,035

21,608

777,272

378,775

3,379

5,619,141

1,190,728

4,428,413

0

$

$

19

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 4,835,498$

Per Pupil

415

$ 3,911

475

21

768

374

3

5,554

1,177

4,377

0

$

$

4,779$

Base Prorated Adjustment -10,435

Adjusted State Portion 4,417,997$4,367$

-10

State Tier I Prorated Adjustment -2,459-2

Adjusted Tier I 417,501$413$

4,835,498

0

Statewide Equalization is $749,000.00.

Page 30 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

684.098

684.098

241,604,709

353,173

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.7

$

$

Growth 0.000

46.6394.474

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

18

87

8

Prior Year Home & Hospital

67.4

2.412-1.829Current Year Second Month Growth %

0Limited English Proficiency

475,224$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,879.00$

Levied Equivalent Rate 63.7

SEEK INPUTS:

District: 095 Carlisle County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:13 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $68,410.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 120,802 $ 135,392

$ 0 $ 0

$ 0

$ 120,802 $ 135,392

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,689

$ 0

$ -1,985

$ 0

$ 0

$ 0

$ 133,703

$ 0

$ 133,407

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,675,507

231,418

9,192

0

SEEK State Amount $

Exceptional Child 571,045

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 724,814

Less Capital Outlay 68,410

Negative Payment 0

2,686,765

Base Prorated Adjustment -7,173

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

68,410

3,281,018$

314,103

$ 2,675,507

231,418

9,192

571,045

281,989

0

3,769,151

724,814

3,044,337

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,349,428$

Per Pupil

459

$ 3,911

338

13

835

412

0

5,510

1,060

4,450

0

$

$

4,896$

Base Prorated Adjustment -7,173

Adjusted State Portion 3,037,164$4,440$

-10

State Tier I Prorated Adjustment -1,839-3

Adjusted Tier I 312,264$456$

3,349,428

0

Statewide Equalization is $749,000.00.

Page 31 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,704.051

1,704.051

723,911,021

424,818

Base Year Levied Equivalent Rate

Maximum Tier I Rate

94.0

$

$

Growth 0.000

46.01,178.258

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

30

108

59

Prior Year Home & Hospital

91.6

4.440-0.356Current Year Second Month Growth %

90Limited English Proficiency

1,098,834$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,535.00$

Levied Equivalent Rate 91.6

SEEK INPUTS:

District: 101 Carroll County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:13 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $170,405.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 361,956 $ 276,212

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,446

$ 0

$ 0

$ 0

$ 0

$ 0

$ 272,766

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 6,664,543

691,225

16,921

15

SEEK State Amount $

Exceptional Child 825,299

Limited English Proficiency 33,791

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,171,733

Less Capital Outlay 170,405

Negative Payment 0

5,873,840

Base Prorated Adjustment -15,816

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

170,405

7,128,092$

605,772

$ 6,664,543

691,225

16,921

825,299

652,027

33,791

8,883,806

2,171,733

6,712,073

0

$

$

15

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 7,298,497$

Per Pupil

355

$ 3,911

406

10

484

383

20

5,213

1,274

3,939

0

$

$

4,283$

Base Prorated Adjustment -15,816

Adjusted State Portion 6,696,272$3,930$

-9

State Tier I Prorated Adjustment -3,547-2

Adjusted Tier I 602,225$353$

7,298,497

0

Statewide Equalization is $749,000.00.

Page 32 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,161.760

4,161.760

949,679,735

228,192

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.9

$

$

Growth 0.000

46.42,840.830

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

105

354

212

Prior Year Home & Hospital

60.2

21.363-1.509Current Year Second Month Growth %

26Limited English Proficiency

2,834,136$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,143.00$

Levied Equivalent Rate 57.9

SEEK INPUTS:

District: 105 Carter County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:13 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $416,176.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 474,840 $ 1,083,739

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 474,840 $ 1,083,739

Local Prorated

Adjustment Adjusted State

$ -13,522

$ 0

$ 0

$ 0

$ 0

$ -35,120

$ 1,070,217

$ 0

$ 0

$ 0

$ 0

$ 1,048,619

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 16,276,643

1,666,573

81,414

110

SEEK State Amount $

Exceptional Child 2,783,889

Limited English Proficiency 9,762

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,849,039

Less Capital Outlay 416,176

Negative Payment 0

17,506,873

Base Prorated Adjustment -46,303

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

416,176

21,641,115$

2,466,964

$ 16,276,643

1,666,573

81,414

2,783,889

1,681,722

9,762

22,500,003

2,849,039

19,650,964

0

$

$

110

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 22,057,291$

Per Pupil

593

$ 3,911

400

20

669

404

2

5,406

685

4,722

0

$

$

5,300$

Base Prorated Adjustment -46,303

Adjusted State Portion 19,604,771$4,711$

-11

State Tier I Prorated Adjustment -14,444-3

Adjusted Tier I 2,452,520$589$

22,057,291

0

Statewide Equalization is $749,000.00.

Page 33 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,039.731

2,039.731

610,157,798

299,136

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.2

$

$

Growth 0.000

46.71,455.931

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

38

204

87

Prior Year Home & Hospital

57.2

24.703-0.348Current Year Second Month Growth %

53Limited English Proficiency

1,560,622$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,960.00$

Levied Equivalent Rate 57.2

SEEK INPUTS:

District: 111 Casey County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:13 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $203,973.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 305,079 $ 458,800

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,725

$ 0

$ 0

$ 0

$ 0

$ 0

$ 453,075

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,977,388

854,122

94,143

0

SEEK State Amount $

Exceptional Child 1,364,391

Limited English Proficiency 19,899

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,830,473

Less Capital Outlay 203,973

Negative Payment 0

8,253,335

Base Prorated Adjustment -22,162

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

203,973

10,242,569$

1,069,453

$ 7,977,388

854,122

94,143

1,364,391

926,043

19,899

11,235,986

1,830,473

9,405,513

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,446,542$

Per Pupil

524

$ 3,911

419

46

669

454

10

5,509

897

4,611

0

$

$

5,122$

Base Prorated Adjustment -22,162

Adjusted State Portion 9,383,351$4,600$

-11

State Tier I Prorated Adjustment -6,262-3

Adjusted Tier I 1,063,191$521$

10,446,542

0

Statewide Equalization is $749,000.00.

Page 34 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

638.229

639.324

336,437,881

526,240

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.1

$

$

Growth 1.095

47.0558.033

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

17

82

32

Prior Year Home & Hospital

68.4

2.2660.172Current Year Second Month Growth %

7Limited English Proficiency

442,049$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,841.00$

Levied Equivalent Rate 68.1

SEEK INPUTS:

District: 113 Caverna Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $63,932.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 168,219 $ 71,208

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -888

$ 0

$ 0

$ 0

$ 0

$ 0

$ 70,320

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,500,396

327,370

8,636

0

SEEK State Amount $

Exceptional Child 561,502

Limited English Proficiency 2,628

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,009,314

Less Capital Outlay 63,932

Negative Payment 0

2,321,034

Base Prorated Adjustment -6,252

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

63,932

2,753,756$

171,423

$ 2,500,396

327,370

8,636

561,502

262,303

2,628

3,662,835

1,009,314

2,653,521

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 2,817,688$

Per Pupil

268

$ 3,911

512

14

878

410

4

5,729

1,579

4,151

0

$

$

4,407$

Base Prorated Adjustment -6,252

Adjusted State Portion 2,647,269$4,141$

-10

State Tier I Prorated Adjustment -1,004-2

Adjusted Tier I 170,419$267$

2,817,688

0

Statewide Equalization is $749,000.00.

Page 35 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

8,113.462

8,113.462

3,552,528,969

437,856

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.1

$

$

Growth 0.000

46.25,685.125

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

190

460

345

Prior Year Home & Hospital

53.6

55.931-1.470Current Year Second Month Growth %

175Limited English Proficiency

5,900,233$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,681.00$

Levied Equivalent Rate 53.6

SEEK INPUTS:

District: 115 Christian County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $811,346.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,776,264 $ 1,262,227

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -15,749

$ 0

$ 0

$ 0

$ 0

$ 0

$ 1,246,478

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 31,731,750

3,335,179

213,153

134

SEEK State Amount $

Exceptional Child 4,174,993

Limited English Proficiency 65,705

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 10,657,587

Less Capital Outlay 811,346

Negative Payment 0

27,975,721

Base Prorated Adjustment -76,260

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

811,346

34,290,504$

2,830,268

$ 31,731,750

3,335,179

213,153

4,174,993

3,501,086

65,705

43,021,866

10,657,587

32,364,279

0

$

$

134

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 35,101,850$

Per Pupil

349

$ 3,911

411

26

515

432

8

5,303

1,314

3,989

0

$

$

4,326$

Base Prorated Adjustment -76,260

Adjusted State Portion 32,288,153$3,980$

-9

State Tier I Prorated Adjustment -16,571-2

Adjusted Tier I 2,813,697$347$

35,101,850

0

Statewide Equalization is $749,000.00.

Page 36 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,983.858

4,983.858

2,894,216,011

580,718

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.0

$

$

Growth 0.000

46.12,904.967

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

148

414

183

Prior Year Home & Hospital

66.3

18.835-0.653Current Year Second Month Growth %

83Limited English Proficiency

2,800,777$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,447.00$

Levied Equivalent Rate 65.0

SEEK INPUTS:

District: 121 Clark County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $498,386.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,447,108 $ 419,347

$ 1,447,108 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 419,347

Local Prorated

Adjustment Adjusted State

$ -5,232

$ 0

$ 0

$ 0

$ 0

$ -13,589

$ 414,115

$ 0

$ 0

$ 0

$ 0

$ 405,758

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 19,491,869

1,704,199

71,780

15

SEEK State Amount $

Exceptional Child 3,426,427

Limited English Proficiency 31,163

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 8,682,648

Less Capital Outlay 498,386

Negative Payment 0

15,502,702

Base Prorated Adjustment -41,717

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

498,386

18,086,869$

927,670

$ 19,491,869

1,704,199

71,780

3,426,427

1,661,928

31,163

26,387,366

8,682,648

17,704,718

0

$

$

15

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 18,585,255$

Per Pupil

186

$ 3,911

342

14

688

333

6

5,295

1,742

3,552

0

$

$

3,729$

Base Prorated Adjustment -41,717

Adjusted State Portion 17,663,016$3,544$

-8

State Tier I Prorated Adjustment -5,431-1

Adjusted Tier I 922,239$185$

18,585,255

0

Statewide Equalization is $749,000.00.

Page 37 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,899.526

2,899.526

550,194,975

189,753

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.3

$

$

Growth 0.000

46.72,408.769

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

81

276

197

Prior Year Home & Hospital

74.0

8.976-1.693Current Year Second Month Growth %

11Limited English Proficiency

2,007,741$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,200.00$

Levied Equivalent Rate 73.3

SEEK INPUTS:

District: 125 Clay County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $289,953.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 275,097 $ 810,775

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -10,116

$ 0

$ 0

$ 0

$ 0

$ 0

$ 800,659

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 11,340,046

1,413,104

34,208

42

SEEK State Amount $

Exceptional Child 2,192,311

Limited English Proficiency 4,130

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,650,585

Less Capital Outlay 289,953

Negative Payment 0

13,009,079

Base Prorated Adjustment -34,224

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

289,953

16,092,321$

1,903,029

$ 11,340,046

1,413,104

34,208

2,192,311

1,191,355

4,130

16,175,154

1,650,585

14,524,569

0

$

$

42

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 16,382,274$

Per Pupil

656

$ 3,911

487

12

756

411

1

5,579

569

5,009

0

$

$

5,650$

Base Prorated Adjustment -34,224

Adjusted State Portion 14,490,387$4,998$

-12

State Tier I Prorated Adjustment -11,142-4

Adjusted Tier I 1,891,887$652$

16,382,274

0

Statewide Equalization is $749,000.00.

Page 38 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,542.647

1,553.217

491,125,125

316,199

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.0

$

$

Growth 10.570

46.31,152.710

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

50

127

56

Prior Year Home & Hospital

55.4

8.3820.685Current Year Second Month Growth %

41Limited English Proficiency

892,839$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,141.00$

Levied Equivalent Rate 55.0

SEEK INPUTS:

District: 131 Clinton County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $155,322.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 245,563 $ 336,117

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,194

$ 0

$ 0

$ 0

$ 0

$ 0

$ 331,923

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 6,074,632

676,237

31,944

15

SEEK State Amount $

Exceptional Child 1,093,242

Limited English Proficiency 15,394

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,473,375

Less Capital Outlay 155,322

Negative Payment 0

6,246,396

Base Prorated Adjustment -16,371

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

155,322

7,533,118$

761,386

$ 6,074,632

676,237

31,944

1,093,242

529,794

15,394

8,421,243

1,473,375

6,947,868

0

$

$

15

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 7,688,440$

Per Pupil

490

$ 3,911

435

21

704

341

10

5,422

949

4,473

0

$

$

4,950$

Base Prorated Adjustment -16,371

Adjusted State Portion 6,931,512$4,463$

-11

State Tier I Prorated Adjustment -4,458-3

Adjusted Tier I 756,928$487$

7,688,440

0

Statewide Equalization is $749,000.00.

Page 39 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

373.749

385.886

39,911,576

103,428

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.9

$

$

Growth 12.137

45.8242.309

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

7

33

21

Prior Year Home & Hospital

79.7

0.0003.247Current Year Second Month Growth %

0Limited English Proficiency

189,665$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,197.00$

Levied Equivalent Rate 79.7

SEEK INPUTS:

District: 132 Cloverport Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $38,589.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 19,956 $ 124,559

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,554

$ 0

$ 0

$ 0

$ 0

$ 0

$ 123,005

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,509,200

142,151

0

0

SEEK State Amount $

Exceptional Child 235,051

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 119,735

Less Capital Outlay 38,589

Negative Payment 0

1,723,650

Base Prorated Adjustment -4,428

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

38,589

2,103,029$

268,408

$ 1,509,200

142,151

0

235,051

112,543

0

1,998,945

119,735

1,879,210

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 2,141,618$

Per Pupil

696

$ 3,911

368

0

609

292

0

5,180

310

4,870

0

$

$

5,550$

Base Prorated Adjustment -4,428

Adjusted State Portion 1,874,782$4,858$

-11

State Tier I Prorated Adjustment -1,572-4

Adjusted Tier I 266,836$691$

2,141,618

0

Statewide Equalization is $749,000.00.

Page 40 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,602.859

2,697.153

535,083,596

198,388

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.9

$

$

Growth 94.294

45.01,378.964

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

39

117

122

Prior Year Home & Hospital

71.9

19.2733.623Current Year Second Month Growth %

9Limited English Proficiency

1,007,629$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,547.00$

Levied Equivalent Rate 68.9

SEEK INPUTS:

District: 133 Corbin Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $269,715.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 267,542 $ 742,542

$ 267,542 $ 742,542

$ 267,542

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -9,265

$ 0

$ 0

$ 0

$ 0

$ 0

$ 733,277

$ 742,542

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,548,565

808,969

73,449

0

SEEK State Amount $

Exceptional Child 1,008,334

Limited English Proficiency 3,379

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,605,251

Less Capital Outlay 269,715

Negative Payment 0

10,540,785

Base Prorated Adjustment -26,945

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

269,715

12,613,168$

1,483,159

$ 10,548,565

808,969

73,449

1,008,334

597,908

3,379

13,040,604

1,605,251

11,435,353

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 12,882,883$

Per Pupil

550

$ 3,911

300

27

374

222

1

4,835

595

4,240

0

$

$

4,776$

Base Prorated Adjustment -26,945

Adjusted State Portion 11,408,408$4,230$

-10

State Tier I Prorated Adjustment -8,684-3

Adjusted Tier I 1,474,475$547$

12,882,883

0

Statewide Equalization is $749,000.00.

Page 41 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,468.259

3,498.846

1,575,384,666

450,258

Base Year Levied Equivalent Rate

Maximum Tier I Rate

109.3

$

$

Growth 30.587

46.53,377.649

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

96

483

166

Prior Year Home & Hospital

107.6

4.2780.882Current Year Second Month Growth %

213Limited English Proficiency

1,154,270$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,843.00$

Levied Equivalent Rate 107.6

SEEK INPUTS:

District: 134 Covington Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $349,885.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 787,692 $ 522,625

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,521

$ 0

$ 0

$ 0

$ 0

$ 0

$ 516,104

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 13,683,987

1,981,498

16,303

0

SEEK State Amount $

Exceptional Child 3,248,281

Limited English Proficiency 79,972

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,726,154

Less Capital Outlay 349,885

Negative Payment 0

13,898,731

Base Prorated Adjustment -35,271

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

349,885

15,782,982$

1,206,392

$ 13,683,987

1,981,498

16,303

3,248,281

684,922

79,972

19,694,963

4,726,154

14,968,809

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 16,132,867$

Per Pupil

345

$ 3,911

566

5

928

196

23

5,629

1,351

4,278

0

$

$

4,611$

Base Prorated Adjustment -35,271

Adjusted State Portion 14,933,538$4,268$

-10

State Tier I Prorated Adjustment -7,063-2

Adjusted Tier I 1,199,329$343$

16,132,867

0

Statewide Equalization is $749,000.00.

Page 42 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,146.453

1,211.736

426,819,515

352,238

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.5

$

$

Growth 65.283

46.0638.563

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

19

95

60

Prior Year Home & Hospital

59.9

1.9785.694Current Year Second Month Growth %

4Limited English Proficiency

886,679$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,762.00$

Levied Equivalent Rate 56.5

SEEK INPUTS:

District: 135 Crittenden County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $121,174.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 213,410 $ 240,385

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,999

$ 0

$ 0

$ 0

$ 0

$ 0

$ 237,386

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 4,739,099

374,613

7,538

-10

SEEK State Amount $

Exceptional Child 665,652

Limited English Proficiency 1,502

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,280,459

Less Capital Outlay 121,174

Negative Payment 0

4,374,899

Base Prorated Adjustment -11,862

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

121,174

5,428,323$

530,391

$ 4,739,099

374,613

7,538

665,652

526,138

1,502

6,314,542

1,280,459

5,034,083

0

$

$

-10

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 5,549,497$

Per Pupil

438

$ 3,911

309

6

549

434

1

5,211

1,057

4,154

0

$

$

4,580$

Base Prorated Adjustment -11,862

Adjusted State Portion 5,022,211$4,145$

-10

State Tier I Prorated Adjustment -3,105-3

Adjusted Tier I 527,286$435$

5,549,497

0

Statewide Equalization is $749,000.00.

Page 43 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

889.422

889.422

344,778,191

387,643

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.8

$

$

Growth 0.000

46.5678.175

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

11

65

49

Prior Year Home & Hospital

58.5

9.883-4.850Current Year Second Month Growth %

4Limited English Proficiency

751,486$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,929.00$

Levied Equivalent Rate 56.8

SEEK INPUTS:

District: 141 Cumberland County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $88,942.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 172,389 $ 160,699

$ 0 $ 0

$ 0

$ 172,389 $ 160,699

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,005

$ 0

$ -2,356

$ 0

$ 0

$ 0

$ 158,694

$ 0

$ 158,343

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,478,529

397,851

37,664

0

SEEK State Amount $

Exceptional Child 444,524

Limited English Proficiency 1,502

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,034,335

Less Capital Outlay 88,942

Negative Payment 0

3,227,906

Base Prorated Adjustment -8,887

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

88,942

4,041,571$

369,913

$ 3,478,529

397,851

37,664

444,524

445,918

1,502

4,805,988

1,034,335

3,771,653

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 4,130,513$

Per Pupil

416

$ 3,911

447

42

500

501

2

5,403

1,163

4,241

0

$

$

4,644$

Base Prorated Adjustment -8,887

Adjusted State Portion 3,762,766$4,231$

-10

State Tier I Prorated Adjustment -2,166-2

Adjusted Tier I 367,747$413$

4,130,513

0

Statewide Equalization is $749,000.00.

Page 44 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,624.762

1,639.126

875,755,547

534,282

Base Year Levied Equivalent Rate

Maximum Tier I Rate

94.0

$

$

Growth 14.364

45.81,115.464

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

54

147

76

Prior Year Home & Hospital

97.5

4.0040.884Current Year Second Month Growth %

72Limited English Proficiency

475,790$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,497.00$

Levied Equivalent Rate 94.0

SEEK INPUTS:

District: 143 Danville Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:14 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $163,913.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 437,878 $ 175,975

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,196

$ 0

$ 0

$ 0

$ 0

$ 0

$ 173,779

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 6,410,622

654,387

15,259

0

SEEK State Amount $

Exceptional Child 1,240,295

Limited English Proficiency 27,033

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,627,267

Less Capital Outlay 163,913

Negative Payment 0

5,542,272

Base Prorated Adjustment -14,144

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

163,913

6,201,789$

379,414

$ 6,410,622

654,387

15,259

1,240,295

282,324

27,033

8,629,920

2,627,267

6,002,653

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 6,365,702$

Per Pupil

231

$ 3,911

399

9

757

172

16

5,265

1,603

3,662

0

$

$

3,884$

Base Prorated Adjustment -14,144

Adjusted State Portion 5,988,509$3,653$

-9

State Tier I Prorated Adjustment -2,221-1

Adjusted Tier I 377,193$230$

6,365,702

0

Statewide Equalization is $749,000.00.

Page 45 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

9,988.022

10,069.569

4,996,899,280

496,238

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.2

$

$

Growth 81.547

45.94,494.990

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

227

801

492

Prior Year Home & Hospital

69.3

54.1250.816Current Year Second Month Growth %

233Limited English Proficiency

6,056,280$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,391.00$

Levied Equivalent Rate 68.2

SEEK INPUTS:

District: 145 Daviess County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $1,006,957.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 2,498,450 $ 1,272,604

$ 2,498,450 $ 0

$ 0

$ 0 $ 0

$ 0 $ 1,272,604

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -15,879

$ 0

$ 0

$ -41,152

$ 0

$ 0

$ 1,256,725

$ 0

$ 0

$ 1,231,452

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 39,382,084

2,636,986

206,270

109

SEEK State Amount $

Exceptional Child 6,213,406

Limited English Proficiency 87,481

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 14,990,698

Less Capital Outlay 1,006,957

Negative Payment 0

32,441,194

Base Prorated Adjustment -87,487

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

1,006,957

38,781,662$

2,762,964

$ 39,382,084

2,636,986

206,270

6,213,406

3,593,681

87,481

52,119,908

14,990,698

37,129,210

0

$

$

109

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 39,788,619$

Per Pupil

274

$ 3,911

262

20

617

357

9

5,176

1,489

3,687

0

$

$

3,951$

Base Prorated Adjustment -87,487

Adjusted State Portion 37,041,832$3,679$

-9

State Tier I Prorated Adjustment -16,177-2

Adjusted Tier I 2,746,787$273$

39,788,619

0

Statewide Equalization is $749,000.00.

Page 46 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

571.532

598.434

69,082,661

115,439

Base Year Levied Equivalent Rate

Maximum Tier I Rate

83.1

$

$

Growth 26.902

45.7369.175

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

14

63

33

Prior Year Home & Hospital

82.9

0.1374.707Current Year Second Month Growth %

0Limited English Proficiency

196,451$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,790.00$

Levied Equivalent Rate 82.9

SEEK INPUTS:

District: 146 Dawson Springs Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $59,843.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 34,541 $ 189,572

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,365

$ 0

$ 0

$ 0

$ 0

$ 0

$ 187,207

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,340,475

216,577

522

0

SEEK State Amount $

Exceptional Child 447,927

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 207,248

Less Capital Outlay 59,843

Negative Payment 0

2,731,542

Base Prorated Adjustment -6,868

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

59,843

3,252,001$

406,268

$ 2,340,475

216,577

522

447,927

116,570

0

3,122,071

207,248

2,914,823

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,311,844$

Per Pupil

679

$ 3,911

362

1

748

195

0

5,217

346

4,871

0

$

$

5,534$

Base Prorated Adjustment -6,868

Adjusted State Portion 2,907,955$4,859$

-11

State Tier I Prorated Adjustment -2,379-4

Adjusted Tier I 403,889$675$

3,311,844

0

Statewide Equalization is $749,000.00.

Page 47 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

760.856

820.371

186,976,614

227,917

Base Year Levied Equivalent Rate

Maximum Tier I Rate

97.1

$

$

Growth 59.515

45.7631.627

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

20

101

39

Prior Year Home & Hospital

104.5

1.0757.822Current Year Second Month Growth %

5Limited English Proficiency

109,876$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,056.00$

Levied Equivalent Rate 97.1

SEEK INPUTS:

District: 147 Dayton Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $82,037.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 93,488 $ 213,741

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,667

$ 0

$ 0

$ 0

$ 0

$ 0

$ 211,074

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,208,471

370,544

4,097

0

SEEK State Amount $

Exceptional Child 682,587

Limited English Proficiency 1,877

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 560,930

Less Capital Outlay 82,037

Negative Payment 0

3,615,721

Base Prorated Adjustment -8,888

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

82,037

4,135,056$

456,812

$ 3,208,471

370,544

4,097

682,587

65,198

1,877

4,332,774

560,930

3,771,844

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 4,217,093$

Per Pupil

557

$ 3,911

452

5

832

79

2

5,281

684

4,598

0

$

$

5,140$

Base Prorated Adjustment -8,888

Adjusted State Portion 3,762,956$4,587$

-11

State Tier I Prorated Adjustment -2,675-3

Adjusted Tier I 454,137$554$

4,217,093

0

Statewide Equalization is $749,000.00.

Page 48 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

415.345

418.519

53,689,046

128,283

Base Year Levied Equivalent Rate

Maximum Tier I Rate

81.2

$

$

Growth 3.174

45.7307.760

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

5

52

20

Prior Year Home & Hospital

68.9

0.0000.764Current Year Second Month Growth %

0Limited English Proficiency

117,427$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,053.00$

Levied Equivalent Rate 68.9

SEEK INPUTS:

District: 149 East Bernstadt Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $41,852.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 26,845 $ 129,891

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 26,845 $ 129,891

Local Prorated

Adjustment Adjusted State

$ -1,621

$ 0

$ 0

$ 0

$ 0

$ -4,209

$ 128,270

$ 0

$ 0

$ 0

$ 0

$ 125,682

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,636,828

180,547

0

0

SEEK State Amount $

Exceptional Child 302,672

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 161,067

Less Capital Outlay 41,852

Negative Payment 0

1,912,348

Base Prorated Adjustment -4,780

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

41,852

2,258,537$

278,138

$ 1,636,828

180,547

0

302,672

69,679

0

2,189,726

161,067

2,028,659

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 2,300,389$

Per Pupil

665

$ 3,911

431

0

723

166

0

5,232

385

4,847

0

$

$

5,496$

Base Prorated Adjustment -4,780

Adjusted State Portion 2,023,879$4,836$

-11

State Tier I Prorated Adjustment -1,628-4

Adjusted Tier I 276,510$661$

2,300,389

0

Statewide Equalization is $749,000.00.

Page 49 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,717.092

1,738.886

608,136,950

349,728

Base Year Levied Equivalent Rate

Maximum Tier I Rate

52.1

$

$

Growth 21.794

46.31,008.149

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

51

157

54

Prior Year Home & Hospital

52.2

4.1831.269Current Year Second Month Growth %

4Limited English Proficiency

1,190,054$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,955.00$

Levied Equivalent Rate 52.1

SEEK INPUTS:

District: 151 Edmonson County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $173,889.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 304,068 $ 347,144

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,331

$ 0

$ 0

$ 0

$ 0

$ 0

$ 342,813

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 6,800,783

591,431

15,941

0

SEEK State Amount $

Exceptional Child 1,237,832

Limited English Proficiency 1,502

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,824,411

Less Capital Outlay 173,889

Negative Payment 0

6,631,448

Base Prorated Adjustment -17,741

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

173,889

8,119,617$

786,620

$ 6,800,783

591,431

15,941

1,237,832

706,155

1,502

9,353,644

1,824,411

7,529,233

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 8,293,506$

Per Pupil

452

$ 3,911

340

9

712

406

1

5,379

1,049

4,330

0

$

$

4,769$

Base Prorated Adjustment -17,741

Adjusted State Portion 7,511,492$4,320$

-10

State Tier I Prorated Adjustment -4,606-3

Adjusted Tier I 782,014$450$

8,293,506

0

Statewide Equalization is $749,000.00.

Page 50 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,238.870

2,303.461

713,786,036

309,875

Base Year Levied Equivalent Rate

Maximum Tier I Rate

82.8

$

$

Growth 64.591

45.41,152.666

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

62

137

59

Prior Year Home & Hospital

85.7

6.0742.885Current Year Second Month Growth %

36Limited English Proficiency

949,613$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,565.00$

Levied Equivalent Rate 82.8

SEEK INPUTS:

District: 152 Elizabethtown Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $230,346.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 356,893 $ 505,753

$ 0 $ 0

$ 0

$ 356,893 $ 505,753

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,311

$ 0

$ -7,416

$ 0

$ 0

$ 0

$ 499,442

$ 0

$ 498,337

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 9,008,836

676,212

23,148

29

SEEK State Amount $

Exceptional Child 1,252,107

Limited English Proficiency 13,516

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,141,358

Less Capital Outlay 230,346

Negative Payment 0

8,580,004

Base Prorated Adjustment -22,140

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

230,346

10,185,919$

1,048,572

$ 9,008,836

676,212

23,148

1,252,107

563,482

13,516

11,537,301

2,141,358

9,395,943

0

$

$

29

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,416,265$

Per Pupil

455

$ 3,911

294

10

544

245

6

5,009

930

4,079

0

$

$

4,522$

Base Prorated Adjustment -22,140

Adjusted State Portion 9,373,832$4,069$

-10

State Tier I Prorated Adjustment -6,139-3

Adjusted Tier I 1,042,433$453$

10,416,265

0

Statewide Equalization is $749,000.00.

Page 51 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

947.736

966.030

204,866,439

212,070

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.9

$

$

Growth 18.294

47.0781.223

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

20

83

50

Prior Year Home & Hospital

57.8

10.0891.930Current Year Second Month Growth %

0Limited English Proficiency

904,670$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,329.00$

Levied Equivalent Rate 57.8

SEEK INPUTS:

District: 155 Elliott County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $96,603.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 102,433 $ 259,345

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,236

$ 0

$ 0

$ 0

$ 0

$ 0

$ 256,109

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,778,143

458,304

38,449

0

SEEK State Amount $

Exceptional Child 610,546

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 614,599

Less Capital Outlay 96,603

Negative Payment 0

4,162,912

Base Prorated Adjustment -11,328

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

96,603

5,318,688$

622,607

$ 3,778,143

458,304

38,449

610,546

536,814

0

5,422,256

614,599

4,807,657

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 5,415,291$

Per Pupil

645

$ 3,911

474

40

632

556

0

5,613

636

4,977

0

$

$

5,606$

Base Prorated Adjustment -11,328

Adjusted State Portion 4,796,329$4,965$

-12

State Tier I Prorated Adjustment -3,645-4

Adjusted Tier I 618,962$641$

5,415,291

0

Statewide Equalization is $749,000.00.

Page 52 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

661.083

751.183

161,004,315

214,334

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.9

$

$

Growth 90.100

45.0345.855

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

12

42

11

Prior Year Home & Hospital

84.2

2.14913.629Current Year Second Month Growth %

19Limited English Proficiency

267,317$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,592.00$

Levied Equivalent Rate 73.9

SEEK INPUTS:

District: 156 Eminence Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $75,118.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 80,502 $ 200,816

$ 0 $ 0

$ 0

$ 80,502 $ 50,204

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,506

$ 0

$ -736

$ 0

$ 0

$ 0

$ 198,310

$ 0

$ 49,468

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,937,877

202,896

8,190

0

SEEK State Amount $

Exceptional Child 312,802

Limited English Proficiency 7,134

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 483,013

Less Capital Outlay 75,118

Negative Payment 0

2,903,359

Base Prorated Adjustment -7,409

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

75,118

3,459,697$

400,059

$ 2,937,877

202,896

8,190

312,802

158,621

7,134

3,627,520

483,013

3,144,507

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,534,815$

Per Pupil

533

$ 3,911

270

11

416

211

9

4,829

643

4,186

0

$

$

4,706$

Base Prorated Adjustment -7,409

Adjusted State Portion 3,137,098$4,176$

-10

State Tier I Prorated Adjustment -2,342-3

Adjusted Tier I 397,717$529$

3,534,815

0

Statewide Equalization is $749,000.00.

Page 53 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,013.217

2,042.160

948,811,207

464,612

Base Year Levied Equivalent Rate

Maximum Tier I Rate

86.2

$

$

Growth 28.943

45.01,455.278

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

33

162

119

Prior Year Home & Hospital

88.8

1.8711.438Current Year Second Month Growth %

106Limited English Proficiency

128,997$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,405.00$

Levied Equivalent Rate 86.2

SEEK INPUTS:

District: 157 Erlanger-Elsmere Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $204,216.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 474,406 $ 290,383

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,623

$ 0

$ 0

$ 0

$ 0

$ 0

$ 286,760

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,986,888

853,739

7,130

5

SEEK State Amount $

Exceptional Child 1,156,287

Limited English Proficiency 39,798

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,846,434

Less Capital Outlay 204,216

Negative Payment 0

6,976,058

Base Prorated Adjustment -17,139

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

204,216

7,628,590$

579,380

$ 7,986,888

853,739

7,130

1,156,287

76,544

39,798

10,120,386

2,846,434

7,273,952

0

$

$

5

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 7,832,806$

Per Pupil

284

$ 3,911

418

3

566

37

19

4,956

1,394

3,562

0

$

$

3,836$

Base Prorated Adjustment -17,139

Adjusted State Portion 7,256,818$3,554$

-8

State Tier I Prorated Adjustment -3,392-2

Adjusted Tier I 575,988$282$

7,832,806

0

Statewide Equalization is $749,000.00.

Page 54 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,172.033

2,206.348

523,575,491

237,304

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.1

$

$

Growth 34.315

46.31,601.515

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

46

149

104

Prior Year Home & Hospital

61.4

13.1631.580Current Year Second Month Growth %

1Limited English Proficiency

1,673,800$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,041.00$

Levied Equivalent Rate 61.4

SEEK INPUTS:

District: 161 Estill County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $220,635.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 261,788 $ 564,490

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -7,043

$ 0

$ 0

$ 0

$ 0

$ 0

$ 557,447

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,629,027

939,529

50,164

32

SEEK State Amount $

Exceptional Child 1,202,202

Limited English Proficiency 375

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,570,726

Less Capital Outlay 220,635

Negative Payment 0

9,005,831

Base Prorated Adjustment -24,137

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

220,635

11,271,980$

1,280,445

$ 8,629,027

939,529

50,164

1,202,202

993,201

375

11,814,498

1,570,726

10,243,772

0

$

$

32

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 11,492,615$

Per Pupil

580

$ 3,911

426

23

545

450

0

5,355

712

4,643

0

$

$

5,209$

Base Prorated Adjustment -24,137

Adjusted State Portion 10,219,667$4,632$

-11

State Tier I Prorated Adjustment -7,497-3

Adjusted Tier I 1,272,948$577$

11,492,615

0

Statewide Equalization is $749,000.00.

Page 55 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

790.163

790.163

175,598,658

222,231

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.8

$

$

Growth 0.000

45.2530.364

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

12

50

21

Prior Year Home & Hospital

137.0

2.134-6.698Current Year Second Month Growth %

0Limited English Proficiency

255,868$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,696.00$

Levied Equivalent Rate 76.8

SEEK INPUTS:

District: 162 Fairview Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $79,016.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 87,799 $ 208,117

$ 0 $ 0

$ 0

$ 0 $ 52,029

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,597

$ 0

$ -763

$ 0

$ 0

$ 0

$ 205,520

$ 0

$ 51,266

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,090,327

311,138

8,133

0

SEEK State Amount $

Exceptional Child 358,795

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 526,796

Less Capital Outlay 79,016

Negative Payment 0

3,154,585

Base Prorated Adjustment -7,996

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

79,016

3,728,463$

424,537

$ 3,090,327

311,138

8,133

358,795

151,827

0

3,920,220

526,796

3,393,424

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,807,479$

Per Pupil

537

$ 3,911

394

10

454

192

0

4,961

667

4,295

0

$

$

4,819$

Base Prorated Adjustment -7,996

Adjusted State Portion 3,385,428$4,284$

-10

State Tier I Prorated Adjustment -2,486-3

Adjusted Tier I 422,051$534$

3,807,479

0

Statewide Equalization is $749,000.00.

Page 56 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

35,270.657

35,667.141

28,073,025,704

787,084

Base Year Levied Equivalent Rate

Maximum Tier I Rate

85.3

$

$

Growth 396.484

45.119,176.404

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

925

2,102

924

Prior Year Home & Hospital

87.9

95.0411.124Current Year Second Month Growth %

3,684Limited English Proficiency

17,202,121$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,083.00$

Levied Equivalent Rate 85.3

SEEK INPUTS:

District: 165 Fayette County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:15 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $3,566,714.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 14,036,513 $ 0

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category 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

$ 139,494,188

11,249,837

362,201

0

SEEK State Amount $

Exceptional Child 18,987,318

Limited English Proficiency 1,383,180

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 84,219,077

Less Capital Outlay 3,566,714

Negative Payment 0

83,461,278

Base Prorated Adjustment -229,655

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

3,566,714

93,668,689$

0

$ 139,494,188

11,249,837

362,201

18,987,318

10,207,411

1,383,180

181,684,135

84,219,077

97,465,058

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 97,235,403$

Per Pupil

0

$ 3,911

315

10

532

286

39

5,094

2,361

2,733

0

$

$

2,726$

Base Prorated Adjustment -229,655

Adjusted State Portion 97,235,403$2,726$

-6

State Tier I Prorated Adjustment 00

Adjusted Tier I 0$0$

97,235,403

0

Statewide Equalization is $749,000.00.

Page 57 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,076.273

2,100.314

658,720,316

313,629

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.8

$

$

Growth 24.041

46.11,273.399

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

57

126

66

Prior Year Home & Hospital

55.0

7.0491.158Current Year Second Month Growth %

13Limited English Proficiency

1,467,547$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,803.00$

Levied Equivalent Rate 53.8

SEEK INPUTS:

District: 171 Fleming County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $210,031.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 329,360 $ 457,207

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 329,360 $ 457,207

Local Prorated

Adjustment Adjusted State

$ -5,705

$ 0

$ 0

$ 0

$ 0

$ -14,816

$ 451,502

$ 0

$ 0

$ 0

$ 0

$ 442,391

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,214,328

747,040

26,864

21

SEEK State Amount $

Exceptional Child 1,162,388

Limited English Proficiency 4,881

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,976,161

Less Capital Outlay 210,031

Negative Payment 0

7,948,005

Base Prorated Adjustment -21,325

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

210,031

9,826,304$

1,013,418

$ 8,214,328

747,040

26,864

1,162,388

870,815

4,881

11,026,316

1,976,161

9,050,155

0

$

$

21

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,036,335$

Per Pupil

483

$ 3,911

356

13

553

415

2

5,250

941

4,309

0

$

$

4,778$

Base Prorated Adjustment -21,325

Adjusted State Portion 9,028,851$4,299$

-10

State Tier I Prorated Adjustment -5,934-3

Adjusted Tier I 1,007,484$480$

10,036,335

0

Statewide Equalization is $749,000.00.

Page 58 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

5,471.360

5,471.360

2,068,175,234

378,000

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.0

$

$

Growth 0.000

46.74,070.277

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

213

635

253

Prior Year Home & Hospital

54.7

25.370-3.338Current Year Second Month Growth %

1Limited English Proficiency

3,038,939$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 54.7

SEEK INPUTS:

District: 175 Floyd County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $547,136.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,034,088 $ 1,014,937

$ 0 $ 0

$ 0

$ 1,034,088 $ 253,734

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -12,664

$ 0

$ -3,720

$ 0

$ 0

$ 0

$ 1,002,273

$ 0

$ 250,014

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 21,398,489

2,387,828

96,685

-10,268

SEEK State Amount $

Exceptional Child 5,100,804

Limited English Proficiency 375

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 6,204,526

Less Capital Outlay 547,136

Negative Payment 0

22,164,351

Base Prorated Adjustment -57,900

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

547,136

26,332,956$

2,379,287

$ 21,398,489

2,387,828

96,685

5,100,804

1,803,249

375

30,787,430

6,204,526

24,582,904

0

$

$

-10,268

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 26,880,092$

Per Pupil

435

$ 3,911

436

18

932

330

0

5,627

1,134

4,493

0

$

$

4,913$

Base Prorated Adjustment -57,900

Adjusted State Portion 24,514,736$4,481$

-11

State Tier I Prorated Adjustment -13,931-3

Adjusted Tier I 2,365,356$432$

26,880,092

-2

Statewide Equalization is $749,000.00.

Page 59 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,654.754

2,722.017

1,249,465,237

459,022

Base Year Levied Equivalent Rate

Maximum Tier I Rate

106.1

$

$

Growth 67.263

43.8438.765

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

36

104

59

Prior Year Home & Hospital

107.2

1.3172.534Current Year Second Month Growth %

23Limited English Proficiency

201,492$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,064.00$

Levied Equivalent Rate 106.1

SEEK INPUTS:

District: 176 Fort Thomas Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $272,202.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 624,733 $ 394,663

$ 624,733 $ 0

$ 0

$ 0 $ 0

$ 0 $ 394,663

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,924

$ 0

$ 0

$ -12,762

$ 0

$ 0

$ 389,739

$ 0

$ 0

$ 381,901

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,645,808

257,401

5,019

3

SEEK State Amount $

Exceptional Child 862,141

Limited English Proficiency 8,635

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,748,396

Less Capital Outlay 272,202

Negative Payment 0

7,739,205

Base Prorated Adjustment -19,204

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

272,202

8,550,437$

695,744

$ 10,645,808

257,401

5,019

862,141

119,562

8,635

11,898,566

3,748,396

8,150,170

0

$

$

3

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 8,822,639$

Per Pupil

256

$ 3,911

95

2

317

44

3

4,371

1,377

2,994

0

$

$

3,241$

Base Prorated Adjustment -19,204

Adjusted State Portion 8,130,969$2,987$

-7

State Tier I Prorated Adjustment -4,074-1

Adjusted Tier I 691,670$254$

8,822,639

0

Statewide Equalization is $749,000.00.

Page 60 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

715.436

753.220

240,481,246

319,271

Base Year Levied Equivalent Rate

Maximum Tier I Rate

103.4

$

$

Growth 37.784

45.3444.299

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

16

57

36

Prior Year Home & Hospital

110.0

0.4315.281Current Year Second Month Growth %

5Limited English Proficiency

208,176$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,638.00$

Levied Equivalent Rate 103.4

SEEK INPUTS:

District: 177 Frankfort Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $75,322.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 120,241 $ 161,840

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,019

$ 0

$ 0

$ 0

$ 0

$ 0

$ 159,821

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,945,843

260,648

1,643

-1

SEEK State Amount $

Exceptional Child 441,669

Limited English Proficiency 1,877

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 721,444

Less Capital Outlay 75,322

Negative Payment 0

2,847,717

Base Prorated Adjustment -7,196

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

75,322

3,301,481$

332,181

$ 2,945,843

260,648

1,643

441,669

123,528

1,877

3,775,208

721,444

3,053,764

0

$

$

-1

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,376,803$

Per Pupil

441

$ 3,911

346

2

586

164

2

5,012

958

4,054

0

$

$

4,483$

Base Prorated Adjustment -7,196

Adjusted State Portion 3,046,567$4,045$

-10

State Tier I Prorated Adjustment -1,945-3

Adjusted Tier I 330,236$438$

3,376,803

0

Statewide Equalization is $749,000.00.

Page 61 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

5,568.462

5,617.894

3,313,407,453

589,795

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.8

$

$

Growth 49.432

45.92,969.207

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

149

320

250

Prior Year Home & Hospital

72.8

4.8910.888Current Year Second Month Growth %

175Limited English Proficiency

3,790,120$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,362.00$

Levied Equivalent Rate 68.8

SEEK INPUTS:

District: 181 Franklin County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $561,789.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,656,704 $ 447,198

$ 0 $ 0

$ 0

$ 1,656,704 $ 447,198

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,580

$ 0

$ -6,557

$ 0

$ 0

$ 0

$ 441,618

$ 0

$ 440,641

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 21,971,583

1,741,885

18,640

32

SEEK State Amount $

Exceptional Child 3,068,375

Limited English Proficiency 65,705

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,940,222

Less Capital Outlay 561,789

Negative Payment 0

16,319,027

Base Prorated Adjustment -45,182

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

561,789

19,539,718$

977,429

$ 21,971,583

1,741,885

18,640

3,068,375

2,248,985

65,705

29,115,173

9,940,222

19,174,951

0

$

$

32

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 20,101,507$

Per Pupil

174

$ 3,911

310

3

546

400

12

5,183

1,769

3,413

0

$

$

3,578$

Base Prorated Adjustment -45,182

Adjusted State Portion 19,129,801$3,405$

-8

State Tier I Prorated Adjustment -5,723-1

Adjusted Tier I 971,706$173$

20,101,507

0

Statewide Equalization is $749,000.00.

Page 62 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

481.718

492.341

250,118,307

508,018

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.5

$

$

Growth 10.623

46.5368.793

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

10

45

22

Prior Year Home & Hospital

56.7

1.5552.205Current Year Second Month Growth %

0Limited English Proficiency

349,287$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,867.00$

Levied Equivalent Rate 56.7

SEEK INPUTS:

District: 185 Fulton County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $49,234.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 125,059 $ 59,323

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -740

$ 0

$ 0

$ 0

$ 0

$ 0

$ 58,583

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,925,546

216,352

5,926

0

SEEK State Amount $

Exceptional Child 318,473

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 750,355

Less Capital Outlay 49,234

Negative Payment 0

1,662,176

Base Prorated Adjustment -4,532

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

49,234

2,004,522$

135,882

$ 1,925,546

216,352

5,926

318,473

207,260

0

2,673,557

750,355

1,923,202

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 2,053,756$

Per Pupil

276

$ 3,911

439

12

647

421

0

5,430

1,524

3,906

0

$

$

4,171$

Base Prorated Adjustment -4,532

Adjusted State Portion 1,918,670$3,897$

-9

State Tier I Prorated Adjustment -796-2

Adjusted Tier I 135,086$274$

2,053,756

0

Statewide Equalization is $749,000.00.

Page 63 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

321.338

339.517

108,757,017

320,329

Base Year Levied Equivalent Rate

Maximum Tier I Rate

95.0

$

$

Growth 18.179

46.1282.631

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

18

45

23

Prior Year Home & Hospital

95.8

0.0835.657Current Year Second Month Growth %

0Limited English Proficiency

0$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,651.00$

Levied Equivalent Rate 95.0

SEEK INPUTS:

District: 186 Fulton Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $33,952.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 54,379 $ 72,771

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -908

$ 0

$ 0

$ 0

$ 0

$ 0

$ 71,863

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,327,851

165,805

316

0

SEEK State Amount $

Exceptional Child 392,938

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 326,271

Less Capital Outlay 33,952

Negative Payment 0

1,523,010

Base Prorated Adjustment -3,677

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

33,952

1,684,051$

161,989

$ 1,327,851

165,805

316

392,938

0

0

1,886,910

326,271

1,560,639

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 1,718,003$

Per Pupil

477

$ 3,911

488

1

1,157

0

0

5,558

961

4,597

0

$

$

5,060$

Base Prorated Adjustment -3,677

Adjusted State Portion 1,556,962$4,586$

-11

State Tier I Prorated Adjustment -948-3

Adjusted Tier I 161,041$474$

1,718,003

0

Statewide Equalization is $749,000.00.

Page 64 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,475.795

1,494.664

587,341,227

392,959

Base Year Levied Equivalent Rate

Maximum Tier I Rate

83.2

$

$

Growth 18.869

46.11,069.208

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

30

100

69

Prior Year Home & Hospital

87.5

0.4421.279Current Year Second Month Growth %

89Limited English Proficiency

978,955$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,719.00$

Levied Equivalent Rate 83.2

SEEK INPUTS:

District: 191 Gallatin County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $149,466.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 293,671 $ 266,081

$ 293,671 $ 0

$ 0

$ 293,671 $ 266,081

$ 0 $ 266,081

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,320

$ 0

$ -3,902

$ -8,604

$ 0

$ 0

$ 262,761

$ 0

$ 262,179

$ 257,477

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 5,845,631

627,251

1,684

12

SEEK State Amount $

Exceptional Child 798,079

Limited English Proficiency 33,416

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,762,024

Less Capital Outlay 149,466

Negative Payment 0

5,380,151

Base Prorated Adjustment -14,432

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

149,466

6,548,334$

590,749

$ 5,845,631

627,251

1,684

798,079

580,893

33,416

7,886,954

1,762,024

6,124,930

0

$

$

12

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 6,697,800$

Per Pupil

395

$ 3,911

420

1

534

389

22

5,277

1,179

4,098

0

$

$

4,481$

Base Prorated Adjustment -14,432

Adjusted State Portion 6,110,510$4,088$

-10

State Tier I Prorated Adjustment -3,459-2

Adjusted Tier I 587,290$393$

6,697,800

0

Statewide Equalization is $749,000.00.

Page 65 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,238.744

2,249.944

850,793,252

378,140

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.9

$

$

Growth 11.200

46.21,428.883

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

66

195

69

Prior Year Home & Hospital

72.3

13.0520.500Current Year Second Month Growth %

32Limited English Proficiency

1,284,437$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,563.00$

Levied Equivalent Rate 70.9

SEEK INPUTS:

District: 195 Garrard County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $224,994.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 425,397 $ 417,207

$ 425,397 $ 417,207

$ 425,397

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,206

$ 0

$ 0

$ 0

$ 0

$ 0

$ 412,001

$ 417,207

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,799,531

838,254

49,741

16

SEEK State Amount $

Exceptional Child 1,563,657

Limited English Proficiency 12,015

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,552,380

Less Capital Outlay 224,994

Negative Payment 0

8,463,519

Base Prorated Adjustment -22,321

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

224,994

10,152,149$

931,926

$ 8,799,531

838,254

49,741

1,563,657

762,160

12,015

12,025,358

2,552,380

9,472,978

0

$

$

16

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,377,143$

Per Pupil

414

$ 3,911

373

22

695

339

5

5,345

1,134

4,210

0

$

$

4,612$

Base Prorated Adjustment -22,321

Adjusted State Portion 9,450,673$4,200$

-10

State Tier I Prorated Adjustment -5,456-2

Adjusted Tier I 926,470$412$

10,377,143

0

Statewide Equalization is $749,000.00.

Page 66 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,820.792

1,927.799

736,888,031

382,243

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.2

$

$

Growth 107.007

45.61,155.618

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

44

154

72

Prior Year Home & Hospital

79.2

2.1635.877Current Year Second Month Growth %

74Limited English Proficiency

795,981$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,451.00$

Levied Equivalent Rate 78.2

SEEK INPUTS:

District: 197 Glasgow Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $192,780.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 368,444 $ 353,517

$ 0 $ 0

$ 0

$ 368,444 $ 353,517

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,411

$ 0

$ -5,184

$ 0

$ 0

$ 0

$ 349,106

$ 0

$ 348,333

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,539,622

677,943

8,243

0

SEEK State Amount $

Exceptional Child 1,176,663

Limited English Proficiency 27,784

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,210,664

Less Capital Outlay 192,780

Negative Payment 0

7,008,687

Base Prorated Adjustment -18,124

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

192,780

8,227,719$

751,110

$ 7,539,622

677,943

8,243

1,176,663

472,320

27,784

9,902,575

2,210,664

7,691,911

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 8,420,499$

Per Pupil

390

$ 3,911

352

4

610

245

14

5,137

1,147

3,990

0

$

$

4,368$

Base Prorated Adjustment -18,124

Adjusted State Portion 7,673,787$3,981$

-9

State Tier I Prorated Adjustment -4,398-2

Adjusted Tier I 746,712$387$

8,420,499

0

Statewide Equalization is $749,000.00.

Page 67 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,514.636

3,556.995

1,112,769,776

312,840

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.6

$

$

Growth 42.359

46.12,292.447

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

59

240

167

Prior Year Home & Hospital

62.6

6.8601.205Current Year Second Month Growth %

60Limited English Proficiency

2,559,665$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,786.00$

Levied Equivalent Rate 62.6

SEEK INPUTS:

District: 201 Grant County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:16 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $355,700.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 556,385 $ 775,710

$ 556,385 $ 775,710

$ 556,385

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -9,679

$ 0

$ 0

$ 0

$ 0

$ 0

$ 766,031

$ 775,710

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 13,911,407

1,344,864

26,143

40

SEEK State Amount $

Exceptional Child 1,797,222

Limited English Proficiency 22,527

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,338,309

Less Capital Outlay 355,700

Negative Payment 0

13,372,184

Base Prorated Adjustment -36,010

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

355,700

16,598,415$

1,717,431

$ 13,911,407

1,344,864

26,143

1,797,222

1,518,856

22,527

18,621,019

3,338,309

15,282,710

0

$

$

40

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 16,954,115$

Per Pupil

483

$ 3,911

378

7

505

427

6

5,235

939

4,297

0

$

$

4,766$

Base Prorated Adjustment -36,010

Adjusted State Portion 15,246,740$4,286$

-10

State Tier I Prorated Adjustment -10,056-3

Adjusted Tier I 1,707,375$480$

16,954,115

0

Statewide Equalization is $749,000.00.

Page 68 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,136.061

4,136.061

1,611,713,988

389,674

Base Year Levied Equivalent Rate

Maximum Tier I Rate

48.0

$

$

Growth 0.000

45.92,420.349

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

82

271

209

Prior Year Home & Hospital

53.5

10.192-2.281Current Year Second Month Growth %

97Limited English Proficiency

2,735,943$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,599.00$

Levied Equivalent Rate 48.0

SEEK INPUTS:

District: 205 Graves County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $413,606.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 805,857 $ 743,098

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -9,272

$ 0

$ 0

$ 0

$ 0

$ 0

$ 733,826

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 16,176,135

1,419,898

38,842

39

SEEK State Amount $

Exceptional Child 2,189,886

Limited English Proficiency 36,419

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,835,142

Less Capital Outlay 413,606

Negative Payment 0

14,573,240

Base Prorated Adjustment -39,231

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

413,606

17,813,291$

1,626,116

$ 16,176,135

1,419,898

38,842

2,189,886

1,623,456

36,419

21,484,636

4,835,142

16,649,494

0

$

$

39

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 18,226,897$

Per Pupil

393

$ 3,911

343

9

529

393

9

5,194

1,169

4,025

0

$

$

4,407$

Base Prorated Adjustment -39,231

Adjusted State Portion 16,610,302$4,016$

-9

State Tier I Prorated Adjustment -9,521-2

Adjusted Tier I 1,616,595$391$

18,226,897

0

Statewide Equalization is $749,000.00.

Page 69 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,861.012

3,892.232

1,329,988,025

341,703

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.8

$

$

Growth 31.220

46.12,490.562

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

94

242

159

Prior Year Home & Hospital

60.0

6.8980.809Current Year Second Month Growth %

21Limited English Proficiency

2,653,413$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,770.00$

Levied Equivalent Rate 57.8

SEEK INPUTS:

District: 211 Grayson County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $389,223.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 664,994 $ 792,647

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -9,890

$ 0

$ 0

$ 0

$ 0

$ 0

$ 782,757

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 15,222,519

1,461,088

26,288

37

SEEK State Amount $

Exceptional Child 2,120,544

Limited English Proficiency 7,885

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,989,964

Less Capital Outlay 389,223

Negative Payment 0

14,420,477

Base Prorated Adjustment -38,697

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

389,223

17,737,739$

1,753,041

$ 15,222,519

1,461,088

26,288

2,120,544

1,574,485

7,885

20,412,809

3,989,964

16,422,845

0

$

$

37

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 18,126,962$

Per Pupil

450

$ 3,911

375

7

545

405

2

5,244

1,025

4,219

0

$

$

4,657$

Base Prorated Adjustment -38,697

Adjusted State Portion 16,384,185$4,209$

-10

State Tier I Prorated Adjustment -10,264-3

Adjusted Tier I 1,742,777$448$

18,126,962

0

Statewide Equalization is $749,000.00.

Page 70 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,470.797

1,470.797

438,414,701

298,080

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.9

$

$

Growth 0.000

46.1952.210

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

40

97

45

Prior Year Home & Hospital

59.6

4.599-1.302Current Year Second Month Growth %

0Limited English Proficiency

999,864$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,788.00$

Levied Equivalent Rate 57.9

SEEK INPUTS:

District: 215 Green County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $147,080.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 219,207 $ 331,606

$ 0 $ 0

$ 0

$ 219,207 $ 331,606

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,138

$ 0

$ -4,862

$ 0

$ 0

$ 0

$ 327,468

$ 0

$ 326,744

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 5,752,287

558,614

17,527

0

SEEK State Amount $

Exceptional Child 853,732

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,315,244

Less Capital Outlay 147,080

Negative Payment 0

5,704,614

Base Prorated Adjustment -15,222

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

147,080

7,032,461$

738,873

$ 5,752,287

558,614

17,527

853,732

593,300

0

7,775,460

1,315,244

6,460,216

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 7,179,541$

Per Pupil

502

$ 3,911

380

12

580

403

0

5,287

894

4,392

0

$

$

4,881$

Base Prorated Adjustment -15,222

Adjusted State Portion 6,444,994$4,382$

-10

State Tier I Prorated Adjustment -4,326-3

Adjusted Tier I 734,547$499$

7,179,541

0

Statewide Equalization is $749,000.00.

Page 71 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,572.513

2,572.513

876,266,441

340,627

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.6

$

$

Growth 0.000

46.31,704.325

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

79

155

129

Prior Year Home & Hospital

76.6

13.905-2.077Current Year Second Month Growth %

1Limited English Proficiency

1,865,786$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,877.00$

Levied Equivalent Rate 74.6

SEEK INPUTS:

District: 221 Greenup County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $257,251.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 438,133 $ 525,273

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,554

$ 0

$ 0

$ 0

$ 0

$ 0

$ 518,719

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,061,098

999,842

52,992

29

SEEK State Amount $

Exceptional Child 1,556,422

Limited English Proficiency 375

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,628,799

Less Capital Outlay 257,251

Negative Payment 0

9,758,438

Base Prorated Adjustment -26,270

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

257,251

12,047,449$

1,188,850

$ 10,061,098

999,842

52,992

1,556,422

1,107,122

375

13,777,851

2,628,799

11,149,052

0

$

$

29

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 12,304,700$

Per Pupil

462

$ 3,911

389

21

605

430

0

5,356

1,022

4,334

0

$

$

4,783$

Base Prorated Adjustment -26,270

Adjusted State Portion 11,122,811$4,324$

-10

State Tier I Prorated Adjustment -6,961-3

Adjusted Tier I 1,181,889$459$

12,304,700

0

Statewide Equalization is $749,000.00.

Page 72 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,517.672

1,517.672

583,163,442

384,249

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.4

$

$

Growth 0.000

46.2653.445

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

52

127

75

Prior Year Home & Hospital

77.2

2.341-0.423Current Year Second Month Growth %

16Limited English Proficiency

990,086$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,555.00$

Levied Equivalent Rate 77.2

SEEK INPUTS:

District: 225 Hancock County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $151,767.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 291,582 $ 276,786

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,454

$ 0

$ 0

$ 0

$ 0

$ 0

$ 273,332

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 5,935,615

383,344

8,922

14

SEEK State Amount $

Exceptional Child 1,129,458

Limited English Proficiency 6,007

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,749,490

Less Capital Outlay 151,767

Negative Payment 0

5,547,255

Base Prorated Adjustment -14,848

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

151,767

6,748,641$

617,503

$ 5,935,615

383,344

8,922

1,129,458

587,498

6,007

8,050,844

1,749,490

6,301,354

0

$

$

14

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 6,900,408$

Per Pupil

407

$ 3,911

253

6

744

387

4

5,305

1,153

4,152

0

$

$

4,547$

Base Prorated Adjustment -14,848

Adjusted State Portion 6,286,520$4,142$

-10

State Tier I Prorated Adjustment -3,615-2

Adjusted Tier I 613,888$404$

6,900,408

0

Statewide Equalization is $749,000.00.

Page 73 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

12,912.624

12,912.624

6,130,898,924

474,799

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.7

$

$

Growth 0.000

46.46,189.976

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

382

1,274

408

Prior Year Home & Hospital

68.7

65.559-1.452Current Year Second Month Growth %

318Limited English Proficiency

9,045,629$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,567.00$

Levied Equivalent Rate 68.7

SEEK INPUTS:

District: 231 Hardin County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $1,291,262.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 3,065,449 $ 1,770,328

$ 3,065,449 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 3,065,449 $ 1,770,328

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -22,089

$ 0

$ 0

$ 0

$ -51,228

$ 0

$ 1,748,239

$ 0

$ 0

$ 0

$ 1,719,100

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 50,501,272

3,631,349

249,845

192

SEEK State Amount $

Exceptional Child 9,723,528

Limited English Proficiency 119,395

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 18,392,697

Less Capital Outlay 1,291,262

Negative Payment 0

44,420,979

Base Prorated Adjustment -120,643

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

1,291,262

53,788,489$

4,023,564

$ 50,501,272

3,631,349

249,845

9,723,528

5,367,504

119,395

69,592,893

18,392,697

51,200,196

0

$

$

192

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 55,079,751$

Per Pupil

312

$ 3,911

281

19

753

416

9

5,390

1,424

3,965

0

$

$

4,266$

Base Prorated Adjustment -120,643

Adjusted State Portion 51,079,745$3,956$

-9

State Tier I Prorated Adjustment -23,558-2

Adjusted Tier I 4,000,006$310$

55,079,751

0

Statewide Equalization is $749,000.00.

Page 74 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,615.772

3,615.772

1,265,205,434

349,913

Base Year Levied Equivalent Rate

Maximum Tier I Rate

52.2

$

$

Growth 0.000

47.03,220.148

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

81

512

259

Prior Year Home & Hospital

53.1

16.529-4.625Current Year Second Month Growth %

6Limited English Proficiency

2,259,665$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,965.00$

Levied Equivalent Rate 52.2

SEEK INPUTS:

District: 235 Harlan County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $361,577.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 632,603 $ 721,504

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -9,003

$ 0

$ 0

$ 0

$ 0

$ 0

$ 712,501

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 14,141,284

1,889,100

62,992

33

SEEK State Amount $

Exceptional Child 3,330,412

Limited English Proficiency 2,253

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,795,616

Less Capital Outlay 361,577

Negative Payment 0

15,228,892

Base Prorated Adjustment -39,989

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

361,577

18,292,794$

1,733,208

$ 14,141,284

1,889,100

62,992

3,330,412

1,340,842

2,253

20,766,883

3,795,616

16,971,267

0

$

$

33

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 18,654,371$

Per Pupil

479

$ 3,911

522

17

921

371

1

5,743

1,050

4,694

0

$

$

5,159$

Base Prorated Adjustment -39,989

Adjusted State Portion 16,931,311$4,683$

-11

State Tier I Prorated Adjustment -10,148-3

Adjusted Tier I 1,723,060$477$

18,654,371

0

Statewide Equalization is $749,000.00.

Page 75 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

654.882

674.088

124,855,253

185,221

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.1

$

$

Growth 19.206

45.2385.749

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

18

50

29

Prior Year Home & Hospital

59.4

1.4972.933Current Year Second Month Growth %

0Limited English Proficiency

142,078$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,917.00$

Levied Equivalent Rate 58.1

SEEK INPUTS:

District: 236 Harlan Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $67,409.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 62,428 $ 190,018

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,371

$ 0

$ 0

$ 0

$ 0

$ 0

$ 187,647

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,636,358

226,300

5,705

0

SEEK State Amount $

Exceptional Child 421,449

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 374,566

Less Capital Outlay 67,409

Negative Payment 0

2,840,769

Base Prorated Adjustment -7,068

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

67,409

3,310,288$

387,482

$ 2,636,358

226,300

5,705

421,449

84,306

0

3,374,118

374,566

2,999,552

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,377,697$

Per Pupil

575

$ 3,911

336

8

625

125

0

5,005

556

4,450

0

$

$

5,011$

Base Prorated Adjustment -7,068

Adjusted State Portion 2,992,484$4,439$

-10

State Tier I Prorated Adjustment -2,269-3

Adjusted Tier I 385,213$571$

3,377,697

0

Statewide Equalization is $749,000.00.

Page 76 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,729.934

2,729.934

1,017,523,089

372,728

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.0

$

$

Growth 0.000

46.11,620.049

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

65

245

107

Prior Year Home & Hospital

58.6

5.952-2.379Current Year Second Month Growth %

21Limited English Proficiency

1,627,498$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,739.00$

Levied Equivalent Rate 56.0

SEEK INPUTS:

District: 241 Harrison County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $272,993.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 508,762 $ 513,599

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,408

$ 0

$ 0

$ 0

$ 0

$ 0

$ 507,191

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,676,772

950,402

22,683

23

SEEK State Amount $

Exceptional Child 1,818,928

Limited English Proficiency 7,885

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,052,569

Less Capital Outlay 272,993

Negative Payment 0

10,124,293

Base Prorated Adjustment -26,838

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

272,993

12,221,528$

1,138,172

$ 10,676,772

950,402

22,683

1,818,928

965,727

7,885

14,442,397

3,052,569

11,389,828

0

$

$

23

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 12,494,521$

Per Pupil

417

$ 3,911

348

8

666

354

3

5,290

1,118

4,172

0

$

$

4,577$

Base Prorated Adjustment -26,838

Adjusted State Portion 11,363,013$4,162$

-10

State Tier I Prorated Adjustment -6,664-2

Adjusted Tier I 1,131,508$414$

12,494,521

0

Statewide Equalization is $749,000.00.

Page 77 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,106.578

2,106.578

663,871,252

315,142

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.0

$

$

Growth 0.000

46.61,345.018

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

69

204

84

Prior Year Home & Hospital

67.7

6.375-3.833Current Year Second Month Growth %

17Limited English Proficiency

1,517,579$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,068.00$

Levied Equivalent Rate 67.7

SEEK INPUTS:

District: 245 Hart County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $210,658.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 331,936 $ 456,978

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,702

$ 0

$ 0

$ 0

$ 0

$ 0

$ 451,276

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,238,827

789,055

24,295

0

SEEK State Amount $

Exceptional Child 1,646,492

Limited English Proficiency 6,383

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,991,614

Less Capital Outlay 210,658

Negative Payment 0

8,480,127

Base Prorated Adjustment -22,653

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

210,658

10,436,405$

1,061,993

$ 8,238,827

789,055

24,295

1,646,492

900,503

6,383

11,605,555

1,991,614

9,613,941

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,647,063$

Per Pupil

504

$ 3,911

375

12

782

427

3

5,509

945

4,564

0

$

$

5,054$

Base Prorated Adjustment -22,653

Adjusted State Portion 9,591,288$4,553$

-11

State Tier I Prorated Adjustment -6,218-3

Adjusted Tier I 1,055,775$501$

10,647,063

0

Statewide Equalization is $749,000.00.

Page 78 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

850.902

866.525

218,417,598

252,062

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.0

$

$

Growth 15.623

45.5517.435

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

22

74

30

Prior Year Home & Hospital

77.4

2.4431.836Current Year Second Month Growth %

0Limited English Proficiency

256,039$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,560.00$

Levied Equivalent Rate 74.0

SEEK INPUTS:

District: 246 Hazard Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:17 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $86,653.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 109,209 $ 215,305

$ 0 $ 0

$ 0

$ 109,209 $ 215,305

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,686

$ 0

$ -3,157

$ 0

$ 0

$ 0

$ 212,619

$ 0

$ 212,148

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,388,979

303,553

9,310

0

SEEK State Amount $

Exceptional Child 568,972

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 655,253

Less Capital Outlay 86,653

Negative Payment 0

3,520,031

Base Prorated Adjustment -8,877

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

86,653

4,119,836$

450,514

$ 3,388,979

303,553

9,310

568,972

151,929

0

4,422,743

655,253

3,767,490

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 4,206,489$

Per Pupil

520

$ 3,911

350

11

657

175

0

5,104

756

4,348

0

$

$

4,854$

Base Prorated Adjustment -8,877

Adjusted State Portion 3,758,613$4,338$

-10

State Tier I Prorated Adjustment -2,638-3

Adjusted Tier I 447,876$517$

4,206,489

0

Statewide Equalization is $749,000.00.

Page 79 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,558.287

6,580.326

2,912,638,609

442,628

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.4

$

$

Growth 22.039

46.13,981.045

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

182

489

361

Prior Year Home & Hospital

64.0

25.3640.336Current Year Second Month Growth %

104Limited English Proficiency

3,992,837$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,419.00$

Levied Equivalent Rate 64.0

SEEK INPUTS:

District: 251 Henderson County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $658,033.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,456,319 $ 1,008,013

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -12,577

$ 0

$ 0

$ 0

$ 0

$ 0

$ 995,436

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 25,735,655

2,335,480

96,662

44

SEEK State Amount $

Exceptional Child 4,249,184

Limited English Proficiency 39,047

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 8,737,916

Less Capital Outlay 658,033

Negative Payment 0

22,998,654

Base Prorated Adjustment -61,469

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

658,033

27,591,195$

2,236,362

$ 25,735,655

2,335,480

96,662

4,249,184

2,369,273

39,047

34,825,301

8,737,916

26,087,385

0

$

$

44

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 28,249,228$

Per Pupil

340

$ 3,911

355

15

646

360

6

5,292

1,328

3,964

0

$

$

4,293$

Base Prorated Adjustment -61,469

Adjusted State Portion 26,025,960$3,955$

-9

State Tier I Prorated Adjustment -13,094-2

Adjusted Tier I 2,223,268$338$

28,249,228

0

Statewide Equalization is $749,000.00.

Page 80 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,946.259

1,946.259

717,697,091

368,757

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.8

$

$

Growth 0.000

46.01,005.288

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

37

156

69

Prior Year Home & Hospital

76.2

5.561-2.423Current Year Second Month Growth %

24Limited English Proficiency

1,334,101$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,658.00$

Levied Equivalent Rate 73.8

SEEK INPUTS:

District: 255 Henry County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $194,626.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 358,849 $ 370,025

$ 0 $ 0

$ 0

$ 358,849 $ 370,025

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,617

$ 0

$ -5,426

$ 0

$ 0

$ 0

$ 365,408

$ 0

$ 364,599

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,611,819

589,752

21,193

19

SEEK State Amount $

Exceptional Child 1,118,663

Limited English Proficiency 9,011

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,153,091

Less Capital Outlay 194,626

Negative Payment 0

6,983,916

Base Prorated Adjustment -18,824

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

194,626

8,584,411$

813,629

$ 7,611,819

589,752

21,193

1,118,663

791,630

9,011

10,142,068

2,153,091

7,988,977

0

$

$

19

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 8,779,037$

Per Pupil

418

$ 3,911

303

11

575

407

5

5,211

1,106

4,105

0

$

$

4,511$

Base Prorated Adjustment -18,824

Adjusted State Portion 7,970,172$4,095$

-10

State Tier I Prorated Adjustment -4,764-2

Adjusted Tier I 808,865$416$

8,779,037

0

Statewide Equalization is $749,000.00.

Page 81 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

694.049

694.049

306,387,688

441,450

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.7

$

$

Growth 0.000

47.2410.580

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

11

89

31

Prior Year Home & Hospital

61.9

4.028-3.609Current Year Second Month Growth %

2Limited English Proficiency

715,038$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,792.00$

Levied Equivalent Rate 61.9

SEEK INPUTS:

District: 261 Hickman County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $69,405.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 153,194 $ 106,728

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,332

$ 0

$ 0

$ 0

$ 0

$ 0

$ 105,396

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,714,426

240,867

15,351

8

SEEK State Amount $

Exceptional Child 537,450

Limited English Proficiency 751

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 919,163

Less Capital Outlay 69,405

Negative Payment 0

2,513,183

Base Prorated Adjustment -7,102

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

69,405

3,196,108$

260,158

$ 2,714,426

240,867

15,351

537,450

424,290

751

3,933,135

919,163

3,013,972

0

$

$

8

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,265,513$

Per Pupil

375

$ 3,911

347

22

774

611

1

5,667

1,324

4,343

0

$

$

4,705$

Base Prorated Adjustment -7,102

Adjusted State Portion 3,006,878$4,332$

-10

State Tier I Prorated Adjustment -1,523-2

Adjusted Tier I 258,635$373$

3,265,513

0

Statewide Equalization is $749,000.00.

Page 82 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,281.459

6,281.459

2,639,733,153

420,242

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.7

$

$

Growth 0.000

46.33,549.998

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

182

719

196

Prior Year Home & Hospital

58.0

15.526-0.626Current Year Second Month Growth %

51Limited English Proficiency

3,722,346$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,522.00$

Levied Equivalent Rate 58.0

SEEK INPUTS:

District: 265 Hopkins County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $628,146.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,319,867 $ 1,032,540

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -12,883

$ 0

$ 0

$ 0

$ 0

$ 0

$ 1,019,657

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 24,566,786

2,082,606

59,170

46

SEEK State Amount $

Exceptional Child 5,146,759

Limited English Proficiency 19,148

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 7,919,199

Less Capital Outlay 628,146

Negative Payment 0

23,265,520

Base Prorated Adjustment -61,650

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

628,146

27,804,239$

2,343,672

$ 24,566,786

2,082,606

59,170

5,146,759

2,208,769

19,148

34,083,238

7,919,199

26,164,039

0

$

$

46

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 28,432,385$

Per Pupil

373

$ 3,911

332

9

819

352

3

5,426

1,261

4,165

0

$

$

4,526$

Base Prorated Adjustment -61,650

Adjusted State Portion 26,102,435$4,155$

-10

State Tier I Prorated Adjustment -13,722-2

Adjusted Tier I 2,329,950$371$

28,432,385

0

Statewide Equalization is $749,000.00.

Page 83 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,903.117

1,929.983

379,257,809

196,508

Base Year Levied Equivalent Rate

Maximum Tier I Rate

75.0

$

$

Growth 26.866

47.61,539.064

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

68

308

92

Prior Year Home & Hospital

77.1

7.3641.412Current Year Second Month Growth %

0Limited English Proficiency

1,588,574$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,217.00$

Levied Equivalent Rate 75.0

SEEK INPUTS:

District: 271 Jackson County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $192,998.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 189,629 $ 533,150

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 189,629 $ 533,150

Local Prorated

Adjustment Adjusted State

$ -6,652

$ 0

$ 0

$ 0

$ 0

$ -17,277

$ 526,498

$ 0

$ 0

$ 0

$ 0

$ 515,873

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,548,164

902,892

28,064

33

SEEK State Amount $

Exceptional Child 2,120,701

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,137,773

Less Capital Outlay 192,998

Negative Payment 0

9,244,567

Base Prorated Adjustment -24,516

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

192,998

11,527,896$

1,348,595

$ 7,548,164

902,892

28,064

2,120,701

942,630

0

11,542,451

1,137,773

10,404,678

0

$

$

33

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 11,720,894$

Per Pupil

699

$ 3,911

468

15

1,099

488

0

5,981

590

5,391

0

$

$

6,073$

Base Prorated Adjustment -24,516

Adjusted State Portion 10,380,195$5,378$

-13

State Tier I Prorated Adjustment -7,896-4

Adjusted Tier I 1,340,699$695$

11,720,894

0

Statewide Equalization is $749,000.00.

Page 84 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

354.205

354.205

44,432,626

125,443

Base Year Levied Equivalent Rate

Maximum Tier I Rate

84.7

$

$

Growth 0.000

45.1209.191

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

11

18

13

Prior Year Home & Hospital

87.0

1.255-3.050Current Year Second Month Growth %

1Limited English Proficiency

82,938$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,914.00$

Levied Equivalent Rate 84.7

SEEK INPUTS:

District: 272 Jackson Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $35,421.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 22,216 $ 110,433

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,378

$ 0

$ 0

$ 0

$ 0

$ 0

$ 109,055

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,385,296

122,722

4,783

0

SEEK State Amount $

Exceptional Child 195,667

Limited English Proficiency 375

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 133,298

Less Capital Outlay 35,421

Negative Payment 0

1,536,296

Base Prorated Adjustment -3,828

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

35,421

1,807,954$

223,754

$ 1,385,296

122,722

4,783

195,667

49,214

375

1,758,057

133,298

1,624,759

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 1,843,375$

Per Pupil

632

$ 3,911

346

14

552

139

1

4,963

376

4,587

0

$

$

5,204$

Base Prorated Adjustment -3,828

Adjusted State Portion 1,620,931$4,576$

-11

State Tier I Prorated Adjustment -1,310-4

Adjusted Tier I 222,444$628$

1,843,375

0

Statewide Equalization is $749,000.00.

Page 85 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

87,017.110

87,017.110

64,295,926,188

738,888

Base Year Levied Equivalent Rate

Maximum Tier I Rate

89.6

$

$

Growth 0.000

46.358,531.424

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

2,784

6,511

2,466

Prior Year Home & Hospital

88.3

473.591-0.066Current Year Second Month Growth %

6,481Limited English Proficiency

53,729,362$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,356.00$

Levied Equivalent Rate 88.3

SEEK INPUTS:

District: 275 Jefferson County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $8,701,711.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 32,147,963 $ 439,945

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,489

$ 0

$ 0

$ 0

$ 0

$ 0

$ 434,456

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 340,323,917

34,337,460

1,804,855

0

SEEK State Amount $

Exceptional Child 57,695,502

Limited English Proficiency 2,433,330

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 192,887,779

Less Capital Outlay 8,701,711

Negative Payment 0

234,356,208

Base Prorated Adjustment -649,366

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

8,701,711

267,225,300$

992,925

$ 340,323,917

34,337,460

1,804,855

57,695,502

31,881,981

2,433,330

468,477,045

192,887,779

275,589,266

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 275,927,011$

Per Pupil

11

$ 3,911

395

21

663

366

28

5,384

2,217

3,167

0

$

$

3,171$

Base Prorated Adjustment -649,366

Adjusted State Portion 274,939,900$3,160$

-7

State Tier I Prorated Adjustment -5,8140

Adjusted Tier I 987,111$11$

275,927,011

0

Statewide Equalization is $749,000.00.

Page 86 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

462.141

462.141

108,011,165

233,719

Base Year Levied Equivalent Rate

Maximum Tier I Rate

88.8

$

$

Growth 0.000

47.1384.083

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

13

66

36

Prior Year Home & Hospital

138.1

8.118-4.298Current Year Second Month Growth %

0Limited English Proficiency

276,023$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,171.00$

Levied Equivalent Rate 88.8

SEEK INPUTS:

District: 276 Jenkins Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $46,214.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 54,006 $ 119,066

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,486

$ 0

$ 0

$ 0

$ 0

$ 0

$ 117,580

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,807,433

225,322

30,938

0

SEEK State Amount $

Exceptional Child 455,280

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 324,033

Less Capital Outlay 46,214

Negative Payment 0

2,143,168

Base Prorated Adjustment -5,558

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

46,214

2,593,692$

288,426

$ 1,807,433

225,322

30,938

455,280

163,787

0

2,682,760

324,033

2,358,727

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 2,639,906$

Per Pupil

624

$ 3,911

488

67

985

354

0

5,805

701

5,104

0

$

$

5,712$

Base Prorated Adjustment -5,558

Adjusted State Portion 2,353,169$5,092$

-12

State Tier I Prorated Adjustment -1,689-4

Adjusted Tier I 286,737$620$

2,639,906

0

Statewide Equalization is $749,000.00.

Page 87 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,031.185

7,031.185

4,021,000,536

571,881

Base Year Levied Equivalent Rate

Maximum Tier I Rate

71.0

$

$

Growth 0.000

46.23,720.985

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

177

698

167

Prior Year Home & Hospital

72.0

9.795-0.332Current Year Second Month Growth %

197Limited English Proficiency

4,448,105$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,399.00$

Levied Equivalent Rate 71.0

SEEK INPUTS:

District: 281 Jessamine County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $703,119.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 2,010,500 $ 622,679

$ 2,010,500 $ 622,679

$ 2,010,500

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -7,769

$ 0

$ 0

$ 0

$ 0

$ 0

$ 614,910

$ 622,679

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 27,498,965

2,182,916

37,329

30

SEEK State Amount $

Exceptional Child 4,977,491

Limited English Proficiency 73,965

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 12,063,002

Less Capital Outlay 703,119

Negative Payment 0

21,944,850

Base Prorated Adjustment -59,725

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

703,119

25,967,259$

1,391,133

$ 27,498,965

2,182,916

37,329

4,977,491

2,639,421

73,965

37,410,087

12,063,002

25,347,085

0

$

$

30

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 26,670,378$

Per Pupil

198

$ 3,911

310

5

708

375

11

5,321

1,716

3,605

0

$

$

3,793$

Base Prorated Adjustment -59,725

Adjusted State Portion 25,287,390$3,596$

-8

State Tier I Prorated Adjustment -8,145-1

Adjusted Tier I 1,382,988$197$

26,670,378

0

Statewide Equalization is $749,000.00.

Page 88 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,323.386

3,323.386

850,497,949

255,913

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.7

$

$

Growth 0.000

46.72,344.452

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

67

363

186

Prior Year Home & Hospital

51.7

37.079-1.004Current Year Second Month Growth %

4Limited English Proficiency

2,399,406$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,073.00$

Levied Equivalent Rate 51.7

SEEK INPUTS:

District: 285 Johnson County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $332,339.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 425,249 $ 819,359

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -10,224

$ 0

$ 0

$ 0

$ 0

$ 0

$ 809,135

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 12,997,763

1,375,373

141,308

45

SEEK State Amount $

Exceptional Child 2,451,415

Limited English Proficiency 1,502

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,551,494

Less Capital Outlay 332,339

Negative Payment 0

14,046,250

Base Prorated Adjustment -37,323

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

332,339

17,371,265$

1,912,450

$ 12,997,763

1,375,373

141,308

2,451,415

1,423,762

1,502

18,391,123

2,551,494

15,839,629

0

$

$

45

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 17,703,604$

Per Pupil

575

$ 3,911

414

43

738

428

0

5,534

768

4,766

0

$

$

5,327$

Base Prorated Adjustment -37,323

Adjusted State Portion 15,802,351$4,755$

-11

State Tier I Prorated Adjustment -11,197-3

Adjusted Tier I 1,901,253$572$

17,703,604

0

Statewide Equalization is $749,000.00.

Page 89 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

13,224.093

13,224.093

8,333,837,716

630,201

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.7

$

$

Growth 0.000

46.04,865.718

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

300

1,100

425

Prior Year Home & Hospital

65.9

6.689-1.265Current Year Second Month Growth %

333Limited English Proficiency

9,518,462$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,263.00$

Levied Equivalent Rate 63.7

SEEK INPUTS:

District: 291 Kenton County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $1,322,409.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 4,166,919 $ 785,504

$ 4,166,919 $ 785,504

$ 4,166,919

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -9,801

$ 0

$ 0

$ 0

$ 0

$ 0

$ 775,703

$ 785,504

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 51,719,428

2,854,473

25,492

80

SEEK State Amount $

Exceptional Child 8,189,634

Limited English Proficiency 125,027

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 25,001,513

Less Capital Outlay 1,322,409

Negative Payment 0

36,487,571

Base Prorated Adjustment -102,641

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

1,322,409

43,848,834$

1,723,279

$ 51,719,428

2,854,473

25,492

8,189,634

5,648,074

125,027

68,562,128

25,001,513

43,560,615

0

$

$

80

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 45,171,243$

Per Pupil

130

$ 3,911

216

2

619

427

9

5,185

1,891

3,294

0

$

$

3,416$

Base Prorated Adjustment -102,641

Adjusted State Portion 43,458,054$3,286$

-8

State Tier I Prorated Adjustment -10,090-1

Adjusted Tier I 1,713,189$130$

45,171,243

0

Statewide Equalization is $749,000.00.

Page 90 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,138.180

2,138.180

982,444,565

459,477

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.1

$

$

Growth 0.000

47.11,848.858

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

89

265

87

Prior Year Home & Hospital

59.8

14.049-2.714Current Year Second Month Growth %

2Limited English Proficiency

1,312,393$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,981.00$

Levied Equivalent Rate 54.1

SEEK INPUTS:

District: 295 Knott County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:18 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $213,818.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 491,222 $ 309,526

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,862

$ 0

$ 0

$ 0

$ 0

$ 0

$ 305,664

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,362,422

1,084,633

53,541

14

SEEK State Amount $

Exceptional Child 2,112,253

Limited English Proficiency 751

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,947,334

Less Capital Outlay 213,818

Negative Payment 0

8,430,207

Base Prorated Adjustment -22,255

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

213,818

9,954,042$

749,474

$ 8,362,422

1,084,633

53,541

2,112,253

778,749

751

12,392,349

2,947,334

9,445,015

0

$

$

14

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,167,860$

Per Pupil

351

$ 3,911

507

25

988

364

0

5,796

1,378

4,417

0

$

$

4,755$

Base Prorated Adjustment -22,255

Adjusted State Portion 9,422,774$4,407$

-10

State Tier I Prorated Adjustment -4,388-2

Adjusted Tier I 745,086$348$

10,167,860

0

Statewide Equalization is $749,000.00.

Page 91 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,904.098

3,916.687

1,034,365,043

264,092

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.3

$

$

Growth 12.589

46.83,399.778

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

125

416

142

Prior Year Home & Hospital

62.7

16.8030.322Current Year Second Month Growth %

22Limited English Proficiency

2,472,228$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,049.00$

Levied Equivalent Rate 62.7

SEEK INPUTS:

District: 301 Knox County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $391,669.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 517,183 $ 949,617

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -11,849

$ 0

$ 0

$ 0

$ 0

$ 0

$ 937,768

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 15,318,163

1,994,480

64,036

45

SEEK State Amount $

Exceptional Child 3,185,705

Limited English Proficiency 8,260

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,103,095

Less Capital Outlay 391,669

Negative Payment 0

17,031,310

Base Prorated Adjustment -44,615

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

391,669

20,722,900$

2,237,719

$ 15,318,163

1,994,480

64,036

3,185,705

1,466,973

8,260

22,037,617

3,103,095

18,934,522

0

$

$

45

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 21,114,569$

Per Pupil

571

$ 3,911

509

16

813

375

2

5,627

792

4,834

0

$

$

5,391$

Base Prorated Adjustment -44,615

Adjusted State Portion 18,889,952$4,823$

-11

State Tier I Prorated Adjustment -13,102-3

Adjusted Tier I 2,224,617$568$

21,114,569

0

Statewide Equalization is $749,000.00.

Page 92 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,216.840

2,216.840

703,184,852

317,201

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.4

$

$

Growth 0.000

46.41,303.479

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

61

223

79

Prior Year Home & Hospital

57.7

9.376-2.259Current Year Second Month Growth %

42Limited English Proficiency

1,480,646$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,723.00$

Levied Equivalent Rate 57.7

SEEK INPUTS:

District: 305 LaRue County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $221,684.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 351,592 $ 478,614

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,972

$ 0

$ 0

$ 0

$ 0

$ 0

$ 472,642

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,670,061

764,686

35,732

23

SEEK State Amount $

Exceptional Child 1,655,213

Limited English Proficiency 15,769

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,109,555

Less Capital Outlay 221,684

Negative Payment 0

8,786,893

Base Prorated Adjustment -23,352

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

221,684

10,750,586$

1,091,497

$ 8,670,061

764,686

35,732

1,655,213

878,587

15,769

12,020,048

2,109,555

9,910,493

0

$

$

23

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,972,270$

Per Pupil

492

$ 3,911

345

16

747

396

7

5,422

952

4,471

0

$

$

4,950$

Base Prorated Adjustment -23,352

Adjusted State Portion 9,887,164$4,460$

-11

State Tier I Prorated Adjustment -6,391-3

Adjusted Tier I 1,085,106$489$

10,972,270

0

Statewide Equalization is $749,000.00.

Page 93 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

8,297.220

8,297.220

3,064,895,906

369,388

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.8

$

$

Growth 0.000

46.15,501.015

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

262

721

507

Prior Year Home & Hospital

59.3

18.419-0.597Current Year Second Month Growth %

26Limited English Proficiency

4,248,502$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,791.00$

Levied Equivalent Rate 59.3

SEEK INPUTS:

District: 311 Laurel County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $829,722.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,532,448 $ 1,574,861

$ 1,532,448 $ 1,574,861

$ 1,532,448

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -19,650

$ 0

$ 0

$ 0

$ 0

$ 0

$ 1,555,211

$ 1,574,861

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 32,450,427

3,227,170

70,195

61

SEEK State Amount $

Exceptional Child 6,183,095

Limited English Proficiency 9,762

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,194,688

Less Capital Outlay 829,722

Negative Payment 0

31,833,201

Base Prorated Adjustment -83,099

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

829,722

37,845,091$

3,511,470

$ 32,450,427

3,227,170

70,195

6,183,095

2,520,980

9,762

44,461,629

9,194,688

35,266,941

0

$

$

61

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 38,674,813$

Per Pupil

423

$ 3,911

389

8

745

304

1

5,359

1,108

4,250

0

$

$

4,661$

Base Prorated Adjustment -83,099

Adjusted State Portion 35,183,903$4,240$

-10

State Tier I Prorated Adjustment -20,560-2

Adjusted Tier I 3,490,910$421$

38,674,813

0

Statewide Equalization is $749,000.00.

Page 94 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,137.746

2,206.718

794,277,096

359,936

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.3

$

$

Growth 68.972

46.31,548.090

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

58

174

135

Prior Year Home & Hospital

58.5

17.5573.226Current Year Second Month Growth %

1Limited English Proficiency

1,402,525$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,992.00$

Levied Equivalent Rate 56.3

SEEK INPUTS:

District: 315 Lawrence County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $220,672.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 397,139 $ 429,277

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,356

$ 0

$ 0

$ 0

$ 0

$ 0

$ 423,921

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,630,474

908,187

66,910

0

SEEK State Amount $

Exceptional Child 1,455,987

Limited English Proficiency 375

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,382,831

Less Capital Outlay 220,672

Negative Payment 0

8,436,019

Base Prorated Adjustment -22,411

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

220,672

10,233,754$

971,189

$ 8,630,474

908,187

66,910

1,455,987

832,232

375

11,894,165

2,382,831

9,511,334

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,454,426$

Per Pupil

440

$ 3,911

412

30

660

377

0

5,390

1,080

4,310

0

$

$

4,738$

Base Prorated Adjustment -22,411

Adjusted State Portion 9,488,923$4,300$

-10

State Tier I Prorated Adjustment -5,686-3

Adjusted Tier I 965,503$438$

10,454,426

0

Statewide Equalization is $749,000.00.

Page 95 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

937.142

937.142

308,906,842

329,627

Base Year Levied Equivalent Rate

Maximum Tier I Rate

46.3

$

$

Growth 0.000

46.4779.915

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

25

48

76

Prior Year Home & Hospital

47.0

5.840-3.646Current Year Second Month Growth %

0Limited English Proficiency

672,075$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,985.00$

Levied Equivalent Rate 46.3

SEEK INPUTS:

District: 321 Lee County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $93,714.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 154,453 $ 196,506

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,452

$ 0

$ 0

$ 0

$ 0

$ 0

$ 194,054

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,665,162

457,537

22,256

0

SEEK State Amount $

Exceptional Child 520,750

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 926,721

Less Capital Outlay 93,714

Negative Payment 0

3,635,520

Base Prorated Adjustment -9,750

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

93,714

4,475,821$

444,104

$ 3,665,162

457,537

22,256

520,750

398,797

0

5,064,502

926,721

4,137,781

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 4,569,535$

Per Pupil

474

$ 3,911

488

24

556

426

0

5,404

989

4,415

0

$

$

4,876$

Base Prorated Adjustment -9,750

Adjusted State Portion 4,128,031$4,405$

-10

State Tier I Prorated Adjustment -2,600-3

Adjusted Tier I 441,504$471$

4,569,535

0

Statewide Equalization is $749,000.00.

Page 96 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,556.825

1,556.825

604,773,371

388,466

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.0

$

$

Growth 0.000

47.11,135.374

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

46

228

58

Prior Year Home & Hospital

60.4

14.822-4.203Current Year Second Month Growth %

0Limited English Proficiency

1,079,759$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,051.00$

Levied Equivalent Rate 58.0

SEEK INPUTS:

District: 325 Leslie County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $155,683.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 302,387 $ 280,644

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 302,387 $ 280,644

Local Prorated

Adjustment Adjusted State

$ -3,502

$ 0

$ 0

$ 0

$ 0

$ -9,095

$ 277,142

$ 0

$ 0

$ 0

$ 0

$ 271,549

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 6,088,743

666,067

56,487

13

SEEK State Amount $

Exceptional Child 1,520,519

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,814,320

Less Capital Outlay 155,683

Negative Payment 0

6,344,959

Base Prorated Adjustment -16,867

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

155,683

7,661,233$

679,545

$ 6,088,743

666,067

56,487

1,520,519

640,708

0

8,972,524

1,814,320

7,158,204

0

$

$

13

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 7,816,916$

Per Pupil

436

$ 3,911

428

36

977

412

0

5,763

1,165

4,598

0

$

$

5,021$

Base Prorated Adjustment -16,867

Adjusted State Portion 7,141,350$4,587$

-11

State Tier I Prorated Adjustment -3,979-3

Adjusted Tier I 675,566$434$

7,816,916

0

Statewide Equalization is $749,000.00.

Page 97 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,856.950

2,856.950

1,021,242,232

357,459

Base Year Levied Equivalent Rate

Maximum Tier I Rate

62.8

$

$

Growth 0.000

47.62,039.619

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

108

556

143

Prior Year Home & Hospital

64.2

21.548-0.710Current Year Second Month Growth %

2Limited English Proficiency

1,911,590$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,983.00$

Levied Equivalent Rate 62.8

SEEK INPUTS:

District: 331 Letcher County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $285,695.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 510,621 $ 559,307

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,979

$ 0

$ 0

$ 0

$ 0

$ 0

$ 552,328

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 11,173,531

1,196,542

82,119

26

SEEK State Amount $

Exceptional Child 3,671,021

Limited English Proficiency 751

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,063,727

Less Capital Outlay 285,695

Negative Payment 0

12,741,122

Base Prorated Adjustment -33,446

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

285,695

15,281,361$

1,414,218

$ 11,173,531

1,196,542

82,119

3,671,021

1,134,301

751

17,258,265

3,063,727

14,194,538

0

$

$

26

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 15,567,056$

Per Pupil

495

$ 3,911

419

29

1,285

397

0

6,041

1,072

4,968

0

$

$

5,449$

Base Prorated Adjustment -33,446

Adjusted State Portion 14,161,118$4,957$

-12

State Tier I Prorated Adjustment -8,280-3

Adjusted Tier I 1,405,938$492$

15,567,056

0

Statewide Equalization is $749,000.00.

Page 98 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,100.748

2,100.748

560,043,381

266,592

Base Year Levied Equivalent Rate

Maximum Tier I Rate

47.5

$

$

Growth 0.000

46.51,563.391

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

47

126

93

Prior Year Home & Hospital

47.7

7.489-0.467Current Year Second Month Growth %

0Limited English Proficiency

1,827,781$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,978.00$

Levied Equivalent Rate 47.5

SEEK INPUTS:

District: 335 Lewis County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $210,075.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 280,022 $ 506,708

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,322

$ 0

$ 0

$ 0

$ 0

$ 0

$ 500,386

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,216,025

917,163

28,541

32

SEEK State Amount $

Exceptional Child 1,095,823

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,680,130

Less Capital Outlay 210,075

Negative Payment 0

8,344,613

Base Prorated Adjustment -22,766

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

210,075

10,589,916$

1,167,568

$ 8,216,025

917,163

28,541

1,095,823

1,084,571

0

11,342,123

1,680,130

9,661,993

0

$

$

32

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,799,991$

Per Pupil

556

$ 3,911

437

14

522

516

0

5,399

800

4,599

0

$

$

5,141$

Base Prorated Adjustment -22,766

Adjusted State Portion 9,639,259$4,588$

-11

State Tier I Prorated Adjustment -6,836-3

Adjusted Tier I 1,160,732$553$

10,799,991

0

Statewide Equalization is $749,000.00.

Page 99 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,496.735

3,496.735

997,981,274

285,404

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.6

$

$

Growth 0.000

46.62,460.288

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

100

352

101

Prior Year Home & Hospital

57.5

12.949-1.162Current Year Second Month Growth %

34Limited English Proficiency

2,425,484$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,906.00$

Levied Equivalent Rate 57.5

SEEK INPUTS:

District: 341 Lincoln County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $349,674.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 498,991 $ 810,537

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -10,113

$ 0

$ 0

$ 0

$ 0

$ 0

$ 800,424

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 13,675,731

1,443,328

49,349

40

SEEK State Amount $

Exceptional Child 2,624,594

Limited English Proficiency 12,766

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,993,944

Less Capital Outlay 349,674

Negative Payment 0

14,423,898

Base Prorated Adjustment -38,292

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

349,674

17,730,467$

1,878,331

$ 13,675,731

1,443,328

49,349

2,624,594

1,439,236

12,766

19,245,004

2,993,944

16,251,060

0

$

$

40

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 18,080,141$

Per Pupil

537

$ 3,911

413

14

751

412

4

5,504

856

4,647

0

$

$

5,171$

Base Prorated Adjustment -38,292

Adjusted State Portion 16,212,808$4,637$

-11

State Tier I Prorated Adjustment -10,998-3

Adjusted Tier I 1,867,333$534$

18,080,141

0

Statewide Equalization is $749,000.00.

Page 100 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,061.921

1,061.921

745,467,095

701,999

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.6

$

$

Growth 0.000

46.4653.127

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

17

87

60

Prior Year Home & Hospital

52.3

2.642-3.273Current Year Second Month Growth %

12Limited English Proficiency

868,617$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 51.6

SEEK INPUTS:

District: 345 Livingston County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $106,192.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 372,734 $ 24,956

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -311

$ 0

$ 0

$ 0

$ 0

$ 0

$ 24,645

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 4,153,173

383,157

10,069

2

SEEK State Amount $

Exceptional Child 610,664

Limited English Proficiency 4,505

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,236,401

Less Capital Outlay 106,192

Negative Payment 0

2,810,870

Base Prorated Adjustment -8,107

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

106,192

3,382,720$

56,761

$ 4,153,173

383,157

10,069

610,664

515,421

4,505

5,676,989

2,236,401

3,440,588

0

$

$

2

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,488,912$

Per Pupil

53

$ 3,911

361

9

575

485

4

5,346

2,106

3,240

0

$

$

3,285$

Base Prorated Adjustment -8,107

Adjusted State Portion 3,432,483$3,232$

-8

State Tier I Prorated Adjustment -3320

Adjusted Tier I 56,429$53$

3,488,912

0

Statewide Equalization is $749,000.00.

Page 101 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,194.340

3,194.340

1,136,568,926

355,807

Base Year Levied Equivalent Rate

Maximum Tier I Rate

52.8

$

$

Growth 0.000

45.81,574.449

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

59

260

126

Prior Year Home & Hospital

53.0

4.603-1.262Current Year Second Month Growth %

14Limited English Proficiency

1,977,806$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,664.00$

Levied Equivalent Rate 52.8

SEEK INPUTS:

District: 351 Logan County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:19 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $319,434.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 568,284 $ 627,996

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -7,836

$ 0

$ 0

$ 0

$ 0

$ 0

$ 620,160

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 12,493,064

923,651

17,542

27

SEEK State Amount $

Exceptional Child 1,850,255

Limited English Proficiency 5,256

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,409,707

Less Capital Outlay 319,434

Negative Payment 0

11,529,896

Base Prorated Adjustment -30,758

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

319,434

14,055,238$

1,359,710

$ 12,493,064

923,651

17,542

1,850,255

1,173,593

5,256

16,463,361

3,409,707

13,053,654

0

$

$

27

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 14,374,672$

Per Pupil

426

$ 3,911

289

5

579

367

2

5,154

1,067

4,086

0

$

$

4,500$

Base Prorated Adjustment -30,758

Adjusted State Portion 13,022,923$4,077$

-10

State Tier I Prorated Adjustment -7,961-2

Adjusted Tier I 1,351,749$423$

14,374,672

0

Statewide Equalization is $749,000.00.

Page 102 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

767.583

767.740

242,253,028

315,540

Base Year Levied Equivalent Rate

Maximum Tier I Rate

81.6

$

$

Growth 0.157

45.2502.651

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

18

88

25

Prior Year Home & Hospital

88.3

0.9770.020Current Year Second Month Growth %

9Limited English Proficiency

5,135$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,551.00$

Levied Equivalent Rate 81.6

SEEK INPUTS:

District: 354 Ludlow Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $76,774.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 121,127 $ 166,392

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,076

$ 0

$ 0

$ 0

$ 0

$ 0

$ 164,316

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,002,631

294,880

3,723

0

SEEK State Amount $

Exceptional Child 591,578

Limited English Proficiency 3,379

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 726,759

Less Capital Outlay 76,774

Negative Payment 0

3,085,183

Base Prorated Adjustment -7,475

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

76,774

3,424,912$

338,665

$ 3,002,631

294,880

3,723

591,578

3,047

3,379

3,899,238

726,759

3,172,479

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,501,686$

Per Pupil

441

$ 3,911

384

5

771

4

4

5,079

947

4,132

0

$

$

4,561$

Base Prorated Adjustment -7,475

Adjusted State Portion 3,165,004$4,122$

-10

State Tier I Prorated Adjustment -1,983-3

Adjusted Tier I 336,682$439$

3,501,686

0

Statewide Equalization is $749,000.00.

Page 103 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

797.997

797.997

730,554,923

915,486

Base Year Levied Equivalent Rate

Maximum Tier I Rate

49.4

$

$

Growth 0.000

43.7432.463

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

18

36

18

Prior Year Home & Hospital

51.1

1.698-2.609Current Year Second Month Growth %

5Limited English Proficiency

485,074$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,278.00$

Levied Equivalent Rate 49.4

SEEK INPUTS:

District: 361 Lyon County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $79,800.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 365,277 $ 0

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category 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

$ 3,120,966

253,704

6,471

0

SEEK State Amount $

Exceptional Child 347,062

Limited English Proficiency 1,877

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,191,665

Less Capital Outlay 79,800

Negative Payment 0

1,454,312

Base Prorated Adjustment -4,303

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

79,800

1,742,146$

0

$ 3,120,966

253,704

6,471

347,062

287,834

1,877

4,017,914

2,191,665

1,826,249

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 1,821,946$

Per Pupil

0

$ 3,911

318

8

435

361

2

5,035

2,746

2,289

0

$

$

2,283$

Base Prorated Adjustment -4,303

Adjusted State Portion 1,821,946$2,283$

-5

State Tier I Prorated Adjustment 00

Adjusted Tier I 0$0$

1,821,946

0

Statewide Equalization is $749,000.00.

Page 104 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

10,258.912

10,417.449

4,935,689,251

473,791

Base Year Levied Equivalent Rate

Maximum Tier I Rate

71.7

$

$

Growth 158.537

45.75,055.786

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

230

798

446

Prior Year Home & Hospital

70.0

31.7741.545Current Year Second Month Growth %

209Limited English Proficiency

5,641,624$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,709.00$

Levied Equivalent Rate 70.0

SEEK INPUTS:

District: 365 Madison County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $1,041,745.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 2,467,845 $ 1,433,490

$ 2,467,845 $ 1,433,490

$ 2,467,845

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -17,886

$ 0

$ 0

$ 0

$ 0

$ 0

$ 1,415,604

$ 1,433,490

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 40,742,643

2,965,977

121,091

115

SEEK State Amount $

Exceptional Child 6,184,073

Limited English Proficiency 78,470

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 14,807,068

Less Capital Outlay 1,041,745

Negative Payment 0

34,152,526

Base Prorated Adjustment -91,030

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

1,041,745

40,553,967$

3,071,793

$ 40,742,643

2,965,977

121,091

6,184,073

3,347,633

78,470

53,439,887

14,807,068

38,632,819

0

$

$

115

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 41,595,712$

Per Pupil

295

$ 3,911

285

12

594

321

8

5,130

1,421

3,708

0

$

$

3,993$

Base Prorated Adjustment -91,030

Adjusted State Portion 38,541,904$3,700$

-9

State Tier I Prorated Adjustment -17,985-2

Adjusted Tier I 3,053,808$293$

41,595,712

0

Statewide Equalization is $749,000.00.

Page 105 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,886.769

1,886.769

418,616,931

221,870

Base Year Levied Equivalent Rate

Maximum Tier I Rate

62.9

$

$

Growth 0.000

47.31,719.391

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

59

249

113

Prior Year Home & Hospital

59.8

19.516-0.748Current Year Second Month Growth %

6Limited English Proficiency

1,338,120$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,364.00$

Levied Equivalent Rate 59.8

SEEK INPUTS:

District: 371 Magoffin County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $188,677.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 209,308 $ 497,287

$ 0 $ 0

$ 0

$ 209,308 $ 124,322

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,205

$ 0

$ -1,823

$ 0

$ 0

$ 0

$ 491,082

$ 0

$ 122,499

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,379,154

1,008,681

74,375

30

SEEK State Amount $

Exceptional Child 1,787,718

Limited English Proficiency 2,253

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,255,851

Less Capital Outlay 188,677

Negative Payment 0

8,784,614

Base Prorated Adjustment -23,069

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

188,677

10,795,016$

1,223,551

$ 7,379,154

1,008,681

74,375

1,787,718

794,015

2,253

11,046,196

1,255,851

9,790,345

0

$

$

30

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,983,693$

Per Pupil

648

$ 3,911

535

39

948

421

1

5,855

666

5,189

0

$

$

5,821$

Base Prorated Adjustment -23,069

Adjusted State Portion 9,767,306$5,177$

-12

State Tier I Prorated Adjustment -7,164-4

Adjusted Tier I 1,216,387$645$

10,983,693

0

Statewide Equalization is $749,000.00.

Page 106 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,862.973

2,862.973

1,182,713,377

413,107

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.3

$

$

Growth 0.000

46.11,671.406

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

78

168

158

Prior Year Home & Hospital

67.0

2.755-0.020Current Year Second Month Growth %

35Limited English Proficiency

1,972,292$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,835.00$

Levied Equivalent Rate 64.3

SEEK INPUTS:

District: 375 Marion County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $286,297.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 591,357 $ 480,827

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,000

$ 0

$ 0

$ 0

$ 0

$ 0

$ 474,827

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 11,197,087

980,530

10,499

25

SEEK State Amount $

Exceptional Child 1,633,938

Limited English Proficiency 13,141

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,548,140

Less Capital Outlay 286,297

Negative Payment 0

9,973,786

Base Prorated Adjustment -26,997

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

286,297

12,201,223$

1,063,343

$ 11,197,087

980,530

10,499

1,633,938

1,170,320

13,141

15,005,515

3,548,140

11,457,375

0

$

$

25

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 12,487,520$

Per Pupil

371

$ 3,911

342

4

571

409

5

5,241

1,239

4,002

0

$

$

4,362$

Base Prorated Adjustment -26,997

Adjusted State Portion 11,430,403$3,992$

-9

State Tier I Prorated Adjustment -6,226-2

Adjusted Tier I 1,057,117$369$

12,487,520

0

Statewide Equalization is $749,000.00.

Page 107 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,219.251

4,320.331

2,357,998,385

545,791

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.7

$

$

Growth 101.080

45.62,057.379

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

99

215

186

Prior Year Home & Hospital

70.0

7.3552.396Current Year Second Month Growth %

12Limited English Proficiency

2,567,455$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,444.00$

Levied Equivalent Rate 64.7

SEEK INPUTS:

District: 381 Marshall County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $432,033.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,178,999 $ 438,965

$ 0 $ 0

$ 0

$ 1,178,999 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,477

$ 0

$ 0

$ 0

$ 0

$ 0

$ 433,488

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 16,896,815

1,206,961

28,030

18

SEEK State Amount $

Exceptional Child 2,068,293

Limited English Proficiency 4,505

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 7,073,995

Less Capital Outlay 432,033

Negative Payment 0

12,664,065

Base Prorated Adjustment -34,529

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

432,033

15,108,850$

926,732

$ 16,896,815

1,206,961

28,030

2,068,293

1,523,479

4,505

21,728,083

7,073,995

14,654,088

0

$

$

18

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 15,540,883$

Per Pupil

215

$ 3,911

279

6

479

353

1

5,029

1,637

3,392

0

$

$

3,597$

Base Prorated Adjustment -34,529

Adjusted State Portion 14,619,577$3,384$

-8

State Tier I Prorated Adjustment -5,426-1

Adjusted Tier I 921,306$213$

15,540,883

0

Statewide Equalization is $749,000.00.

Page 108 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,809.038

1,818.401

595,060,622

327,244

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.7

$

$

Growth 9.363

46.61,393.433

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

48

168

176

Prior Year Home & Hospital

74.3

4.3830.518Current Year Second Month Growth %

0Limited English Proficiency

1,176,555$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,674.00$

Levied Equivalent Rate 51.7

SEEK INPUTS:

District: 385 Martin County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $181,840.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 297,530 $ 383,461

$ 0 $ 0

$ 0

$ 297,530 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,785

$ 0

$ 0

$ 0

$ 0

$ 0

$ 378,676

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,111,766

817,457

16,704

16

SEEK State Amount $

Exceptional Child 1,375,108

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,785,182

Less Capital Outlay 181,840

Negative Payment 0

7,334,627

Base Prorated Adjustment -19,402

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

181,840

8,914,248$

886,667

$ 7,111,766

817,457

16,704

1,375,108

698,145

0

10,019,180

1,785,182

8,233,998

0

$

$

16

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 9,096,088$

Per Pupil

488

$ 3,911

450

9

756

384

0

5,510

982

4,528

0

$

$

5,002$

Base Prorated Adjustment -19,402

Adjusted State Portion 8,214,612$4,517$

-11

State Tier I Prorated Adjustment -5,191-3

Adjusted Tier I 881,476$485$

9,096,088

0

Statewide Equalization is $749,000.00.

Page 109 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,501.397

2,501.397

1,361,665,401

544,362

Base Year Levied Equivalent Rate

Maximum Tier I Rate

62.2

$

$

Growth 0.000

46.11,586.042

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

39

213

94

Prior Year Home & Hospital

57.7

6.592-2.226Current Year Second Month Growth %

26Limited English Proficiency

1,724,728$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,481.00$

Levied Equivalent Rate 57.7

SEEK INPUTS:

District: 391 Mason County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $250,140.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 680,833 $ 255,940

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,193

$ 0

$ 0

$ 0

$ 0

$ 0

$ 252,747

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 9,782,964

930,452

25,122

13

SEEK State Amount $

Exceptional Child 1,421,336

Limited English Proficiency 9,762

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,084,996

Less Capital Outlay 250,140

Negative Payment 0

7,813,052

Base Prorated Adjustment -21,461

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

250,140

9,402,561$

569,422

$ 9,782,964

930,452

25,122

1,421,336

1,023,421

9,762

13,193,057

4,084,996

9,108,061

0

$

$

13

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 9,652,701$

Per Pupil

228

$ 3,911

372

10

568

409

4

5,274

1,633

3,641

0

$

$

3,859$

Base Prorated Adjustment -21,461

Adjusted State Portion 9,086,613$3,633$

-9

State Tier I Prorated Adjustment -3,334-1

Adjusted Tier I 566,088$226$

9,652,701

0

Statewide Equalization is $749,000.00.

Page 110 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,467.724

1,475.355

330,666,920

224,127

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.6

$

$

Growth 7.631

45.91,176.071

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

35

100

114

Prior Year Home & Hospital

90.9

3.8460.520Current Year Second Month Growth %

235Limited English Proficiency

574,742$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 90.6

SEEK INPUTS:

District: 392 Mayfield Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $147,536.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 165,333 $ 387,187

$ 0 $ 0

$ 0

$ 0 $ 0

$ 165,333 $ 387,187

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,831

$ 0

$ 0

$ -12,520

$ 0

$ 0

$ 382,356

$ 0

$ 0

$ 374,667

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 5,770,113

689,942

14,657

28

SEEK State Amount $

Exceptional Child 886,272

Limited English Proficiency 88,232

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 992,001

Less Capital Outlay 147,536

Negative Payment 0

6,293,688

Base Prorated Adjustment -16,019

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

147,536

7,473,227$

843,436

$ 5,770,113

689,942

14,657

886,272

341,041

88,232

7,790,257

992,001

6,798,256

0

$

$

28

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 7,620,763$

Per Pupil

572

$ 3,911

468

10

601

231

60

5,280

672

4,608

0

$

$

5,165$

Base Prorated Adjustment -16,019

Adjusted State Portion 6,782,265$4,597$

-11

State Tier I Prorated Adjustment -4,938-3

Adjusted Tier I 838,498$568$

7,620,763

0

Statewide Equalization is $749,000.00.

Page 111 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,183.716

6,183.716

3,904,084,337

631,349

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.8

$

$

Growth 0.000

45.42,850.906

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

150

338

242

Prior Year Home & Hospital

54.9

14.515-0.898Current Year Second Month Growth %

17Limited English Proficiency

3,167,875$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,355.00$

Levied Equivalent Rate 54.8

SEEK INPUTS:

District: 395 McCracken County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $618,372.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,952,042 $ 363,759

$ 0 $ 0

$ 0

$ 1,952,042 $ 363,759

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,539

$ 0

$ -5,334

$ 0

$ 0

$ 0

$ 359,220

$ 0

$ 358,425

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 24,184,513

1,672,484

55,317

18

SEEK State Amount $

Exceptional Child 3,152,422

Limited English Proficiency 6,383

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 11,712,253

Less Capital Outlay 618,372

Negative Payment 0

16,695,180

Base Prorated Adjustment -45,332

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

618,372

19,330,091$

759,601

$ 24,184,513

1,672,484

55,317

3,152,422

1,879,757

6,383

30,950,876

11,712,253

19,238,623

0

$

$

18

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 19,948,463$

Per Pupil

123

$ 3,911

270

9

510

304

1

5,005

1,894

3,111

0

$

$

3,226$

Base Prorated Adjustment -45,332

Adjusted State Portion 19,193,309$3,104$

-7

State Tier I Prorated Adjustment -4,447-1

Adjusted Tier I 755,154$122$

19,948,463

0

Statewide Equalization is $749,000.00.

Page 112 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,589.372

2,589.372

498,173,803

192,392

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.2

$

$

Growth 0.000

46.92,199.220

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

64

318

148

Prior Year Home & Hospital

55.1

12.778-3.378Current Year Second Month Growth %

0Limited English Proficiency

1,733,042$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,304.00$

Levied Equivalent Rate 53.2

SEEK INPUTS:

District: 401 McCreary County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $258,937.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 249,087 $ 720,633

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -8,992

$ 0

$ 0

$ 0

$ 0

$ 0

$ 711,641

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,127,034

1,290,172

48,697

36

SEEK State Amount $

Exceptional Child 2,182,260

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,494,521

Less Capital Outlay 258,937

Negative Payment 0

11,863,680

Base Prorated Adjustment -31,061

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

258,937

14,596,542$

1,714,547

$ 10,127,034

1,290,172

48,697

2,182,260

1,028,354

0

14,676,517

1,494,521

13,181,996

0

$

$

36

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 14,855,479$

Per Pupil

662

$ 3,911

498

19

843

397

0

5,668

577

5,091

0

$

$

5,737$

Base Prorated Adjustment -31,061

Adjusted State Portion 13,150,971$5,079$

-12

State Tier I Prorated Adjustment -10,039-4

Adjusted Tier I 1,704,508$658$

14,855,479

0

Statewide Equalization is $749,000.00.

Page 113 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,440.322

1,452.582

510,018,790

351,112

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.2

$

$

Growth 12.260

46.1736.172

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

22

146

53

Prior Year Home & Hospital

61.8

13.3900.851Current Year Second Month Growth %

10Limited English Proficiency

963,255$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,647.00$

Levied Equivalent Rate 61.8

SEEK INPUTS:

District: 405 McLean County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:20 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $145,258.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 255,009 $ 288,983

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,606

$ 0

$ 0

$ 0

$ 0

$ 0

$ 285,377

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 5,681,048

431,875

51,029

13

SEEK State Amount $

Exceptional Child 920,024

Limited English Proficiency 3,755

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,530,056

Less Capital Outlay 145,258

Negative Payment 0

5,397,988

Base Prorated Adjustment -14,442

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

145,258

6,607,343$

641,534

$ 5,681,048

431,875

51,029

920,024

571,577

3,755

7,659,308

1,530,056

6,129,252

0

$

$

13

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 6,752,601$

Per Pupil

442

$ 3,911

297

35

633

393

3

5,273

1,053

4,220

0

$

$

4,649$

Base Prorated Adjustment -14,442

Adjusted State Portion 6,114,823$4,210$

-10

State Tier I Prorated Adjustment -3,756-3

Adjusted Tier I 637,778$439$

6,752,601

0

Statewide Equalization is $749,000.00.

Page 114 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,562.626

4,562.626

1,503,331,885

329,488

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.0

$

$

Growth 0.000

46.22,231.707

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

135

385

109

Prior Year Home & Hospital

59.0

15.321-1.280Current Year Second Month Growth %

12Limited English Proficiency

3,234,687$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,672.00$

Levied Equivalent Rate 58.0

SEEK INPUTS:

District: 411 Meade County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $456,263.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 751,666 $ 957,037

$ 751,666 $ 0

$ 0

$ 751,666 $ 957,037

$ 0 $ 957,037

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -11,941

$ 0

$ -14,033

$ -30,947

$ 0

$ 0

$ 945,096

$ 0

$ 943,004

$ 926,090

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 17,844,430

1,309,231

58,388

106

SEEK State Amount $

Exceptional Child 3,104,786

Limited English Proficiency 4,505

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,509,996

Less Capital Outlay 456,263

Negative Payment 0

17,308,696

Base Prorated Adjustment -46,491

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

456,263

21,362,600$

2,147,073

$ 17,844,430

1,309,231

58,388

3,104,786

1,919,402

4,505

24,240,742

4,509,996

19,730,746

0

$

$

106

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 21,818,863$

Per Pupil

471

$ 3,911

287

13

680

421

1

5,313

988

4,324

0

$

$

4,782$

Base Prorated Adjustment -46,491

Adjusted State Portion 19,684,361$4,314$

-10

State Tier I Prorated Adjustment -12,571-3

Adjusted Tier I 2,134,502$468$

21,818,863

0

Statewide Equalization is $749,000.00.

Page 115 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

965.339

1,008.647

189,606,334

187,981

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.2

$

$

Growth 43.308

46.4746.904

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

25

71

48

Prior Year Home & Hospital

63.2

1.3424.486Current Year Second Month Growth %

0Limited English Proficiency

736,621$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,928.00$

Levied Equivalent Rate 61.2

SEEK INPUTS:

District: 415 Menifee County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $100,865.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 94,803 $ 282,935

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,530

$ 0

$ 0

$ 0

$ 0

$ 0

$ 279,405

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,944,818

438,171

5,114

15

SEEK State Amount $

Exceptional Child 599,713

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 568,819

Less Capital Outlay 100,865

Negative Payment 0

4,306,705

Base Prorated Adjustment -11,442

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

100,865

5,383,197$

643,161

$ 3,944,818

438,171

5,114

599,713

437,097

0

5,424,913

568,819

4,856,094

0

$

$

15

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 5,484,062$

Per Pupil

638

$ 3,911

434

5

595

433

0

5,378

564

4,814

0

$

$

5,437$

Base Prorated Adjustment -11,442

Adjusted State Portion 4,844,667$4,803$

-11

State Tier I Prorated Adjustment -3,766-4

Adjusted Tier I 639,395$634$

5,484,062

0

Statewide Equalization is $749,000.00.

Page 116 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,631.766

2,631.766

1,282,702,716

487,392

Base Year Levied Equivalent Rate

Maximum Tier I Rate

71.7

$

$

Growth 0.000

46.31,374.949

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

93

247

80

Prior Year Home & Hospital

75.3

17.037-0.980Current Year Second Month Growth %

46Limited English Proficiency

1,638,208$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,594.00$

Levied Equivalent Rate 71.7

SEEK INPUTS:

District: 421 Mercer County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $263,177.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 641,351 $ 344,245

$ 641,351 $ 344,245

$ 641,351

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,295

$ 0

$ 0

$ 0

$ 0

$ 0

$ 339,950

$ 344,245

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,292,837

806,614

64,928

34

SEEK State Amount $

Exceptional Child 2,060,080

Limited English Proficiency 17,271

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,848,108

Less Capital Outlay 263,177

Negative Payment 0

9,106,054

Base Prorated Adjustment -24,425

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

263,177

10,853,152$

779,580

$ 10,292,837

806,614

64,928

2,060,080

972,082

17,271

14,213,812

3,848,108

10,365,704

0

$

$

34

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 11,116,329$

Per Pupil

296

$ 3,911

306

25

783

369

7

5,401

1,462

3,939

0

$

$

4,224$

Base Prorated Adjustment -24,425

Adjusted State Portion 10,341,313$3,929$

-9

State Tier I Prorated Adjustment -4,564-2

Adjusted Tier I 775,016$294$

11,116,329

0

Statewide Equalization is $749,000.00.

Page 117 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,386.605

1,406.927

411,436,921

292,437

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.6

$

$

Growth 20.322

46.4993.752

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

41

118

67

Prior Year Home & Hospital

70.8

5.4131.466Current Year Second Month Growth %

8Limited English Proficiency

940,684$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,004.00$

Levied Equivalent Rate 67.6

SEEK INPUTS:

District: 425 Metcalfe County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $140,693.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 205,718 $ 321,176

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 205,718 $ 321,176

Local Prorated

Adjustment Adjusted State

$ -4,007

$ 0

$ 0

$ 0

$ 0

$ -10,408

$ 317,169

$ 0

$ 0

$ 0

$ 0

$ 310,768

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 5,502,491

582,985

20,629

14

SEEK State Amount $

Exceptional Child 979,666

Limited English Proficiency 3,004

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,234,311

Less Capital Outlay 140,693

Negative Payment 0

5,698,675

Base Prorated Adjustment -15,110

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

140,693

6,986,730$

734,170

$ 5,502,491

582,985

20,629

979,666

558,184

3,004

7,646,959

1,234,311

6,412,648

0

$

$

14

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 7,127,423$

Per Pupil

522

$ 3,911

414

15

696

397

2

5,435

877

4,558

0

$

$

5,066$

Base Prorated Adjustment -15,110

Adjusted State Portion 6,397,552$4,547$

-11

State Tier I Prorated Adjustment -4,299-3

Adjusted Tier I 729,871$519$

7,127,423

0

Statewide Equalization is $749,000.00.

Page 118 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,141.232

1,141.232

452,082,864

396,136

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.3

$

$

Growth 0.000

46.7939.673

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

49

136

26

Prior Year Home & Hospital

67.6

13.651-4.266Current Year Second Month Growth %

8Limited English Proficiency

492,352$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,860.00$

Levied Equivalent Rate 67.3

SEEK INPUTS:

District: 426 Middlesboro Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $114,123.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 226,041 $ 201,350

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,512

$ 0

$ 0

$ 0

$ 0

$ 0

$ 198,838

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 4,463,358

551,259

52,024

0

SEEK State Amount $

Exceptional Child 1,097,075

Limited English Proficiency 3,004

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,356,249

Less Capital Outlay 114,123

Negative Payment 0

4,684,325

Base Prorated Adjustment -12,023

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

114,123

5,444,300$

470,577

$ 4,463,358

551,259

52,024

1,097,075

292,153

3,004

6,458,873

1,356,249

5,102,624

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 5,558,423$

Per Pupil

412

$ 3,911

483

46

961

256

3

5,660

1,188

4,471

0

$

$

4,871$

Base Prorated Adjustment -12,023

Adjusted State Portion 5,090,601$4,461$

-11

State Tier I Prorated Adjustment -2,755-2

Adjusted Tier I 467,822$410$

5,558,423

0

Statewide Equalization is $749,000.00.

Page 119 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,683.779

1,683.779

419,783,562

249,310

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.8

$

$

Growth 0.000

45.81,200.500

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

20

113

77

Prior Year Home & Hospital

69.2

23.639-1.776Current Year Second Month Growth %

47Limited English Proficiency

932,438$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,961.00$

Levied Equivalent Rate 69.2

SEEK INPUTS:

District: 431 Monroe County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $168,378.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 209,892 $ 420,683

$ 0 $ 0

$ 0

$ 0 $ 0

$ 209,892 $ 420,683

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,249

$ 0

$ 0

$ -13,604

$ 0

$ 0

$ 415,434

$ 0

$ 0

$ 407,079

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 6,585,260

704,273

90,088

16

SEEK State Amount $

Exceptional Child 773,166

Limited English Proficiency 17,646

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,259,351

Less Capital Outlay 168,378

Negative Payment 0

6,725,132

Base Prorated Adjustment -17,588

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

168,378

8,184,026$

910,937

$ 6,585,260

704,273

90,088

773,166

553,291

17,646

8,723,724

1,259,351

7,464,373

0

$

$

16

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 8,352,404$

Per Pupil

541

$ 3,911

418

54

459

329

10

5,181

748

4,433

0

$

$

4,961$

Base Prorated Adjustment -17,588

Adjusted State Portion 7,446,801$4,423$

-10

State Tier I Prorated Adjustment -5,334-3

Adjusted Tier I 905,603$538$

8,352,404

0

Statewide Equalization is $749,000.00.

Page 120 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,261.345

4,261.345

1,484,077,683

348,265

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.1

$

$

Growth 0.000

46.42,621.738

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

110

431

124

Prior Year Home & Hospital

61.1

14.504-0.115Current Year Second Month Growth %

83Limited English Proficiency

2,836,063$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,953.00$

Levied Equivalent Rate 61.1

SEEK INPUTS:

District: 435 Montgomery County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $426,135.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 742,039 $ 853,835

$ 742,039 $ 853,835

$ 742,039

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -10,654

$ 0

$ 0

$ 0

$ 0

$ 0

$ 843,181

$ 853,835

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 16,666,120

1,538,043

55,275

48

SEEK State Amount $

Exceptional Child 3,099,585

Limited English Proficiency 31,163

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,452,233

Less Capital Outlay 426,135

Negative Payment 0

16,467,990

Base Prorated Adjustment -43,876

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

426,135

20,083,725$

1,944,253

$ 16,666,120

1,538,043

55,275

3,099,585

1,682,866

31,163

23,073,052

4,452,233

18,620,819

0

$

$

48

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 20,509,860$

Per Pupil

456

$ 3,911

361

13

727

395

7

5,414

1,045

4,370

0

$

$

4,813$

Base Prorated Adjustment -43,876

Adjusted State Portion 18,576,991$4,359$

-10

State Tier I Prorated Adjustment -11,384-3

Adjusted Tier I 1,932,869$454$

20,509,860

0

Statewide Equalization is $749,000.00.

Page 121 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,876.342

1,876.342

411,817,179

219,479

Base Year Levied Equivalent Rate

Maximum Tier I Rate

71.3

$

$

Growth 0.000

46.41,330.835

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

60

118

146

Prior Year Home & Hospital

67.7

5.595-1.839Current Year Second Month Growth %

1Limited English Proficiency

1,353,375$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,174.00$

Levied Equivalent Rate 67.7

SEEK INPUTS:

District: 441 Morgan County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $187,634.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 205,909 $ 496,781

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,199

$ 0

$ 0

$ 0

$ 0

$ 0

$ 490,582

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,338,374

780,734

21,323

26

SEEK State Amount $

Exceptional Child 1,228,445

Limited English Proficiency 375

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,235,452

Less Capital Outlay 187,634

Negative Payment 0

7,925,133

Base Prorated Adjustment -21,058

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

187,634

9,858,630$

1,137,088

$ 7,338,374

780,734

21,323

1,228,445

803,067

375

10,172,318

1,235,452

8,936,866

0

$

$

26

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,046,264$

Per Pupil

606

$ 3,911

416

11

655

428

0

5,421

658

4,763

0

$

$

5,354$

Base Prorated Adjustment -21,058

Adjusted State Portion 8,915,834$4,752$

-11

State Tier I Prorated Adjustment -6,658-4

Adjusted Tier I 1,130,430$602$

10,046,264

0

Statewide Equalization is $749,000.00.

Page 122 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,622.665

4,622.665

1,579,689,566

341,727

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.8

$

$

Growth 0.000

45.92,621.659

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

110

263

272

Prior Year Home & Hospital

42.6

19.094-2.427Current Year Second Month Growth %

16Limited English Proficiency

3,104,333$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,575.00$

Levied Equivalent Rate 42.6

SEEK INPUTS:

District: 445 Muhlenberg County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $462,267.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 789,845 $ 941,343

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -11,746

$ 0

$ 0

$ 0

$ 0

$ 0

$ 929,597

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 18,079,243

1,537,996

72,767

48

SEEK State Amount $

Exceptional Child 2,469,757

Limited English Proficiency 6,007

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,739,069

Less Capital Outlay 462,267

Negative Payment 0

16,919,079

Base Prorated Adjustment -45,403

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

462,267

20,183,595$

1,430,842

$ 18,079,243

1,537,996

72,767

2,469,757

1,842,052

6,007

24,007,822

4,739,069

19,268,753

0

$

$

48

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 20,645,862$

Per Pupil

310

$ 3,911

333

16

534

398

1

5,194

1,025

4,168

0

$

$

4,466$

Base Prorated Adjustment -45,403

Adjusted State Portion 19,223,398$4,159$

-10

State Tier I Prorated Adjustment -8,378-2

Adjusted Tier I 1,422,464$308$

20,645,862

0

Statewide Equalization is $749,000.00.

Page 123 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,381.589

1,436.919

518,542,049

360,871

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.6

$

$

Growth 55.330

44.7555.445

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

21

75

86

Prior Year Home & Hospital

75.0

0.0644.005Current Year Second Month Growth %

51Limited English Proficiency

373,826$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,362.00$

Levied Equivalent Rate 72.6

SEEK INPUTS:

District: 446 Murray Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $143,692.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 259,271 $ 278,855

$ 259,271 $ 278,855

$ 259,271

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,479

$ 0

$ 0

$ 0

$ 0

$ 0

$ 275,376

$ 278,855

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 5,619,790

325,852

244

0

SEEK State Amount $

Exceptional Child 616,921

Limited English Proficiency 19,148

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,555,626

Less Capital Outlay 143,692

Negative Payment 0

4,870,271

Base Prorated Adjustment -12,366

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

143,692

5,629,595$

540,669

$ 5,619,790

325,852

244

616,921

221,821

19,148

6,803,776

1,555,626

5,248,150

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 5,773,287$

Per Pupil

376

$ 3,911

227

0

429

154

13

4,735

1,083

3,652

0

$

$

4,018$

Base Prorated Adjustment -12,366

Adjusted State Portion 5,235,784$3,644$

-9

State Tier I Prorated Adjustment -3,166-2

Adjusted Tier I 537,503$374$

5,773,287

0

Statewide Equalization is $749,000.00.

Page 124 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,191.930

4,191.930

2,240,619,728

534,508

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.1

$

$

Growth 0.000

45.71,954.480

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

88

282

202

Prior Year Home & Hospital

77.8

8.700-1.430Current Year Second Month Growth %

27Limited English Proficiency

2,541,402$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,516.00$

Levied Equivalent Rate 74.1

SEEK INPUTS:

District: 451 Nelson County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:21 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $419,193.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,120,310 $ 449,568

$ 1,120,310 $ 449,568

$ 1,120,310

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,609

$ 0

$ 0

$ 0

$ 0

$ 0

$ 443,959

$ 449,568

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 16,394,638

1,146,596

33,156

23

SEEK State Amount $

Exceptional Child 2,288,795

Limited English Proficiency 10,137

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 6,721,859

Less Capital Outlay 419,193

Negative Payment 0

12,697,751

Base Prorated Adjustment -34,542

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

419,193

15,162,974$

962,840

$ 16,394,638

1,146,596

33,156

2,288,795

1,508,020

10,137

21,381,342

6,721,859

14,659,483

0

$

$

23

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 15,582,167$

Per Pupil

230

$ 3,911

274

8

546

360

2

5,101

1,604

3,497

0

$

$

3,717$

Base Prorated Adjustment -34,542

Adjusted State Portion 14,624,964$3,489$

-8

State Tier I Prorated Adjustment -5,637-1

Adjusted Tier I 957,203$228$

15,582,167

0

Statewide Equalization is $749,000.00.

Page 125 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,564.939

1,564.939

805,985,767

515,027

Base Year Levied Equivalent Rate

Maximum Tier I Rate

99.5

$

$

Growth 0.000

45.61,498.205

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

53

108

73

Prior Year Home & Hospital

96.5

4.453-1.293Current Year Second Month Growth %

73Limited English Proficiency

153,515$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,939.00$

Levied Equivalent Rate 96.5

SEEK INPUTS:

District: 452 Newport Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:22 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $156,494.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 402,993 $ 183,077

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,284

$ 0

$ 0

$ 0

$ 0

$ 0

$ 180,793

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 6,120,476

878,922

16,970

0

SEEK State Amount $

Exceptional Child 1,049,830

Limited English Proficiency 27,408

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,417,957

Less Capital Outlay 156,494

Negative Payment 0

5,505,567

Base Prorated Adjustment -13,588

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

156,494

5,980,833$

386,436

$ 6,120,476

878,922

16,970

1,049,830

91,093

27,408

8,184,699

2,417,957

5,766,742

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 6,137,327$

Per Pupil

247

$ 3,911

562

11

671

58

18

5,230

1,545

3,685

0

$

$

3,922$

Base Prorated Adjustment -13,588

Adjusted State Portion 5,753,154$3,676$

-9

State Tier I Prorated Adjustment -2,263-1

Adjusted Tier I 384,173$245$

6,137,327

0

Statewide Equalization is $749,000.00.

Page 126 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,020.577

1,020.577

286,726,244

280,945

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.4

$

$

Growth 0.000

45.9641.793

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

24

61

39

Prior Year Home & Hospital

53.5

2.571-2.647Current Year Second Month Growth %

2Limited English Proficiency

627,069$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,798.00$

Levied Equivalent Rate 53.4

SEEK INPUTS:

District: 455 Nicholas County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:22 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $102,058.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 143,363 $ 238,843

$ 0 $ 0

$ 0

$ 143,363 $ 238,843

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,980

$ 0

$ -3,502

$ 0

$ 0

$ 0

$ 235,863

$ 0

$ 235,341

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,991,477

376,508

9,798

0

SEEK State Amount $

Exceptional Child 536,315

Limited English Proficiency 751

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 860,179

Less Capital Outlay 102,058

Negative Payment 0

3,942,181

Base Prorated Adjustment -10,431

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

102,058

4,830,707$

519,477

$ 3,991,477

376,508

9,798

536,315

372,091

751

5,286,940

860,179

4,426,761

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 4,932,765$

Per Pupil

509

$ 3,911

369

10

526

365

1

5,180

843

4,338

0

$

$

4,833$

Base Prorated Adjustment -10,431

Adjusted State Portion 4,416,330$4,327$

-10

State Tier I Prorated Adjustment -3,042-3

Adjusted Tier I 516,435$506$

4,932,765

0

Statewide Equalization is $749,000.00.

Page 127 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,652.209

3,699.296

1,194,142,252

322,803

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.5

$

$

Growth 47.087

46.02,358.111

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

87

238

91

Prior Year Home & Hospital

60.4

11.2291.289Current Year Second Month Growth %

94Limited English Proficiency

2,364,298$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 59.5

SEEK INPUTS:

District: 461 Ohio County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:22 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $369,930.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 597,071 $ 788,315

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -9,836

$ 0

$ 0

$ 0

$ 0

$ 0

$ 778,479

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 14,467,947

1,383,386

42,794

34

SEEK State Amount $

Exceptional Child 1,974,077

Limited English Proficiency 35,293

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,582,427

Less Capital Outlay 369,930

Negative Payment 0

13,914,124

Base Prorated Adjustment -37,050

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

369,930

17,036,847$

1,729,923

$ 14,467,947

1,383,386

42,794

1,974,077

1,402,929

35,293

19,306,426

3,582,427

15,723,999

0

$

$

34

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 17,406,777$

Per Pupil

468

$ 3,911

374

12

534

379

10

5,219

968

4,251

0

$

$

4,705$

Base Prorated Adjustment -37,050

Adjusted State Portion 15,686,983$4,241$

-10

State Tier I Prorated Adjustment -10,129-3

Adjusted Tier I 1,719,794$465$

17,406,777

0

Statewide Equalization is $749,000.00.

Page 128 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

11,175.654

11,225.118

6,089,347,801

542,475

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.2

$

$

Growth 49.464

45.52,008.096

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

363

701

399

Prior Year Home & Hospital

80.1

8.2450.443Current Year Second Month Growth %

268Limited English Proficiency

6,770,457$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,308.00$

Levied Equivalent Rate 78.2

SEEK INPUTS:

District: 465 Oldham County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:22 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $1,122,512.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 3,044,674 $ 1,159,133

$ 3,044,674 $ 1,159,133

$ 3,044,674

$ 3,044,674 $ 1,159,133

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -14,463

$ 0

$ -16,996

$ 0

$ 0

$ 0

$ 1,144,670

$ 1,159,133

$ 1,142,137

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 43,901,436

1,178,050

31,422

105

SEEK State Amount $

Exceptional Child 6,918,481

Limited English Proficiency 100,622

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 18,268,043

Less Capital Outlay 1,122,512

Negative Payment 0

32,650,306

Base Prorated Adjustment -89,255

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

1,122,512

39,089,633$

2,436,130

$ 43,901,436

1,178,050

31,422

6,918,481

4,017,460

100,622

56,147,471

18,268,043

37,879,428

0

$

$

105

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 40,212,145$

Per Pupil

217

$ 3,911

105

3

616

358

9

5,002

1,627

3,375

0

$

$

3,582$

Base Prorated Adjustment -89,255

Adjusted State Portion 37,790,278$3,367$

-8

State Tier I Prorated Adjustment -14,263-1

Adjusted Tier I 2,421,867$216$

40,212,145

0

Statewide Equalization is $749,000.00.

Page 129 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,672.077

1,693.614

659,818,281

389,592

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.2

$

$

Growth 21.537

46.21,002.633

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

39

127

51

Prior Year Home & Hospital

69.5

7.1221.288Current Year Second Month Growth %

32Limited English Proficiency

1,260,554$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,875.00$

Levied Equivalent Rate 66.2

SEEK INPUTS:

District: 471 Owen County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:22 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $169,361.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 329,909 $ 304,349

$ 0 $ 0

$ 0

$ 0 $ 304,349

$ 329,909 $ 304,349

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,798

$ 0

$ -4,463

$ -9,842

$ 0

$ 0

$ 300,551

$ 0

$ 299,886

$ 294,507

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 6,623,724

588,195

27,142

15

SEEK State Amount $

Exceptional Child 987,449

Limited English Proficiency 12,015

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,979,455

Less Capital Outlay 169,361

Negative Payment 0

6,073,213

Base Prorated Adjustment -16,511

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

169,361

7,500,920$

683,721

$ 6,623,724

588,195

27,142

987,449

747,989

12,015

8,986,514

1,979,455

7,007,059

0

$

$

15

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 7,670,281$

Per Pupil

404

$ 3,911

347

16

583

442

7

5,306

1,169

4,137

0

$

$

4,529$

Base Prorated Adjustment -16,511

Adjusted State Portion 6,990,563$4,128$

-10

State Tier I Prorated Adjustment -4,003-2

Adjusted Tier I 679,718$401$

7,670,281

0

Statewide Equalization is $749,000.00.

Page 130 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,172.601

4,226.789

1,391,612,319

329,236

Base Year Levied Equivalent Rate

Maximum Tier I Rate

98.0

$

$

Growth 54.188

45.93,196.531

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

141

311

135

Prior Year Home & Hospital

97.9

8.7031.299Current Year Second Month Growth %

159Limited English Proficiency

1,682,093$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,608.00$

Levied Equivalent Rate 97.9

SEEK INPUTS:

District: 472 Owensboro Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:22 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $422,679.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 695,806 $ 887,126

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -11,069

$ 0

$ 0

$ 0

$ 0

$ 0

$ 876,057

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 16,530,972

1,875,245

33,167

0

SEEK State Amount $

Exceptional Child 2,845,722

Limited English Proficiency 59,698

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,174,837

Less Capital Outlay 422,679

Negative Payment 0

16,704,479

Base Prorated Adjustment -42,809

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

422,679

19,627,019$

1,935,752

$ 16,530,972

1,875,245

33,167

2,845,722

998,122

59,698

22,342,926

4,174,837

18,168,089

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 20,049,698$

Per Pupil

458

$ 3,911

444

8

673

236

14

5,286

988

4,298

0

$

$

4,743$

Base Prorated Adjustment -42,809

Adjusted State Portion 18,125,280$4,288$

-10

State Tier I Prorated Adjustment -11,334-3

Adjusted Tier I 1,924,418$455$

20,049,698

0

Statewide Equalization is $749,000.00.

Page 131 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

658.924

658.924

124,991,153

189,690

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.7

$

$

Growth 0.000

46.8629.375

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

13

76

14

Prior Year Home & Hospital

58.3

4.368-1.898Current Year Second Month Growth %

0Limited English Proficiency

443,326$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,341.00$

Levied Equivalent Rate 58.3

SEEK INPUTS:

District: 475 Owsley County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:22 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $65,892.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 62,496 $ 184,271

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,299

$ 0

$ 0

$ 0

$ 0

$ 0

$ 181,972

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,577,052

369,223

16,646

0

SEEK State Amount $

Exceptional Child 480,388

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 374,973

Less Capital Outlay 65,892

Negative Payment 0

2,994,594

Base Prorated Adjustment -7,850

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

65,892

3,690,453$

435,347

$ 2,577,052

369,223

16,646

480,388

263,061

0

3,706,370

374,973

3,331,397

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,756,345$

Per Pupil

661

$ 3,911

560

25

729

399

0

5,625

569

5,056

0

$

$

5,701$

Base Prorated Adjustment -7,850

Adjusted State Portion 3,323,547$5,044$

-12

State Tier I Prorated Adjustment -2,549-4

Adjusted Tier I 432,798$657$

3,756,345

0

Statewide Equalization is $749,000.00.

Page 132 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,661.035

2,661.035

1,124,156,164

422,451

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.2

$

$

Growth 0.000

45.92,055.141

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

45

205

119

Prior Year Home & Hospital

91.5

8.039-1.832Current Year Second Month Growth %

86Limited English Proficiency

1,408,806$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,648.00$

Levied Equivalent Rate 90.2

SEEK INPUTS:

District: 476 Paducah Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:22 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $266,104.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 562,078 $ 434,480

$ 0 $ 0

$ 0

$ 562,078 $ 434,480

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,421

$ 0

$ -6,371

$ 0

$ 0

$ 0

$ 429,059

$ 0

$ 428,109

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,407,308

1,205,648

30,637

0

SEEK State Amount $

Exceptional Child 1,463,340

Limited English Proficiency 32,289

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,372,468

Less Capital Outlay 266,104

Negative Payment 0

9,475,667

Base Prorated Adjustment -24,983

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

266,104

11,257,454$

951,398

$ 10,407,308

1,205,648

30,637

1,463,340

835,959

32,289

13,975,181

3,372,468

10,602,713

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 11,523,558$

Per Pupil

358

$ 3,911

453

12

550

314

12

5,252

1,267

3,984

0

$

$

4,330$

Base Prorated Adjustment -24,983

Adjusted State Portion 10,577,730$3,975$

-9

State Tier I Prorated Adjustment -5,570-2

Adjusted Tier I 945,828$355$

11,523,558

0

Statewide Equalization is $749,000.00.

Page 133 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

711.808

735.741

276,880,647

376,329

Base Year Levied Equivalent Rate

Maximum Tier I Rate

96.7

$

$

Growth 23.933

44.4270.376

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

8

28

46

Prior Year Home & Hospital

100.2

0.9253.362Current Year Second Month Growth %

3Limited English Proficiency

156,155$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,471.00$

Levied Equivalent Rate 96.7

SEEK INPUTS:

District: 477 Paintsville Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $73,574.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 138,440 $ 137,095

$ 0 $ 0

$ 0

$ 138,440 $ 137,095

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,711

$ 0

$ -2,010

$ 0

$ 0

$ 0

$ 135,384

$ 0

$ 135,085

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,877,483

158,616

3,525

0

SEEK State Amount $

Exceptional Child 244,829

Limited English Proficiency 1,126

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 830,642

Less Capital Outlay 73,574

Negative Payment 0

2,375,360

Base Prorated Adjustment -6,003

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

73,574

2,723,385$

256,869

$ 2,877,483

158,616

3,525

244,829

92,660

1,126

3,378,239

830,642

2,547,597

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 2,796,959$

Per Pupil

349

$ 3,911

216

5

333

126

2

4,592

1,129

3,463

0

$

$

3,802$

Base Prorated Adjustment -6,003

Adjusted State Portion 2,541,594$3,454$

-8

State Tier I Prorated Adjustment -1,504-2

Adjusted Tier I 255,365$347$

2,796,959

0

Statewide Equalization is $749,000.00.

Page 134 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

649.370

658.542

233,346,401

354,338

Base Year Levied Equivalent Rate

Maximum Tier I Rate

77.4

$

$

Growth 9.172

45.6498.153

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

14

49

28

Prior Year Home & Hospital

79.3

2.1211.412Current Year Second Month Growth %

41Limited English Proficiency

224,297$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,748.00$

Levied Equivalent Rate 77.4

SEEK INPUTS:

District: 478 Paris Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $65,854.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 116,673 $ 129,951

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,621

$ 0

$ 0

$ 0

$ 0

$ 0

$ 128,330

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,575,558

292,241

8,083

8

SEEK State Amount $

Exceptional Child 379,171

Limited English Proficiency 15,394

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 700,039

Less Capital Outlay 65,854

Negative Payment 0

2,498,192

Base Prorated Adjustment -6,370

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

65,854

2,905,886$

276,217

$ 2,575,558

292,241

8,083

379,171

133,094

15,394

3,403,541

700,039

2,703,502

0

$

$

8

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 2,971,740$

Per Pupil

419

$ 3,911

444

12

576

202

23

5,168

1,063

4,105

0

$

$

4,513$

Base Prorated Adjustment -6,370

Adjusted State Portion 2,697,140$4,096$

-10

State Tier I Prorated Adjustment -1,617-2

Adjusted Tier I 274,600$417$

2,971,740

0

Statewide Equalization is $749,000.00.

Page 135 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,207.449

2,207.449

715,898,082

324,310

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.4

$

$

Growth 0.000

46.31,296.380

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

62

162

67

Prior Year Home & Hospital

69.9

5.021-2.829Current Year Second Month Growth %

8Limited English Proficiency

1,658,626$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,725.00$

Levied Equivalent Rate 68.4

SEEK INPUTS:

District: 481 Pendleton County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $220,745.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 357,949 $ 468,741

$ 357,949 $ 468,741

$ 357,949

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,849

$ 0

$ 0

$ 0

$ 0

$ 0

$ 462,892

$ 468,741

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,633,333

760,521

19,135

28

SEEK State Amount $

Exceptional Child 1,374,013

Limited English Proficiency 3,004

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,147,694

Less Capital Outlay 220,745

Negative Payment 0

8,398,912

Base Prorated Adjustment -22,683

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

220,745

10,435,683$

1,058,773

$ 8,633,333

760,521

19,135

1,374,013

984,197

3,004

11,774,203

2,147,694

9,626,509

0

$

$

28

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,656,428$

Per Pupil

480

$ 3,911

345

9

622

446

1

5,334

973

4,361

0

$

$

4,827$

Base Prorated Adjustment -22,683

Adjusted State Portion 9,603,854$4,351$

-10

State Tier I Prorated Adjustment -6,199-3

Adjusted Tier I 1,052,574$477$

10,656,428

0

Statewide Equalization is $749,000.00.

Page 136 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,566.404

3,590.920

1,507,802,942

419,893

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.4

$

$

Growth 24.516

47.02,826.099

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

168

435

139

Prior Year Home & Hospital

59.6

22.7280.687Current Year Second Month Growth %

9Limited English Proficiency

2,030,623$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,947.00$

Levied Equivalent Rate 57.4

SEEK INPUTS:

District: 485 Perry County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $359,092.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 753,901 $ 590,898

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 753,901 $ 590,898

Local Prorated

Adjustment Adjusted State

$ -7,373

$ 0

$ 0

$ 0

$ 0

$ -19,149

$ 583,525

$ 0

$ 0

$ 0

$ 0

$ 571,749

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 14,044,088

1,657,931

86,616

23

SEEK State Amount $

Exceptional Child 3,665,037

Limited English Proficiency 3,379

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,523,409

Less Capital Outlay 359,092

Negative Payment 0

14,536,546

Base Prorated Adjustment -38,027

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

359,092

17,149,423$

1,416,236

$ 14,044,088

1,657,931

86,616

3,665,037

1,204,933

3,379

20,661,984

4,523,409

16,138,575

0

$

$

23

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 17,508,515$

Per Pupil

394

$ 3,911

462

24

1,021

336

1

5,754

1,260

4,494

0

$

$

4,876$

Base Prorated Adjustment -38,027

Adjusted State Portion 16,100,571$4,484$

-11

State Tier I Prorated Adjustment -8,292-2

Adjusted Tier I 1,407,944$392$

17,508,515

0

Statewide Equalization is $749,000.00.

Page 137 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

8,248.030

8,248.030

2,939,534,912

356,392

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.6

$

$

Growth 0.000

46.45,785.329

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

153

711

441

Prior Year Home & Hospital

70.6

37.799-3.473Current Year Second Month Growth %

11Limited English Proficiency

6,077,162$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 69.6

SEEK INPUTS:

District: 491 Pike County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $824,803.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,469,767 $ 1,619,120

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 1,469,767 $ 1,619,120

Local Prorated

Adjustment Adjusted State

$ -20,203

$ 0

$ 0

$ 0

$ 0

$ -52,469

$ 1,598,917

$ 0

$ 0

$ 0

$ 0

$ 1,566,651

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 32,258,045

3,393,963

144,052

84

SEEK State Amount $

Exceptional Child 5,073,584

Limited English Proficiency 4,130

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 8,818,605

Less Capital Outlay 824,803

Negative Payment 0

31,146,422

Base Prorated Adjustment -84,028

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

824,803

38,422,461$

3,691,581

$ 32,258,045

3,393,963

144,052

5,073,584

3,606,072

4,130

44,479,846

8,818,605

35,661,241

0

$

$

84

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 39,247,264$

Per Pupil

448

$ 3,911

411

17

615

437

1

5,393

1,069

4,324

0

$

$

4,758$

Base Prorated Adjustment -84,028

Adjusted State Portion 35,577,297$4,313$

-10

State Tier I Prorated Adjustment -21,614-3

Adjusted Tier I 3,669,967$445$

39,247,264

0

Statewide Equalization is $749,000.00.

Page 138 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,110.434

1,121.763

582,599,217

519,360

Base Year Levied Equivalent Rate

Maximum Tier I Rate

84.3

$

$

Growth 11.329

45.2402.897

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

27

82

27

Prior Year Home & Hospital

84.6

1.3681.020Current Year Second Month Growth %

12Limited English Proficiency

454,319$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,280.00$

Levied Equivalent Rate 84.3

SEEK INPUTS:

District: 492 Pikeville Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $112,176.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 291,300 $ 128,801

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,607

$ 0

$ 0

$ 0

$ 0

$ 0

$ 127,194

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 4,387,215

236,360

5,213

0

SEEK State Amount $

Exceptional Child 648,718

Limited English Proficiency 4,505

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,747,798

Less Capital Outlay 112,176

Negative Payment 0

3,413,074

Base Prorated Adjustment -8,963

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

112,176

3,944,923$

263,810

$ 4,387,215

236,360

5,213

648,718

269,584

4,505

5,551,595

1,747,798

3,803,797

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 4,057,099$

Per Pupil

235

$ 3,911

211

5

578

240

4

4,949

1,558

3,391

0

$

$

3,617$

Base Prorated Adjustment -8,963

Adjusted State Portion 3,794,834$3,383$

-8

State Tier I Prorated Adjustment -1,545-1

Adjusted Tier I 262,265$234$

4,057,099

0

Statewide Equalization is $749,000.00.

Page 139 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

463.247

463.247

61,424,947

132,597

Base Year Levied Equivalent Rate

Maximum Tier I Rate

94.3

$

$

Growth 0.000

46.3344.671

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

9

49

21

Prior Year Home & Hospital

81.1

4.626-3.007Current Year Second Month Growth %

0Limited English Proficiency

245,943$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,842.00$

Levied Equivalent Rate 81.1

SEEK INPUTS:

District: 493 Pineville Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $46,325.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 30,712 $ 142,774

$ 0 $ 0

$ 0

$ 30,712 $ 142,774

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,781

$ 0

$ -2,093

$ 0

$ 0

$ 0

$ 140,993

$ 0

$ 140,681

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,811,759

202,201

17,630

1

SEEK State Amount $

Exceptional Child 326,647

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 184,275

Less Capital Outlay 46,325

Negative Payment 0

2,122,172

Base Prorated Adjustment -5,466

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

46,325

2,587,702$

321,474

$ 1,811,759

202,201

17,630

326,647

145,938

0

2,504,175

184,275

2,319,900

0

$

$

1

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 2,634,027$

Per Pupil

694

$ 3,911

436

38

705

315

0

5,406

398

5,008

0

$

$

5,686$

Base Prorated Adjustment -5,466

Adjusted State Portion 2,314,435$4,996$

-12

State Tier I Prorated Adjustment -1,882-4

Adjusted Tier I 319,592$690$

2,634,027

0

Statewide Equalization is $749,000.00.

Page 140 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,152.316

2,152.316

524,764,210

243,814

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.9

$

$

Growth 0.000

46.31,611.738

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

61

166

114

Prior Year Home & Hospital

54.0

7.073-1.551Current Year Second Month Growth %

5Limited English Proficiency

1,356,363$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,978.00$

Levied Equivalent Rate 53.9

SEEK INPUTS:

District: 495 Powell County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $215,232.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 262,382 $ 543,660

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,784

$ 0

$ 0

$ 0

$ 0

$ 0

$ 536,876

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,417,708

945,526

26,955

26

SEEK State Amount $

Exceptional Child 1,427,241

Limited English Proficiency 1,877

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,574,293

Less Capital Outlay 215,232

Negative Payment 0

9,006,128

Base Prorated Adjustment -23,680

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

215,232

11,035,595$

1,231,839

$ 8,417,708

945,526

26,955

1,427,241

804,840

1,877

11,624,147

1,574,293

10,049,854

0

$

$

26

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 11,250,827$

Per Pupil

572

$ 3,911

439

13

663

374

1

5,401

731

4,669

0

$

$

5,227$

Base Prorated Adjustment -23,680

Adjusted State Portion 10,026,200$4,658$

-11

State Tier I Prorated Adjustment -7,212-3

Adjusted Tier I 1,224,627$569$

11,250,827

0

Statewide Equalization is $749,000.00.

Page 141 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,243.350

7,243.350

3,196,812,800

441,345

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.1

$

$

Growth 0.000

46.04,870.266

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

172

418

431

Prior Year Home & Hospital

60.1

27.505-0.015Current Year Second Month Growth %

98Limited English Proficiency

4,386,968$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,698.00$

Levied Equivalent Rate 57.1

SEEK INPUTS:

District: 501 Pulaski County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $724,335.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,598,406 $ 1,114,228

$ 1,598,406 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -13,903

$ 0

$ 0

$ 0

$ 0

$ 0

$ 1,100,325

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 28,328,742

2,857,142

104,822

101

SEEK State Amount $

Exceptional Child 3,898,094

Limited English Proficiency 36,795

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,590,438

Less Capital Outlay 724,335

Negative Payment 0

24,844,385

Base Prorated Adjustment -66,538

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

724,335

29,873,897$

2,440,659

$ 28,328,742

2,857,142

104,822

3,898,094

2,603,143

36,795

37,828,738

9,590,438

28,238,300

0

$

$

101

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 30,598,232$

Per Pupil

337

$ 3,911

394

14

538

359

5

5,223

1,324

3,899

0

$

$

4,224$

Base Prorated Adjustment -66,538

Adjusted State Portion 28,171,863$3,889$

-9

State Tier I Prorated Adjustment -14,290-2

Adjusted Tier I 2,426,369$335$

30,598,232

0

Statewide Equalization is $749,000.00.

Page 142 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

973.124

973.124

185,110,716

190,223

Base Year Levied Equivalent Rate

Maximum Tier I Rate

84.5

$

$

Growth 0.000

44.9430.522

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

18

32

29

Prior Year Home & Hospital

85.8

3.959-2.983Current Year Second Month Growth %

0Limited English Proficiency

392,233$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,390.00$

Levied Equivalent Rate 84.5

SEEK INPUTS:

District: 502 Raceland Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $97,312.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 92,555 $ 271,880

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,392

$ 0

$ 0

$ 0

$ 0

$ 0

$ 268,488

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,805,888

252,566

15,088

20

SEEK State Amount $

Exceptional Child 339,084

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 555,332

Less Capital Outlay 97,312

Negative Payment 0

3,750,365

Base Prorated Adjustment -9,637

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

97,312

4,517,646$

537,686

$ 3,805,888

252,566

15,088

339,084

232,743

0

4,645,369

555,332

4,090,037

0

$

$

20

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 4,614,958$

Per Pupil

553

$ 3,911

260

16

348

239

0

4,774

571

4,203

0

$

$

4,742$

Base Prorated Adjustment -9,637

Adjusted State Portion 4,080,420$4,193$

-10

State Tier I Prorated Adjustment -3,148-3

Adjusted Tier I 534,538$549$

4,614,958

0

Statewide Equalization is $749,000.00.

Page 143 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

319.380

319.380

88,821,068

278,105

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.0

$

$

Growth 0.000

46.5235.913

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

8

31

11

Prior Year Home & Hospital

71.5

1.059-2.717Current Year Second Month Growth %

3Limited English Proficiency

212,473$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,960.00$

Levied Equivalent Rate 71.5

SEEK INPUTS:

District: 505 Robertson County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $31,938.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 44,411 $ 75,197

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 44,411 $ 75,197

Local Prorated

Adjustment Adjusted State

$ -938

$ 0

$ 0

$ 0

$ 0

$ -2,437

$ 74,259

$ 0

$ 0

$ 0

$ 0

$ 72,760

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,249,095

138,398

4,036

-8

SEEK State Amount $

Exceptional Child 225,704

Limited English Proficiency 1,126

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 266,463

Less Capital Outlay 31,938

Negative Payment 0

1,316,467

Base Prorated Adjustment -3,483

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

31,938

1,614,190$

172,656

$ 1,249,095

138,398

4,036

225,704

126,078

1,126

1,744,437

266,463

1,477,974

0

$

$

-8

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 1,646,128$

Per Pupil

541

$ 3,911

433

13

707

395

4

5,462

834

4,628

0

$

$

5,154$

Base Prorated Adjustment -3,483

Adjusted State Portion 1,474,483$4,617$

-11

State Tier I Prorated Adjustment -1,011-3

Adjusted Tier I 171,645$537$

1,646,128

0

Statewide Equalization is $749,000.00.

Page 144 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,582.670

2,582.670

520,040,149

201,358

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.9

$

$

Growth 0.000

46.71,765.150

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

72

344

134

Prior Year Home & Hospital

54.1

7.007-0.868Current Year Second Month Growth %

3Limited English Proficiency

1,547,475$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,030.00$

Levied Equivalent Rate 54.1

SEEK INPUTS:

District: 511 Rockcastle County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:23 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $258,267.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 260,020 $ 707,190

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -8,824

$ 0

$ 0

$ 0

$ 0

$ 0

$ 698,366

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,100,822

1,035,525

26,704

33

SEEK State Amount $

Exceptional Child 2,361,618

Limited English Proficiency 1,126

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,560,120

Less Capital Outlay 258,267

Negative Payment 0

11,677,083

Base Prorated Adjustment -30,358

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

258,267

14,238,803$

1,653,157

$ 10,100,822

1,035,525

26,704

2,361,618

918,242

1,126

14,444,037

1,560,120

12,883,917

0

$

$

33

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 14,497,070$

Per Pupil

640

$ 3,911

401

10

914

356

0

5,593

604

4,989

0

$

$

5,613$

Base Prorated Adjustment -30,358

Adjusted State Portion 12,853,592$4,977$

-12

State Tier I Prorated Adjustment -9,679-4

Adjusted Tier I 1,643,478$636$

14,497,070

0

Statewide Equalization is $749,000.00.

Page 145 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,914.373

2,920.515

1,190,895,603

407,769

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.1

$

$

Growth 6.142

46.01,778.161

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

83

179

128

Prior Year Home & Hospital

67.6

14.4630.211Current Year Second Month Growth %

26Limited English Proficiency

1,741,206$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,832.00$

Levied Equivalent Rate 67.1

SEEK INPUTS:

District: 515 Rowan County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $292,052.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 595,448 $ 498,285

$ 0 $ 0

$ 0

$ 595,448 $ 498,285

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -6,217

$ 0

$ -7,306

$ 0

$ 0

$ 0

$ 492,068

$ 0

$ 490,979

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 11,422,134

1,043,158

55,118

22

SEEK State Amount $

Exceptional Child 1,702,067

Limited English Proficiency 9,762

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,572,687

Less Capital Outlay 292,052

Negative Payment 0

10,339,971

Base Prorated Adjustment -27,551

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

292,052

12,458,361$

1,091,582

$ 11,422,134

1,043,158

55,118

1,702,067

1,033,199

9,762

15,265,438

3,572,687

11,692,751

0

$

$

22

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 12,750,413$

Per Pupil

374

$ 3,911

357

19

583

354

3

5,227

1,223

4,004

0

$

$

4,366$

Base Prorated Adjustment -27,551

Adjusted State Portion 11,665,222$3,994$

-9

State Tier I Prorated Adjustment -6,391-2

Adjusted Tier I 1,085,191$372$

12,750,413

0

Statewide Equalization is $749,000.00.

Page 146 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,679.594

2,679.594

1,087,145,238

405,713

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.8

$

$

Growth 0.000

46.31,880.346

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

91

191

62

Prior Year Home & Hospital

62.2

18.764-0.489Current Year Second Month Growth %

66Limited English Proficiency

1,694,339$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,848.00$

Levied Equivalent Rate 61.8

SEEK INPUTS:

District: 521 Russell County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $267,959.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 543,573 $ 459,935

$ 543,573 $ 0

$ 0

$ 543,573 $ 459,935

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,739

$ 0

$ -6,744

$ 0

$ 0

$ 0

$ 454,196

$ 0

$ 453,191

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,479,892

1,103,105

71,510

21

SEEK State Amount $

Exceptional Child 1,768,554

Limited English Proficiency 24,780

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,261,436

Less Capital Outlay 267,959

Negative Payment 0

9,892,096

Base Prorated Adjustment -26,371

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

267,959

11,932,401$

1,041,012

$ 10,479,892

1,103,105

71,510

1,768,554

1,005,388

24,780

14,453,229

3,261,436

11,191,793

0

$

$

21

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 12,200,360$

Per Pupil

388

$ 3,911

412

27

660

375

9

5,394

1,217

4,177

0

$

$

4,553$

Base Prorated Adjustment -26,371

Adjusted State Portion 11,165,443$4,167$

-10

State Tier I Prorated Adjustment -6,095-2

Adjusted Tier I 1,034,917$386$

12,200,360

0

Statewide Equalization is $749,000.00.

Page 147 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,975.312

2,021.817

819,713,104

405,434

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.8

$

$

Growth 46.505

45.3805.507

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

70

72

120

Prior Year Home & Hospital

84.2

2.6072.354Current Year Second Month Growth %

13Limited English Proficiency

903,289$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,240.00$

Levied Equivalent Rate 79.8

SEEK INPUTS:

District: 522 Russell Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $202,182.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 409,857 $ 347,314

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,334

$ 0

$ 0

$ 0

$ 0

$ 0

$ 342,980

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,907,326

472,551

9,935

0

SEEK State Amount $

Exceptional Child 1,085,459

Limited English Proficiency 4,881

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,459,139

Less Capital Outlay 202,182

Negative Payment 0

6,801,025

Base Prorated Adjustment -17,806

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

202,182

8,047,269$

714,432

$ 7,907,326

472,551

9,935

1,085,459

535,995

4,881

10,016,147

2,459,139

7,557,008

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 8,249,451$

Per Pupil

353

$ 3,911

234

5

537

265

2

4,954

1,216

3,738

0

$

$

4,080$

Base Prorated Adjustment -17,806

Adjusted State Portion 7,539,202$3,729$

-9

State Tier I Prorated Adjustment -4,183-2

Adjusted Tier I 710,249$351$

8,249,451

0

Statewide Equalization is $749,000.00.

Page 148 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

937.727

937.727

281,885,907

300,606

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.6

$

$

Growth 0.000

46.3668.146

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

23

85

40

Prior Year Home & Hospital

94.2

1.613-4.376Current Year Second Month Growth %

51Limited English Proficiency

590,350$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,705.00$

Levied Equivalent Rate 90.6

SEEK INPUTS:

District: 523 Russellville Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $93,773.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 140,943 $ 210,236

$ 0 $ 0

$ 0

$ 140,943 $ 210,236

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,623

$ 0

$ -3,083

$ 0

$ 0

$ 0

$ 207,613

$ 0

$ 207,153

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,667,450

391,968

6,147

0

SEEK State Amount $

Exceptional Child 637,884

Limited English Proficiency 19,148

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 845,658

Less Capital Outlay 93,773

Negative Payment 0

3,773,205

Base Prorated Adjustment -9,961

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

93,773

4,597,809$

477,095

$ 3,667,450

391,968

6,147

637,884

350,302

19,148

5,072,899

845,658

4,227,241

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 4,691,582$

Per Pupil

509

$ 3,911

418

7

680

374

20

5,410

902

4,508

0

$

$

5,003$

Base Prorated Adjustment -9,961

Adjusted State Portion 4,217,280$4,497$

-11

State Tier I Prorated Adjustment -2,793-3

Adjusted Tier I 474,302$506$

4,691,582

0

Statewide Equalization is $749,000.00.

Page 149 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

431.892

431.892

102,688,115

237,763

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.1

$

$

Growth 0.000

45.0212.924

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

4

28

24

Prior Year Home & Hospital

67.1

0.927-5.408Current Year Second Month Growth %

1Limited English Proficiency

140,645$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,607.00$

Levied Equivalent Rate 67.1

SEEK INPUTS:

District: 524 Science Hill Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $43,189.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 51,344 $ 110,399

$ 0 $ 0

$ 0

$ 51,344 $ 110,399

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -1,378

$ 0

$ -1,619

$ 0

$ 0

$ 0

$ 109,021

$ 0

$ 108,780

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 1,689,130

124,912

3,533

0

SEEK State Amount $

Exceptional Child 187,415

Limited English Proficiency 375

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 308,064

Less Capital Outlay 43,189

Negative Payment 0

1,649,916

Base Prorated Adjustment -4,196

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

43,189

1,951,803$

219,717

$ 1,689,130

124,912

3,533

187,415

83,456

375

2,088,821

308,064

1,780,757

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 1,994,992$

Per Pupil

509

$ 3,911

289

8

434

193

1

4,836

713

4,123

0

$

$

4,619$

Base Prorated Adjustment -4,196

Adjusted State Portion 1,776,561$4,113$

-10

State Tier I Prorated Adjustment -1,286-3

Adjusted Tier I 218,431$506$

1,994,992

0

Statewide Equalization is $749,000.00.

Page 150 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,793.168

7,880.618

4,353,651,423

552,451

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.2

$

$

Growth 87.450

45.73,173.362

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

192

566

323

Prior Year Home & Hospital

66.2

23.1451.122Current Year Second Month Growth %

317Limited English Proficiency

4,552,823$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,455.00$

Levied Equivalent Rate 64.2

SEEK INPUTS:

District: 525 Scott County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $788,062.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 2,176,826 $ 774,466

$ 2,176,826 $ 774,466

$ 2,176,826

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -9,663

$ 0

$ 0

$ 0

$ 0

$ 0

$ 764,803

$ 774,466

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 30,821,097

1,861,653

88,206

33

SEEK State Amount $

Exceptional Child 4,657,766

Limited English Proficiency 119,020

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 13,060,954

Less Capital Outlay 788,062

Negative Payment 0

23,634,696

Base Prorated Adjustment -64,063

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

788,062

27,983,729$

1,657,178

$ 30,821,097

1,861,653

88,206

4,657,766

2,701,558

119,020

40,249,300

13,060,954

27,188,346

0

$

$

33

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 28,771,791$

Per Pupil

210

$ 3,911

236

11

591

343

15

5,107

1,657

3,450

0

$

$

3,651$

Base Prorated Adjustment -64,063

Adjusted State Portion 27,124,316$3,442$

-8

State Tier I Prorated Adjustment -9,703-1

Adjusted Tier I 1,647,475$209$

28,771,791

0

Statewide Equalization is $749,000.00.

Page 151 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,263.340

6,266.487

3,409,453,570

544,077

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.9

$

$

Growth 3.147

46.43,079.678

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

194

622

269

Prior Year Home & Hospital

77.6

4.3770.050Current Year Second Month Growth %

610Limited English Proficiency

4,202,803$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,470.00$

Levied Equivalent Rate 77.6

SEEK INPUTS:

District: 531 Shelby County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $626,649.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,704,727 $ 642,073

$ 1,704,727 $ 642,073

$ 1,704,727

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -8,011

$ 0

$ 0

$ 0

$ 0

$ 0

$ 634,062

$ 642,073

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 24,508,231

1,806,693

16,681

31

SEEK State Amount $

Exceptional Child 4,881,710

Limited English Proficiency 229,028

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 10,228,361

Less Capital Outlay 626,649

Negative Payment 0

20,531,502

Base Prorated Adjustment -55,862

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

626,649

24,479,650$

1,462,850

$ 24,508,231

1,806,693

16,681

4,881,710

2,493,863

229,028

33,936,206

10,228,361

23,707,845

0

$

$

31

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 25,106,299$

Per Pupil

233

$ 3,911

288

3

779

398

37

5,416

1,632

3,783

0

$

$

4,006$

Base Prorated Adjustment -55,862

Adjusted State Portion 23,652,014$3,774$

-9

State Tier I Prorated Adjustment -8,565-1

Adjusted Tier I 1,454,285$232$

25,106,299

0

Statewide Equalization is $749,000.00.

Page 152 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

174.395

174.395

93,003,136

533,290

Base Year Levied Equivalent Rate

Maximum Tier I Rate

123.7

$

$

Growth 0.000

45.4120.224

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

3

20

21

Prior Year Home & Hospital

121.7

0.000-19.082Current Year Second Month Growth %

2Limited English Proficiency

9,494$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,779.00$

Levied Equivalent Rate 121.7

SEEK INPUTS:

District: 533 Silver Grove Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $17,440.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 46,502 $ 18,809

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -235

$ 0

$ 0

$ 0

$ 0

$ 0

$ 18,574

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 682,059

70,529

0

1

SEEK State Amount $

Exceptional Child 138,801

Limited English Proficiency 751

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 279,009

Less Capital Outlay 17,440

Negative Payment 0

594,234

Base Prorated Adjustment -1,458

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

17,440

638,590$

38,950

$ 682,059

70,529

0

138,801

5,634

751

897,774

279,009

618,765

0

$

$

1

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 656,030$

Per Pupil

223

$ 3,911

404

0

796

32

4

5,148

1,600

3,548

0

$

$

3,762$

Base Prorated Adjustment -1,458

Adjusted State Portion 617,308$3,540$

-8

State Tier I Prorated Adjustment -228-1

Adjusted Tier I 38,722$222$

656,030

0

Statewide Equalization is $749,000.00.

Page 153 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,634.322

2,654.997

1,286,585,981

484,590

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.8

$

$

Growth 20.675

46.11,627.901

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

53

242

94

Prior Year Home & Hospital

61.5

5.7140.785Current Year Second Month Growth %

38Limited English Proficiency

1,631,096$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,495.00$

Levied Equivalent Rate 57.8

SEEK INPUTS:

District: 535 Simpson County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $265,500.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 643,293 $ 351,003

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,380

$ 0

$ 0

$ 0

$ 0

$ 0

$ 346,623

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,383,693

955,008

21,776

15

SEEK State Amount $

Exceptional Child 1,682,708

Limited English Proficiency 14,267

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,859,758

Less Capital Outlay 265,500

Negative Payment 0

8,908,256

Base Prorated Adjustment -23,953

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

265,500

10,649,359$

777,796

$ 10,383,693

955,008

21,776

1,682,708

967,861

14,267

14,025,313

3,859,758

10,165,555

0

$

$

15

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,914,859$

Per Pupil

293

$ 3,911

360

8

634

365

5

5,283

1,454

3,829

0

$

$

4,111$

Base Prorated Adjustment -23,953

Adjusted State Portion 10,141,617$3,820$

-9

State Tier I Prorated Adjustment -4,554-2

Adjusted Tier I 773,242$291$

10,914,859

0

Statewide Equalization is $749,000.00.

Page 154 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,475.695

1,475.695

727,960,659

493,300

Base Year Levied Equivalent Rate

Maximum Tier I Rate

75.6

$

$

Growth 0.000

45.2815.919

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

40

102

57

Prior Year Home & Hospital

76.5

4.218-0.308Current Year Second Month Growth %

36Limited English Proficiency

372,769$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,712.00$

Levied Equivalent Rate 75.6

SEEK INPUTS:

District: 536 Somerset Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $147,570.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 363,980 $ 188,667

$ 0 $ 0

$ 0

$ 363,980 $ 188,667

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,354

$ 0

$ -2,766

$ 0

$ 0

$ 0

$ 186,313

$ 0

$ 185,901

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 5,771,443

478,659

16,075

0

SEEK State Amount $

Exceptional Child 887,875

Limited English Proficiency 13,516

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,183,882

Less Capital Outlay 147,570

Negative Payment 0

4,823,852

Base Prorated Adjustment -12,264

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

147,570

5,428,912$

386,127

$ 5,771,443

478,659

16,075

887,875

221,194

13,516

7,388,762

2,183,882

5,204,880

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 5,576,482$

Per Pupil

262

$ 3,911

324

11

602

150

9

5,007

1,480

3,527

0

$

$

3,779$

Base Prorated Adjustment -12,264

Adjusted State Portion 5,192,616$3,519$

-8

State Tier I Prorated Adjustment -2,261-2

Adjusted Tier I 383,866$260$

5,576,482

0

Statewide Equalization is $749,000.00.

Page 155 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

157.305

157.305

108,839,251

691,900

Base Year Levied Equivalent Rate

Maximum Tier I Rate

92.0

$

$

Growth 0.000

45.7130.299

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

7

15

16

Prior Year Home & Hospital

97.5

0.000-2.904Current Year Second Month Growth %

3Limited English Proficiency

0$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,522.00$

Levied Equivalent Rate 92.0

SEEK INPUTS:

District: 537 Southgate Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:24 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $15,731.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 54,420 $ 4,491

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -56

$ 0

$ 0

$ 0

$ 0

$ 0

$ 4,435

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 615,220

76,440

0

0

SEEK State Amount $

Exceptional Child 147,992

Limited English Proficiency 1,126

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 326,518

Less Capital Outlay 15,731

Negative Payment 0

497,317

Base Prorated Adjustment -1,212

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

15,731

506,876$

9,615

$ 615,220

76,440

0

147,992

0

1,126

840,778

326,518

514,260

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 522,607$

Per Pupil

61

$ 3,911

486

0

941

0

7

5,345

2,076

3,269

0

$

$

3,322$

Base Prorated Adjustment -1,212

Adjusted State Portion 513,048$3,261$

-8

State Tier I Prorated Adjustment -560

Adjusted Tier I 9,559$61$

522,607

0

Statewide Equalization is $749,000.00.

Page 156 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,559.992

2,585.037

1,190,235,841

460,433

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.8

$

$

Growth 25.045

46.21,077.631

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

66

266

65

Prior Year Home & Hospital

67.1

3.4210.978Current Year Second Month Growth %

21Limited English Proficiency

1,861,119$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,932.00$

Levied Equivalent Rate 65.8

SEEK INPUTS:

District: 541 Spencer County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $258,504.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 595,118 $ 372,978

$ 595,118 $ 372,978

$ 595,118

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,654

$ 0

$ 0

$ 0

$ 0

$ 0

$ 368,324

$ 372,978

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 10,110,080

632,192

13,037

20

SEEK State Amount $

Exceptional Child 1,884,789

Limited English Proficiency 7,885

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,570,708

Less Capital Outlay 258,504

Negative Payment 0

8,794,800

Base Prorated Adjustment -23,991

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

258,504

10,732,732$

838,488

$ 10,110,080

632,192

13,037

1,884,789

1,104,353

7,885

13,752,336

3,570,708

10,181,628

0

$

$

20

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,991,236$

Per Pupil

324

$ 3,911

245

5

729

427

3

5,320

1,381

3,939

0

$

$

4,252$

Base Prorated Adjustment -23,991

Adjusted State Portion 10,157,657$3,929$

-9

State Tier I Prorated Adjustment -4,909-2

Adjusted Tier I 833,579$322$

10,991,236

0

Statewide Equalization is $749,000.00.

Page 157 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,372.516

2,372.516

886,271,009

373,557

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.7

$

$

Growth 0.000

45.91,319.948

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

48

184

55

Prior Year Home & Hospital

62.4

8.444-0.502Current Year Second Month Growth %

23Limited English Proficiency

1,435,348$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,673.00$

Levied Equivalent Rate 60.7

SEEK INPUTS:

District: 545 Taylor County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $237,252.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 443,136 $ 445,372

$ 0 $ 0

$ 0

$ 443,136 $ 111,343

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -5,557

$ 0

$ -1,633

$ 0

$ 0

$ 0

$ 439,815

$ 0

$ 109,710

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 9,278,910

774,347

32,180

22

SEEK State Amount $

Exceptional Child 1,334,746

Limited English Proficiency 8,635

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,658,813

Less Capital Outlay 237,252

Negative Payment 0

8,510,103

Base Prorated Adjustment -22,672

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

237,252

10,323,389$

967,241

$ 9,278,910

774,347

32,180

1,334,746

851,708

8,635

12,280,526

2,658,813

9,621,713

0

$

$

22

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 10,560,641$

Per Pupil

408

$ 3,911

326

14

563

359

4

5,176

1,121

4,055

0

$

$

4,451$

Base Prorated Adjustment -22,672

Adjusted State Portion 9,599,063$4,046$

-10

State Tier I Prorated Adjustment -5,663-2

Adjusted Tier I 961,578$405$

10,560,641

0

Statewide Equalization is $749,000.00.

Page 158 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,820.416

1,820.416

587,397,832

322,672

Base Year Levied Equivalent Rate

Maximum Tier I Rate

50.0

$

$

Growth 0.000

46.61,097.479

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

45

178

46

Prior Year Home & Hospital

49.2

11.294-1.182Current Year Second Month Growth %

61Limited English Proficiency

1,418,411$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,808.00$

Levied Equivalent Rate 49.2

SEEK INPUTS:

District: 551 Todd County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $182,042.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 293,699 $ 388,047

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 388,047

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,842

$ 0

$ 0

$ -12,548

$ 0

$ 0

$ 383,205

$ 0

$ 0

$ 375,499

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,119,647

643,836

43,041

0

SEEK State Amount $

Exceptional Child 1,271,271

Limited English Proficiency 22,903

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,762,193

Less Capital Outlay 182,042

Negative Payment 0

7,137,188

Base Prorated Adjustment -19,275

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

182,042

8,871,703$

898,115

$ 7,119,647

643,836

43,041

1,271,271

841,658

22,903

9,942,356

1,762,193

8,180,163

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 9,053,745$

Per Pupil

493

$ 3,911

354

24

698

462

13

5,462

968

4,494

0

$

$

4,973$

Base Prorated Adjustment -19,275

Adjusted State Portion 8,160,888$4,483$

-11

State Tier I Prorated Adjustment -5,258-3

Adjusted Tier I 892,857$490$

9,053,745

0

Statewide Equalization is $749,000.00.

Page 159 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,856.523

1,856.523

971,501,547

523,291

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.6

$

$

Growth 0.000

45.71,027.486

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

37

127

85

Prior Year Home & Hospital

56.0

5.174-1.891Current Year Second Month Growth %

9Limited English Proficiency

1,055,866$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,713.00$

Levied Equivalent Rate 55.6

SEEK INPUTS:

District: 555 Trigg County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $185,652.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 485,751 $ 209,517

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,614

$ 0

$ 0

$ 0

$ 0

$ 0

$ 206,903

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,260,861

602,775

19,718

9

SEEK State Amount $

Exceptional Child 1,000,981

Limited English Proficiency 3,379

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,914,505

Less Capital Outlay 185,652

Negative Payment 0

5,772,015

Base Prorated Adjustment -15,551

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

185,652

6,845,385$

449,471

$ 7,260,861

602,775

19,718

1,000,981

626,531

3,379

9,514,245

2,914,505

6,599,740

0

$

$

9

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 7,031,037$

Per Pupil

242

$ 3,911

325

11

539

337

2

5,125

1,570

3,555

0

$

$

3,787$

Base Prorated Adjustment -15,551

Adjusted State Portion 6,584,198$3,547$

-8

State Tier I Prorated Adjustment -2,632-1

Adjusted Tier I 446,839$241$

7,031,037

0

Statewide Equalization is $749,000.00.

Page 160 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,243.892

1,257.214

566,228,209

450,383

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.4

$

$

Growth 13.322

45.7621.670

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

24

69

43

Prior Year Home & Hospital

68.4

1.3411.071Current Year Second Month Growth %

6Limited English Proficiency

833,462$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,463.00$

Levied Equivalent Rate 68.4

SEEK INPUTS:

District: 561 Trimble County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $125,721.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 283,114 $ 187,713

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,342

$ 0

$ 0

$ 0

$ 0

$ 0

$ 185,371

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 4,916,964

364,703

5,111

8

SEEK State Amount $

Exceptional Child 576,677

Limited English Proficiency 2,253

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,698,685

Less Capital Outlay 125,721

Negative Payment 0

4,030,326

Base Prorated Adjustment -10,984

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

125,721

4,923,172$

400,631

$ 4,916,964

364,703

5,111

576,677

494,561

2,253

6,360,269

1,698,685

4,661,584

0

$

$

8

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 5,048,893$

Per Pupil

319

$ 3,911

290

4

459

393

2

5,059

1,351

3,708

0

$

$

4,016$

Base Prorated Adjustment -10,984

Adjusted State Portion 4,650,608$3,699$

-9

State Tier I Prorated Adjustment -2,346-2

Adjusted Tier I 398,285$317$

5,048,893

0

Statewide Equalization is $749,000.00.

Page 161 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,067.558

2,081.364

1,049,776,414

504,369

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.5

$

$

Growth 13.806

46.31,152.448

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

69

158

90

Prior Year Home & Hospital

67.0

9.2260.668Current Year Second Month Growth %

0Limited English Proficiency

1,479,845$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,659.00$

Levied Equivalent Rate 67.0

SEEK INPUTS:

District: 565 Union County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $208,136.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 524,888 $ 254,583

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,177

$ 0

$ 0

$ 0

$ 0

$ 0

$ 251,406

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 8,140,215

676,084

35,160

13

SEEK State Amount $

Exceptional Child 1,441,634

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,149,329

Less Capital Outlay 208,136

Negative Payment 0

6,916,739

Base Prorated Adjustment -18,902

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

208,136

8,368,247$

576,773

$ 8,140,215

676,084

35,160

1,441,634

878,112

0

11,171,205

3,149,329

8,021,876

0

$

$

13

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 8,576,383$

Per Pupil

277

$ 3,911

325

17

693

422

0

5,367

1,513

3,854

0

$

$

4,121$

Base Prorated Adjustment -18,902

Adjusted State Portion 8,002,987$3,845$

-9

State Tier I Prorated Adjustment -3,377-2

Adjusted Tier I 573,396$275$

8,576,383

0

Statewide Equalization is $749,000.00.

Page 162 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,445.546

1,445.546

554,315,934

383,465

Base Year Levied Equivalent Rate

Maximum Tier I Rate

109.9

$

$

Growth 0.000

45.3529.250

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

14

62

62

Prior Year Home & Hospital

113.1

1.522-0.107Current Year Second Month Growth %

11Limited English Proficiency

954,165$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,714.00$

Levied Equivalent Rate 109.9

SEEK INPUTS:

District: 567 Walton Verona Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $144,555.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 277,158 $ 264,199

$ 277,158 $ 0

$ 0

$ 0 $ 0

$ 277,158 $ 264,199

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,297

$ 0

$ 0

$ -8,543

$ 0

$ 0

$ 260,902

$ 0

$ 0

$ 255,656

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 5,653,530

310,485

5,800

0

SEEK State Amount $

Exceptional Child 470,572

Limited English Proficiency 4,130

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,662,948

Less Capital Outlay 144,555

Negative Payment 0

4,624,413

Base Prorated Adjustment -12,601

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

144,555

5,729,043$

541,618

$ 5,653,530

310,485

5,800

470,572

566,183

4,130

7,010,700

1,662,948

5,347,752

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 5,873,598$

Per Pupil

375

$ 3,911

215

4

326

392

3

4,850

1,150

3,699

0

$

$

4,063$

Base Prorated Adjustment -12,601

Adjusted State Portion 5,335,151$3,691$

-9

State Tier I Prorated Adjustment -3,171-2

Adjusted Tier I 538,447$372$

5,873,598

0

Statewide Equalization is $749,000.00.

Page 163 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

12,897.347

13,182.542

7,471,300,746

566,757

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.3

$

$

Growth 285.195

45.86,842.165

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

282

790

593

Prior Year Home & Hospital

62.5

61.7222.211Current Year Second Month Growth %

1,328Limited English Proficiency

8,044,488$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,431.00$

Levied Equivalent Rate 60.3

SEEK INPUTS:

District: 571 Warren County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $1,318,254.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 3,735,650 $ 1,201,212

$ 3,735,650 $ 1,201,212

$ 3,735,650

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -14,988

$ 0

$ 0

$ 0

$ 0

$ 0

$ 1,186,224

$ 1,201,212

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 51,556,922

4,013,956

235,223

98

SEEK State Amount $

Exceptional Child 6,763,371

Limited English Proficiency 498,606

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 22,413,902

Less Capital Outlay 1,318,254

Negative Payment 0

39,228,979

Base Prorated Adjustment -107,041

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

1,318,254

46,582,640$

2,595,411

$ 51,556,922

4,013,956

235,223

6,763,371

4,773,446

498,606

67,841,524

22,413,902

45,427,622

0

$

$

98

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 47,900,894$

Per Pupil

197

$ 3,911

304

18

513

362

38

5,146

1,700

3,446

0

$

$

3,634$

Base Prorated Adjustment -107,041

Adjusted State Portion 45,320,679$3,438$

-8

State Tier I Prorated Adjustment -15,196-1

Adjusted Tier I 2,580,215$196$

47,900,894

0

Statewide Equalization is $749,000.00.

Page 164 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,506.179

1,506.179

625,368,028

415,202

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.9

$

$

Growth 0.000

46.5939.432

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

53

144

67

Prior Year Home & Hospital

71.0

3.336-2.493Current Year Second Month Growth %

55Limited English Proficiency

944,299$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,729.00$

Levied Equivalent Rate 68.9

SEEK INPUTS:

District: 575 Washington County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $150,618.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 312,684 $ 251,380

$ 0 $ 0

$ 0

$ 312,684 $ 251,380

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -3,137

$ 0

$ -3,686

$ 0

$ 0

$ 0

$ 248,243

$ 0

$ 247,694

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 5,890,666

551,118

12,713

0

SEEK State Amount $

Exceptional Child 1,208,929

Limited English Proficiency 20,650

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,876,104

Less Capital Outlay 150,618

Negative Payment 0

5,642,348

Base Prorated Adjustment -15,006

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

150,618

6,776,097$

576,797

$ 5,890,666

551,118

12,713

1,208,929

560,329

20,650

8,244,405

1,876,104

6,368,301

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 6,926,715$

Per Pupil

383

$ 3,911

366

8

803

372

14

5,474

1,246

4,228

0

$

$

4,599$

Base Prorated Adjustment -15,006

Adjusted State Portion 6,353,295$4,218$

-10

State Tier I Prorated Adjustment -3,377-2

Adjusted Tier I 573,420$381$

6,926,715

0

Statewide Equalization is $749,000.00.

Page 165 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,922.784

2,926.647

880,334,131

300,800

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.9

$

$

Growth 3.863

46.82,207.787

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

76

302

86

Prior Year Home & Hospital

55.3

31.6550.132Current Year Second Month Growth %

88Limited English Proficiency

2,118,268$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,076.00$

Levied Equivalent Rate 51.9

SEEK INPUTS:

District: 581 Wayne County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $292,665.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 440,167 $ 655,862

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -8,183

$ 0

$ 0

$ 0

$ 0

$ 0

$ 647,679

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 11,446,116

1,295,198

120,637

36

SEEK State Amount $

Exceptional Child 2,161,140

Limited English Proficiency 33,040

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,641,002

Less Capital Outlay 292,665

Negative Payment 0

12,090,285

Base Prorated Adjustment -32,215

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

292,665

14,879,769$

1,541,570

$ 11,446,116

1,295,198

120,637

2,161,140

1,256,940

33,040

16,313,071

2,641,002

13,672,069

0

$

$

36

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 15,172,434$

Per Pupil

527

$ 3,911

443

41

738

429

11

5,574

902

4,672

0

$

$

5,184$

Base Prorated Adjustment -32,215

Adjusted State Portion 13,639,890$4,661$

-11

State Tier I Prorated Adjustment -9,026-3

Adjusted Tier I 1,532,544$524$

15,172,434

0

Statewide Equalization is $749,000.00.

Page 166 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,954.944

1,973.267

775,149,662

392,826

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.6

$

$

Growth 18.323

46.01,125.515

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

51

147

97

Prior Year Home & Hospital

60.8

8.6200.937Current Year Second Month Growth %

106Limited English Proficiency

1,143,422$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,674.00$

Levied Equivalent Rate 58.6

SEEK INPUTS:

District: 585 Webster County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:25 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $197,327.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 387,575 $ 351,414

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,385

$ 0

$ 0

$ 0

$ 0

$ 0

$ 347,029

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 7,717,447

660,283

32,851

0

SEEK State Amount $

Exceptional Child 1,232,434

Limited English Proficiency 39,798

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,325,449

Less Capital Outlay 197,327

Negative Payment 0

7,141,102

Base Prorated Adjustment -18,935

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

197,327

8,587,301$

772,235

$ 7,717,447

660,283

32,851

1,232,434

678,485

39,798

10,361,298

2,325,449

8,035,849

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 8,784,628$

Per Pupil

391

$ 3,911

335

17

625

344

20

5,251

1,178

4,072

0

$

$

4,452$

Base Prorated Adjustment -18,935

Adjusted State Portion 8,016,914$4,063$

-10

State Tier I Prorated Adjustment -4,521-2

Adjusted Tier I 767,714$389$

8,784,628

0

Statewide Equalization is $749,000.00.

Page 167 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

122.325

124.871

35,970,713

288,063

Base Year Levied Equivalent Rate

Maximum Tier I Rate

127.7

$

$

Growth 2.546

45.996.384

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

1

16

10

Prior Year Home & Hospital

104.8

0.0002.081Current Year Second Month Growth %

0Limited English Proficiency

43,799$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,330.00$

Levied Equivalent Rate 104.8

SEEK INPUTS:

District: 586 West Point Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:26 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $12,487.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 17,985 $ 28,779

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -359

$ 0

$ 0

$ 0

$ 0

$ 0

$ 28,420

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 488,370

56,544

0

0

SEEK State Amount $

Exceptional Child 91,791

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 107,912

Less Capital Outlay 12,487

Negative Payment 0

514,999

Base Prorated Adjustment -1,307

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

12,487

603,439$

62,818

$ 488,370

56,544

0

91,791

25,990

0

662,695

107,912

554,783

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 615,926$

Per Pupil

503

$ 3,911

453

0

735

208

0

5,307

864

4,443

0

$

$

4,932$

Base Prorated Adjustment -1,307

Adjusted State Portion 553,476$4,432$

-10

State Tier I Prorated Adjustment -368-3

Adjusted Tier I 62,450$500$

615,926

0

Statewide Equalization is $749,000.00.

Page 168 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,824.498

3,824.498

795,322,640

207,955

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.3

$

$

Growth 0.000

47.03,218.941

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

95

478

158

Prior Year Home & Hospital

57.2

38.537-0.224Current Year Second Month Growth %

6Limited English Proficiency

2,774,547$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,194.00$

Levied Equivalent Rate 57.2

SEEK INPUTS:

District: 591 Whitley County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:26 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $382,450.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 397,661 $ 1,034,613

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -12,909

$ 0

$ 0

$ 0

$ 0

$ 0

$ 1,021,704

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 14,957,612

1,888,392

146,865

57

SEEK State Amount $

Exceptional Child 3,208,702

Limited English Proficiency 2,253

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,385,968

Less Capital Outlay 382,450

Negative Payment 0

17,389,600

Base Prorated Adjustment -45,863

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

382,450

21,511,173$

2,489,787

$ 14,957,612

1,888,392

146,865

3,208,702

1,646,364

2,253

21,850,188

2,385,968

19,464,220

0

$

$

57

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 21,893,623$

Per Pupil

651

$ 3,911

494

38

839

430

1

5,713

624

5,089

0

$

$

5,725$

Base Prorated Adjustment -45,863

Adjusted State Portion 19,418,414$5,077$

-12

State Tier I Prorated Adjustment -14,578-4

Adjusted Tier I 2,475,209$647$

21,893,623

0

Statewide Equalization is $749,000.00.

Page 169 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

732.582

732.582

170,597,009

232,871

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.8

$

$

Growth 0.000

45.9532.732

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

18

74

17

Prior Year Home & Hospital

62.7

4.931-0.343Current Year Second Month Growth %

3Limited English Proficiency

286,504$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,754.00$

Levied Equivalent Rate 60.8

SEEK INPUTS:

District: 592 Williamsburg Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:26 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $73,258.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 85,299 $ 189,053

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,359

$ 0

$ 0

$ 0

$ 0

$ 0

$ 186,694

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 2,865,128

312,527

18,792

0

SEEK State Amount $

Exceptional Child 520,007

Limited English Proficiency 1,126

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 511,791

Less Capital Outlay 73,258

Negative Payment 0

3,124,577

Base Prorated Adjustment -7,954

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

73,258

3,706,037$

413,877

$ 2,865,128

312,527

18,792

520,007

170,006

1,126

3,887,586

511,791

3,375,795

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,779,295$

Per Pupil

565

$ 3,911

427

26

710

232

2

5,307

699

4,608

0

$

$

5,159$

Base Prorated Adjustment -7,954

Adjusted State Portion 3,367,841$4,597$

-11

State Tier I Prorated Adjustment -2,423-3

Adjusted Tier I 411,454$562$

3,779,295

0

Statewide Equalization is $749,000.00.

Page 170 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

797.665

797.665

169,091,040

211,983

Base Year Levied Equivalent Rate

Maximum Tier I Rate

96.1

$

$

Growth 0.000

45.3420.966

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

16

50

31

Prior Year Home & Hospital

101.3

1.800-4.124Current Year Second Month Growth %

0Limited English Proficiency

313,547$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,586.00$

Levied Equivalent Rate 96.1

SEEK INPUTS:

District: 593 Williamstown Independent - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:26 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $79,767.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 84,546 $ 214,180

$ 84,546 $ 0

$ 0

$ 84,546 $ 214,180

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,672

$ 0

$ -3,141

$ 0

$ 0

$ 0

$ 211,508

$ 0

$ 211,039

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 3,119,668

246,960

6,860

0

SEEK State Amount $

Exceptional Child 404,945

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 507,273

Less Capital Outlay 79,767

Negative Payment 0

3,183,247

Base Prorated Adjustment -8,146

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

79,767

3,806,803$

440,080

$ 3,119,668

246,960

6,860

404,945

186,053

0

3,964,486

507,273

3,457,213

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 3,886,570$

Per Pupil

552

$ 3,911

310

9

508

233

0

4,970

636

4,334

0

$

$

4,872$

Base Prorated Adjustment -8,146

Adjusted State Portion 3,449,067$4,324$

-10

State Tier I Prorated Adjustment -2,577-3

Adjusted Tier I 437,503$548$

3,886,570

0

Statewide Equalization is $749,000.00.

Page 171 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,192.726

1,192.726

247,945,895

207,882

Base Year Levied Equivalent Rate

Maximum Tier I Rate

48.0

$

$

Growth 0.000

47.91,014.539

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

49

201

43

Prior Year Home & Hospital

45.0

15.212-2.168Current Year Second Month Growth %

0Limited English Proficiency

972,480$Transportation (Unprorated)

91-92 State Per Pupil Funding 3,301.00$

Levied Equivalent Rate 45.0

SEEK INPUTS:

District: 595 Wolfe County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:26 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $119,273.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 123,973 $ 322,703

$ 0 $ 0

$ 0

$ 0 $ 0

$ 0 $ 0

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -4,027

$ 0

$ 0

$ 0

$ 0

$ 0

$ 318,676

$ 0

$ 0

$ 0

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 4,664,751

595,179

57,973

0

SEEK State Amount $

Exceptional Child 1,410,463

Limited English Proficiency 0

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 743,838

Less Capital Outlay 119,273

Negative Payment 0

5,849,794

Base Prorated Adjustment -15,461

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

119,273

7,068,472$

645,406

$ 4,664,751

595,179

57,973

1,410,463

577,051

0

7,305,417

743,838

6,561,579

0

$

$

0

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 7,187,745$

Per Pupil

541

$ 3,911

499

49

1,183

484

0

6,125

624

5,501

0

$

$

6,026$

Base Prorated Adjustment -15,461

Adjusted State Portion 6,546,118$5,488$

-13

State Tier I Prorated Adjustment -3,779-3

Adjusted Tier I 641,627$538$

7,187,745

0

Statewide Equalization is $749,000.00.

Page 172 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil Assessment

Assessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,670.451

3,672.353

2,401,523,793

653,947

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.5

$

$

Growth 1.902

45.61,595.575

Current year Levied Equivalent Rate

At Risk

Prior Year December 1 Child Count

Low (Severe: Weight 2.35)

Moderate (Moderate: Weight 1.17)

High (Speech: Weight 0.24)

56

215

141

Prior Year Home & Hospital

70.7

10.8520.052Current Year Second Month Growth %

223Limited English Proficiency

2,349,514$Transportation (Unprorated)

91-92 State Per Pupil Funding 2,166.00$

Levied Equivalent Rate 67.5

SEEK INPUTS:

District: 601 Woodford County - School Year: 2014 - 2015 Date Generated: December 15, 2014 1:12:26 PM

2014 - 2015 Final

* CAPITAL OUTLAY in the amount of $367,235.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original Growth

Equalized Growth

Recallable

Equalized Facility Funding

$ 1,200,762 $ 174,534

$ 1,200,762 $ 0

$ 0

$ 0 $ 0

$ 0 $ 174,534

BRAC $ 0 $ 0

Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ -2,178

$ 0

$ 0

$ -5,644

$ 0

$ 0

$ 172,356

$ 0

$ 0

$ 168,890

$ 0

$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Prior Year Adjustment

$ 14,362,573

936,044

41,357

14

SEEK State Amount $

Exceptional Child 1,630,848

Limited English Proficiency 83,727

Hold Harmless 0

January Growth ** 0

4% Adjusted Assessment ** 0

Less 30 Cent Local Effort 7,204,571

Less Capital Outlay 367,235

Negative Payment 0

9,456,263

Base Prorated Adjustment -26,494

SFSF ** 0

SEEK CALCULATION: Total

Guaranteed Base *

At Risk

Home & Hospital

Exceptional Child

Transportation

Limited English Proficiency

Calculated Base Funding

Less 30 Cent Local Effort

Calculated State Portion

State Tier I

Hold Harmless

Prior Year Adjustment

Total State Funds

Less Capital Outlay

Net General Fund SEEK

367,235

11,217,634$

369,376

$ 14,362,573

936,044

41,357

1,630,848

1,394,158

83,727

18,448,707

7,204,571

11,244,136

0

$

$

14

$

January Growth ** 0

4% Adjusted Assessment ** 0

Total State SEEK * 11,584,869$

Per Pupil

101

$ 3,911

255

11

444

380

23

5,024

1,962

3,062

0

$

$

3,155$

Base Prorated Adjustment -26,494

Adjusted State Portion 11,217,656$3,055$

-7

State Tier I Prorated Adjustment -2,163-1

Adjusted Tier I 367,213$100$

11,584,869

0

Statewide Equalization is $749,000.00.

Page 173 of 173

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

Support Education Excellence in Kentucky

SEEK Calculations

KENTUCKY DEPARTMENT OF EDUCATION