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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,344.350

2,344.350

818,546,243349,157

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.2

$$

Growth 0.000

44.61,720.016

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5618471

Prior Year Home & Hospital64.2

23.5430.000Current Year Second Month Growth %53Limited English Proficiency

1,806,324$Transportation (Unprorated)91-92 State Per Pupil Funding 2,916.00$

Levied Equivalent Rate 64.2

SEEK INPUTS:

District: 001 Adair County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:42 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $234,435.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 409,273 $ 664,439$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 664,439$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,377,4001,032,010

91,818

0

SEEK State Amount $

Exceptional Child 1,455,680

Limited English Proficiency 20,352Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,455,639Less Capital Outlay 234,435

Negative Payment 0

9,287,186Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

234,43511,556,036$

1,279,442

$ 9,377,4001,032,010

91,8181,455,680

989,40820,352

12,966,6682,455,639

10,511,029

0

$

$

0

$

Total State SEEK * 11,790,471$

Per Pupil

546

$ 4,00044039

621422

95,5311,047

4,484

0

$

$

5,029$

Base Prorated Adjustment 0

Adjusted State Portion 10,511,029$4,484$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,279,442$546$

11,790,471

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 1 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,680.404

2,680.404

1,199,977,562447,685

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.0

$$

Growth 0.000

44.81,772.816

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

9129067

Prior Year Home & Hospital54.0

9.0410.000Current Year Second Month Growth %35Limited English Proficiency

1,992,423$Transportation (Unprorated)91-92 State Per Pupil Funding 2,754.00$

Levied Equivalent Rate 54.0

SEEK INPUTS:

District: 005 Allen County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:42 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $268,040.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 599,989 $ 627,636$ 0 $ 0$ 0$ 0 $ 0$ 599,989 $ 627,636

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 627,636$ 0

$ 0$ 627,636$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,721,6161,063,690

35,260

0

SEEK State Amount $

Exceptional Child 2,276,920

Limited English Proficiency 13,440Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,599,933Less Capital Outlay 268,040

Negative Payment 0

10,242,953Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

268,04012,569,247$

1,234,951

$ 10,721,6161,063,690

35,2602,276,9201,091,343

13,44015,202,269

3,599,93311,602,336

0

$

$

0

$

Total State SEEK * 12,837,287$

Per Pupil

461

$ 4,00039713

849407

55,6721,343

4,329

0

$

$

4,789$

Base Prorated Adjustment 0

Adjusted State Portion 11,602,336$4,329$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,234,951$461$

12,837,287

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 2 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

345.660

345.660

512,333,1951,482,188

Base Year Levied Equivalent Rate

Maximum Tier I Rate

111.9

$$

Growth 0.000

39.626.075

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7208

Prior Year Home & Hospital111.9

0.0000.000Current Year Second Month Growth %0Limited English Proficiency

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

Levied Equivalent Rate 111.9

SEEK INPUTS:

District: 006 Anchorage Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $34,566.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 256,167 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,382,64015,645

0

0

SEEK State Amount $

Exceptional Child 167,080

Limited English Proficiency 0Hold Harmless 613,484

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,537,000Less Capital Outlay 34,566

Negative Payment 0

607,283Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

34,566607,283$

0

$ 1,382,64015,645

0167,080

00

1,565,3651,537,000

28,365

613,484

$

$

0

$

Total State SEEK * 641,849$

Per Pupil

0

$ 4,000450

48300

4,5294,447

82

1,775

$

$

1,857$

Base Prorated Adjustment 0

Adjusted State Portion 28,365$82$

0

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

641,849

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 3 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,194.099

3,194.099

1,906,494,844596,880

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.4

$$

Growth 0.000

44.01,558.356

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

83259125

Prior Year Home & Hospital69.4

4.9320.000Current Year Second Month Growth %24Limited English Proficiency

1,774,745$Transportation (Unprorated)91-92 State Per Pupil Funding 2,366.00$

Levied Equivalent Rate 69.4

SEEK INPUTS:

District: 011 Anderson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $319,410.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 953,247 $ 509,650$ 953,247 $ 637,062$ 953,247$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 509,650$ 637,062

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 12,776,396935,014

19,235

0

SEEK State Amount $

Exceptional Child 2,112,320

Limited English Proficiency 9,216Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,719,485Less Capital Outlay 319,410

Negative Payment 0

9,813,286Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

319,41011,706,537$

921,141

$ 12,776,396935,01419,235

2,112,320972,110

9,21616,824,291

5,719,48511,104,806

0

$

$

0

$

Total State SEEK * 12,025,947$

Per Pupil

288

$ 4,000293

6661304

35,2671,791

3,477

0

$

$

3,765$

Base Prorated Adjustment 0

Adjusted State Portion 11,104,806$3,477$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 921,141$288$

12,025,947

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 4 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,811.282

2,811.282

1,116,438,671397,128

Base Year Levied Equivalent Rate

Maximum Tier I Rate

83.8

$$

Growth 0.000

44.81,867.925

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

195345105

Prior Year Home & Hospital83.8

5.3350.000Current Year Second Month Growth %13Limited English Proficiency

891,537$Transportation (Unprorated)91-92 State Per Pupil Funding 2,448.00$

Levied Equivalent Rate 83.8

SEEK INPUTS:

District: 012 Ashland Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $281,128.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 558,219 $ 729,348$ 0 $ 0$ 0$ 558,219 $ 729,348$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 729,348$ 0

$ 729,348$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,245,1281,120,755

20,807

0

SEEK State Amount $

Exceptional Child 3,548,400

Limited English Proficiency 4,992Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,349,316Less Capital Outlay 281,128

Negative Payment 0

12,309,638Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

281,12814,228,125$

1,430,151

$ 11,245,1281,120,755

20,8073,548,400

488,3364,992

16,428,4183,349,316

13,079,102

0

$

$

0

$

Total State SEEK * 14,509,253$

Per Pupil

509

$ 4,000399

71,262

1742

5,8441,191

4,652

0

$

$

5,161$

Base Prorated Adjustment 0

Adjusted State Portion 13,079,102$4,652$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,430,151$509$

14,509,253

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 5 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

253.029

253.029

63,157,156249,604

Base Year Levied Equivalent Rate

Maximum Tier I Rate

95.7

$$

Growth 0.000

44.3182.746

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

9357

Prior Year Home & Hospital95.7

0.6130.000Current Year Second Month Growth %0Limited English Proficiency

63,991$Transportation (Unprorated)91-92 State Per Pupil Funding 3,051.00$

Levied Equivalent Rate 95.7

SEEK INPUTS:

District: 013 Augusta Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $25,303.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 31,579 $ 84,309$ 0 $ 0$ 0$ 31,579 $ 21,077$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 84,309$ 0

$ 21,077$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,012,116109,648

2,391

0

SEEK State Amount $

Exceptional Child 255,120

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 189,471Less Capital Outlay 25,303

Negative Payment 0

1,164,501Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

25,3031,357,050$

157,498

$ 1,012,116109,648

2,391255,12035,051

01,414,326

189,4711,224,855

0

$

$

0

$

Total State SEEK * 1,382,353$

Per Pupil

622

$ 4,000433

91,008

1390

5,590749

4,841

0

$

$

5,463$

Base Prorated Adjustment 0

Adjusted State Portion 1,224,855$4,841$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 157,498$622$

1,382,353

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 6 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,038.131

1,038.131

665,116,548640,687

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.9

$$

Growth 0.000

44.6651.746

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2210828

Prior Year Home & Hospital66.9

1.0420.000Current Year Second Month Growth %4Limited English Proficiency

791,385$Transportation (Unprorated)91-92 State Per Pupil Funding 2,687.00$

Levied Equivalent Rate 66.9

SEEK INPUTS:

District: 015 Ballard County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $103,813.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 332,558 $ 142,906$ 0 $ 0$ 0$ 332,558 $ 142,906$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 142,906$ 0

$ 142,906$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,152,524391,048

4,064

0

SEEK State Amount $

Exceptional Child 739,120

Limited English Proficiency 1,536Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,995,350Less Capital Outlay 103,813

Negative Payment 0

3,189,129Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

103,8133,896,704$

274,097

$ 4,152,524391,048

4,064739,120433,478

1,5365,721,770

1,995,3503,726,420

0

$

$

0

$

Total State SEEK * 4,000,517$

Per Pupil

264

$ 4,000377

4712418

15,5121,922

3,590

0

$

$

3,854$

Base Prorated Adjustment 0

Adjusted State Portion 3,726,420$3,590$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 274,097$264$

4,000,517

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 7 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

568.108

568.108

110,500,000194,505

Base Year Levied Equivalent Rate

Maximum Tier I Rate

82.0

$$

Growth 0.000

43.4386.880

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

54728

Prior Year Home & Hospital82.0

1.8410.000Current Year Second Month Growth %0Limited English Proficiency

112,686$Transportation (Unprorated)91-92 State Per Pupil Funding 2,260.00$

Levied Equivalent Rate 82.0

SEEK INPUTS:

District: 016 Barbourville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $56,811.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 55,250 $ 204,943$ 0 $ 0$ 0$ 55,250 $ 204,943$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 204,943$ 0

$ 204,943$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,272,432232,128

7,180

0

SEEK State Amount $

Exceptional Child 293,840

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 331,500Less Capital Outlay 56,811

Negative Payment 0

2,417,269Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

56,8112,823,781$

344,789

$ 2,272,432232,128

7,180293,84061,723

02,867,303

331,5002,535,803

0

$

$

0

$

Total State SEEK * 2,880,592$

Per Pupil

607

$ 4,00040913

517109

05,047

5844,464

0

$

$

5,071$

Base Prorated Adjustment 0

Adjusted State Portion 2,535,803$4,464$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 344,789$607$

2,880,592

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 8 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,212.169

2,212.169

1,419,602,586641,724

Base Year Levied Equivalent Rate

Maximum Tier I Rate

92.6

$$

Growth 0.000

44.81,449.274

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

112182139

Prior Year Home & Hospital92.6

6.0140.000Current Year Second Month Growth %73Limited English Proficiency

1,392,519$Transportation (Unprorated)91-92 State Per Pupil Funding 2,247.00$

Levied Equivalent Rate 92.6

SEEK INPUTS:

District: 017 Bardstown Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $221,217.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 709,801 $ 303,372$ 709,801 $ 379,215$ 709,801$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 303,372$ 379,215

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,848,676869,564

23,455

0

SEEK State Amount $

Exceptional Child 2,038,000

Limited English Proficiency 28,032Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,258,808Less Capital Outlay 221,217

Negative Payment 0

7,327,702Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

221,2178,683,327$

592,878

$ 8,848,676869,56423,455

2,038,000762,74728,032

12,570,4744,258,808

8,311,666

0

$

$

0

$

Total State SEEK * 8,904,544$

Per Pupil

268

$ 4,00039311

92134513

5,6821,925

3,757

0

$

$

4,025$

Base Prorated Adjustment 0

Adjusted State Portion 8,311,666$3,757$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 592,878$268$

8,904,544

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 9 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,458.533

4,458.533

1,854,437,802415,930

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.3

$$

Growth 0.000

44.22,637.721

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

108418222

Prior Year Home & Hospital76.3

10.5490.000Current Year Second Month Growth %50Limited English Proficiency

2,381,117$Transportation (Unprorated)91-92 State Per Pupil Funding 2,671.00$

Levied Equivalent Rate 76.3

SEEK INPUTS:

District: 021 Barren County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $445,853.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 927,219 $ 1,114,789$ 927,219 $ 1,393,487$ 927,219$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,114,789$ 1,393,487

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,834,1321,582,633

41,141

0

SEEK State Amount $

Exceptional Child 3,184,560

Limited English Proficiency 19,200Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,563,313Less Capital Outlay 445,853

Negative Payment 0

16,652,500Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

445,85320,007,481$

2,050,733

$ 17,834,1321,582,633

41,1413,184,5601,304,248

19,20023,965,914

5,563,31318,402,601

0

$

$

0

$

Total State SEEK * 20,453,334$

Per Pupil

460

$ 4,000355

9714293

45,3751,248

4,128

0

$

$

4,587$

Base Prorated Adjustment 0

Adjusted State Portion 18,402,601$4,128$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,050,733$460$

20,453,334

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 10 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,722.088

1,722.088

565,000,000328,090

Base Year Levied Equivalent Rate

Maximum Tier I Rate

62.2

$$

Growth 0.000

44.71,331.809

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4016557

Prior Year Home & Hospital62.2

8.3280.000Current Year Second Month Growth %8Limited English Proficiency

1,244,785$Transportation (Unprorated)91-92 State Per Pupil Funding 2,984.00$

Levied Equivalent Rate 62.2

SEEK INPUTS:

District: 025 Bath County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $172,209.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 282,500 $ 506,216$ 0 $ 0$ 0$ 282,500 $ 506,216$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 506,216$ 0

$ 506,216$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,888,352799,085

32,479

0

SEEK State Amount $

Exceptional Child 1,202,920

Limited English Proficiency 3,072Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,695,000Less Capital Outlay 172,209

Negative Payment 0

7,058,699Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

172,2098,719,694$

979,168

$ 6,888,352799,08532,479

1,202,920681,827

3,0729,607,735

1,695,0007,912,735

0

$

$

0

$

Total State SEEK * 8,891,903$

Per Pupil

569

$ 4,00046419

699396

25,579

9844,595

0

$

$

5,163$

Base Prorated Adjustment 0

Adjusted State Portion 7,912,735$4,595$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 979,168$569$

8,891,903

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 11 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,296.935

1,296.935

750,951,895579,020

Base Year Levied Equivalent Rate

Maximum Tier I Rate

99.1

$$

Growth 0.000

42.5231.867

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

218440

Prior Year Home & Hospital99.1

0.2030.000Current Year Second Month Growth %28Limited English Proficiency

0$Transportation (Unprorated)91-92 State Per Pupil Funding 1,925.00$

Levied Equivalent Rate 99.1

SEEK INPUTS:

District: 026 Beechwood Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $129,694.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 375,476 $ 218,520$ 0 $ 0$ 0$ 750,952 $ 54,630$ 375,476 $ 218,520

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 218,520$ 0

$ 54,630$ 218,520$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,187,740139,120

792

0

SEEK State Amount $

Exceptional Child 628,920

Limited English Proficiency 10,752Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,252,856Less Capital Outlay 129,694

Negative Payment 0

3,584,774Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

129,6943,914,064$

329,290

$ 5,187,740139,120

792628,920

010,752

5,967,3242,252,856

3,714,468

0

$

$

0

$

Total State SEEK * 4,043,758$

Per Pupil

254

$ 4,000107

1485

08

4,6011,737

2,864

0

$

$

3,118$

Base Prorated Adjustment 0

Adjusted State Portion 3,714,468$2,864$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 329,290$254$

4,043,758

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 12 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,271.893

2,271.893

504,245,958221,950

Base Year Levied Equivalent Rate

Maximum Tier I Rate

81.6

$$

Growth 0.000

45.11,980.637

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6825685

Prior Year Home & Hospital81.6

17.2900.000Current Year Second Month Growth %0Limited English Proficiency

1,718,907$Transportation (Unprorated)91-92 State Per Pupil Funding 3,144.00$

Levied Equivalent Rate 81.6

SEEK INPUTS:

District: 031 Bell County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $227,189.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 252,123 $ 788,404$ 0 $ 0$ 0$ 252,123 $ 788,404$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 788,404$ 0

$ 788,404$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,087,5721,188,382

67,431

0

SEEK State Amount $

Exceptional Child 1,918,880

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,512,738Less Capital Outlay 227,189

Negative Payment 0

10,522,338Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

227,18913,052,886$

1,589,023

$ 9,087,5721,188,382

67,4311,918,880

941,5250

13,203,7901,512,738

11,691,052

0

$

$

0

$

Total State SEEK * 13,280,075$

Per Pupil

699

$ 4,00052330

845414

05,812

6665,146

0

$

$

5,845$

Base Prorated Adjustment 0

Adjusted State Portion 11,691,052$5,146$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,589,023$699$

13,280,075

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 13 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

550.344

550.344

490,500,000891,261

Base Year Levied Equivalent Rate

Maximum Tier I Rate

97.2

$$

Growth 0.000

43.6416.834

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

105930

Prior Year Home & Hospital97.2

0.2400.000Current Year Second Month Growth %12Limited English Proficiency

33,296$Transportation (Unprorated)91-92 State Per Pupil Funding 2,297.00$

Levied Equivalent Rate 97.2

SEEK INPUTS:

District: 032 Bellevue Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $55,034.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 245,250 $ 6,808$ 0 $ 0$ 0$ 245,250 $ 1,702$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 6,808$ 0

$ 1,702$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,201,376250,100

936

0

SEEK State Amount $

Exceptional Child 398,920

Limited English Proficiency 4,608Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,471,500Less Capital Outlay 55,034

Negative Payment 0

1,329,406Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

55,0341,359,349$

11,705

$ 2,201,376250,100

936398,92018,2384,608

2,874,1781,471,500

1,402,678

0

$

$

0

$

Total State SEEK * 1,414,383$

Per Pupil

21

$ 4,000454

2725338

5,2232,674

2,549

0

$

$

2,570$

Base Prorated Adjustment 0

Adjusted State Portion 1,402,678$2,549$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 11,705$21$

1,414,383

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 14 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

962.519

962.519

257,173,546267,188

Base Year Levied Equivalent Rate

Maximum Tier I Rate

111.6

$$

Growth 0.000

45.0676.340

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4517122

Prior Year Home & Hospital111.6

3.5730.000Current Year Second Month Growth %17Limited English Proficiency

344,294$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 111.6

SEEK INPUTS:

District: 034 Berea Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $96,252.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 128,587 $ 312,247$ 0 $ 0$ 0$ 128,587 $ 312,247$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 312,247$ 0

$ 312,247$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,850,076405,804

13,935

0

SEEK State Amount $

Exceptional Child 1,244,400

Limited English Proficiency 6,528Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 771,521Less Capital Outlay 96,252

Negative Payment 0

4,652,970Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

96,2525,464,696$

623,140

$ 3,850,076405,80413,935

1,244,400188,586

6,5285,709,329

771,5214,937,808

0

$

$

0

$

Total State SEEK * 5,560,948$

Per Pupil

647

$ 4,00042214

1,293196

75,932

8025,130

0

$

$

5,777$

Base Prorated Adjustment 0

Adjusted State Portion 4,937,808$5,130$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 623,140$647$

5,560,948

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 15 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

18,589.127

18,589.127

15,300,000,000823,062

Base Year Levied Equivalent Rate

Maximum Tier I Rate

80.1

$$

Growth 0.000

44.37,186.392

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4901,588

528Prior Year Home & Hospital

80.117.0340.000Current Year Second Month Growth %1,300Limited English Proficiency

13,708,038$Transportation (Unprorated)91-92 State Per Pupil Funding 1,970.00$

Levied Equivalent Rate 80.1

SEEK INPUTS:

District: 035 Boone County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $1,858,913.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 7,650,000 $ 863,820$ 7,650,000 $ 1,079,775$ 7,650,000$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 863,820$ 1,079,775

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 74,356,5084,311,835

66,433

0

SEEK State Amount $

Exceptional Child 12,544,720

Limited English Proficiency 499,200Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 45,900,000Less Capital Outlay 1,858,913

Negative Payment 0

44,019,783Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,858,91353,133,729$

1,605,417

$ 74,356,5084,311,835

66,43312,544,7207,508,529

499,20099,287,225

45,900,00053,387,225

0

$

$

0

$

Total State SEEK * 54,992,642$

Per Pupil

86

$ 4,000232

467540427

5,3412,469

2,872

0

$

$

2,958$

Base Prorated Adjustment 0

Adjusted State Portion 53,387,225$2,872$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,605,417$86$

54,992,642

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 16 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,402.801

2,402.801

1,350,000,000561,844

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.3

$$

Growth 0.000

44.21,567.596

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

69172126

Prior Year Home & Hospital68.3

15.0470.000Current Year Second Month Growth %135Limited English Proficiency

1,317,135$Transportation (Unprorated)91-92 State Per Pupil Funding 2,652.00$

Levied Equivalent Rate 68.3

SEEK INPUTS:

District: 041 Bourbon County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $240,280.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 675,000 $ 425,483$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 425,483$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,611,204940,558

58,683

0

SEEK State Amount $

Exceptional Child 1,574,520

Limited English Proficiency 51,840Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,050,000Less Capital Outlay 240,280

Negative Payment 0

7,946,525Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

240,2809,454,041$

786,060

$ 9,611,204940,55858,683

1,574,520721,45651,840

12,958,2614,050,000

8,908,261

0

$

$

0

$

Total State SEEK * 9,694,321$

Per Pupil

327

$ 4,00039124

65530022

5,3931,686

3,707

0

$

$

4,035$

Base Prorated Adjustment 0

Adjusted State Portion 8,908,261$3,707$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 786,060$327$

9,694,321

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 17 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,868.879

3,868.879

1,793,111,590463,471

Base Year Levied Equivalent Rate

Maximum Tier I Rate

93.2

$$

Growth 0.000

44.02,332.637

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

103239142

Prior Year Home & Hospital93.2

5.4870.000Current Year Second Month Growth %713Limited English Proficiency

1,909,905$Transportation (Unprorated)91-92 State Per Pupil Funding 2,477.00$

Levied Equivalent Rate 93.2

SEEK INPUTS:

District: 042 Bowling Green Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $386,888.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 896,556 $ 875,391$ 0 $ 0$ 0$ 896,556 $ 875,391$ 0 $ 875,391

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 875,391$ 0

$ 875,391$ 875,391$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,475,5161,399,582

21,399

0

SEEK State Amount $

Exceptional Child 2,223,040

Limited English Proficiency 273,792Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,379,335Less Capital Outlay 386,888

Negative Payment 0

13,627,106Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

386,88816,251,908$

1,578,658

$ 15,475,5161,399,582

21,3992,223,0401,046,144

273,79220,439,473

5,379,33515,060,138

0

$

$

0

$

Total State SEEK * 16,638,796$

Per Pupil

408

$ 4,000362

657527071

5,2831,390

3,893

0

$

$

4,301$

Base Prorated Adjustment 0

Adjusted State Portion 15,060,138$3,893$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,578,658$408$

16,638,796

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 18 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,693.583

2,693.583

1,667,731,941619,150

Base Year Levied Equivalent Rate

Maximum Tier I Rate

85.2

$$

Growth 0.000

45.11,596.235

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

175359187

Prior Year Home & Hospital85.2

7.6570.000Current Year Second Month Growth %20Limited English Proficiency

1,390,094$Transportation (Unprorated)91-92 State Per Pupil Funding 2,588.00$

Levied Equivalent Rate 85.2

SEEK INPUTS:

District: 045 Boyd County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $269,358.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 833,866 $ 399,795$ 0 $ 0$ 0$ 833,866 $ 399,795$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 399,795$ 0

$ 399,795$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,774,332957,741

29,862

0

SEEK State Amount $

Exceptional Child 3,504,640

Limited English Proficiency 7,680Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,003,196Less Capital Outlay 269,358

Negative Payment 0

10,001,701Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

269,35811,573,187$

810,067

$ 10,774,332957,74129,862

3,504,640761,419

7,68016,035,674

5,003,19611,032,478

0

$

$

0

$

Total State SEEK * 11,842,545$

Per Pupil

301

$ 4,00035611

1,301283

35,9531,857

4,096

0

$

$

4,397$

Base Prorated Adjustment 0

Adjusted State Portion 11,032,478$4,096$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 810,067$301$

11,842,545

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 19 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,353.373

2,353.373

1,245,945,478529,430

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.3

$$

Growth 0.000

44.91,210.002

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

64426116

Prior Year Home & Hospital73.3

4.0060.000Current Year Second Month Growth %28Limited English Proficiency

1,405,473$Transportation (Unprorated)91-92 State Per Pupil Funding 2,601.00$

Levied Equivalent Rate 73.3

SEEK INPUTS:

District: 051 Boyle County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $235,337.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 622,973 $ 454,872$ 0 $ 0$ 0$ 622,973 $ 454,872$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 454,872$ 0

$ 454,872$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,413,492726,001

15,623

0

SEEK State Amount $

Exceptional Child 2,706,640

Limited English Proficiency 10,752Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,737,836Less Capital Outlay 235,337

Negative Payment 0

8,899,335Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

235,33710,573,017$

903,839

$ 9,413,492726,00115,623

2,706,640769,84310,752

13,642,3513,737,836

9,904,515

0

$

$

0

$

Total State SEEK * 10,808,354$

Per Pupil

384

$ 4,000308

71,150

3275

5,7971,588

4,209

0

$

$

4,593$

Base Prorated Adjustment 0

Adjusted State Portion 9,904,515$4,209$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 903,839$384$

10,808,354

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 20 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,123.045

1,123.045

525,998,401468,368

Base Year Levied Equivalent Rate

Maximum Tier I Rate

46.5

$$

Growth 0.000

45.0691.514

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3511842

Prior Year Home & Hospital46.5

2.9730.000Current Year Second Month Growth %0Limited English Proficiency

991,100$Transportation (Unprorated)91-92 State Per Pupil Funding 2,709.00$

Levied Equivalent Rate 46.5

SEEK INPUTS:

District: 055 Bracken County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $112,305.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 262,999 $ 251,355$ 0 $ 0$ 0$ 0 $ 0$ 262,999 $ 251,355

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 251,355$ 0

$ 0$ 251,355$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,492,180414,908

11,595

0

SEEK State Amount $

Exceptional Child 921,560

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,577,995Less Capital Outlay 112,305

Negative Payment 0

4,149,943Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

112,3055,193,567$

500,752

$ 4,492,180414,90811,595

921,560542,872

06,383,115

1,577,9954,805,120

0

$

$

0

$

Total State SEEK * 5,305,872$

Per Pupil

446

$ 4,00036910

821483

05,6841,405

4,279

0

$

$

4,725$

Base Prorated Adjustment 0

Adjusted State Portion 4,805,120$4,279$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 500,752$446$

5,305,872

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 21 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,603.024

1,603.024

422,929,957263,833

Base Year Levied Equivalent Rate

Maximum Tier I Rate

75.9

$$

Growth 0.000

45.61,354.088

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

8718678

Prior Year Home & Hospital75.9

17.1860.000Current Year Second Month Growth %0Limited English Proficiency

1,358,981$Transportation (Unprorated)91-92 State Per Pupil Funding 3,136.00$

Levied Equivalent Rate 75.9

SEEK INPUTS:

District: 061 Breathitt County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $160,302.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 211,465 $ 522,720$ 0 $ 0$ 0$ 211,465 $ 522,720$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 522,720$ 0

$ 522,720$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,412,096812,453

67,025

-19,484

SEEK State Amount $

Exceptional Child 1,763,160

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,268,790Less Capital Outlay 160,302

Negative Payment 0

7,606,158Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

160,3029,462,678$

1,112,143

$ 6,412,096812,45367,025

1,763,160744,377

09,799,111

1,268,7908,530,321

0

$

$

-19,484

$

Total State SEEK * 9,622,980$

Per Pupil

694

$ 4,00050742

1,100464

06,113

7915,321

0

$

$

6,003$

Base Prorated Adjustment 0

Adjusted State Portion 8,510,837$5,309$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,112,143$694$

9,622,980

-12

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 22 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,272.726

2,272.726

1,315,311,458578,737

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.3

$$

Growth 0.000

44.81,548.245

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

71206103

Prior Year Home & Hospital64.3

5.6350.000Current Year Second Month Growth %26Limited English Proficiency

1,798,754$Transportation (Unprorated)91-92 State Per Pupil Funding 2,741.00$

Levied Equivalent Rate 64.3

SEEK INPUTS:

District: 065 Breckinridge County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $227,273.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 657,656 $ 383,253$ 0 $ 0$ 0$ 657,656 $ 383,253$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 383,253$ 0

$ 383,253$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,090,904928,947

21,977

0

SEEK State Amount $

Exceptional Child 1,730,360

Limited English Proficiency 9,984Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,945,934Less Capital Outlay 227,273

Negative Payment 0

7,608,965Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

227,2739,344,281$

750,055

$ 9,090,904928,94721,977

1,730,360985,261

9,98412,767,433

3,945,9348,821,499

0

$

$

0

$

Total State SEEK * 9,571,554$

Per Pupil

330

$ 4,00040910

761434

45,6181,736

3,881

0

$

$

4,211$

Base Prorated Adjustment 0

Adjusted State Portion 8,821,499$3,881$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 750,055$330$

9,571,554

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 23 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

11,578.634

11,578.634

7,419,936,364640,830

Base Year Levied Equivalent Rate

Maximum Tier I Rate

75.6

$$

Growth 0.000

44.25,715.239

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

414827376

Prior Year Home & Hospital75.6

9.8700.000Current Year Second Month Growth %144Limited English Proficiency

7,327,080$Transportation (Unprorated)91-92 State Per Pupil Funding 2,570.00$

Levied Equivalent Rate 75.6

SEEK INPUTS:

District: 071 Bullitt County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $1,157,863.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,709,968 $ 1,593,046$ 3,709,968 $ 1,991,308$ 3,709,968$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,593,046$ 1,991,308

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 46,314,5363,429,143

38,493

0

SEEK State Amount $

Exceptional Child 8,122,920

Limited English Proficiency 55,296Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 22,259,809Less Capital Outlay 1,157,863

Negative Payment 0

34,542,716Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,157,86341,497,989$

2,941,891

$ 46,314,5363,429,143

38,4938,122,9204,013,382

55,29661,973,770

22,259,80939,713,961

0

$

$

0

$

Total State SEEK * 42,655,852$

Per Pupil

254

$ 4,000296

3702347

55,3521,922

3,430

0

$

$

3,684$

Base Prorated Adjustment 0

Adjusted State Portion 39,713,961$3,430$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,941,891$254$

42,655,852

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 24 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

434.627

434.627

281,981,432648,789

Base Year Levied Equivalent Rate

Maximum Tier I Rate

81.0

$$

Growth 0.000

44.0220.679

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

84327

Prior Year Home & Hospital81.0

0.1580.000Current Year Second Month Growth %2Limited English Proficiency

207,547$Transportation (Unprorated)91-92 State Per Pupil Funding 2,552.00$

Levied Equivalent Rate 81.0

SEEK INPUTS:

District: 072 Burgin Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $43,463.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 140,991 $ 58,068$ 0 $ 0$ 0$ 281,982 $ 116,137$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 58,068$ 0

$ 116,137$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,738,508132,407

616

0

SEEK State Amount $

Exceptional Child 302,360

Limited English Proficiency 768Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 845,944Less Capital Outlay 43,463

Negative Payment 0

1,285,252Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

43,4631,503,174$

104,239

$ 1,738,508132,407

616302,360113,683

7682,288,342

845,9441,442,398

0

$

$

0

$

Total State SEEK * 1,546,637$

Per Pupil

240

$ 4,000305

1696262

25,2651,946

3,319

0

$

$

3,559$

Base Prorated Adjustment 0

Adjusted State Portion 1,442,398$3,319$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 104,239$240$

1,546,637

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 25 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,993.438

1,993.438

601,697,321301,839

Base Year Levied Equivalent Rate

Maximum Tier I Rate

52.3

$$

Growth 0.000

44.81,235.948

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

56175163

Prior Year Home & Hospital52.3

10.5350.000Current Year Second Month Growth %156Limited English Proficiency

1,611,497$Transportation (Unprorated)91-92 State Per Pupil Funding 2,779.00$

Levied Equivalent Rate 52.3

SEEK INPUTS:

District: 075 Butler County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $199,344.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 300,849 $ 612,146$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 612,146$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,973,752741,569

41,087

0

SEEK State Amount $

Exceptional Child 1,501,880

Limited English Proficiency 59,904Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,805,092Less Capital Outlay 199,344

Negative Payment 0

8,313,756Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

199,34410,396,243$

1,199,795

$ 7,973,752741,56941,087

1,501,880882,69259,904

11,200,8841,805,092

9,395,792

0

$

$

0

$

Total State SEEK * 10,595,587$

Per Pupil

602

$ 4,00037221

75344330

5,619906

4,713

0

$

$

5,315$

Base Prorated Adjustment 0

Adjusted State Portion 9,395,792$4,713$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,199,795$602$

10,595,587

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 26 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,711.442

1,711.442

699,000,000408,428

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.4

$$

Growth 0.000

44.51,060.278

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

379169

Prior Year Home & Hospital60.4

2.9680.000Current Year Second Month Growth %7Limited English Proficiency

1,546,061$Transportation (Unprorated)91-92 State Per Pupil Funding 2,845.00$

Levied Equivalent Rate 60.4

SEEK INPUTS:

District: 081 Caldwell County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $171,144.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 349,500 $ 434,340$ 0 $ 0$ 0$ 349,500 $ 434,340$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 434,340$ 0

$ 434,340$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,845,768636,167

11,575

0

SEEK State Amount $

Exceptional Child 839,920

Limited English Proficiency 2,688Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,097,000Less Capital Outlay 171,144

Negative Payment 0

6,067,974Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

171,1447,736,208$

821,385

$ 6,845,768636,16711,575

839,920846,849

2,6889,182,967

2,097,0007,085,967

0

$

$

0

$

Total State SEEK * 7,907,352$

Per Pupil

480

$ 4,000372

7491495

25,3661,225

4,140

0

$

$

4,620$

Base Prorated Adjustment 0

Adjusted State Portion 7,085,967$4,140$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 821,385$480$

7,907,352

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 27 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,633.032

2,633.032

2,025,000,000769,075

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.3

$$

Growth 0.000

44.51,560.568

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

93234113

Prior Year Home & Hospital53.3

4.3370.000Current Year Second Month Growth %60Limited English Proficiency

1,755,148$Transportation (Unprorated)91-92 State Per Pupil Funding 2,645.00$

Levied Equivalent Rate 53.3

SEEK INPUTS:

District: 085 Calloway County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $263,303.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,012,500 $ 193,429$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 193,429$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,532,128936,341

16,914

0

SEEK State Amount $

Exceptional Child 2,077,800

Limited English Proficiency 23,040Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 6,075,000Less Capital Outlay 263,303

Negative Payment 0

7,247,920Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

263,3038,578,405$

369,109

$ 10,532,128936,34116,914

2,077,800961,37623,040

14,547,5996,075,000

8,472,599

0

$

$

0

$

Total State SEEK * 8,841,708$

Per Pupil

140

$ 4,000356

6789365

95,5252,307

3,218

0

$

$

3,358$

Base Prorated Adjustment 0

Adjusted State Portion 8,472,599$3,218$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 369,109$140$

8,841,708

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 28 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,562.210

4,562.210

4,390,561,844962,376

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.8

$$

Growth 0.000

44.42,196.491

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

122549143

Prior Year Home & Hospital68.8

8.4450.000Current Year Second Month Growth %50Limited English Proficiency

4,026,851$Transportation (Unprorated)91-92 State Per Pupil Funding 2,252.00$

Levied Equivalent Rate 68.8

SEEK INPUTS:

District: 091 Campbell County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $456,221.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,195,281 $ 0$ 2,195,281 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 18,248,8401,317,895

32,936

0

SEEK State Amount $

Exceptional Child 3,853,400

Limited English Proficiency 19,200Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 13,171,686Less Capital Outlay 456,221

Negative Payment 0

9,844,364Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

456,22112,050,057$

0

$ 18,248,8401,317,895

32,9363,853,4002,205,693

19,20025,677,964

13,171,68612,506,278

0

$

$

0

$

Total State SEEK * 12,506,278$

Per Pupil

0

$ 4,000289

7845483

45,6282,887

2,741

0

$

$

2,741$

Base Prorated Adjustment 0

Adjusted State Portion 12,506,278$2,741$

0

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

12,506,278

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 29 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,001.599

1,001.599

459,755,136459,021

Base Year Levied Equivalent Rate

Maximum Tier I Rate

75.9

$$

Growth 0.000

45.2879.642

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2614743

Prior Year Home & Hospital75.9

3.3310.000Current Year Second Month Growth %8Limited English Proficiency

733,319$Transportation (Unprorated)91-92 State Per Pupil Funding 2,704.00$

Levied Equivalent Rate 75.9

SEEK INPUTS:

District: 092 Campbellsville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $100,160.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 229,878 $ 228,855$ 0 $ 0$ 0$ 229,878 $ 228,855$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 228,855$ 0

$ 228,855$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,006,396527,785

12,991

0

SEEK State Amount $

Exceptional Child 973,640

Limited English Proficiency 3,072Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,379,265Less Capital Outlay 100,160

Negative Payment 0

4,044,459Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

100,1604,914,376$

468,244

$ 4,006,396527,78512,991

973,640401,673

3,0725,925,557

1,379,2654,546,292

0

$

$

0

$

Total State SEEK * 5,014,536$

Per Pupil

467

$ 4,00052713

972401

35,9161,377

4,539

0

$

$

5,007$

Base Prorated Adjustment 0

Adjusted State Portion 4,546,292$4,539$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 468,244$467$

5,014,536

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 30 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

634.760

634.760

331,189,238521,755

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.3

$$

Growth 0.000

44.6377.714

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

175828

Prior Year Home & Hospital65.3

2.6550.000Current Year Second Month Growth %0Limited English Proficiency

470,982$Transportation (Unprorated)91-92 State Per Pupil Funding 2,879.00$

Levied Equivalent Rate 65.3

SEEK INPUTS:

District: 095 Carlisle County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $63,476.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 165,595 $ 125,125$ 0 $ 0$ 0$ 165,595 $ 125,125$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 125,125$ 0

$ 125,125$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,539,040226,628

10,355

0

SEEK State Amount $

Exceptional Child 458,120

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 993,568Less Capital Outlay 63,476

Negative Payment 0

2,177,099Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

63,4762,674,280$

239,202

$ 2,539,040226,62810,355

458,120257,979

03,492,122

993,5682,498,554

0

$

$

0

$

Total State SEEK * 2,737,756$

Per Pupil

377

$ 4,00035716

722406

05,5011,565

3,936

0

$

$

4,313$

Base Prorated Adjustment 0

Adjusted State Portion 2,498,554$3,936$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 239,202$377$

2,737,756

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 31 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,739.868

1,739.868

833,900,483479,290

Base Year Levied Equivalent Rate

Maximum Tier I Rate

107.0

$$

Growth 0.000

44.61,268.843

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5014654

Prior Year Home & Hospital107.0

3.5750.000Current Year Second Month Growth %117Limited English Proficiency

1,167,206$Transportation (Unprorated)91-92 State Per Pupil Funding 2,535.00$

Levied Equivalent Rate 107.0

SEEK INPUTS:

District: 101 Carroll County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $173,987.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 416,950 $ 379,909$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 379,909$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,959,472761,306

13,943

0

SEEK State Amount $

Exceptional Child 1,205,120

Limited English Proficiency 44,928Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,501,701Less Capital Outlay 173,987

Negative Payment 0

6,309,081Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

173,9877,674,420$

726,006

$ 6,959,472761,30613,943

1,205,120639,33344,928

9,624,1022,501,701

7,122,401

0

$

$

0

$

Total State SEEK * 7,848,407$

Per Pupil

417

$ 4,000438

869336726

5,5321,438

4,094

0

$

$

4,511$

Base Prorated Adjustment 0

Adjusted State Portion 7,122,401$4,094$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 726,006$417$

7,848,407

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 32 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,736.406

3,736.406

1,148,509,008307,383

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.4

$$

Growth 0.000

44.92,631.444

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

113399145

Prior Year Home & Hospital63.4

20.1850.000Current Year Second Month Growth %30Limited English Proficiency

2,820,662$Transportation (Unprorated)91-92 State Per Pupil Funding 3,143.00$

Levied Equivalent Rate 63.4

SEEK INPUTS:

District: 105 Carter County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $373,641.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 574,255 $ 1,137,019$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 574,255 $ 1,137,019

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,137,019$ 0

$ 0$ 0$ 0$ 1,137,019

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,945,6241,578,866

78,722

0

SEEK State Amount $

Exceptional Child 3,068,720

Limited English Proficiency 11,520Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,445,527Less Capital Outlay 373,641

Negative Payment 0

15,864,284Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

373,64119,652,149$

2,242,857

$ 14,945,6241,578,866

78,7223,068,7201,545,008

11,52021,228,460

3,445,52717,782,933

0

$

$

0

$

Total State SEEK * 20,025,790$

Per Pupil

600

$ 4,00042321

821414

35,682

9224,759

0

$

$

5,360$

Base Prorated Adjustment 0

Adjusted State Portion 17,782,933$4,759$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,242,857$600$

20,025,790

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 33 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,056.798

2,056.798

704,753,084342,646

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.7

$$

Growth 0.000

45.01,557.708

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5422397

Prior Year Home & Hospital64.7

24.7400.000Current Year Second Month Growth %56Limited English Proficiency

1,660,393$Transportation (Unprorated)91-92 State Per Pupil Funding 2,960.00$

Levied Equivalent Rate 64.7

SEEK INPUTS:

District: 111 Casey County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $205,680.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 352,377 $ 589,637$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 589,637$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,227,192934,625

96,486

0

SEEK State Amount $

Exceptional Child 1,644,360

Limited English Proficiency 21,504Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,114,259Less Capital Outlay 205,680

Negative Payment 0

8,604,228Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

205,68010,695,265$

1,181,563

$ 8,227,192934,62596,486

1,644,360909,47421,504

11,833,6412,114,259

9,719,382

0

$

$

0

$

Total State SEEK * 10,900,945$

Per Pupil

574

$ 4,00045447

79944210

5,7531,028

4,725

0

$

$

5,300$

Base Prorated Adjustment 0

Adjusted State Portion 9,719,382$4,725$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,181,563$574$

10,900,945

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 34 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

539.971

539.971

388,198,772718,925

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.9

$$

Growth 0.000

45.6509.703

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

207343

Prior Year Home & Hospital78.9

1.1630.000Current Year Second Month Growth %9Limited English Proficiency

448,542$Transportation (Unprorated)91-92 State Per Pupil Funding 2,841.00$

Levied Equivalent Rate 78.9

SEEK INPUTS:

District: 113 Caverna Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $53,997.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 194,099 $ 53,207$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 53,207$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,159,884305,822

4,536

0

SEEK State Amount $

Exceptional Child 570,920

Limited English Proficiency 3,456Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,164,596Less Capital Outlay 53,997

Negative Payment 0

1,826,025Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

53,9972,184,443$

112,731

$ 2,159,884305,822

4,536570,920245,687

3,4563,290,305

1,164,5962,125,709

0

$

$

0

$

Total State SEEK * 2,238,440$

Per Pupil

209

$ 4,000566

81,057

4556

6,0932,157

3,937

0

$

$

4,145$

Base Prorated Adjustment 0

Adjusted State Portion 2,125,709$3,937$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 112,731$209$

2,238,440

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 35 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,574.982

7,574.982

4,272,334,369564,006

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.8

$$

Growth 0.000

44.95,937.416

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

281586337

Prior Year Home & Hospital53.8

64.7880.000Current Year Second Month Growth %210Limited English Proficiency

5,989,289$Transportation (Unprorated)91-92 State Per Pupil Funding 2,681.00$

Levied Equivalent Rate 53.8

SEEK INPUTS:

District: 115 Christian County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $757,498.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,136,167 $ 1,333,175$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,333,175$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 30,299,9283,562,450

252,673

0

SEEK State Amount $

Exceptional Child 5,707,400

Limited English Proficiency 80,640Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 12,817,003Less Capital Outlay 757,498

Negative Payment 0

26,328,590Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

757,49832,254,483$

2,645,281

$ 30,299,9283,562,450

252,6735,707,4003,280,612

80,64043,183,703

12,817,00330,366,700

0

$

$

0

$

Total State SEEK * 33,011,981$

Per Pupil

349

$ 4,00047033

75343311

5,7011,692

4,009

0

$

$

4,358$

Base Prorated Adjustment 0

Adjusted State Portion 30,366,700$4,009$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,645,281$349$

33,011,981

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 36 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,656.616

4,656.616

3,184,225,417683,807

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.2

$$

Growth 0.000

44.62,975.696

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

160434171

Prior Year Home & Hospital70.2

27.6140.000Current Year Second Month Growth %90Limited English Proficiency

2,959,212$Transportation (Unprorated)91-92 State Per Pupil Funding 2,447.00$

Levied Equivalent Rate 70.2

SEEK INPUTS:

District: 121 Clark County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $465,662.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,592,113 $ 540,617$ 1,592,113 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 540,617

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 540,617$ 0

$ 0$ 0$ 0$ 540,617

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 18,626,4641,785,418

107,695

0

SEEK State Amount $

Exceptional Child 3,699,280

Limited English Proficiency 34,560Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,552,676Less Capital Outlay 465,662

Negative Payment 0

14,235,079Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

465,66216,890,680$

1,034,703

$ 18,626,4641,785,418

107,6953,699,2801,620,898

34,56025,874,315

9,552,67616,321,639

0

$

$

0

$

Total State SEEK * 17,356,342$

Per Pupil

222

$ 4,00038323

794348

75,5562,051

3,505

0

$

$

3,727$

Base Prorated Adjustment 0

Adjusted State Portion 16,321,639$3,505$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,034,703$222$

17,356,342

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 37 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,694.701

2,694.701

548,711,568203,626

Base Year Levied Equivalent Rate

Maximum Tier I Rate

80.9

$$

Growth 0.000

45.32,367.432

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

82347217

Prior Year Home & Hospital80.9

18.9720.000Current Year Second Month Growth %0Limited English Proficiency

2,040,633$Transportation (Unprorated)91-92 State Per Pupil Funding 3,200.00$

Levied Equivalent Rate 80.9

SEEK INPUTS:

District: 125 Clay County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $269,470.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 274,356 $ 959,817$ 0 $ 0$ 0$ 274,356 $ 959,817$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 959,817$ 0

$ 959,817$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,778,8041,420,459

73,991

0

SEEK State Amount $

Exceptional Child 2,603,080

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,646,135Less Capital Outlay 269,470

Negative Payment 0

12,960,729Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

269,47016,051,930$

1,973,451

$ 10,778,8041,420,459

73,9912,603,0801,117,750

015,994,084

1,646,13514,347,949

0

$

$

0

$

Total State SEEK * 16,321,400$

Per Pupil

732

$ 4,00052727

966415

05,935

6115,325

0

$

$

6,057$

Base Prorated Adjustment 0

Adjusted State Portion 14,347,949$5,325$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,973,451$732$

16,321,400

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 38 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,519.386

1,519.386

512,743,913337,468

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.3

$$

Growth 0.000

44.91,182.054

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6117881

Prior Year Home & Hospital59.3

13.9520.000Current Year Second Month Growth %30Limited English Proficiency

882,033$Transportation (Unprorated)91-92 State Per Pupil Funding 3,141.00$

Levied Equivalent Rate 59.3

SEEK INPUTS:

District: 131 Clinton County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $151,939.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 256,372 $ 439,507$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 439,507$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,077,544709,232

54,413

0

SEEK State Amount $

Exceptional Child 1,484,200

Limited English Proficiency 11,520Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,538,232Less Capital Outlay 151,939

Negative Payment 0

6,646,738Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

151,9398,003,250$

873,382

$ 6,077,544709,23254,413

1,484,200483,13011,520

8,820,0391,538,232

7,281,807

0

$

$

0

$

Total State SEEK * 8,155,189$

Per Pupil

575

$ 4,00046736

977318

85,8051,012

4,793

0

$

$

5,367$

Base Prorated Adjustment 0

Adjusted State Portion 7,281,807$4,793$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 873,382$575$

8,155,189

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 39 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

330.680

330.680

42,336,380128,028

Base Year Levied Equivalent Rate

Maximum Tier I Rate

82.9

$$

Growth 0.000

44.1227.648

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

91818

Prior Year Home & Hospital82.9

2.0000.000Current Year Second Month Growth %0Limited English Proficiency

186,405$Transportation (Unprorated)91-92 State Per Pupil Funding 3,197.00$

Levied Equivalent Rate 82.9

SEEK INPUTS:

District: 132 Cloverport Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $33,068.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 21,168 $ 130,283$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 130,283$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,322,720136,589

7,800

0

SEEK State Amount $

Exceptional Child 186,120

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 127,009Less Capital Outlay 33,068

Negative Payment 0

1,493,152Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

33,0681,832,632$

237,377

$ 1,322,720136,589

7,800186,120102,103

01,755,332

127,0091,628,323

0

$

$

0

$

Total State SEEK * 1,865,700$

Per Pupil

718

$ 4,00041324

563309

05,308

3844,924

0

$

$

5,642$

Base Prorated Adjustment 0

Adjusted State Portion 1,628,323$4,924$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 237,377$718$

1,865,700

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 40 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,699.758

2,699.758

580,000,000214,834

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.2

$$

Growth 0.000

43.81,736.565

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

68180107

Prior Year Home & Hospital78.2

38.7330.000Current Year Second Month Growth %26Limited English Proficiency

967,376$Transportation (Unprorated)91-92 State Per Pupil Funding 2,547.00$

Levied Equivalent Rate 78.2

SEEK INPUTS:

District: 133 Corbin Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $269,976.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 290,000 $ 946,489$ 290,000 $ 1,183,111$ 290,000$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 946,489$ 1,183,111

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,799,0321,041,939

151,059

0

SEEK State Amount $

Exceptional Child 1,584,320

Limited English Proficiency 9,984Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,740,000Less Capital Outlay 269,976

Negative Payment 0

11,576,358Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

269,97613,777,288$

1,671,053

$ 10,799,0321,041,939

151,0591,584,320

529,8779,984

14,116,2111,740,000

12,376,211

0

$

$

0

$

Total State SEEK * 14,047,264$

Per Pupil

619

$ 4,00038656

587196

45,229

6454,584

0

$

$

5,203$

Base Prorated Adjustment 0

Adjusted State Portion 12,376,211$4,584$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,671,053$619$

14,047,264

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 41 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,256.845

3,256.845

1,798,803,177552,315

Base Year Levied Equivalent Rate

Maximum Tier I Rate

104.1

$$

Growth 0.000

45.03,156.982

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

131452136

Prior Year Home & Hospital104.1

2.8600.000Current Year Second Month Growth %468Limited English Proficiency

1,322,872$Transportation (Unprorated)91-92 State Per Pupil Funding 2,843.00$

Levied Equivalent Rate 104.1

SEEK INPUTS:

District: 134 Covington Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $325,685.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 899,402 $ 592,233$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 592,233$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,027,3801,894,189

11,154

0

SEEK State Amount $

Exceptional Child 3,477,320

Limited English Proficiency 179,712Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,396,410Less Capital Outlay 325,685

Negative Payment 0

12,867,660Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

325,68514,778,164$

1,185,906

$ 13,027,3801,894,189

11,1543,477,320

724,598179,712

19,314,3535,396,410

13,917,943

0

$

$

0

$

Total State SEEK * 15,103,849$

Per Pupil

364

$ 4,000582

31,068

22255

5,9301,657

4,273

0

$

$

4,638$

Base Prorated Adjustment 0

Adjusted State Portion 13,917,943$4,273$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,185,906$364$

15,103,849

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 42 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,182.628

1,182.628

518,241,729438,212

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.6

$$

Growth 0.000

44.5727.739

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

308258

Prior Year Home & Hospital57.6

2.6070.000Current Year Second Month Growth %2Limited English Proficiency

991,827$Transportation (Unprorated)91-92 State Per Pupil Funding 2,762.00$

Levied Equivalent Rate 57.6

SEEK INPUTS:

District: 135 Crittenden County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $118,263.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 259,121 $ 282,523$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 282,523$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,730,512436,643

10,167

0

SEEK State Amount $

Exceptional Child 721,440

Limited English Proficiency 768Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,554,725Less Capital Outlay 118,263

Negative Payment 0

4,226,542Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

118,2635,308,995$

539,183

$ 4,730,512436,64310,167

721,440543,270

7686,442,800

1,554,7254,888,075

0

$

$

0

$

Total State SEEK * 5,427,258$

Per Pupil

456

$ 4,000369

9610459

15,4481,315

4,133

0

$

$

4,589$

Base Prorated Adjustment 0

Adjusted State Portion 4,888,075$4,133$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 539,183$456$

5,427,258

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 43 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

806.743

806.743

411,309,126509,839

Base Year Levied Equivalent Rate

Maximum Tier I Rate

56.7

$$

Growth 0.000

45.0656.643

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

227060

Prior Year Home & Hospital56.7

4.4860.000Current Year Second Month Growth %2Limited English Proficiency

712,800$Transportation (Unprorated)91-92 State Per Pupil Funding 2,929.00$

Levied Equivalent Rate 56.7

SEEK INPUTS:

District: 141 Cumberland County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $80,674.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 205,655 $ 163,834$ 0 $ 0$ 0$ 205,655 $ 163,834$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 163,834$ 0

$ 163,834$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,226,972393,986

17,495

0

SEEK State Amount $

Exceptional Child 592,000

Limited English Proficiency 768Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,233,927Less Capital Outlay 80,674

Negative Payment 0

2,916,620Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

80,6743,635,886$

328,832

$ 3,226,972393,98617,495

592,000390,434

7684,621,655

1,233,9273,387,728

0

$

$

0

$

Total State SEEK * 3,716,560$

Per Pupil

408

$ 4,00048822

734484

15,7291,530

4,199

0

$

$

4,607$

Base Prorated Adjustment 0

Adjusted State Portion 3,387,728$4,199$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 328,832$408$

3,716,560

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 44 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,665.259

1,665.259

960,000,000576,487

Base Year Levied Equivalent Rate

Maximum Tier I Rate

104.2

$$

Growth 0.000

44.51,174.272

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5320371

Prior Year Home & Hospital104.2

4.4650.000Current Year Second Month Growth %74Limited English Proficiency

710,451$Transportation (Unprorated)91-92 State Per Pupil Funding 2,497.00$

Levied Equivalent Rate 104.2

SEEK INPUTS:

District: 143 Danville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $166,526.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 480,000 $ 282,689$ 0 $ 0$ 0$ 480,000 $ 282,689$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 282,689$ 0

$ 282,689$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,661,036704,563

17,414

0

SEEK State Amount $

Exceptional Child 1,516,400

Limited English Proficiency 28,416Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,880,000Less Capital Outlay 166,526

Negative Payment 0

5,881,303Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

166,5266,806,311$

535,861

$ 6,661,036704,56317,414

1,516,400389,14728,416

9,316,9762,880,000

6,436,976

0

$

$

0

$

Total State SEEK * 6,972,837$

Per Pupil

322

$ 4,00042310

91123417

5,5951,729

3,865

0

$

$

4,187$

Base Prorated Adjustment 0

Adjusted State Portion 6,436,976$3,865$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 535,861$322$

6,972,837

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 45 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

10,167.339

10,167.339

6,338,569,266623,425

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.1

$$

Growth 0.000

44.35,428.913

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

267869472

Prior Year Home & Hospital78.1

22.6860.000Current Year Second Month Growth %600Limited English Proficiency

6,534,177$Transportation (Unprorated)91-92 State Per Pupil Funding 2,391.00$

Levied Equivalent Rate 78.1

SEEK INPUTS:

District: 145 Daviess County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $1,016,734.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,169,285 $ 1,487,357$ 3,169,285 $ 0$ 0$ 3,169,285 $ 1,487,357$ 0 $ 1,487,357

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,487,357$ 0

$ 1,487,357$ 1,487,357$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 40,669,3563,257,348

88,475

0

SEEK State Amount $

Exceptional Child 7,029,840

Limited English Proficiency 230,400Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 19,015,708Less Capital Outlay 1,016,734

Negative Payment 0

31,242,977Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,016,73437,591,754$

2,769,705

$ 40,669,3563,257,348

88,4757,029,8403,579,072

230,40054,854,491

19,015,70835,838,783

0

$

$

0

$

Total State SEEK * 38,608,488$

Per Pupil

272

$ 4,000320

969135223

5,3951,870

3,525

0

$

$

3,797$

Base Prorated Adjustment 0

Adjusted State Portion 35,838,783$3,525$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,769,705$272$

38,608,488

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 46 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

542.097

542.097

75,890,149139,994

Base Year Levied Equivalent Rate

Maximum Tier I Rate

83.5

$$

Growth 0.000

44.2401.521

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

214923

Prior Year Home & Hospital83.5

1.6380.000Current Year Second Month Growth %0Limited English Proficiency

191,507$Transportation (Unprorated)91-92 State Per Pupil Funding 2,790.00$

Levied Equivalent Rate 83.5

SEEK INPUTS:

District: 146 Dawson Springs Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $54,210.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 37,945 $ 210,335$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 210,335$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,168,388240,913

6,388

0

SEEK State Amount $

Exceptional Child 448,800

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 227,670Less Capital Outlay 54,210

Negative Payment 0

2,582,609Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

54,2103,075,847$

388,341

$ 2,168,388240,913

6,388448,800104,897

02,969,386

227,6702,741,716

0

$

$

0

$

Total State SEEK * 3,130,057$

Per Pupil

716

$ 4,00044412

828194

05,478

4205,058

0

$

$

5,774$

Base Prorated Adjustment 0

Adjusted State Portion 2,741,716$5,058$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 388,341$716$

3,130,057

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 47 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

805.162

805.162

246,775,000306,491

Base Year Levied Equivalent Rate

Maximum Tier I Rate

115.4

$$

Growth 0.000

44.2713.551

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2311756

Prior Year Home & Hospital115.4

2.8970.000Current Year Second Month Growth %10Limited English Proficiency

30,300$Transportation (Unprorated)91-92 State Per Pupil Funding 3,056.00$

Levied Equivalent Rate 115.4

SEEK INPUTS:

District: 147 Dayton Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $80,516.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 123,388 $ 245,377$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 245,377$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,220,648428,131

11,298

0

SEEK State Amount $

Exceptional Child 817,520

Limited English Proficiency 3,840Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 740,325Less Capital Outlay 80,516

Negative Payment 0

3,660,596Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

80,5164,127,511$

450,318

$ 3,220,648428,13111,298

817,52016,5973,840

4,498,034740,325

3,757,709

0

$

$

0

$

Total State SEEK * 4,208,027$

Per Pupil

559

$ 4,00053214

1,015215

5,586919

4,667

0

$

$

5,226$

Base Prorated Adjustment 0

Adjusted State Portion 3,757,709$4,667$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 450,318$559$

4,208,027

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 48 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

422.143

422.143

90,000,000213,198

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.6

$$

Growth 0.000

44.3275.565

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

106534

Prior Year Home & Hospital69.6

0.0000.000Current Year Second Month Growth %2Limited English Proficiency

110,197$Transportation (Unprorated)91-92 State Per Pupil Funding 3,053.00$

Levied Equivalent Rate 69.6

SEEK INPUTS:

District: 149 East Bernstadt Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $42,214.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 45,000 $ 148,341$ 0 $ 0$ 0$ 45,000 $ 148,341$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 45,000 $ 148,341

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 148,341$ 0

$ 148,341$ 0$ 0$ 148,341

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,688,572165,339

0

0

SEEK State Amount $

Exceptional Child 430,840

Limited English Proficiency 768Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 270,000Less Capital Outlay 42,214

Negative Payment 0

1,973,305Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

42,2142,309,382$

275,717

$ 1,688,572165,339

0430,84060,360

7682,345,879

270,0002,075,879

0

$

$

0

$

Total State SEEK * 2,351,596$

Per Pupil

653

$ 4,000392

01,021

1432

5,557640

4,917

0

$

$

5,571$

Base Prorated Adjustment 0

Adjusted State Portion 2,075,879$4,917$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 275,717$653$

2,351,596

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 49 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,627.301

1,627.301

762,756,173468,725

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.0

$$

Growth 0.000

45.01,057.521

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5622253

Prior Year Home & Hospital55.0

3.7160.000Current Year Second Month Growth %16Limited English Proficiency

1,199,121$Transportation (Unprorated)91-92 State Per Pupil Funding 2,955.00$

Levied Equivalent Rate 55.0

SEEK INPUTS:

District: 151 Edmonson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $162,730.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 381,378 $ 363,926$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 363,926$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,509,204634,513

14,492

0

SEEK State Amount $

Exceptional Child 1,616,240

Limited English Proficiency 6,144Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,288,269Less Capital Outlay 162,730

Negative Payment 0

6,329,594Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

162,7307,717,360$

730,952

$ 6,509,204634,51314,492

1,616,240656,814

6,1449,437,407

2,288,2697,149,138

0

$

$

0

$

Total State SEEK * 7,880,090$

Per Pupil

449

$ 4,000390

9993404

45,7991,406

4,393

0

$

$

4,842$

Base Prorated Adjustment 0

Adjusted State Portion 7,149,138$4,393$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 730,952$449$

7,880,090

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 50 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,162.778

2,162.778

814,257,136376,487

Base Year Levied Equivalent Rate

Maximum Tier I Rate

92.6

$$

Growth 0.000

44.11,104.686

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

9015881

Prior Year Home & Hospital92.6

4.5440.000Current Year Second Month Growth %81Limited English Proficiency

970,006$Transportation (Unprorated)91-92 State Per Pupil Funding 2,565.00$

Levied Equivalent Rate 92.6

SEEK INPUTS:

District: 152 Elizabethtown Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $216,278.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 407,129 $ 583,424$ 0 $ 0$ 0$ 407,129 $ 583,424$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 583,424$ 0

$ 583,424$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,651,112662,812

17,722

0

SEEK State Amount $

Exceptional Child 1,663,200

Limited English Proficiency 31,104Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,442,771Less Capital Outlay 216,278

Negative Payment 0

8,366,901Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

216,2789,958,040$

1,059,822

$ 8,651,112662,81217,722

1,663,200531,31731,104

11,557,2672,442,771

9,114,496

0

$

$

0

$

Total State SEEK * 10,174,318$

Per Pupil

490

$ 4,000306

876924614

5,3441,129

4,214

0

$

$

4,704$

Base Prorated Adjustment 0

Adjusted State Portion 9,114,496$4,214$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,059,822$490$

10,174,318

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 51 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

909.083

909.083

233,172,894256,492

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.3

$$

Growth 0.000

45.6788.885

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4010845

Prior Year Home & Hospital57.3

3.5220.000Current Year Second Month Growth %0Limited English Proficiency

852,791$Transportation (Unprorated)91-92 State Per Pupil Funding 3,329.00$

Levied Equivalent Rate 57.3

SEEK INPUTS:

District: 155 Elliott County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $90,908.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 116,586 $ 299,774$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 299,774$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,636,332473,331

13,736

0

SEEK State Amount $

Exceptional Child 924,640

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 699,519Less Capital Outlay 90,908

Negative Payment 0

4,257,612Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

90,9085,362,003$

637,278

$ 3,636,332473,33113,736

924,640467,113

05,515,152

699,5194,815,633

0

$

$

0

$

Total State SEEK * 5,452,911$

Per Pupil

701

$ 4,00052115

1,017514

06,067

7695,297

0

$

$

5,998$

Base Prorated Adjustment 0

Adjusted State Portion 4,815,633$5,297$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 637,278$701$

5,452,911

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 52 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

848.330

848.330

181,522,379213,976

Base Year Levied Equivalent Rate

Maximum Tier I Rate

88.5

$$

Growth 0.000

43.6415.713

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

157319

Prior Year Home & Hospital88.5

0.7950.000Current Year Second Month Growth %15Limited English Proficiency

284,184$Transportation (Unprorated)91-92 State Per Pupil Funding 2,592.00$

Levied Equivalent Rate 88.5

SEEK INPUTS:

District: 156 Eminence Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $84,833.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 90,761 $ 297,774$ 0 $ 0$ 0$ 90,761 $ 297,774$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 297,774$ 0

$ 297,774$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,393,320249,428

3,101

0

SEEK State Amount $

Exceptional Child 500,880

Limited English Proficiency 5,760Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 544,567Less Capital Outlay 84,833

Negative Payment 0

3,523,089Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

84,8334,188,791$

510,041

$ 3,393,320249,428

3,101500,880155,661

5,7604,308,150

544,5673,763,583

0

$

$

0

$

Total State SEEK * 4,273,624$

Per Pupil

601

$ 4,000294

4590183

75,078

6424,436

0

$

$

5,038$

Base Prorated Adjustment 0

Adjusted State Portion 3,763,583$4,436$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 510,041$601$

4,273,624

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 53 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,213.431

2,213.431

1,096,947,387495,587

Base Year Levied Equivalent Rate

Maximum Tier I Rate

103.0

$$

Growth 0.000

43.61,676.687

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

62156132

Prior Year Home & Hospital103.0

3.9460.000Current Year Second Month Growth %119Limited English Proficiency

226,884$Transportation (Unprorated)91-92 State Per Pupil Funding 2,405.00$

Levied Equivalent Rate 103.0

SEEK INPUTS:

District: 157 Erlanger-Elsmere Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $221,343.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 548,474 $ 465,278$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 465,278$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,853,7241,006,012

15,389

0

SEEK State Amount $

Exceptional Child 1,439,600

Limited English Proficiency 45,696Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,290,842Less Capital Outlay 221,343

Negative Payment 0

7,848,236Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

221,3438,770,238$

797,727

$ 8,853,7241,006,012

15,3891,439,600

124,27545,696

11,484,6963,290,842

8,193,854

0

$

$

0

$

Total State SEEK * 8,991,581$

Per Pupil

360

$ 4,000455

76505621

5,1891,487

3,702

0

$

$

4,062$

Base Prorated Adjustment 0

Adjusted State Portion 8,193,854$3,702$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 797,727$360$

8,991,581

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 54 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,013.372

2,013.372

571,091,616283,649

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.4

$$

Growth 0.000

44.81,488.488

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5018888

Prior Year Home & Hospital63.4

17.3940.000Current Year Second Month Growth %0Limited English Proficiency

1,589,223$Transportation (Unprorated)91-92 State Per Pupil Funding 3,041.00$

Levied Equivalent Rate 63.4

SEEK INPUTS:

District: 161 Estill County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $201,337.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 285,546 $ 636,579$ 0 $ 0$ 0$ 285,546 $ 636,579$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 636,579$ 0

$ 636,579$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,053,488893,093

67,837

0

SEEK State Amount $

Exceptional Child 1,434,320

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,713,275Less Capital Outlay 201,337

Negative Payment 0

8,534,126Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

201,33710,651,158$

1,246,541

$ 8,053,488893,09367,837

1,434,320870,491

011,319,229

1,713,2759,605,954

0

$

$

0

$

Total State SEEK * 10,852,495$

Per Pupil

619

$ 4,00044434

712432

05,622

8514,771

0

$

$

5,390$

Base Prorated Adjustment 0

Adjusted State Portion 9,605,954$4,771$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,246,541$619$

10,852,495

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 55 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

605.179

605.179

163,054,954269,433

Base Year Levied Equivalent Rate

Maximum Tier I Rate

107.3

$$

Growth 0.000

44.5438.697

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

267113

Prior Year Home & Hospital107.3

0.4680.000Current Year Second Month Growth %0Limited English Proficiency

247,131$Transportation (Unprorated)91-92 State Per Pupil Funding 2,696.00$

Levied Equivalent Rate 107.3

SEEK INPUTS:

District: 162 Fairview Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $60,518.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 81,527 $ 195,645$ 0 $ 0$ 0$ 81,527 $ 244,556$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 195,645$ 0

$ 244,556$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,420,716263,218

1,825

0

SEEK State Amount $

Exceptional Child 589,160

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 489,165Less Capital Outlay 60,518

Negative Payment 0

2,725,236Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

60,5183,233,512$

372,911

$ 2,420,716263,218

1,825589,160135,365

03,410,284

489,1652,921,119

0

$

$

0

$

Total State SEEK * 3,294,030$

Per Pupil

616

$ 4,000435

3974224

05,635

8084,827

0

$

$

5,443$

Base Prorated Adjustment 0

Adjusted State Portion 2,921,119$4,827$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 372,911$616$

3,294,030

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 56 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

36,835.580

36,835.580

35,367,328,541960,140

Base Year Levied Equivalent Rate

Maximum Tier I Rate

92.9

$$

Growth 0.000

43.822,589.774

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

1,2142,2631,126

Prior Year Home & Hospital92.9

111.1290.000Current Year Second Month Growth %5,500Limited English Proficiency

20,585,113$Transportation (Unprorated)91-92 State Per Pupil Funding 2,083.00$

Levied Equivalent Rate 92.9

SEEK INPUTS:

District: 165 Fayette County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $3,683,558.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 17,683,664 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 147,342,32013,553,864

433,403

0

SEEK State Amount $

Exceptional Child 23,083,400

Limited English Proficiency 2,112,000Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 106,101,986Less Capital Outlay 3,683,558

Negative Payment 0

76,739,443Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

3,683,55888,014,866$

0

$ 147,342,32013,553,864

433,40323,083,40011,275,4232,112,000

197,800,410106,101,98691,698,424

0

$

$

0

$

Total State SEEK * 91,698,424$

Per Pupil

0

$ 4,00036812

62730657

5,3702,880

2,489

0

$

$

2,489$

Base Prorated Adjustment 0

Adjusted State Portion 91,698,424$2,489$

0

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

91,698,424

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 57 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,993.537

1,993.537

813,757,429408,198

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.3

$$

Growth 0.000

44.81,348.996

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5122760

Prior Year Home & Hospital55.3

3.8310.000Current Year Second Month Growth %12Limited English Proficiency

1,484,758$Transportation (Unprorated)91-92 State Per Pupil Funding 2,803.00$

Levied Equivalent Rate 55.3

SEEK INPUTS:

District: 171 Fleming County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $199,354.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 406,879 $ 506,161$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 406,879 $ 506,161

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 506,161$ 0

$ 0$ 0$ 0$ 506,161

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,974,148809,398

14,941

0

SEEK State Amount $

Exceptional Child 1,599,360

Limited English Proficiency 4,608Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,441,272Less Capital Outlay 199,354

Negative Payment 0

7,761,829Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

199,3549,563,586$

988,486

$ 7,974,148809,39814,941

1,599,360813,271

4,60811,215,726

2,441,2728,774,454

0

$

$

0

$

Total State SEEK * 9,762,940$

Per Pupil

496

$ 4,000406

7802408

25,6261,225

4,401

0

$

$

4,897$

Base Prorated Adjustment 0

Adjusted State Portion 8,774,454$4,401$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 988,486$496$

9,762,940

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 58 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

5,004.326

5,004.326

1,897,147,604379,102

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.5

$$

Growth 0.000

45.23,919.494

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

231689250

Prior Year Home & Hospital66.5

21.4100.000Current Year Second Month Growth %1Limited English Proficiency

3,055,338$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 66.5

SEEK INPUTS:

District: 175 Floyd County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $500,433.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 948,574 $ 1,343,408$ 0 $ 0$ 0$ 948,574 $ 1,343,408$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,343,408$ 0

$ 1,343,408$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 20,017,3042,351,696

83,499

0

SEEK State Amount $

Exceptional Child 5,635,920

Limited English Proficiency 384Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,691,443Less Capital Outlay 500,433

Negative Payment 0

21,896,927Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

500,43326,308,673$

2,738,195

$ 20,017,3042,351,696

83,4995,635,9201,673,551

38429,762,354

5,691,44324,070,911

0

$

$

0

$

Total State SEEK * 26,809,106$

Per Pupil

547

$ 4,00047017

1,126334

05,9471,137

4,810

0

$

$

5,357$

Base Prorated Adjustment 0

Adjusted State Portion 24,070,911$4,810$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,738,195$547$

26,809,106

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 59 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,815.428

2,815.428

1,525,000,000541,658

Base Year Levied Equivalent Rate

Maximum Tier I Rate

111.0

$$

Growth 0.000

42.3193.093

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3611463

Prior Year Home & Hospital111.0

0.5510.000Current Year Second Month Growth %40Limited English Proficiency

295,887$Transportation (Unprorated)91-92 State Per Pupil Funding 2,064.00$

Levied Equivalent Rate 111.0

SEEK INPUTS:

District: 176 Fort Thomas Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $281,543.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 762,500 $ 526,966$ 762,500 $ 0$ 0$ 0 $ 0$ 0 $ 526,966

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 526,966$ 0

$ 0$ 526,966$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,261,712115,856

2,149

0

SEEK State Amount $

Exceptional Child 932,400

Limited English Proficiency 15,360Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,575,000Less Capital Outlay 281,543

Negative Payment 0

7,470,934Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

281,5438,406,823$

773,818

$ 11,261,712115,856

2,149932,400162,07115,360

12,489,5484,575,000

7,914,548

0

$

$

0

$

Total State SEEK * 8,688,366$

Per Pupil

275

$ 4,000411

331585

4,4361,625

2,811

0

$

$

3,086$

Base Prorated Adjustment 0

Adjusted State Portion 7,914,548$2,811$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 773,818$275$

8,688,366

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 60 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

729.606

729.606

275,300,124377,327

Base Year Levied Equivalent Rate

Maximum Tier I Rate

129.9

$$

Growth 0.000

43.7472.187

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

206925

Prior Year Home & Hospital129.9

1.1370.000Current Year Second Month Growth %9Limited English Proficiency

151,322$Transportation (Unprorated)91-92 State Per Pupil Funding 2,638.00$

Levied Equivalent Rate 129.9

SEEK INPUTS:

District: 177 Frankfort Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $72,961.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 137,650 $ 196,509$ 0 $ 0$ 0$ 137,650 $ 196,509$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 196,509$ 0

$ 196,509$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,918,424283,312

4,434

0

SEEK State Amount $

Exceptional Child 534,920

Limited English Proficiency 3,456Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 825,900Less Capital Outlay 72,961

Negative Payment 0

2,845,685Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

72,9613,272,228$

343,657

$ 2,918,424283,312

4,434534,92082,8863,456

3,827,432825,900

3,001,532

0

$

$

0

$

Total State SEEK * 3,345,189$

Per Pupil

471

$ 4,000388

6733114

55,2461,132

4,114

0

$

$

4,585$

Base Prorated Adjustment 0

Adjusted State Portion 3,001,532$4,114$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 343,657$471$

3,345,189

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 61 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

5,665.275

5,665.275

3,976,117,094701,840

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.4

$$

Growth 0.000

44.43,332.794

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

202397251

Prior Year Home & Hospital79.4

9.9610.000Current Year Second Month Growth %255Limited English Proficiency

3,817,325$Transportation (Unprorated)91-92 State Per Pupil Funding 2,362.00$

Levied Equivalent Rate 79.4

SEEK INPUTS:

District: 181 Franklin County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $566,528.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,988,059 $ 606,637$ 0 $ 0$ 0$ 1,988,059 $ 606,637$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 606,637$ 0

$ 606,637$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 22,661,1001,999,676

38,848

0

SEEK State Amount $

Exceptional Child 3,997,720

Limited English Proficiency 97,920Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 11,928,351Less Capital Outlay 566,528

Negative Payment 0

16,300,385Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

566,52819,535,030$

1,143,719

$ 22,661,1001,999,676

38,8483,997,7202,090,926

97,92030,886,190

11,928,35118,957,839

0

$

$

0

$

Total State SEEK * 20,101,558$

Per Pupil

202

$ 4,000353

770636917

5,4522,106

3,346

0

$

$

3,548$

Base Prorated Adjustment 0

Adjusted State Portion 18,957,839$3,346$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,143,719$202$

20,101,558

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 62 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

514.886

514.886

275,617,916535,299

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.2

$$

Growth 0.000

45.0395.255

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

165222

Prior Year Home & Hospital63.2

1.4000.000Current Year Second Month Growth %5Limited English Proficiency

430,393$Transportation (Unprorated)91-92 State Per Pupil Funding 2,867.00$

Levied Equivalent Rate 63.2

SEEK INPUTS:

District: 185 Fulton County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $51,489.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 137,809 $ 98,009$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 98,009$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,059,544237,153

5,460

0

SEEK State Amount $

Exceptional Child 414,880

Limited English Proficiency 1,920Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 826,854Less Capital Outlay 51,489

Negative Payment 0

1,840,614Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

51,4892,272,696$

196,336

$ 2,059,544237,153

5,460414,880235,746

1,9202,954,703

826,8542,127,849

0

$

$

0

$

Total State SEEK * 2,324,185$

Per Pupil

381

$ 4,00046111

806458

45,7391,606

4,133

0

$

$

4,514$

Base Prorated Adjustment 0

Adjusted State Portion 2,127,849$4,133$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 196,336$381$

2,324,185

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 63 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

282.486

282.486

105,757,973374,383

Base Year Levied Equivalent Rate

Maximum Tier I Rate

95.4

$$

Growth 0.000

44.1259.572

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

103813

Prior Year Home & Hospital95.4

0.3980.000Current Year Second Month Growth %0Limited English Proficiency

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

Levied Equivalent Rate 95.4

SEEK INPUTS:

District: 186 Fulton Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $28,249.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 52,879 $ 76,500$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 76,500$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,129,944155,743

1,552

0

SEEK State Amount $

Exceptional Child 284,320

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 317,274Less Capital Outlay 28,249

Negative Payment 0

1,226,036Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

28,2491,365,422$

139,386

$ 1,129,944155,743

1,552284,320

00

1,571,559317,274

1,254,285

0

$

$

0

$

Total State SEEK * 1,393,671$

Per Pupil

493

$ 4,000551

51,006

00

5,5631,123

4,440

0

$

$

4,934$

Base Prorated Adjustment 0

Adjusted State Portion 1,254,285$4,440$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 139,386$493$

1,393,671

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 64 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,345.121

1,345.121

723,435,305537,822

Base Year Levied Equivalent Rate

Maximum Tier I Rate

83.1

$$

Growth 0.000

44.41,016.706

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

308181

Prior Year Home & Hospital83.1

10.2510.000Current Year Second Month Growth %89Limited English Proficiency

939,734$Transportation (Unprorated)91-92 State Per Pupil Funding 2,719.00$

Levied Equivalent Rate 83.1

SEEK INPUTS:

District: 191 Gallatin County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $134,512.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 361,718 $ 254,348$ 361,718 $ 0$ 0$ 361,718 $ 254,348$ 0 $ 254,348

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 254,348$ 0

$ 254,348$ 254,348$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,380,484610,024

39,979

0

SEEK State Amount $

Exceptional Child 738,840

Limited English Proficiency 34,176Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,170,306Less Capital Outlay 134,512

Negative Payment 0

4,498,685Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

134,5125,492,950$

479,529

$ 5,380,484610,02439,979

738,840514,73634,176

7,318,2392,170,306

5,147,933

0

$

$

0

$

Total State SEEK * 5,627,462$

Per Pupil

356

$ 4,00045430

54938325

5,4411,613

3,827

0

$

$

4,184$

Base Prorated Adjustment 0

Adjusted State Portion 5,147,933$3,827$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 479,529$356$

5,627,462

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 65 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,256.320

2,256.320

982,131,174435,280

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.3

$$

Growth 0.000

44.51,555.904

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5923793

Prior Year Home & Hospital73.3

8.1120.000Current Year Second Month Growth %59Limited English Proficiency

1,314,618$Transportation (Unprorated)91-92 State Per Pupil Funding 2,563.00$

Levied Equivalent Rate 73.3

SEEK INPUTS:

District: 195 Garrard County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $225,632.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 491,066 $ 542,329$ 491,066 $ 677,911$ 491,066$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 542,329$ 677,911

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,025,280933,542

31,637

0

SEEK State Amount $

Exceptional Child 1,753,040

Limited English Proficiency 22,656Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,946,394Less Capital Outlay 225,632

Negative Payment 0

8,594,129Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

225,63210,343,931$

1,029,725

$ 9,025,280933,54231,637

1,753,040720,07722,656

12,486,2322,946,394

9,539,838

0

$

$

0

$

Total State SEEK * 10,569,563$

Per Pupil

456

$ 4,00041414

77731910

5,5341,306

4,228

0

$

$

4,684$

Base Prorated Adjustment 0

Adjusted State Portion 9,539,838$4,228$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,029,725$456$

10,569,563

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 66 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,981.101

1,981.101

835,702,056421,837

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.7

$$

Growth 0.000

44.21,378.601

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5120488

Prior Year Home & Hospital74.7

2.4510.000Current Year Second Month Growth %112Limited English Proficiency

832,095$Transportation (Unprorated)91-92 State Per Pupil Funding 2,451.00$

Levied Equivalent Rate 74.7

SEEK INPUTS:

District: 197 Glasgow Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $198,110.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 417,851 $ 489,493$ 0 $ 0$ 0$ 417,851 $ 489,493$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 489,493$ 0

$ 489,493$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,924,404827,161

9,559

0

SEEK State Amount $

Exceptional Child 1,518,600

Limited English Proficiency 43,008Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,507,106Less Capital Outlay 198,110

Negative Payment 0

7,617,516Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

198,1108,975,962$

902,669

$ 7,924,404827,161

9,5591,518,600

455,77743,008

10,778,5092,507,106

8,271,403

0

$

$

0

$

Total State SEEK * 9,174,072$

Per Pupil

456

$ 4,000418

576723022

5,4411,266

4,175

0

$

$

4,631$

Base Prorated Adjustment 0

Adjusted State Portion 8,271,403$4,175$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 902,669$456$

9,174,072

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 67 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,246.750

3,246.750

1,391,617,643428,619

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.6

$$

Growth 0.000

44.92,243.415

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

88325160

Prior Year Home & Hospital63.6

5.8810.000Current Year Second Month Growth %62Limited English Proficiency

2,733,004$Transportation (Unprorated)91-92 State Per Pupil Funding 2,786.00$

Levied Equivalent Rate 63.6

SEEK INPUTS:

District: 201 Grant County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $324,675.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 695,809 $ 791,203$ 695,809 $ 989,003$ 695,809$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 791,203$ 989,003

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 12,987,0001,346,049

22,936

0

SEEK State Amount $

Exceptional Child 2,501,800

Limited English Proficiency 23,808Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,174,853Less Capital Outlay 324,675

Negative Payment 0

12,382,065Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

324,67515,444,526$

1,565,468

$ 12,987,0001,346,049

22,9362,501,8001,496,993

23,80818,378,586

4,174,85314,203,733

0

$

$

0

$

Total State SEEK * 15,769,201$

Per Pupil

482

$ 4,000415

7771461

75,6611,286

4,375

0

$

$

4,857$

Base Prorated Adjustment 0

Adjusted State Portion 14,203,733$4,375$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,565,468$482$

15,769,201

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 68 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,731.935

3,731.935

1,981,828,853531,046

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.1

$$

Growth 0.000

44.32,127.213

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

92207243

Prior Year Home & Hospital55.1

9.8490.000Current Year Second Month Growth %129Limited English Proficiency

2,926,817$Transportation (Unprorated)91-92 State Per Pupil Funding 2,599.00$

Levied Equivalent Rate 55.1

SEEK INPUTS:

District: 205 Graves County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $373,194.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 990,914 $ 718,312$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 718,312$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,927,7401,276,328

38,411

0

SEEK State Amount $

Exceptional Child 2,066,840

Limited English Proficiency 49,536Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,945,487Less Capital Outlay 373,194

Negative Payment 0

12,040,174Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

373,19414,985,141$

1,341,813

$ 14,927,7401,276,328

38,4112,066,8401,603,154

49,53619,962,009

5,945,48714,016,522

0

$

$

0

$

Total State SEEK * 15,358,335$

Per Pupil

360

$ 4,00034210

55443013

5,3491,593

3,756

0

$

$

4,115$

Base Prorated Adjustment 0

Adjusted State Portion 14,016,522$3,756$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,341,813$360$

15,358,335

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 69 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,683.221

3,683.221

1,575,000,000427,615

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.0

$$

Growth 0.000

44.62,526.672

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

92385111

Prior Year Home & Hospital63.0

5.0700.000Current Year Second Month Growth %20Limited English Proficiency

2,581,703$Transportation (Unprorated)91-92 State Per Pupil Funding 2,770.00$

Levied Equivalent Rate 63.0

SEEK INPUTS:

District: 211 Grayson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $368,322.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 787,500 $ 899,415$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 899,415$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,732,8841,516,003

19,773

0

SEEK State Amount $

Exceptional Child 2,773,160

Limited English Proficiency 7,680Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,725,000Less Capital Outlay 368,322

Negative Payment 0

13,956,178Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

368,32217,100,268$

1,729,971

$ 14,732,8841,516,003

19,7732,773,1601,414,119

7,68020,463,619

4,725,00015,738,619

0

$

$

0

$

Total State SEEK * 17,468,590$

Per Pupil

470

$ 4,000412

5753384

25,5561,283

4,273

0

$

$

4,743$

Base Prorated Adjustment 0

Adjusted State Portion 15,738,619$4,273$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,729,971$470$

17,468,590

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 70 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,454.924

1,454.924

503,360,564345,970

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.8

$$

Growth 0.000

45.4949.935

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3915568

Prior Year Home & Hospital65.8

6.1360.000Current Year Second Month Growth %17Limited English Proficiency

1,646,660$Transportation (Unprorated)91-92 State Per Pupil Funding 2,788.00$

Levied Equivalent Rate 65.8

SEEK INPUTS:

District: 215 Green County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $145,492.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 251,680 $ 414,675$ 0 $ 0$ 0$ 251,680 $ 414,675$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 414,675$ 0

$ 414,675$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,819,696569,961

23,930

0

SEEK State Amount $

Exceptional Child 1,157,280

Limited English Proficiency 6,528Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,510,082Less Capital Outlay 145,492

Negative Payment 0

5,921,821Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

145,4927,684,797$

861,024

$ 5,819,696569,96123,930

1,157,280901,952

6,5288,479,347

1,510,0826,969,265

0

$

$

0

$

Total State SEEK * 7,830,289$

Per Pupil

592

$ 4,00039216

795620

45,8281,038

4,790

0

$

$

5,382$

Base Prorated Adjustment 0

Adjusted State Portion 6,969,265$4,790$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 861,024$592$

7,830,289

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 71 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,435.237

2,435.237

967,880,678397,448

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.6

$$

Growth 0.000

44.91,719.545

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

95211101

Prior Year Home & Hospital79.6

6.1320.000Current Year Second Month Growth %0Limited English Proficiency

1,934,149$Transportation (Unprorated)91-92 State Per Pupil Funding 2,877.00$

Levied Equivalent Rate 79.6

SEEK INPUTS:

District: 221 Greenup County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $243,524.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 483,940 $ 631,398$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 631,398$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,740,9481,031,727

23,915

0

SEEK State Amount $

Exceptional Child 1,977,440

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,903,642Less Capital Outlay 243,524

Negative Payment 0

9,626,864Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

243,52411,935,242$

1,248,955

$ 9,740,9481,031,727

23,9151,977,4401,059,423

013,833,453

2,903,64210,929,811

0

$

$

0

$

Total State SEEK * 12,178,766$

Per Pupil

513

$ 4,00042410

812435

05,6811,192

4,488

0

$

$

5,001$

Base Prorated Adjustment 0

Adjusted State Portion 10,929,811$4,488$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,248,955$513$

12,178,766

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 72 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,465.021

1,465.021

971,252,904662,962

Base Year Levied Equivalent Rate

Maximum Tier I Rate

86.6

$$

Growth 0.000

44.3717.446

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4011472

Prior Year Home & Hospital86.6

3.5040.000Current Year Second Month Growth %18Limited English Proficiency

1,056,108$Transportation (Unprorated)91-92 State Per Pupil Funding 2,555.00$

Levied Equivalent Rate 86.6

SEEK INPUTS:

District: 225 Hancock County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $146,502.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 485,626 $ 185,353$ 0 $ 0$ 0$ 485,626 $ 46,338$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 185,353$ 0

$ 46,338$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,860,084430,468

13,666

0

SEEK State Amount $

Exceptional Child 978,640

Limited English Proficiency 6,912Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,913,759Less Capital Outlay 146,502

Negative Payment 0

4,229,509Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

146,5025,153,811$

345,823

$ 5,860,084430,46813,666

978,640578,479

6,9127,868,249

2,913,7594,954,490

0

$

$

0

$

Total State SEEK * 5,300,313$

Per Pupil

236

$ 4,000294

9668395

55,3711,989

3,382

0

$

$

3,618$

Base Prorated Adjustment 0

Adjusted State Portion 4,954,490$3,382$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 345,823$236$

5,300,313

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 73 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

12,952.008

12,952.008

7,183,428,781554,619

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.5

$$

Growth 0.000

44.87,981.722

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4161,331

495Prior Year Home & Hospital

69.563.7660.000Current Year Second Month Growth %

282Limited English Proficiency

10,101,231$Transportation (Unprorated)91-92 State Per Pupil Funding 2,567.00$

Levied Equivalent Rate 69.5

SEEK INPUTS:

District: 231 Hardin County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $1,295,201.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,591,714 $ 2,340,305$ 3,591,714 $ 0$ 0$ 0 $ 0$ 0 $ 585,076

BRAC $ 3,591,714 $ 2,340,305Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 2,340,305$ 0

$ 0$ 585,076$ 2,340,305$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 51,808,0324,789,033

248,687

0

SEEK State Amount $

Exceptional Child 10,614,680

Limited English Proficiency 108,288Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 21,550,286Less Capital Outlay 1,295,201

Negative Payment 0

44,723,233Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,295,20154,852,509$

4,596,362

$ 51,808,0324,789,033

248,68710,614,6805,532,914

108,28873,101,634

21,550,28651,551,348

0

$

$

0

$

Total State SEEK * 56,147,710$

Per Pupil

355

$ 4,00037019

820427

85,6441,664

3,980

0

$

$

4,335$

Base Prorated Adjustment 0

Adjusted State Portion 51,551,348$3,980$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 4,596,362$355$

56,147,710

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 74 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,273.087

3,273.087

850,000,000259,694

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.2

$$

Growth 0.000

45.63,069.317

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

88672228

Prior Year Home & Hospital74.2

33.5620.000Current Year Second Month Growth %2Limited English Proficiency

1,945,410$Transportation (Unprorated)91-92 State Per Pupil Funding 2,965.00$

Levied Equivalent Rate 74.2

SEEK INPUTS:

District: 235 Harlan County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $327,309.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 425,000 $ 1,074,074$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,074,074$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,092,3481,841,590

130,892

0

SEEK State Amount $

Exceptional Child 4,191,040

Limited English Proficiency 768Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,550,000Less Capital Outlay 327,309

Negative Payment 0

16,379,329Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

327,30919,723,583$

2,278,663

$ 13,092,3481,841,590

130,8924,191,0401,065,591

76820,322,229

2,550,00017,772,229

0

$

$

0

$

Total State SEEK * 20,050,892$

Per Pupil

696

$ 4,00056340

1,280326

06,209

7795,430

0

$

$

6,126$

Base Prorated Adjustment 0

Adjusted State Portion 17,772,229$5,430$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,278,663$696$

20,050,892

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 75 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

588.634

588.634

124,958,805212,286

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.5

$$

Growth 0.000

43.8379.906

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

106343

Prior Year Home & Hospital66.5

2.0570.000Current Year Second Month Growth %0Limited English Proficiency

136,378$Transportation (Unprorated)91-92 State Per Pupil Funding 2,917.00$

Levied Equivalent Rate 66.5

SEEK INPUTS:

District: 236 Harlan Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $58,863.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 62,479 $ 207,115$ 0 $ 0$ 0$ 62,479 $ 207,115$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 207,115$ 0

$ 207,115$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,354,536227,944

8,022

0

SEEK State Amount $

Exceptional Child 430,120

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 374,876Less Capital Outlay 58,863

Negative Payment 0

2,586,883Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

58,8633,025,387$

363,803

$ 2,354,536227,944

8,022430,12074,701

03,095,323

374,8762,720,447

0

$

$

0

$

Total State SEEK * 3,084,250$

Per Pupil

618

$ 4,00038714

731127

05,258

6374,622

0

$

$

5,240$

Base Prorated Adjustment 0

Adjusted State Portion 2,720,447$4,622$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 363,803$618$

3,084,250

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 76 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,555.835

2,555.835

1,154,584,693451,745

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.4

$$

Growth 0.000

44.71,617.572

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

83274115

Prior Year Home & Hospital59.4

5.4300.000Current Year Second Month Growth %27Limited English Proficiency

1,717,613$Transportation (Unprorated)91-92 State Per Pupil Funding 2,739.00$

Levied Equivalent Rate 59.4

SEEK INPUTS:

District: 241 Harrison County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $255,584.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 577,292 $ 593,280$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 593,280$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,223,340970,543

21,177

0

SEEK State Amount $

Exceptional Child 2,172,920

Limited English Proficiency 10,368Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,463,754Less Capital Outlay 255,584

Negative Payment 0

9,679,010Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

255,58411,769,007$

1,149,181

$ 10,223,340970,54321,177

2,172,920940,81610,368

14,339,1643,463,754

10,875,410

0

$

$

0

$

Total State SEEK * 12,024,591$

Per Pupil

450

$ 4,000380

8850368

45,6101,355

4,255

0

$

$

4,705$

Base Prorated Adjustment 0

Adjusted State Portion 10,875,410$4,255$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,149,181$450$

12,024,591

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 77 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,009.192

2,009.192

827,325,164411,770

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.1

$$

Growth 0.000

45.41,429.570

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

72321125

Prior Year Home & Hospital74.1

6.7150.000Current Year Second Month Growth %10Limited English Proficiency

1,477,737$Transportation (Unprorated)91-92 State Per Pupil Funding 3,068.00$

Levied Equivalent Rate 74.1

SEEK INPUTS:

District: 245 Hart County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $200,919.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 413,663 $ 506,547$ 0 $ 0$ 0$ 413,663 $ 506,547$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 506,547$ 0

$ 506,547$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,036,768857,742

26,189

0

SEEK State Amount $

Exceptional Child 2,299,080

Limited English Proficiency 3,840Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,481,975Less Capital Outlay 200,919

Negative Payment 0

8,540,725Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

200,91910,398,906$

1,048,756

$ 8,036,768857,74226,189

2,299,080809,425

3,84012,033,044

2,481,9759,551,069

0

$

$

0

$

Total State SEEK * 10,599,825$

Per Pupil

522

$ 4,00042713

1,144403

25,9891,235

4,754

0

$

$

5,276$

Base Prorated Adjustment 0

Adjusted State Portion 9,551,069$4,754$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,048,756$522$

10,599,825

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 78 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

876.649

876.649

228,690,919260,869

Base Year Levied Equivalent Rate

Maximum Tier I Rate

78.2

$$

Growth 0.000

44.1583.938

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2510229

Prior Year Home & Hospital78.2

5.2600.000Current Year Second Month Growth %6Limited English Proficiency

277,919$Transportation (Unprorated)91-92 State Per Pupil Funding 2,560.00$

Levied Equivalent Rate 78.2

SEEK INPUTS:

District: 246 Hazard Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $87,665.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 114,345 $ 287,160$ 0 $ 0$ 0$ 114,345 $ 287,160$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 287,160$ 0

$ 287,160$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,506,596350,363

20,514

0

SEEK State Amount $

Exceptional Child 740,200

Limited English Proficiency 2,304Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 686,073Less Capital Outlay 87,665

Negative Payment 0

3,846,239Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

87,6654,523,920$

525,452

$ 3,506,596350,36320,514

740,200152,229

2,3044,772,206

686,0734,086,133

0

$

$

0

$

Total State SEEK * 4,611,585$

Per Pupil

599

$ 4,00040023

844174

35,444

7834,661

0

$

$

5,260$

Base Prorated Adjustment 0

Adjusted State Portion 4,086,133$4,661$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 525,452$599$

4,611,585

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 79 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,324.006

6,324.006

3,250,000,000513,915

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.4

$$

Growth 0.000

44.54,020.476

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

191523317

Prior Year Home & Hospital74.4

32.9680.000Current Year Second Month Growth %165Limited English Proficiency

4,317,386$Transportation (Unprorated)91-92 State Per Pupil Funding 2,419.00$

Levied Equivalent Rate 74.4

SEEK INPUTS:

District: 251 Henderson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $632,401.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,625,000 $ 1,271,395$ 0 $ 0$ 0$ 1,625,000 $ 1,271,395$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,271,395$ 0

$ 1,271,395$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 25,296,0242,412,286

128,575

0

SEEK State Amount $

Exceptional Child 4,547,360

Limited English Proficiency 63,360Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,750,000Less Capital Outlay 632,401

Negative Payment 0

22,065,204Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

632,40126,850,778$

2,420,741

$ 25,296,0242,412,286

128,5754,547,3602,364,833

63,36034,812,438

9,750,00025,062,438

0

$

$

0

$

Total State SEEK * 27,483,179$

Per Pupil

383

$ 4,00038120

71937410

5,5051,542

3,963

0

$

$

4,346$

Base Prorated Adjustment 0

Adjusted State Portion 25,062,438$3,963$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,420,741$383$

27,483,179

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 80 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,866.449

1,866.449

854,810,274457,987

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.4

$$

Growth 0.000

44.71,115.906

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5613988

Prior Year Home & Hospital79.4

2.7680.000Current Year Second Month Growth %22Limited English Proficiency

1,643,811$Transportation (Unprorated)91-92 State Per Pupil Funding 2,658.00$

Levied Equivalent Rate 79.4

SEEK INPUTS:

District: 255 Henry County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $186,645.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 427,405 $ 427,429$ 0 $ 0$ 0$ 427,405 $ 427,429$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 427,429$ 0

$ 427,429$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,465,796669,544

10,795

0

SEEK State Amount $

Exceptional Child 1,261,400

Limited English Proficiency 8,448Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,564,431Less Capital Outlay 186,645

Negative Payment 0

6,664,907Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

186,6458,394,806$

829,507

$ 7,465,796669,54410,795

1,261,400900,392

8,44810,316,375

2,564,4317,751,944

0

$

$

0

$

Total State SEEK * 8,581,451$

Per Pupil

444

$ 4,000359

6676482

55,5271,374

4,153

0

$

$

4,598$

Base Prorated Adjustment 0

Adjusted State Portion 7,751,944$4,153$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 829,507$444$

8,581,451

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 81 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

632.677

632.677

386,000,000610,106

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.6

$$

Growth 0.000

45.3392.763

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

215639

Prior Year Home & Hospital61.6

0.7090.000Current Year Second Month Growth %5Limited English Proficiency

714,422$Transportation (Unprorated)91-92 State Per Pupil Funding 2,792.00$

Levied Equivalent Rate 61.6

SEEK INPUTS:

District: 261 Hickman County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $63,268.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 193,000 $ 96,766$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 96,766$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,530,708235,658

2,765

0

SEEK State Amount $

Exceptional Child 496,920

Limited English Proficiency 1,920Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,158,000Less Capital Outlay 63,268

Negative Payment 0

2,046,703Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

63,2682,637,510$

199,485

$ 2,530,708235,658

2,765496,920391,322

1,9203,659,293

1,158,0002,501,293

0

$

$

0

$

Total State SEEK * 2,700,778$

Per Pupil

315

$ 4,000372

4785619

35,7841,830

3,954

0

$

$

4,269$

Base Prorated Adjustment 0

Adjusted State Portion 2,501,293$3,954$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 199,485$315$

2,700,778

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 82 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

5,947.123

5,947.123

2,926,718,313492,123

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.8

$$

Growth 0.000

44.93,871.310

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

190756215

Prior Year Home & Hospital65.8

31.1640.000Current Year Second Month Growth %109Limited English Proficiency

4,142,778$Transportation (Unprorated)91-92 State Per Pupil Funding 2,522.00$

Levied Equivalent Rate 65.8

SEEK INPUTS:

District: 265 Hopkins County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $594,712.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,463,359 $ 1,260,423$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,260,423$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 23,788,4922,322,786

121,540

0

SEEK State Amount $

Exceptional Child 5,530,480

Limited English Proficiency 41,856Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 8,780,155Less Capital Outlay 594,712

Negative Payment 0

22,430,287Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

594,71227,194,701$

2,495,222

$ 23,788,4922,322,786

121,5405,530,4802,269,192

41,85634,074,346

8,780,15525,294,191

0

$

$

0

$

Total State SEEK * 27,789,413$

Per Pupil

420

$ 4,00039120

930382

75,7301,476

4,253

0

$

$

4,673$

Base Prorated Adjustment 0

Adjusted State Portion 25,294,191$4,253$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,495,222$420$

27,789,413

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 83 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,703.391

1,703.391

408,008,831239,527

Base Year Levied Equivalent Rate

Maximum Tier I Rate

75.3

$$

Growth 0.000

46.31,339.935

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6139891

Prior Year Home & Hospital75.3

5.4440.000Current Year Second Month Growth %1Limited English Proficiency

1,571,040$Transportation (Unprorated)91-92 State Per Pupil Funding 3,217.00$

Levied Equivalent Rate 75.3

SEEK INPUTS:

District: 271 Jackson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $170,339.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 204,004 $ 576,149$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 204,004 $ 576,149

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 576,149$ 0

$ 0$ 0$ 0$ 576,149

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,813,564803,961

21,232

0

SEEK State Amount $

Exceptional Child 2,523,400

Limited English Proficiency 384Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,224,026Less Capital Outlay 170,339

Negative Payment 0

8,768,176Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

170,33910,928,508$

1,299,800

$ 6,813,564803,96121,232

2,523,400860,532

38411,023,073

1,224,0269,799,047

0

$

$

0

$

Total State SEEK * 11,098,847$

Per Pupil

763

$ 4,00047212

1,481505

06,471

7195,753

0

$

$

6,516$

Base Prorated Adjustment 0

Adjusted State Portion 9,799,047$5,753$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,299,800$763$

11,098,847

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 84 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

294.986

294.986

39,354,018133,410

Base Year Levied Equivalent Rate

Maximum Tier I Rate

81.0

$$

Growth 0.000

43.6193.378

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

71913

Prior Year Home & Hospital81.0

2.6160.000Current Year Second Month Growth %0Limited English Proficiency

84,011$Transportation (Unprorated)91-92 State Per Pupil Funding 2,914.00$

Levied Equivalent Rate 81.0

SEEK INPUTS:

District: 272 Jackson Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $29,499.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 19,677 $ 115,427$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 115,427$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,179,944116,027

10,202

0

SEEK State Amount $

Exceptional Child 167,200

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 118,062Less Capital Outlay 29,499

Negative Payment 0

1,325,812Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

29,4991,571,413$

199,584

$ 1,179,944116,02710,202

167,20046,017

01,519,390

118,0621,401,328

0

$

$

0

$

Total State SEEK * 1,600,912$

Per Pupil

677

$ 4,00039335

567156

05,151

4004,750

0

$

$

5,427$

Base Prorated Adjustment 0

Adjusted State Portion 1,401,328$4,750$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 199,584$677$

1,600,912

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 85 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

84,323.425

84,323.425

82,594,220,202979,493

Base Year Levied Equivalent Rate

Maximum Tier I Rate

92.4

$$

Growth 0.000

44.157,633.435

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2,8357,0991,887

Prior Year Home & Hospital92.4

483.1850.000Current Year Second Month Growth %12,000Limited English Proficiency

61,178,355$Transportation (Unprorated)91-92 State Per Pupil Funding 2,356.00$

Levied Equivalent Rate 92.4

SEEK INPUTS:

District: 275 Jefferson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $8,432,343.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 41,297,110 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 337,293,70034,580,061

1,884,422

0

SEEK State Amount $

Exceptional Child 61,683,840

Limited English Proficiency 4,608,000Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 247,782,661Less Capital Outlay 8,432,343

Negative Payment 0

183,835,019Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

8,432,343217,345,246$

0

$ 337,293,70034,580,0611,884,422

61,683,84033,510,2274,608,000

473,560,250247,782,661

225,777,589

0

$

$

0

$

Total State SEEK * 225,777,589$

Per Pupil

0

$ 4,00041022

73239755

5,6162,938

2,678

0

$

$

2,678$

Base Prorated Adjustment 0

Adjusted State Portion 225,777,589$2,678$

0

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

225,777,589

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 86 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

369.566

369.566

115,000,000311,176

Base Year Levied Equivalent Rate

Maximum Tier I Rate

117.1

$$

Growth 0.000

45.8335.510

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

156630

Prior Year Home & Hospital117.1

7.5950.000Current Year Second Month Growth %0Limited English Proficiency

258,873$Transportation (Unprorated)91-92 State Per Pupil Funding 3,171.00$

Levied Equivalent Rate 117.1

SEEK INPUTS:

District: 276 Jenkins Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $36,957.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 57,500 $ 111,761$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 111,761$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,478,264201,306

29,621

0

SEEK State Amount $

Exceptional Child 478,680

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 345,000Less Capital Outlay 36,957

Negative Payment 0

1,805,914Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

36,9572,190,045$

242,334

$ 1,478,264201,30629,621

478,680141,797

02,329,668

345,0001,984,668

0

$

$

0

$

Total State SEEK * 2,227,002$

Per Pupil

656

$ 4,00054580

1,295384

06,304

9345,370

0

$

$

6,026$

Base Prorated Adjustment 0

Adjusted State Portion 1,984,668$5,370$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 242,334$656$

2,227,002

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 87 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,382.329

7,382.329

5,094,888,184690,146

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.7

$$

Growth 0.000

44.75,410.932

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

197756230

Prior Year Home & Hospital72.7

17.7220.000Current Year Second Month Growth %419Limited English Proficiency

5,144,257$Transportation (Unprorated)91-92 State Per Pupil Funding 2,399.00$

Levied Equivalent Rate 72.7

SEEK INPUTS:

District: 281 Jessamine County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $738,233.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,547,444 $ 833,663$ 2,547,444 $ 1,042,078$ 2,547,444$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 833,663$ 1,042,078

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 29,529,3163,246,559

69,116

0

SEEK State Amount $

Exceptional Child 5,610,680

Limited English Proficiency 160,896Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 15,284,665Less Capital Outlay 738,233

Negative Payment 0

22,593,669Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

738,23327,029,901$

1,618,483

$ 29,529,3163,246,559

69,1165,610,6802,817,749

160,89641,434,316

15,284,66526,149,651

0

$

$

0

$

Total State SEEK * 27,768,134$

Per Pupil

219

$ 4,000440

976038222

5,6132,070

3,542

0

$

$

3,761$

Base Prorated Adjustment 0

Adjusted State Portion 26,149,651$3,542$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,618,483$219$

27,768,134

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 88 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,098.824

3,098.824

856,443,865276,377

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.6

$$

Growth 0.000

45.12,221.528

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

105391155

Prior Year Home & Hospital66.6

35.2590.000Current Year Second Month Growth %10Limited English Proficiency

2,251,135$Transportation (Unprorated)91-92 State Per Pupil Funding 3,073.00$

Levied Equivalent Rate 66.6

SEEK INPUTS:

District: 285 Johnson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $309,882.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 428,222 $ 991,039$ 0 $ 0$ 0$ 428,222 $ 247,760$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 991,039$ 0

$ 247,760$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 12,395,2961,332,917

137,510

0

SEEK State Amount $

Exceptional Child 2,965,680

Limited English Proficiency 3,840Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,569,332Less Capital Outlay 309,882

Negative Payment 0

13,956,029Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

309,88217,188,221$

1,999,141

$ 12,395,2961,332,917

137,5102,965,6801,233,051

3,84018,068,294

2,569,33215,498,962

0

$

$

0

$

Total State SEEK * 17,498,103$

Per Pupil

645

$ 4,00043044

957398

15,831

8295,002

0

$

$

5,647$

Base Prorated Adjustment 0

Adjusted State Portion 15,498,962$5,002$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,999,141$645$

17,498,103

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 89 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

12,771.592

12,771.592

9,547,476,487747,556

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.2

$$

Growth 0.000

44.55,874.603

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3401,194

349Prior Year Home & Hospital

72.25.5820.000Current Year Second Month Growth %

366Limited English Proficiency

10,104,253$Transportation (Unprorated)91-92 State Per Pupil Funding 2,263.00$

Levied Equivalent Rate 72.2

SEEK INPUTS:

District: 291 Kenton County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $1,277,159.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 4,773,738 $ 1,075,651$ 4,773,738 $ 1,344,564$ 4,773,738$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,075,651$ 1,344,564

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 51,086,3683,524,762

21,770

0

SEEK State Amount $

Exceptional Child 9,118,960

Limited English Proficiency 140,544Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 28,642,429Less Capital Outlay 1,277,159

Negative Payment 0

33,972,816Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,277,15941,548,485$

2,041,100

$ 51,086,3683,524,762

21,7709,118,9605,534,569

140,54469,426,973

28,642,42940,784,544

0

$

$

0

$

Total State SEEK * 42,825,644$

Per Pupil

160

$ 4,000276

271443311

5,4362,243

3,193

0

$

$

3,353$

Base Prorated Adjustment 0

Adjusted State Portion 40,784,544$3,193$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,041,100$160$

42,825,644

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 90 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,908.677

1,908.677

620,635,000325,165

Base Year Levied Equivalent Rate

Maximum Tier I Rate

83.2

$$

Growth 0.000

45.81,657.124

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

9136995

Prior Year Home & Hospital83.2

33.6960.000Current Year Second Month Growth %0Limited English Proficiency

1,159,083$Transportation (Unprorated)91-92 State Per Pupil Funding 2,981.00$

Levied Equivalent Rate 83.2

SEEK INPUTS:

District: 295 Knott County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $190,868.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 310,318 $ 563,857$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 563,857$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,634,708994,274

131,414

0

SEEK State Amount $

Exceptional Child 2,673,520

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,861,905Less Capital Outlay 190,868

Negative Payment 0

9,381,143Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

190,86811,234,431$

1,218,404

$ 7,634,708994,274131,414

2,673,520634,884

012,068,800

1,861,90510,206,895

0

$

$

0

$

Total State SEEK * 11,425,299$

Per Pupil

638

$ 4,00052169

1,401333

06,323

9755,348

0

$

$

5,986$

Base Prorated Adjustment 0

Adjusted State Portion 10,206,895$5,348$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,218,404$638$

11,425,299

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 91 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,669.867

3,669.867

1,046,300,488285,106

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.2

$$

Growth 0.000

45.73,414.728

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

189557188

Prior Year Home & Hospital64.2

12.5960.000Current Year Second Month Growth %16Limited English Proficiency

2,548,901$Transportation (Unprorated)91-92 State Per Pupil Funding 3,049.00$

Levied Equivalent Rate 64.2

SEEK INPUTS:

District: 301 Knox County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $366,987.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 523,150 $ 1,157,649$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,157,649$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,679,4682,048,837

49,124

0

SEEK State Amount $

Exceptional Child 4,563,840

Limited English Proficiency 6,144Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,138,901Less Capital Outlay 366,987

Negative Payment 0

17,841,525Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

366,98721,706,462$

2,468,785

$ 14,679,4682,048,837

49,1244,563,8401,396,152

6,14422,743,565

3,138,90119,604,664

0

$

$

0

$

Total State SEEK * 22,073,449$

Per Pupil

673

$ 4,00055813

1,244380

26,197

8555,342

0

$

$

6,015$

Base Prorated Adjustment 0

Adjusted State Portion 19,604,664$5,342$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,468,785$673$

22,073,449

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 92 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,118.706

2,118.706

854,831,237403,469

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.5

$$

Growth 0.000

44.71,269.108

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

72190127

Prior Year Home & Hospital60.5

11.6870.000Current Year Second Month Growth %33Limited English Proficiency

1,589,406$Transportation (Unprorated)91-92 State Per Pupil Funding 2,723.00$

Levied Equivalent Rate 60.5

SEEK INPUTS:

District: 305 LaRue County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $211,871.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 427,416 $ 542,952$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 542,952$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,474,824761,465

45,579

0

SEEK State Amount $

Exceptional Child 1,687,920

Limited English Proficiency 12,672Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,564,494Less Capital Outlay 211,871

Negative Payment 0

8,206,095Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

211,87110,131,842$

1,055,155

$ 8,474,824761,46545,579

1,687,920870,59212,672

11,853,0522,564,494

9,288,558

0

$

$

0

$

Total State SEEK * 10,343,713$

Per Pupil

498

$ 4,00035922

797411

65,5941,210

4,384

0

$

$

4,882$

Base Prorated Adjustment 0

Adjusted State Portion 9,288,558$4,384$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,055,155$498$

10,343,713

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 93 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,866.901

7,866.901

3,493,535,548444,080

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.9

$$

Growth 0.000

44.96,075.683

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2881,036

507Prior Year Home & Hospital

59.936.4910.000Current Year Second Month Growth %

63Limited English Proficiency

4,281,208$Transportation (Unprorated)91-92 State Per Pupil Funding 2,791.00$

Levied Equivalent Rate 59.9

SEEK INPUTS:

District: 311 Laurel County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $786,690.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,746,768 $ 1,856,273$ 1,746,768 $ 2,320,341$ 1,746,768$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,856,273$ 2,320,341

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 31,467,6043,645,410

142,315

0

SEEK State Amount $

Exceptional Child 8,042,400

Limited English Proficiency 24,192Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 10,480,607Less Capital Outlay 786,690

Negative Payment 0

32,054,624Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

786,69038,078,384$

3,678,743

$ 31,467,6043,645,410

142,3158,042,4002,345,017

24,19245,666,938

10,480,60735,186,331

0

$

$

0

$

Total State SEEK * 38,865,074$

Per Pupil

468

$ 4,00046318

1,022298

35,8051,332

4,473

0

$

$

4,940$

Base Prorated Adjustment 0

Adjusted State Portion 35,186,331$4,473$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 3,678,743$468$

38,865,074

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 94 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,165.909

2,165.909

821,987,027379,511

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.4

$$

Growth 0.000

45.01,609.223

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

89269110

Prior Year Home & Hospital74.4

19.8610.000Current Year Second Month Growth %3Limited English Proficiency

1,278,589$Transportation (Unprorated)91-92 State Per Pupil Funding 2,992.00$

Levied Equivalent Rate 74.4

SEEK INPUTS:

District: 315 Lawrence County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $216,591.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 410,994 $ 580,993$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 580,993$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,663,636965,534

77,458

0

SEEK State Amount $

Exceptional Child 2,201,120

Limited English Proficiency 1,152Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,465,961Less Capital Outlay 216,591

Negative Payment 0

9,226,348Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

216,59111,085,251$

1,158,560

$ 8,663,636965,53477,458

2,201,120700,343

1,15212,609,243

2,465,96110,143,282

0

$

$

0

$

Total State SEEK * 11,301,842$

Per Pupil

535

$ 4,00044636

1,016323

15,8221,139

4,683

0

$

$

5,218$

Base Prorated Adjustment 0

Adjusted State Portion 10,143,282$4,683$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,158,560$535$

11,301,842

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 95 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

789.847

789.847

313,980,539397,521

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.4

$$

Growth 0.000

44.9725.008

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

254977

Prior Year Home & Hospital63.4

5.9940.000Current Year Second Month Growth %0Limited English Proficiency

629,314$Transportation (Unprorated)91-92 State Per Pupil Funding 2,985.00$

Levied Equivalent Rate 63.4

SEEK INPUTS:

District: 321 Lee County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $78,985.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 156,990 $ 204,760$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 204,760$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,159,388435,005

23,377

0

SEEK State Amount $

Exceptional Child 538,240

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 941,942Less Capital Outlay 78,985

Negative Payment 0

3,135,083Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

78,9853,886,080$

406,292

$ 3,159,388435,00523,377

538,240344,705

04,500,715

941,9423,558,773

0

$

$

0

$

Total State SEEK * 3,965,065$

Per Pupil

514

$ 4,00055130

681436

05,6981,193

4,506

0

$

$

5,020$

Base Prorated Adjustment 0

Adjusted State Portion 3,558,773$4,506$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 406,292$514$

3,965,065

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 96 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,477.035

1,477.035

379,644,592257,032

Base Year Levied Equivalent Rate

Maximum Tier I Rate

80.0

$$

Growth 0.000

45.71,128.990

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6325048

Prior Year Home & Hospital80.0

19.2630.000Current Year Second Month Growth %0Limited English Proficiency

1,139,702$Transportation (Unprorated)91-92 State Per Pupil Funding 3,051.00$

Levied Equivalent Rate 80.0

SEEK INPUTS:

District: 325 Leslie County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $147,704.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 189,822 $ 486,660$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 189,822 $ 486,660

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 486,660$ 0

$ 0$ 0$ 0$ 486,660

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,908,140677,394

75,126

0

SEEK State Amount $

Exceptional Child 1,808,280

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,138,934Less Capital Outlay 147,704

Negative Payment 0

7,182,302Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

147,7048,843,436$

1,036,866

$ 5,908,140677,39475,126

1,808,280624,268

09,093,208

1,138,9347,954,274

0

$

$

0

$

Total State SEEK * 8,991,140$

Per Pupil

702

$ 4,00045951

1,224423

06,156

7715,385

0

$

$

6,087$

Base Prorated Adjustment 0

Adjusted State Portion 7,954,274$5,385$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,036,866$702$

8,991,140

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 97 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,629.073

2,629.073

641,433,074243,977

Base Year Levied Equivalent Rate

Maximum Tier I Rate

81.8

$$

Growth 0.000

46.22,085.745

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

132602113

Prior Year Home & Hospital81.8

16.6120.000Current Year Second Month Growth %2Limited English Proficiency

2,047,172$Transportation (Unprorated)91-92 State Per Pupil Funding 2,983.00$

Levied Equivalent Rate 81.8

SEEK INPUTS:

District: 331 Letcher County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $262,907.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 320,717 $ 883,399$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 883,399$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,516,2921,251,447

64,787

0

SEEK State Amount $

Exceptional Child 4,166,640

Limited English Proficiency 768Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,924,299Less Capital Outlay 262,907

Negative Payment 0

13,812,728Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

262,90716,920,097$

1,986,038

$ 10,516,2921,251,447

64,7874,166,6401,121,331

76817,121,265

1,924,29915,196,966

0

$

$

0

$

Total State SEEK * 17,183,004$

Per Pupil

755

$ 4,00047625

1,585427

06,512

7325,780

0

$

$

6,536$

Base Prorated Adjustment 0

Adjusted State Portion 15,196,966$5,780$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,986,038$755$

17,183,004

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 98 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,946.798

1,946.798

589,228,525302,665

Base Year Levied Equivalent Rate

Maximum Tier I Rate

51.7

$$

Growth 0.000

45.21,521.969

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

71178102

Prior Year Home & Hospital51.7

10.7910.000Current Year Second Month Growth %0Limited English Proficiency

1,797,642$Transportation (Unprorated)91-92 State Per Pupil Funding 2,978.00$

Levied Equivalent Rate 51.7

SEEK INPUTS:

District: 335 Lewis County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $194,680.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 294,614 $ 597,019$ 0 $ 0$ 0$ 294,614 $ 597,019$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 597,019$ 0

$ 597,019$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,787,192913,181

42,085

0

SEEK State Amount $

Exceptional Child 1,598,360

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,767,686Less Capital Outlay 194,680

Negative Payment 0

8,378,452Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

194,68010,582,253$

1,219,149

$ 7,787,192913,18142,085

1,598,360984,652

011,325,470

1,767,6869,557,784

0

$

$

0

$

Total State SEEK * 10,776,933$

Per Pupil

626

$ 4,00046922

821506

05,817

9084,909

0

$

$

5,536$

Base Prorated Adjustment 0

Adjusted State Portion 9,557,784$4,909$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,219,149$626$

10,776,933

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 99 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,202.681

3,202.681

1,301,512,479406,382

Base Year Levied Equivalent Rate

Maximum Tier I Rate

62.9

$$

Growth 0.000

44.62,163.143

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

90317128

Prior Year Home & Hospital62.9

11.0700.000Current Year Second Month Growth %44Limited English Proficiency

2,247,459$Transportation (Unprorated)91-92 State Per Pupil Funding 2,906.00$

Levied Equivalent Rate 62.9

SEEK INPUTS:

District: 341 Lincoln County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $320,268.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 650,756 $ 816,072$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 816,072$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 12,810,7241,297,886

43,173

0

SEEK State Amount $

Exceptional Child 2,452,440

Limited English Proficiency 16,896Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,904,537Less Capital Outlay 320,268

Negative Payment 0

12,396,314Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

320,26815,201,986$

1,574,634

$ 12,810,7241,297,886

43,1732,452,4401,231,038

16,89617,852,157

3,904,53713,947,620

0

$

$

0

$

Total State SEEK * 15,522,254$

Per Pupil

492

$ 4,00040513

766384

55,5741,219

4,355

0

$

$

4,847$

Base Prorated Adjustment 0

Adjusted State Portion 13,947,620$4,355$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,574,634$492$

15,522,254

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 100 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,015.294

1,015.294

1,033,682,0601,018,111

Base Year Levied Equivalent Rate

Maximum Tier I Rate

42.4

$$

Growth 0.000

43.7663.818

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

247563

Prior Year Home & Hospital42.4

5.5000.000Current Year Second Month Growth %5Limited English Proficiency

871,807$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 42.4

SEEK INPUTS:

District: 345 Livingston County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $101,529.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 516,841 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,061,176398,291

21,450

0

SEEK State Amount $

Exceptional Child 637,080

Limited English Proficiency 1,920Hold Harmless 193,672

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,101,046Less Capital Outlay 101,529

Negative Payment 0

2,111,014Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

101,5292,588,543$

0

$ 4,061,176398,29121,450

637,080477,529

1,9205,597,446

3,101,0462,496,400

193,672

$

$

0

$

Total State SEEK * 2,690,072$

Per Pupil

0

$ 4,00039221

627470

25,5133,054

2,459

191

$

$

2,650$

Base Prorated Adjustment 0

Adjusted State Portion 2,496,400$2,459$

0

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

2,690,072

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 101 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,062.152

3,062.152

1,450,000,000473,523

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.3

$$

Growth 0.000

44.81,678.995

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

95401114

Prior Year Home & Hospital58.3

6.7730.000Current Year Second Month Growth %25Limited English Proficiency

2,149,467$Transportation (Unprorated)91-92 State Per Pupil Funding 2,664.00$

Levied Equivalent Rate 58.3

SEEK INPUTS:

District: 351 Logan County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $306,215.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 725,000 $ 677,466$ 0 $ 0$ 0$ 725,000 $ 677,466$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 677,466$ 0

$ 677,466$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 12,248,6081,007,397

26,415

0

SEEK State Amount $

Exceptional Child 2,879,120

Limited English Proficiency 9,600Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,350,000Less Capital Outlay 306,215

Negative Payment 0

11,514,925Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

306,21514,019,762$

1,327,474

$ 12,248,6081,007,397

26,4152,879,1201,177,363

9,60017,348,503

4,350,00012,998,503

0

$

$

0

$

Total State SEEK * 14,325,977$

Per Pupil

434

$ 4,000329

9940384

35,6651,421

4,245

0

$

$

4,678$

Base Prorated Adjustment 0

Adjusted State Portion 12,998,503$4,245$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,327,474$434$

14,325,977

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 102 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

724.978

724.978

257,486,506355,165

Base Year Levied Equivalent Rate

Maximum Tier I Rate

100.3

$$

Growth 0.000

43.9512.885

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

328528

Prior Year Home & Hospital100.3

0.9890.000Current Year Second Month Growth %9Limited English Proficiency

9,864$Transportation (Unprorated)91-92 State Per Pupil Funding 2,551.00$

Levied Equivalent Rate 100.3

SEEK INPUTS:

District: 354 Ludlow Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $72,498.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 128,743 $ 203,297$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 203,297$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,899,912307,731

3,857

0

SEEK State Amount $

Exceptional Child 725,480

Limited English Proficiency 3,456Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 772,460Less Capital Outlay 72,498

Negative Payment 0

3,095,478Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

72,4983,463,676$

362,795

$ 2,899,912307,731

3,857725,480

5,4033,456

3,945,839772,460

3,173,379

0

$

$

0

$

Total State SEEK * 3,536,174$

Per Pupil

500

$ 4,000424

51,001

75

5,4431,065

4,377

0

$

$

4,878$

Base Prorated Adjustment 0

Adjusted State Portion 3,173,379$4,377$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 362,795$500$

3,536,174

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 103 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

820.235

820.235

889,431,4551,084,362

Base Year Levied Equivalent Rate

Maximum Tier I Rate

50.9

$$

Growth 0.000

42.8483.242

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

275224

Prior Year Home & Hospital50.9

1.4360.000Current Year Second Month Growth %7Limited English Proficiency

506,465$Transportation (Unprorated)91-92 State Per Pupil Funding 2,278.00$

Levied Equivalent Rate 50.9

SEEK INPUTS:

District: 361 Lyon County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $82,024.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 444,716 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 0$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,280,940289,945

5,600

0

SEEK State Amount $

Exceptional Child 520,200

Limited English Proficiency 2,688Hold Harmless 159,978

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,668,294Less Capital Outlay 82,024

Negative Payment 0

1,509,033Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

82,0241,786,447$

0

$ 3,280,940289,945

5,600520,200277,414

2,6884,376,787

2,668,2941,708,493

159,978

$

$

0

$

Total State SEEK * 1,868,471$

Per Pupil

0

$ 4,000353

7634338

35,3363,253

2,083

195

$

$

2,278$

Base Prorated Adjustment 0

Adjusted State Portion 1,708,493$2,083$

0

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

1,868,471

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 104 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

9,839.335

9,839.335

6,125,546,901622,557

Base Year Levied Equivalent Rate

Maximum Tier I Rate

71.8

$$

Growth 0.000

44.65,728.882

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3201,010

548Prior Year Home & Hospital

71.844.3820.000Current Year Second Month Growth %

197Limited English Proficiency

6,189,347$Transportation (Unprorated)91-92 State Per Pupil Funding 2,709.00$

Levied Equivalent Rate 71.8

SEEK INPUTS:

District: 365 Madison County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $983,934.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,062,773 $ 1,443,642$ 3,062,773 $ 1,804,552$ 3,062,773$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,443,642$ 1,804,552

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 39,357,3403,437,329

173,090

1,707,615

SEEK State Amount $

Exceptional Child 8,260,880

Limited English Proficiency 75,648Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 18,376,641Less Capital Outlay 983,934

Negative Payment 0

33,651,327Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

983,93439,804,255$

2,762,735

$ 39,357,3403,437,329

173,0908,260,8803,390,193

75,64854,694,480

18,376,64136,317,839

0

$

$

1,707,615

$

Total State SEEK * 40,788,189$

Per Pupil

281

$ 4,00034918

840345

85,5591,868

3,691

0

$

$

4,145$

Base Prorated Adjustment 0

Adjusted State Portion 38,025,454$3,865$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,762,735$281$

40,788,189

174

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 105 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,714.344

1,714.344

353,902,729206,436

Base Year Levied Equivalent Rate

Maximum Tier I Rate

75.6

$$

Growth 0.000

45.51,551.061

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5526896

Prior Year Home & Hospital75.6

16.4350.000Current Year Second Month Growth %6Limited English Proficiency

1,319,146$Transportation (Unprorated)91-92 State Per Pupil Funding 3,364.00$

Levied Equivalent Rate 75.6

SEEK INPUTS:

District: 371 Magoffin County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $171,434.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 176,951 $ 608,218$ 0 $ 0$ 0$ 176,951 $ 608,218$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 608,218$ 0

$ 608,218$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,857,376930,637

64,097

0

SEEK State Amount $

Exceptional Child 1,863,400

Limited English Proficiency 2,304Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,061,708Less Capital Outlay 171,434

Negative Payment 0

8,484,672Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

171,43410,489,669$

1,282,439

$ 6,857,376930,63764,097

1,863,400722,558

2,30410,440,372

1,061,7089,378,664

0

$

$

0

$

Total State SEEK * 10,661,103$

Per Pupil

748

$ 4,00054337

1,087421

16,090

6195,471

0

$

$

6,219$

Base Prorated Adjustment 0

Adjusted State Portion 9,378,664$5,471$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,282,439$748$

10,661,103

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 106 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,867.957

2,867.957

1,558,486,340543,413

Base Year Levied Equivalent Rate

Maximum Tier I Rate

69.7

$$

Growth 0.000

44.51,750.714

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

79233127

Prior Year Home & Hospital69.7

7.5990.000Current Year Second Month Growth %115Limited English Proficiency

2,131,470$Transportation (Unprorated)91-92 State Per Pupil Funding 2,835.00$

Levied Equivalent Rate 69.7

SEEK INPUTS:

District: 375 Marion County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $286,796.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 779,243 $ 534,281$ 0 $ 0$ 0$ 779,243 $ 534,281$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 534,281$ 0

$ 534,281$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,471,8281,050,428

29,636

0

SEEK State Amount $

Exceptional Child 1,954,960

Limited English Proficiency 44,160Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,675,459Less Capital Outlay 286,796

Negative Payment 0

9,588,757Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

286,79611,774,112$

1,017,850

$ 11,471,8281,050,428

29,6361,954,9601,167,505

44,16015,718,517

4,675,45911,043,058

0

$

$

0

$

Total State SEEK * 12,060,908$

Per Pupil

355

$ 4,00036610

68240715

5,4811,630

3,850

0

$

$

4,205$

Base Prorated Adjustment 0

Adjusted State Portion 11,043,058$3,850$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,017,850$355$

12,060,908

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 107 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,153.132

4,153.132

2,743,943,926660,693

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.7

$$

Growth 0.000

44.22,249.435

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

106285205

Prior Year Home & Hospital64.7

7.3340.000Current Year Second Month Growth %10Limited English Proficiency

2,862,873$Transportation (Unprorated)91-92 State Per Pupil Funding 2,444.00$

Levied Equivalent Rate 64.7

SEEK INPUTS:

District: 381 Marshall County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $415,313.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,371,972 $ 530,162$ 0 $ 0$ 0$ 1,371,972 $ 530,162$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 530,162$ 0

$ 530,162$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 16,612,5281,349,661

28,603

0

SEEK State Amount $

Exceptional Child 2,527,000

Limited English Proficiency 3,840Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 8,231,832Less Capital Outlay 415,313

Negative Payment 0

11,874,487Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

415,31314,420,275$

977,659

$ 16,612,5281,349,661

28,6032,527,0001,568,129

3,84022,089,761

8,231,83213,857,929

0

$

$

0

$

Total State SEEK * 14,835,588$

Per Pupil

235

$ 4,000325

7608378

15,3191,982

3,337

0

$

$

3,572$

Base Prorated Adjustment 0

Adjusted State Portion 13,857,929$3,337$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 977,659$235$

14,835,588

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 108 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,585.439

1,585.439

430,000,000271,218

Base Year Levied Equivalent Rate

Maximum Tier I Rate

91.4

$$

Growth 0.000

45.01,283.720

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

53167113

Prior Year Home & Hospital91.4

2.8780.000Current Year Second Month Growth %0Limited English Proficiency

1,172,526$Transportation (Unprorated)91-92 State Per Pupil Funding 2,674.00$

Levied Equivalent Rate 91.4

SEEK INPUTS:

District: 385 Martin County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $158,544.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 215,000 $ 511,131$ 0 $ 0$ 0$ 215,000 $ 511,131$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 511,131$ 0

$ 511,131$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,341,756770,232

11,224

0

SEEK State Amount $

Exceptional Child 1,388,240

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,290,000Less Capital Outlay 158,544

Negative Payment 0

7,062,908Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

158,5448,727,653$

1,022,498

$ 6,341,756770,23211,224

1,388,240642,247

09,153,699

1,290,0007,863,699

0

$

$

0

$

Total State SEEK * 8,886,197$

Per Pupil

645

$ 4,000486

7876405

05,774

8144,960

0

$

$

5,605$

Base Prorated Adjustment 0

Adjusted State Portion 7,863,699$4,960$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,022,498$645$

8,886,197

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 109 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,298.969

2,298.969

1,445,695,040628,845

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.5

$$

Growth 0.000

45.01,532.556

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

69300102

Prior Year Home & Hospital61.5

5.9820.000Current Year Second Month Growth %10Limited English Proficiency

1,793,795$Transportation (Unprorated)91-92 State Per Pupil Funding 2,481.00$

Levied Equivalent Rate 61.5

SEEK INPUTS:

District: 391 Mason County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $229,897.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 722,848 $ 330,080$ 0 $ 0$ 0$ 722,848 $ 330,080$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 330,080$ 0

$ 330,080$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,195,876919,534

23,330

0

SEEK State Amount $

Exceptional Child 2,150,520

Limited English Proficiency 3,840Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,337,085Less Capital Outlay 229,897

Negative Payment 0

7,726,118Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

229,8979,371,074$

662,411

$ 9,195,876919,53423,330

2,150,520982,545

3,84013,275,645

4,337,0858,938,560

0

$

$

0

$

Total State SEEK * 9,600,971$

Per Pupil

288

$ 4,00040010

935427

25,7751,887

3,888

0

$

$

4,176$

Base Prorated Adjustment 0

Adjusted State Portion 8,938,560$3,888$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 662,411$288$

9,600,971

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 110 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,620.779

1,620.779

395,608,105244,085

Base Year Levied Equivalent Rate

Maximum Tier I Rate

87.8

$$

Growth 0.000

44.71,355.594

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

49104125

Prior Year Home & Hospital87.8

2.9220.000Current Year Second Month Growth %314Limited English Proficiency

1,074,142$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 87.8

SEEK INPUTS:

District: 392 Mayfield Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $162,078.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 197,804 $ 544,513$ 0 $ 0$ 0$ 0 $ 0$ 197,804 $ 544,513

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 544,513$ 0

$ 0$ 544,513$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,483,116813,356

11,396

0

SEEK State Amount $

Exceptional Child 1,067,320

Limited English Proficiency 120,576Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,186,824Less Capital Outlay 162,078

Negative Payment 0

7,146,862Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

162,0788,788,193$

1,052,974

$ 6,483,116813,35611,396

1,067,320588,357120,576

9,084,1211,186,824

7,897,297

0

$

$

0

$

Total State SEEK * 8,950,271$

Per Pupil

650

$ 4,000502

765936374

5,605732

4,873

0

$

$

5,522$

Base Prorated Adjustment 0

Adjusted State Portion 7,897,297$4,873$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,052,974$650$

8,950,271

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 111 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,295.463

6,295.463

4,365,785,562693,481

Base Year Levied Equivalent Rate

Maximum Tier I Rate

57.9

$$

Growth 0.000

43.93,237.171

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

158345300

Prior Year Home & Hospital57.9

18.1660.000Current Year Second Month Growth %70Limited English Proficiency

3,669,669$Transportation (Unprorated)91-92 State Per Pupil Funding 2,355.00$

Levied Equivalent Rate 57.9

SEEK INPUTS:

District: 395 McCracken County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $629,546.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,182,893 $ 700,429$ 0 $ 0$ 0$ 2,182,893 $ 700,429$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 700,429$ 0

$ 700,429$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 25,181,8521,942,303

70,847

0

SEEK State Amount $

Exceptional Child 3,387,800

Limited English Proficiency 26,880Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 13,097,357Less Capital Outlay 629,546

Negative Payment 0

16,882,779Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

629,54620,141,921$

1,249,094

$ 25,181,8521,942,303

70,8473,387,8002,010,048

26,88032,619,730

13,097,35719,522,373

0

$

$

0

$

Total State SEEK * 20,771,467$

Per Pupil

198

$ 4,00030911

538319

45,1812,080

3,101

0

$

$

3,299$

Base Prorated Adjustment 0

Adjusted State Portion 19,522,373$3,101$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,249,094$198$

20,771,467

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 112 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,444.547

2,444.547

535,556,385219,082

Base Year Levied Equivalent Rate

Maximum Tier I Rate

55.6

$$

Growth 0.000

45.62,170.774

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

89376133

Prior Year Home & Hospital55.6

13.7450.000Current Year Second Month Growth %0Limited English Proficiency

1,988,399$Transportation (Unprorated)91-92 State Per Pupil Funding 3,304.00$

Levied Equivalent Rate 55.6

SEEK INPUTS:

District: 401 McCreary County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $244,455.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 267,778 $ 851,824$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 851,824$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,778,1881,302,464

53,606

0

SEEK State Amount $

Exceptional Child 2,723,960

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,606,669Less Capital Outlay 244,455

Negative Payment 0

12,007,094Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

244,45514,904,714$

1,808,481

$ 9,778,1881,302,464

53,6062,723,9601,089,139

014,947,357

1,606,66913,340,688

0

$

$

0

$

Total State SEEK * 15,149,169$

Per Pupil

740

$ 4,00053322

1,114446

06,115

6575,457

0

$

$

6,197$

Base Prorated Adjustment 0

Adjusted State Portion 13,340,688$5,457$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,808,481$740$

15,149,169

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 113 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,342.871

1,342.871

632,757,556471,198

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.8

$$

Growth 0.000

44.3750.052

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2313661

Prior Year Home & Hospital64.8

7.8010.000Current Year Second Month Growth %11Limited English Proficiency

832,565$Transportation (Unprorated)91-92 State Per Pupil Funding 2,647.00$

Levied Equivalent Rate 64.8

SEEK INPUTS:

District: 405 McLean County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $134,287.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 316,379 $ 298,656$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 298,656$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,371,484450,031

30,424

0

SEEK State Amount $

Exceptional Child 911,240

Limited English Proficiency 4,224Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,898,273Less Capital Outlay 134,287

Negative Payment 0

4,734,843Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

134,2875,744,451$

553,573

$ 5,371,484450,03130,424

911,240456,035

4,2247,223,438

1,898,2735,325,165

0

$

$

0

$

Total State SEEK * 5,878,738$

Per Pupil

412

$ 4,00033523

679340

35,3791,414

3,966

0

$

$

4,378$

Base Prorated Adjustment 0

Adjusted State Portion 5,325,165$3,966$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 553,573$412$

5,878,738

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 114 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,346.864

4,346.864

1,795,669,183413,095

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.7

$$

Growth 0.000

44.42,336.054

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

121337269

Prior Year Home & Hospital65.7

5.4420.000Current Year Second Month Growth %27Limited English Proficiency

3,062,392$Transportation (Unprorated)91-92 State Per Pupil Funding 2,672.00$

Levied Equivalent Rate 65.7

SEEK INPUTS:

District: 411 Meade County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $434,686.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 897,835 $ 1,093,029$ 897,835 $ 0$ 0$ 897,835 $ 1,093,029$ 0 $ 1,093,029

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,093,029$ 0

$ 1,093,029$ 1,093,029$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,387,4561,401,632

21,224

0

SEEK State Amount $

Exceptional Child 2,972,800

Limited English Proficiency 10,368Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,387,008Less Capital Outlay 434,686

Negative Payment 0

15,971,786Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

434,68619,696,165$

2,046,965

$ 17,387,4561,401,632

21,2242,972,8001,677,414

10,36823,470,894

5,387,00818,083,886

0

$

$

0

$

Total State SEEK * 20,130,851$

Per Pupil

471

$ 4,000322

5684386

25,4001,239

4,160

0

$

$

4,631$

Base Prorated Adjustment 0

Adjusted State Portion 18,083,886$4,160$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,046,965$471$

20,130,851

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 115 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

913.847

913.847

269,624,784295,044

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.6

$$

Growth 0.000

45.2731.582

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3610248

Prior Year Home & Hospital68.6

4.1100.000Current Year Second Month Growth %0Limited English Proficiency

716,284$Transportation (Unprorated)91-92 State Per Pupil Funding 2,928.00$

Levied Equivalent Rate 68.6

SEEK INPUTS:

District: 415 Menifee County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $91,385.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 134,812 $ 283,730$ 0 $ 0$ 0$ 134,812 $ 283,730$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 283,730$ 0

$ 283,730$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,655,388438,949

16,029

0

SEEK State Amount $

Exceptional Child 861,840

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 808,874Less Capital Outlay 91,385

Negative Payment 0

4,071,947Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

91,3855,042,723$

578,434

$ 3,655,388438,94916,029

861,840392,342

05,364,548

808,8744,555,674

0

$

$

0

$

Total State SEEK * 5,134,108$

Per Pupil

633

$ 4,00048018

943429

05,870

8854,985

0

$

$

5,618$

Base Prorated Adjustment 0

Adjusted State Portion 4,555,674$4,985$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 578,434$633$

5,134,108

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 116 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,461.195

2,461.195

1,406,137,205571,323

Base Year Levied Equivalent Rate

Maximum Tier I Rate

76.2

$$

Growth 0.000

45.11,447.709

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

11630991

Prior Year Home & Hospital76.2

7.7270.000Current Year Second Month Growth %27Limited English Proficiency

1,794,266$Transportation (Unprorated)91-92 State Per Pupil Funding 2,594.00$

Levied Equivalent Rate 76.2

SEEK INPUTS:

District: 421 Mercer County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $246,120.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 703,069 $ 424,159$ 703,069 $ 530,198$ 703,069$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 424,159$ 530,198

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,844,780868,625

30,135

0

SEEK State Amount $

Exceptional Child 2,623,880

Limited English Proficiency 10,368Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,218,412Less Capital Outlay 246,120

Negative Payment 0

8,913,256Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

246,12010,752,411$

856,352

$ 9,844,780868,62530,135

2,623,880982,80310,368

14,360,5914,218,412

10,142,179

0

$

$

0

$

Total State SEEK * 10,998,531$

Per Pupil

348

$ 4,00035312

1,066399

45,8351,714

4,121

0

$

$

4,469$

Base Prorated Adjustment 0

Adjusted State Portion 10,142,179$4,121$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 856,352$348$

10,998,531

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 117 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,313.983

1,313.983

466,027,704354,668

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.1

$$

Growth 0.000

44.5992.272

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2611455

Prior Year Home & Hospital68.1

3.2230.000Current Year Second Month Growth %8Limited English Proficiency

937,135$Transportation (Unprorated)91-92 State Per Pupil Funding 3,004.00$

Levied Equivalent Rate 68.1

SEEK INPUTS:

District: 425 Metcalfe County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $131,398.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 233,014 $ 368,790$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 233,014 $ 368,790

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 368,790$ 0

$ 0$ 0$ 0$ 368,790

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,255,932595,363

12,570

0

SEEK State Amount $

Exceptional Child 830,720

Limited English Proficiency 3,072Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,398,083Less Capital Outlay 131,398

Negative Payment 0

5,168,176Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

131,3986,383,287$

701,799

$ 5,255,932595,36312,570

830,720513,312

3,0727,210,969

1,398,0835,812,886

0

$

$

0

$

Total State SEEK * 6,514,685$

Per Pupil

534

$ 4,00045310

632391

25,4881,064

4,424

0

$

$

4,958$

Base Prorated Adjustment 0

Adjusted State Portion 5,812,886$4,424$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 701,799$534$

6,514,685

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 118 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

957.905

957.905

468,648,930489,244

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.2

$$

Growth 0.000

45.2788.474

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4213443

Prior Year Home & Hospital64.2

12.7750.000Current Year Second Month Growth %7Limited English Proficiency

529,321$Transportation (Unprorated)91-92 State Per Pupil Funding 2,860.00$

Levied Equivalent Rate 64.2

SEEK INPUTS:

District: 426 Middlesboro Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $95,791.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 234,324 $ 204,396$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 204,396$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,831,620473,084

49,823

0

SEEK State Amount $

Exceptional Child 1,063,200

Limited English Proficiency 2,688Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,405,947Less Capital Outlay 95,791

Negative Payment 0

3,918,677Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

95,7914,624,400$

415,789

$ 3,831,620473,08449,823

1,063,200289,934

2,6885,710,349

1,405,9474,304,402

0

$

$

0

$

Total State SEEK * 4,720,191$

Per Pupil

434

$ 4,00049452

1,110303

35,9611,468

4,494

0

$

$

4,928$

Base Prorated Adjustment 0

Adjusted State Portion 4,304,402$4,494$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 415,789$434$

4,720,191

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 119 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,580.568

1,580.568

593,640,060375,587

Base Year Levied Equivalent Rate

Maximum Tier I Rate

81.6

$$

Growth 0.000

45.21,119.646

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

45185114

Prior Year Home & Hospital81.6

18.0790.000Current Year Second Month Growth %49Limited English Proficiency

1,360,084$Transportation (Unprorated)91-92 State Per Pupil Funding 2,961.00$

Levied Equivalent Rate 81.6

SEEK INPUTS:

District: 431 Monroe County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $158,057.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 296,820 $ 427,080$ 0 $ 0$ 0$ 0 $ 0$ 296,820 $ 427,080

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 427,080$ 0

$ 0$ 427,080$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,322,272671,788

70,508

0

SEEK State Amount $

Exceptional Child 1,398,240

Limited English Proficiency 18,816Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,780,920Less Capital Outlay 158,057

Negative Payment 0

6,542,647Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

158,0578,158,576$

870,948

$ 6,322,272671,78870,508

1,398,240744,98118,816

9,226,6051,780,920

7,445,685

0

$

$

0

$

Total State SEEK * 8,316,633$

Per Pupil

551

$ 4,00042545

88547112

5,8381,127

4,711

0

$

$

5,262$

Base Prorated Adjustment 0

Adjusted State Portion 7,445,685$4,711$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 870,948$551$

8,316,633

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 120 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,959.631

3,959.631

1,645,000,000415,443

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.0

$$

Growth 0.000

44.52,569.787

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

104390250

Prior Year Home & Hospital61.0

20.2200.000Current Year Second Month Growth %100Limited English Proficiency

2,507,479$Transportation (Unprorated)91-92 State Per Pupil Funding 2,953.00$

Levied Equivalent Rate 61.0

SEEK INPUTS:

District: 435 Montgomery County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $395,963.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 822,500 $ 991,011$ 822,500 $ 1,238,764$ 822,500$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 991,011$ 1,238,764

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,838,5241,541,872

78,858

0

SEEK State Amount $

Exceptional Child 3,042,800

Limited English Proficiency 38,400Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,935,000Less Capital Outlay 395,963

Negative Payment 0

15,209,491Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

395,96318,472,170$

1,889,216

$ 15,838,5241,541,872

78,8583,042,8001,373,463

38,40021,913,917

4,935,00016,978,917

0

$

$

0

$

Total State SEEK * 18,868,133$

Per Pupil

477

$ 4,00038920

76834710

5,5341,246

4,288

0

$

$

4,765$

Base Prorated Adjustment 0

Adjusted State Portion 16,978,917$4,288$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,889,216$477$

18,868,133

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 121 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,734.406

1,734.406

445,000,000256,572

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.4

$$

Growth 0.000

45.41,334.955

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7921088

Prior Year Home & Hospital73.4

11.2300.000Current Year Second Month Growth %1Limited English Proficiency

1,382,949$Transportation (Unprorated)91-92 State Per Pupil Funding 3,174.00$

Levied Equivalent Rate 73.4

SEEK INPUTS:

District: 441 Morgan County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $173,441.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 222,500 $ 571,858$ 0 $ 0$ 0$ 222,500 $ 571,858$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 571,858$ 0

$ 571,858$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,937,624800,973

43,797

0

SEEK State Amount $

Exceptional Child 1,809,880

Limited English Proficiency 384Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,335,000Less Capital Outlay 173,441

Negative Payment 0

8,084,217Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

173,44110,026,922$

1,185,200

$ 6,937,624800,97343,797

1,809,880757,505

38410,350,163

1,335,0009,015,163

0

$

$

0

$

Total State SEEK * 10,200,363$

Per Pupil

683

$ 4,00046225

1,044437

05,968

7705,198

0

$

$

5,881$

Base Prorated Adjustment 0

Adjusted State Portion 9,015,163$5,198$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,185,200$683$

10,200,363

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 122 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,023.493

4,023.493

1,636,708,828406,788

Base Year Levied Equivalent Rate

Maximum Tier I Rate

53.5

$$

Growth 0.000

44.62,582.883

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

117341262

Prior Year Home & Hospital53.5

17.1180.000Current Year Second Month Growth %20Limited English Proficiency

2,830,863$Transportation (Unprorated)91-92 State Per Pupil Funding 2,575.00$

Levied Equivalent Rate 53.5

SEEK INPUTS:

District: 445 Muhlenberg County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $402,349.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 818,354 $ 1,024,405$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,024,405$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 16,093,9721,549,730

66,760

0

SEEK State Amount $

Exceptional Child 2,947,200

Limited English Proficiency 7,680Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,910,126Less Capital Outlay 402,349

Negative Payment 0

15,352,867Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

402,34918,862,722$

1,959,260

$ 16,093,9721,549,730

66,7602,947,2001,550,595

7,68022,215,937

4,910,12617,305,811

0

$

$

0

$

Total State SEEK * 19,265,071$

Per Pupil

487

$ 4,00038517

732385

25,5221,220

4,301

0

$

$

4,788$

Base Prorated Adjustment 0

Adjusted State Portion 17,305,811$4,301$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,959,260$487$

19,265,071

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 123 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,487.464

1,487.464

583,710,250392,420

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.6

$$

Growth 0.000

43.4684.766

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

398571

Prior Year Home & Hospital79.6

4.1030.000Current Year Second Month Growth %63Limited English Proficiency

419,435$Transportation (Unprorated)91-92 State Per Pupil Funding 2,362.00$

Levied Equivalent Rate 79.6

SEEK INPUTS:

District: 446 Murray Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $148,746.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 291,855 $ 389,403$ 291,855 $ 486,754$ 291,855$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 389,403$ 486,754

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,949,856410,860

16,002

0

SEEK State Amount $

Exceptional Child 832,560

Limited English Proficiency 24,192Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,751,131Less Capital Outlay 148,746

Negative Payment 0

5,333,593Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

148,7466,219,490$

656,153

$ 5,949,856410,86016,002

832,560229,74424,192

7,463,2141,751,131

5,712,083

0

$

$

0

$

Total State SEEK * 6,368,236$

Per Pupil

441

$ 4,00027611

56015416

5,0171,177

3,840

0

$

$

4,281$

Base Prorated Adjustment 0

Adjusted State Portion 5,712,083$3,840$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 656,153$441$

6,368,236

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 124 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,967.322

3,967.322

3,113,736,222784,846

Base Year Levied Equivalent Rate

Maximum Tier I Rate

80.2

$$

Growth 0.000

44.21,974.914

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

94334198

Prior Year Home & Hospital80.2

8.1450.000Current Year Second Month Growth %40Limited English Proficiency

2,497,586$Transportation (Unprorated)91-92 State Per Pupil Funding 2,516.00$

Levied Equivalent Rate 80.2

SEEK INPUTS:

District: 451 Nelson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $396,732.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,556,868 $ 260,165$ 1,556,868 $ 325,207$ 1,556,868$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 260,165$ 325,207

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 15,869,2881,184,948

31,766

0

SEEK State Amount $

Exceptional Child 2,636,800

Limited English Proficiency 15,360Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,341,209Less Capital Outlay 396,732

Negative Payment 0

10,000,221Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

396,73211,845,827$

477,562

$ 15,869,2881,184,948

31,7662,636,8001,368,044

15,36021,106,206

9,341,20911,764,997

0

$

$

0

$

Total State SEEK * 12,242,559$

Per Pupil

120

$ 4,000299

8665345

45,3202,355

2,965

0

$

$

3,086$

Base Prorated Adjustment 0

Adjusted State Portion 11,764,997$2,965$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 477,562$120$

12,242,559

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 125 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,337.005

1,337.005

925,000,000691,845

Base Year Levied Equivalent Rate

Maximum Tier I Rate

106.4

$$

Growth 0.000

44.01,292.926

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4810050

Prior Year Home & Hospital106.4

2.2880.000Current Year Second Month Growth %98Limited English Proficiency

191,434$Transportation (Unprorated)91-92 State Per Pupil Funding 2,939.00$

Levied Equivalent Rate 106.4

SEEK INPUTS:

District: 452 Newport Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $133,701.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 462,500 $ 149,848$ 0 $ 0$ 0$ 462,500 $ 149,848$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 149,848$ 0

$ 149,848$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,348,020775,756

8,923

0

SEEK State Amount $

Exceptional Child 967,200

Limited English Proficiency 37,632Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,775,000Less Capital Outlay 133,701

Negative Payment 0

4,228,830Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

133,7014,602,709$

269,022

$ 5,348,020775,756

8,923967,200104,85737,632

7,242,3882,775,000

4,467,388

0

$

$

0

$

Total State SEEK * 4,736,410$

Per Pupil

201

$ 4,000580

77237828

5,4172,076

3,341

0

$

$

3,543$

Base Prorated Adjustment 0

Adjusted State Portion 4,467,388$3,341$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 269,022$201$

4,736,410

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 126 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

923.581

923.581

350,627,028379,639

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.7

$$

Growth 0.000

44.6659.864

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

276165

Prior Year Home & Hospital54.7

6.4470.000Current Year Second Month Growth %3Limited English Proficiency

680,477$Transportation (Unprorated)91-92 State Per Pupil Funding 2,798.00$

Levied Equivalent Rate 54.7

SEEK INPUTS:

District: 455 Nicholas County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $92,358.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 175,314 $ 247,687$ 0 $ 0$ 0$ 175,314 $ 247,687$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 247,687$ 0

$ 247,687$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,694,324395,918

25,143

0

SEEK State Amount $

Exceptional Child 601,680

Limited English Proficiency 1,152Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,051,881Less Capital Outlay 92,358

Negative Payment 0

3,573,978Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

92,3584,420,886$

474,179

$ 3,694,324395,91825,143

601,680372,729

1,1525,090,946

1,051,8814,039,065

0

$

$

0

$

Total State SEEK * 4,513,244$

Per Pupil

513

$ 4,00042927

651404

15,5121,139

4,373

0

$

$

4,887$

Base Prorated Adjustment 0

Adjusted State Portion 4,039,065$4,373$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 474,179$513$

4,513,244

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 127 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,646.732

3,646.732

1,123,076,754307,968

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.3

$$

Growth 0.000

44.62,576.286

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

105303167

Prior Year Home & Hospital66.3

22.7150.000Current Year Second Month Growth %182Limited English Proficiency

2,529,488$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$

Levied Equivalent Rate 66.3

SEEK INPUTS:

District: 461 Ohio County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $364,673.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 561,538 $ 1,108,665$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,108,665$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,586,9281,545,772

88,589

0

SEEK State Amount $

Exceptional Child 2,565,360

Limited English Proficiency 69,888Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,369,230Less Capital Outlay 364,673

Negative Payment 0

15,122,634Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

364,67318,637,528$

2,129,376

$ 14,586,9281,545,772

88,5892,565,3601,385,518

69,88820,242,055

3,369,23016,872,825

0

$

$

0

$

Total State SEEK * 19,002,201$

Per Pupil

584

$ 4,00042424

70338019

5,551924

4,627

0

$

$

5,211$

Base Prorated Adjustment 0

Adjusted State Portion 16,872,825$4,627$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,129,376$584$

19,002,201

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 128 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

11,620.412

11,620.412

7,651,984,664658,495

Base Year Levied Equivalent Rate

Maximum Tier I Rate

80.5

$$

Growth 0.000

43.92,474.225

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

392696414

Prior Year Home & Hospital80.5

9.0730.000Current Year Second Month Growth %312Limited English Proficiency

8,028,757$Transportation (Unprorated)91-92 State Per Pupil Funding 2,308.00$

Levied Equivalent Rate 80.5

SEEK INPUTS:

District: 465 Oldham County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $1,162,041.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 3,825,992 $ 1,496,156$ 3,825,992 $ 1,496,156$ 3,825,992$ 3,825,992 $ 1,496,156$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,496,156$ 1,496,156

$ 1,496,156$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 46,481,6481,484,535

35,385

0

SEEK State Amount $

Exceptional Child 7,339,520

Limited English Proficiency 119,808Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 22,955,954Less Capital Outlay 1,162,041

Negative Payment 0

31,342,901Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,162,04138,417,845$

2,677,221

$ 46,481,6481,484,535

35,3857,339,5204,397,723

119,80859,858,619

22,955,95436,902,665

0

$

$

0

$

Total State SEEK * 39,579,886$

Per Pupil

230

$ 4,000128

363237810

5,1511,975

3,176

0

$

$

3,406$

Base Prorated Adjustment 0

Adjusted State Portion 36,902,665$3,176$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,677,221$230$

39,579,886

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 129 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,655.783

1,655.783

739,344,851446,523

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.1

$$

Growth 0.000

44.61,124.079

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3215054

Prior Year Home & Hospital72.1

6.2810.000Current Year Second Month Growth %36Limited English Proficiency

1,355,883$Transportation (Unprorated)91-92 State Per Pupil Funding 2,875.00$

Levied Equivalent Rate 72.1

SEEK INPUTS:

District: 471 Owen County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $165,578.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 369,672 $ 388,676$ 0 $ 0$ 0$ 369,672 $ 388,676$ 369,672 $ 388,676

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 388,676$ 0

$ 388,676$ 388,676$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,623,132674,447

24,496

0

SEEK State Amount $

Exceptional Child 1,054,640

Limited English Proficiency 13,824Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,218,035Less Capital Outlay 165,578

Negative Payment 0

6,006,926Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

165,5787,498,906$

749,300

$ 6,623,132674,44724,496

1,054,640742,68013,824

9,133,2192,218,035

6,915,184

0

$

$

0

$

Total State SEEK * 7,664,484$

Per Pupil

453

$ 4,00040715

637449

85,5161,340

4,176

0

$

$

4,629$

Base Prorated Adjustment 0

Adjusted State Portion 6,915,184$4,176$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 749,300$453$

7,664,484

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 130 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

4,308.952

4,308.952

1,676,616,853389,101

Base Year Levied Equivalent Rate

Maximum Tier I Rate

97.4

$$

Growth 0.000

44.63,434.542

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

155468157

Prior Year Home & Hospital97.4

14.6850.000Current Year Second Month Growth %257Limited English Proficiency

1,947,565$Transportation (Unprorated)91-92 State Per Pupil Funding 2,608.00$

Levied Equivalent Rate 97.4

SEEK INPUTS:

District: 472 Owensboro Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $430,895.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 838,308 $ 1,135,192$ 0 $ 0$ 0$ 838,308 $ 1,135,192$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,135,192$ 0

$ 1,135,192$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 17,235,8082,060,725

57,272

0

SEEK State Amount $

Exceptional Child 3,797,960

Limited English Proficiency 98,688Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,029,851Less Capital Outlay 430,895

Negative Payment 0

17,789,707Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

430,89521,030,630$

2,174,151

$ 17,235,8082,060,725

57,2723,797,9601,066,772

98,68824,317,225

5,029,85119,287,374

0

$

$

0

$

Total State SEEK * 21,461,525$

Per Pupil

505

$ 4,00047813

88124823

5,6431,167

4,476

0

$

$

4,981$

Base Prorated Adjustment 0

Adjusted State Portion 19,287,374$4,476$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,174,151$505$

21,461,525

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 131 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

601.524

601.524

127,332,591211,683

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.8

$$

Growth 0.000

45.0621.678

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

167120

Prior Year Home & Hospital67.8

3.5690.000Current Year Second Month Growth %0Limited English Proficiency

382,660$Transportation (Unprorated)91-92 State Per Pupil Funding 3,341.00$

Levied Equivalent Rate 67.8

SEEK INPUTS:

District: 475 Owsley County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $60,152.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 63,666 $ 211,832$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 211,832$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,406,096373,007

13,919

0

SEEK State Amount $

Exceptional Child 501,880

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 381,998Less Capital Outlay 60,152

Negative Payment 0

2,852,752Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

60,1523,486,507$

424,154

$ 2,406,096373,00713,919

501,880209,601

03,504,503

381,9983,122,505

0

$

$

0

$

Total State SEEK * 3,546,659$

Per Pupil

705

$ 4,00062023

834348

05,826

6355,191

0

$

$

5,896$

Base Prorated Adjustment 0

Adjusted State Portion 3,122,505$5,191$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 424,154$705$

3,546,659

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 132 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,600.464

2,600.464

1,067,835,559410,633

Base Year Levied Equivalent Rate

Maximum Tier I Rate

94.7

$$

Growth 0.000

44.22,092.213

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6214994

Prior Year Home & Hospital94.7

11.9460.000Current Year Second Month Growth %37Limited English Proficiency

1,541,933$Transportation (Unprorated)91-92 State Per Pupil Funding 2,648.00$

Levied Equivalent Rate 94.7

SEEK INPUTS:

District: 476 Paducah Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $260,046.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 533,918 $ 657,095$ 0 $ 0$ 0$ 533,918 $ 657,095$ 533,918 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 657,095$ 0

$ 657,095$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,401,8561,255,328

46,589

0

SEEK State Amount $

Exceptional Child 1,370,360

Limited English Proficiency 14,208Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,203,507Less Capital Outlay 260,046

Negative Payment 0

9,624,788Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

260,04611,680,128$

1,210,752

$ 10,401,8561,255,328

46,5891,370,360

844,58814,208

13,932,9293,203,507

10,729,422

0

$

$

0

$

Total State SEEK * 11,940,174$

Per Pupil

466

$ 4,00048318

527325

55,3581,232

4,126

0

$

$

4,592$

Base Prorated Adjustment 0

Adjusted State Portion 10,729,422$4,126$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,210,752$466$

11,940,174

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 133 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

703.331

703.331

282,310,138401,390

Base Year Levied Equivalent Rate

Maximum Tier I Rate

101.1

$$

Growth 0.000

43.5345.813

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

184542

Prior Year Home & Hospital101.1

0.9150.000Current Year Second Month Growth %1Limited English Proficiency

191,867$Transportation (Unprorated)91-92 State Per Pupil Funding 2,471.00$

Levied Equivalent Rate 101.1

SEEK INPUTS:

District: 477 Paintsville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $70,333.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 141,155 $ 180,971$ 0 $ 0$ 0$ 141,155 $ 180,971$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 180,971$ 0

$ 180,971$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,813,324207,488

3,569

0

SEEK State Amount $

Exceptional Child 420,120

Limited English Proficiency 384Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 846,930Less Capital Outlay 70,333

Negative Payment 0

2,527,622Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

70,3332,939,186$

306,470

$ 2,813,324207,488

3,569420,120105,094

3843,549,979

846,9302,703,049

0

$

$

0

$

Total State SEEK * 3,009,519$

Per Pupil

436

$ 4,000295

5597149

15,0471,204

3,843

0

$

$

4,279$

Base Prorated Adjustment 0

Adjusted State Portion 2,703,049$3,843$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 306,470$436$

3,009,519

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 134 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

593.250

593.250

285,982,303482,060

Base Year Levied Equivalent Rate

Maximum Tier I Rate

89.3

$$

Growth 0.000

44.7434.780

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

216626

Prior Year Home & Hospital89.3

1.4020.000Current Year Second Month Growth %43Limited English Proficiency

337,283$Transportation (Unprorated)91-92 State Per Pupil Funding 2,748.00$

Levied Equivalent Rate 89.3

SEEK INPUTS:

District: 478 Paris Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $59,325.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 142,991 $ 128,717$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 128,717$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,373,000260,868

5,468

0

SEEK State Amount $

Exceptional Child 531,240

Limited English Proficiency 16,512Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 857,947Less Capital Outlay 59,325

Negative Payment 0

2,269,816Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

59,3252,705,004$

250,442

$ 2,373,000260,868

5,468531,240184,74616,512

3,371,834857,947

2,513,887

0

$

$

0

$

Total State SEEK * 2,764,329$

Per Pupil

422

$ 4,000440

989531128

5,6841,446

4,237

0

$

$

4,660$

Base Prorated Adjustment 0

Adjusted State Portion 2,513,887$4,237$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 250,442$422$

2,764,329

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 135 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,043.626

2,043.626

822,583,748402,512

Base Year Levied Equivalent Rate

Maximum Tier I Rate

77.8

$$

Growth 0.000

44.91,349.371

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5521097

Prior Year Home & Hospital77.8

8.5770.000Current Year Second Month Growth %4Limited English Proficiency

1,802,277$Transportation (Unprorated)91-92 State Per Pupil Funding 2,725.00$

Levied Equivalent Rate 77.8

SEEK INPUTS:

District: 481 Pendleton County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $204,363.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 411,292 $ 524,689$ 411,292 $ 655,861$ 411,292$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 524,689$ 655,861

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,174,504809,623

33,450

0

SEEK State Amount $

Exceptional Child 1,592,920

Limited English Proficiency 1,536Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,467,751Less Capital Outlay 204,363

Negative Payment 0

7,939,919Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

204,3639,970,986$

1,043,876

$ 8,174,504809,62333,450

1,592,920987,191

1,53611,599,224

2,467,7519,131,473

0

$

$

0

$

Total State SEEK * 10,175,349$

Per Pupil

511

$ 4,00039616

779483

15,6761,208

4,468

0

$

$

4,979$

Base Prorated Adjustment 0

Adjusted State Portion 9,131,473$4,468$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,043,876$511$

10,175,349

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 136 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,359.576

3,359.576

1,149,251,671342,082

Base Year Levied Equivalent Rate

Maximum Tier I Rate

66.1

$$

Growth 0.000

45.42,718.811

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

172484173

Prior Year Home & Hospital66.1

43.5480.000Current Year Second Month Growth %14Limited English Proficiency

2,021,489$Transportation (Unprorated)91-92 State Per Pupil Funding 2,947.00$

Levied Equivalent Rate 66.1

SEEK INPUTS:

District: 485 Perry County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $335,958.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 574,626 $ 964,060$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 574,626 $ 964,060

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 964,060$ 0

$ 0$ 0$ 0$ 964,060

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 13,438,3041,631,287

169,837

0

SEEK State Amount $

Exceptional Child 4,048,000

Limited English Proficiency 5,376Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,447,755Less Capital Outlay 335,958

Negative Payment 0

15,509,091Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

335,95818,619,517$

2,003,163

$ 13,438,3041,631,287

169,8374,048,0001,107,263

5,37620,400,067

3,447,75516,952,312

0

$

$

0

$

Total State SEEK * 18,955,475$

Per Pupil

596

$ 4,00048651

1,205330

26,0721,026

5,046

0

$

$

5,642$

Base Prorated Adjustment 0

Adjusted State Portion 16,952,312$5,046$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,003,163$596$

18,955,475

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 137 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,227.970

7,227.970

2,302,788,789318,594

Base Year Levied Equivalent Rate

Maximum Tier I Rate

98.7

$$

Growth 0.000

44.75,197.986

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

166777417

Prior Year Home & Hospital98.7

27.9240.000Current Year Second Month Growth %8Limited English Proficiency

5,056,637$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$

Levied Equivalent Rate 98.7

SEEK INPUTS:

District: 491 Pike County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $722,797.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,151,394 $ 2,159,016$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 1,151,394 $ 2,159,016

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 2,159,016$ 0

$ 0$ 0$ 0$ 2,159,016

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 28,911,8803,118,792

108,904

0

SEEK State Amount $

Exceptional Child 5,597,080

Limited English Proficiency 3,072Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 6,908,366Less Capital Outlay 722,797

Negative Payment 0

30,108,565Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

722,79737,065,023$

4,186,703

$ 28,911,8803,118,792

108,9045,597,0802,769,755

3,07240,509,483

6,908,36633,601,117

0

$

$

0

$

Total State SEEK * 37,787,820$

Per Pupil

579

$ 4,00043115

774383

05,605

9564,649

0

$

$

5,228$

Base Prorated Adjustment 0

Adjusted State Portion 33,601,117$4,649$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 4,186,703$579$

37,787,820

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 138 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,082.356

1,082.356

624,825,964577,283

Base Year Levied Equivalent Rate

Maximum Tier I Rate

84.6

$$

Growth 0.000

43.6392.734

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

248230

Prior Year Home & Hospital84.6

2.7630.000Current Year Second Month Growth %11Limited English Proficiency

433,320$Transportation (Unprorated)91-92 State Per Pupil Funding 2,280.00$

Levied Equivalent Rate 84.6

SEEK INPUTS:

District: 492 Pikeville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $108,236.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 312,413 $ 183,306$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 183,306$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,329,424235,640

10,776

0

SEEK State Amount $

Exceptional Child 638,160

Limited English Proficiency 4,224Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,874,478Less Capital Outlay 108,236

Negative Payment 0

3,235,510Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

108,2363,786,332$

313,473

$ 4,329,424235,64010,776

638,160237,349

4,2245,455,573

1,874,4783,581,095

0

$

$

0

$

Total State SEEK * 3,894,568$

Per Pupil

290

$ 4,00021810

590219

45,0401,732

3,309

0

$

$

3,598$

Base Prorated Adjustment 0

Adjusted State Portion 3,581,095$3,309$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 313,473$290$

3,894,568

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 139 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

498.763

498.763

67,639,907135,615

Base Year Levied Equivalent Rate

Maximum Tier I Rate

82.3

$$

Growth 0.000

44.6406.163

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

86023

Prior Year Home & Hospital82.3

4.2720.000Current Year Second Month Growth %1Limited English Proficiency

277,765$Transportation (Unprorated)91-92 State Per Pupil Funding 2,842.00$

Levied Equivalent Rate 82.3

SEEK INPUTS:

District: 493 Pineville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $49,876.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 33,820 $ 194,614$ 0 $ 0$ 0$ 33,820 $ 194,614$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 194,614$ 0

$ 194,614$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,995,052243,698

16,661

0

SEEK State Amount $

Exceptional Child 378,080

Limited English Proficiency 384Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 202,920Less Capital Outlay 49,876

Negative Payment 0

2,381,079Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

49,8762,905,309$

372,085

$ 1,995,052243,69816,661

378,080152,145

3842,786,020

202,9202,583,100

0

$

$

0

$

Total State SEEK * 2,955,185$

Per Pupil

746

$ 4,00048933

758305

15,586

4075,179

0

$

$

5,925$

Base Prorated Adjustment 0

Adjusted State Portion 2,583,100$5,179$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 372,085$746$

2,955,185

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 140 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,952.447

1,952.447

755,000,000386,694

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.3

$$

Growth 0.000

45.01,490.988

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

82191111

Prior Year Home & Hospital68.3

5.2280.000Current Year Second Month Growth %12Limited English Proficiency

1,443,759$Transportation (Unprorated)91-92 State Per Pupil Funding 2,978.00$

Levied Equivalent Rate 68.3

SEEK INPUTS:

District: 495 Powell County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $195,245.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 377,500 $ 516,721$ 0 $ 0$ 0$ 0 $ 129,180$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 516,721$ 0

$ 129,180$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,809,788894,593

20,389

0

SEEK State Amount $

Exceptional Child 1,771,240

Limited English Proficiency 4,608Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,265,000Less Capital Outlay 195,245

Negative Payment 0

8,040,373Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

195,2459,866,486$

1,035,299

$ 7,809,788894,59320,389

1,771,240790,814

4,60811,291,432

2,265,0009,026,432

0

$

$

0

$

Total State SEEK * 10,061,731$

Per Pupil

530

$ 4,00045810

907405

25,7831,160

4,623

0

$

$

5,153$

Base Prorated Adjustment 0

Adjusted State Portion 9,026,432$4,623$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,035,299$530$

10,061,731

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 141 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

7,362.705

7,362.705

3,706,595,066503,428

Base Year Levied Equivalent Rate

Maximum Tier I Rate

64.6

$$

Growth 0.000

44.55,303.993

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

217657339

Prior Year Home & Hospital64.6

29.4120.000Current Year Second Month Growth %120Limited English Proficiency

4,586,175$Transportation (Unprorated)91-92 State Per Pupil Funding 2,698.00$

Levied Equivalent Rate 64.6

SEEK INPUTS:

District: 501 Pulaski County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $736,271.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,853,298 $ 1,518,821$ 1,853,298 $ 0$ 0$ 0 $ 0$ 0 $ 379,705

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,518,821$ 0

$ 0$ 379,705$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 29,450,8203,182,396

114,707

0

SEEK State Amount $

Exceptional Child 5,440,000

Limited English Proficiency 46,080Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 11,119,785Less Capital Outlay 736,271

Negative Payment 0

26,377,947Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

736,27131,782,975$

2,892,967

$ 29,450,8203,182,396

114,7075,440,0002,512,061

46,08040,746,064

11,119,78529,626,279

0

$

$

0

$

Total State SEEK * 32,519,246$

Per Pupil

393

$ 4,00043216

739341

65,5341,510

4,024

0

$

$

4,417$

Base Prorated Adjustment 0

Adjusted State Portion 29,626,279$4,024$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,892,967$393$

32,519,246

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 142 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

917.751

917.751

209,259,018228,013

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.6

$$

Growth 0.000

43.9508.370

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

263250

Prior Year Home & Hospital90.6

1.6690.000Current Year Second Month Growth %0Limited English Proficiency

573,998$Transportation (Unprorated)91-92 State Per Pupil Funding 2,390.00$

Levied Equivalent Rate 90.6

SEEK INPUTS:

District: 502 Raceland Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $91,775.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 104,630 $ 315,700$ 0 $ 0$ 0$ 104,630 $ 315,700$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 315,700$ 0

$ 315,700$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,671,004305,022

6,509

0

SEEK State Amount $

Exceptional Child 442,160

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 627,777Less Capital Outlay 91,775

Negative Payment 0

3,705,143Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

91,7754,582,709$

563,161

$ 3,671,004305,022

6,509442,160314,405

04,739,100

627,7774,111,323

0

$

$

0

$

Total State SEEK * 4,674,484$

Per Pupil

614

$ 4,000332

7482343

05,164

6844,480

0

$

$

5,093$

Base Prorated Adjustment 0

Adjusted State Portion 4,111,323$4,480$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 563,161$614$

4,674,484

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 143 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

368.423

368.423

113,946,635309,282

Base Year Levied Equivalent Rate

Maximum Tier I Rate

73.2

$$

Growth 0.000

45.7266.077

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

134814

Prior Year Home & Hospital73.2

1.8170.000Current Year Second Month Growth %4Limited English Proficiency

406,984$Transportation (Unprorated)91-92 State Per Pupil Funding 2,960.00$

Levied Equivalent Rate 73.2

SEEK INPUTS:

District: 505 Robertson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $36,842.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 56,973 $ 111,764$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 56,973 $ 111,764

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 111,764$ 0

$ 0$ 0$ 0$ 111,764

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,473,692159,646

7,086

0

SEEK State Amount $

Exceptional Child 360,280

Limited English Proficiency 1,536Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 341,840Less Capital Outlay 36,842

Negative Payment 0

1,623,558Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

36,8422,085,847$

239,365

$ 1,473,692159,646

7,086360,280222,924

1,5362,225,164

341,8401,883,324

0

$

$

0

$

Total State SEEK * 2,122,689$

Per Pupil

650

$ 4,00043319

978605

46,040

9285,112

0

$

$

5,762$

Base Prorated Adjustment 0

Adjusted State Portion 1,883,324$5,112$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 239,365$650$

2,122,689

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 144 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,404.498

2,404.498

649,098,139269,952

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.3

$$

Growth 0.000

45.31,760.815

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

84391110

Prior Year Home & Hospital54.3

7.8400.000Current Year Second Month Growth %2Limited English Proficiency

1,708,697$Transportation (Unprorated)91-92 State Per Pupil Funding 3,030.00$

Levied Equivalent Rate 54.3

SEEK INPUTS:

District: 511 Rockcastle County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $240,450.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 324,549 $ 776,711$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 776,711$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,617,9921,056,489

30,576

0

SEEK State Amount $

Exceptional Child 2,725,080

Limited English Proficiency 768Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,947,294Less Capital Outlay 240,450

Negative Payment 0

11,243,161Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

240,45013,780,772$

1,601,678

$ 9,617,9921,056,489

30,5762,725,080

935,933768

14,366,8381,947,294

12,419,544

0

$

$

0

$

Total State SEEK * 14,021,222$

Per Pupil

666

$ 4,00043913

1,133389

05,975

8105,165

0

$

$

5,831$

Base Prorated Adjustment 0

Adjusted State Portion 12,419,544$5,165$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,601,678$666$

14,021,222

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 145 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,911.016

2,911.016

1,377,807,798473,308

Base Year Levied Equivalent Rate

Maximum Tier I Rate

61.0

$$

Growth 0.000

44.52,045.331

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

101206126

Prior Year Home & Hospital61.0

22.1010.000Current Year Second Month Growth %32Limited English Proficiency

1,806,105$Transportation (Unprorated)91-92 State Per Pupil Funding 2,832.00$

Levied Equivalent Rate 61.0

SEEK INPUTS:

District: 515 Rowan County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $291,102.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 688,904 $ 644,341$ 0 $ 0$ 0$ 688,904 $ 644,341$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 644,341$ 0

$ 644,341$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 11,644,0641,227,199

86,194

0

SEEK State Amount $

Exceptional Child 2,034,440

Limited English Proficiency 12,288Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,133,423Less Capital Outlay 291,102

Negative Payment 0

10,579,660Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

291,10212,787,580$

1,218,632

$ 11,644,0641,227,199

86,1942,034,440

989,28812,288

15,993,4734,133,423

11,860,050

0

$

$

0

$

Total State SEEK * 13,078,682$

Per Pupil

419

$ 4,00042230

699340

45,4941,420

4,074

0

$

$

4,493$

Base Prorated Adjustment 0

Adjusted State Portion 11,860,050$4,074$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,218,632$419$

13,078,682

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 146 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,707.828

2,707.828

1,199,921,508443,131

Base Year Levied Equivalent Rate

Maximum Tier I Rate

60.7

$$

Growth 0.000

44.72,039.809

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

89208100

Prior Year Home & Hospital60.7

19.0470.000Current Year Second Month Growth %104Limited English Proficiency

1,903,435$Transportation (Unprorated)91-92 State Per Pupil Funding 2,848.00$

Levied Equivalent Rate 60.7

SEEK INPUTS:

District: 521 Russell County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $270,783.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 599,961 $ 640,224$ 599,961 $ 0$ 0$ 599,961 $ 640,224$ 0 $ 160,056

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 640,224$ 0

$ 640,224$ 160,056$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,831,3121,223,885

74,283

0

SEEK State Amount $

Exceptional Child 1,906,040

Limited English Proficiency 39,936Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,599,765Less Capital Outlay 270,783

Negative Payment 0

10,204,908Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

270,78312,484,833$

1,237,325

$ 10,831,3121,223,885

74,2831,906,0401,042,600

39,93615,118,056

3,599,76511,518,291

0

$

$

0

$

Total State SEEK * 12,755,616$

Per Pupil

457

$ 4,00045227

70438515

5,5831,329

4,254

0

$

$

4,711$

Base Prorated Adjustment 0

Adjusted State Portion 11,518,291$4,254$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,237,325$457$

12,755,616

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 147 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,033.533

2,033.533

842,634,838414,370

Base Year Levied Equivalent Rate

Maximum Tier I Rate

90.9

$$

Growth 0.000

43.9939.787

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

9176

138Prior Year Home & Hospital

90.96.1790.000Current Year Second Month Growth %

2Limited English Proficiency

929,515$Transportation (Unprorated)91-92 State Per Pupil Funding 2,240.00$

Levied Equivalent Rate 90.9

SEEK INPUTS:

District: 522 Russell Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $203,353.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 421,317 $ 510,041$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 510,041$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 8,134,132563,872

24,098

0

SEEK State Amount $

Exceptional Child 1,343,560

Limited English Proficiency 768Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,527,905Less Capital Outlay 203,353

Negative Payment 0

7,335,172Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

203,3538,747,569$

903,258

$ 8,134,132563,87224,098

1,343,560509,139

76810,575,569

2,527,9058,047,664

0

$

$

0

$

Total State SEEK * 8,950,922$

Per Pupil

444

$ 4,00027712

661250

05,2011,243

3,957

0

$

$

4,402$

Base Prorated Adjustment 0

Adjusted State Portion 8,047,664$3,957$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 903,258$444$

8,950,922

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 148 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

869.607

869.607

308,052,502354,243

Base Year Levied Equivalent Rate

Maximum Tier I Rate

98.2

$$

Growth 0.000

45.0688.367

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3910425

Prior Year Home & Hospital98.2

1.2580.000Current Year Second Month Growth %39Limited English Proficiency

545,736$Transportation (Unprorated)91-92 State Per Pupil Funding 2,705.00$

Levied Equivalent Rate 98.2

SEEK INPUTS:

District: 523 Russellville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $86,961.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 154,026 $ 244,254$ 0 $ 0$ 0$ 154,026 $ 244,254$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 244,254$ 0

$ 244,254$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 3,478,428413,020

4,906

0

SEEK State Amount $

Exceptional Child 877,320

Limited English Proficiency 14,976Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 924,158Less Capital Outlay 86,961

Negative Payment 0

3,777,531Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

86,9614,567,170$

490,714

$ 3,478,428413,020

4,906877,320298,92514,976

5,087,575924,158

4,163,417

0

$

$

0

$

Total State SEEK * 4,654,131$

Per Pupil

564

$ 4,000475

61,009

34417

5,8501,063

4,788

0

$

$

5,352$

Base Prorated Adjustment 0

Adjusted State Portion 4,163,417$4,788$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 490,714$564$

4,654,131

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 149 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

342.811

342.811

118,275,881345,018

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.8

$$

Growth 0.000

44.4209.555

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

75121

Prior Year Home & Hospital72.8

0.0990.000Current Year Second Month Growth %3Limited English Proficiency

151,000$Transportation (Unprorated)91-92 State Per Pupil Funding 2,607.00$

Levied Equivalent Rate 72.8

SEEK INPUTS:

District: 524 Science Hill Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $34,281.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 59,138 $ 97,869$ 0 $ 0$ 0$ 59,138 $ 97,869$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 97,869$ 0

$ 97,869$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 1,371,244125,733

386

0

SEEK State Amount $

Exceptional Child 324,640

Limited English Proficiency 1,152Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 354,828Less Capital Outlay 34,281

Negative Payment 0

1,434,046Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

34,2811,701,342$

184,586

$ 1,371,244125,733

386324,64082,7101,152

1,905,865354,828

1,551,037

0

$

$

0

$

Total State SEEK * 1,735,623$

Per Pupil

538

$ 4,000367

1947241

35,5601,035

4,524

0

$

$

5,063$

Base Prorated Adjustment 0

Adjusted State Portion 1,551,037$4,524$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 184,586$538$

1,735,623

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 150 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

8,378.676

8,378.676

5,904,905,718704,754

Base Year Levied Equivalent Rate

Maximum Tier I Rate

72.3

$$

Growth 0.000

44.54,010.227

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

281854395

Prior Year Home & Hospital72.3

23.3560.000Current Year Second Month Growth %412Limited English Proficiency

5,468,606$Transportation (Unprorated)91-92 State Per Pupil Funding 2,455.00$

Levied Equivalent Rate 72.3

SEEK INPUTS:

District: 525 Scott County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $837,868.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,952,453 $ 884,981$ 2,952,453 $ 884,981$ 2,952,453$ 2,952,453 $ 884,981$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 884,981$ 884,981

$ 884,981$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 33,514,7042,406,136

91,088

0

SEEK State Amount $

Exceptional Child 7,017,320

Limited English Proficiency 158,208Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 17,714,717Less Capital Outlay 837,868

Negative Payment 0

24,634,871Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

837,86829,313,425$

1,683,144

$ 33,514,7042,406,136

91,0887,017,3202,995,410

158,20846,182,866

17,714,71728,468,149

0

$

$

0

$

Total State SEEK * 30,151,293$

Per Pupil

201

$ 4,00028711

83835819

5,5122,114

3,398

0

$

$

3,599$

Base Prorated Adjustment 0

Adjusted State Portion 28,468,149$3,398$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,683,144$201$

30,151,293

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 151 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

6,369.481

6,369.481

4,765,346,870748,153

Base Year Levied Equivalent Rate

Maximum Tier I Rate

77.5

$$

Growth 0.000

44.43,431.681

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

204462367

Prior Year Home & Hospital77.5

3.3810.000Current Year Second Month Growth %822Limited English Proficiency

4,363,675$Transportation (Unprorated)91-92 State Per Pupil Funding 2,470.00$

Levied Equivalent Rate 77.5

SEEK INPUTS:

District: 531 Shelby County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $636,948.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 2,382,673 $ 534,549$ 2,382,673 $ 668,186$ 2,382,673$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 534,549$ 668,186

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 25,477,9242,059,009

13,186

0

SEEK State Amount $

Exceptional Child 4,432,080

Limited English Proficiency 315,648Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 14,296,041Less Capital Outlay 636,948

Negative Payment 0

17,364,858Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

636,94820,762,719$

1,007,673

$ 25,477,9242,059,009

13,1864,432,0802,390,188

315,64834,688,035

14,296,04120,391,994

0

$

$

0

$

Total State SEEK * 21,399,667$

Per Pupil

158

$ 4,000323

269637550

5,4462,244

3,202

0

$

$

3,360$

Base Prorated Adjustment 0

Adjusted State Portion 20,391,994$3,202$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,007,673$158$

21,399,667

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 152 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,625.127

2,625.127

1,746,358,066665,247

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.8

$$

Growth 0.000

44.61,644.888

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

89249108

Prior Year Home & Hospital65.8

7.4300.000Current Year Second Month Growth %60Limited English Proficiency

1,711,394$Transportation (Unprorated)91-92 State Per Pupil Funding 2,495.00$

Levied Equivalent Rate 65.8

SEEK INPUTS:

District: 535 Simpson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $262,513.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 873,179 $ 329,129$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 329,129$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,500,508986,933

28,977

0

SEEK State Amount $

Exceptional Child 2,105,600

Limited English Proficiency 23,040Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 5,239,074Less Capital Outlay 262,513

Negative Payment 0

8,143,471Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

262,5139,711,450$

630,569

$ 10,500,508986,93328,977

2,105,600937,41023,040

14,582,4685,239,074

9,343,394

0

$

$

0

$

Total State SEEK * 9,973,963$

Per Pupil

240

$ 4,00037611

802357

95,5551,996

3,559

0

$

$

3,799$

Base Prorated Adjustment 0

Adjusted State Portion 9,343,394$3,559$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 630,569$240$

9,973,963

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 153 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,447.095

1,447.095

766,465,873529,658

Base Year Levied Equivalent Rate

Maximum Tier I Rate

87.2

$$

Growth 0.000

43.91,024.746

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

2811798

Prior Year Home & Hospital87.2

4.2830.000Current Year Second Month Growth %89Limited English Proficiency

516,693$Transportation (Unprorated)91-92 State Per Pupil Funding 2,712.00$

Levied Equivalent Rate 87.2

SEEK INPUTS:

District: 536 Somerset Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $144,710.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 383,233 $ 279,537$ 0 $ 0$ 0$ 383,233 $ 279,537$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 279,537$ 0

$ 279,537$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,788,380614,848

16,704

0

SEEK State Amount $

Exceptional Child 904,840

Limited English Proficiency 34,176Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,299,398Less Capital Outlay 144,710

Negative Payment 0

4,914,840Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

144,7105,696,114$

498,257

$ 5,788,380614,84816,704

904,840283,01734,176

7,641,9652,299,398

5,342,567

0

$

$

0

$

Total State SEEK * 5,840,824$

Per Pupil

344

$ 4,00042512

62519624

5,2811,589

3,692

0

$

$

4,036$

Base Prorated Adjustment 0

Adjusted State Portion 5,342,567$3,692$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 498,257$344$

5,840,824

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 154 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

160.645

160.645

112,988,903703,345

Base Year Levied Equivalent Rate

Maximum Tier I Rate

119.0

$$

Growth 0.000

44.1126.255

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

52312

Prior Year Home & Hospital119.0

0.0000.000Current Year Second Month Growth %11Limited English Proficiency

0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,522.00$

Levied Equivalent Rate 119.0

SEEK INPUTS:

District: 537 Southgate Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $16,065.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 56,494 $ 17,081$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 17,081$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 642,58075,753

0

0

SEEK State Amount $

Exceptional Child 166,160

Limited English Proficiency 4,224Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 338,967Less Capital Outlay 16,065

Negative Payment 0

533,685Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

16,065564,633$

30,948

$ 642,58075,753

0166,160

04,224

888,717338,967

549,750

0

$

$

0

$

Total State SEEK * 580,698$

Per Pupil

193

$ 4,000472

01,034

026

5,5322,110

3,422

0

$

$

3,615$

Base Prorated Adjustment 0

Adjusted State Portion 549,750$3,422$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 30,948$193$

580,698

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 155 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,693.792

2,693.792

1,597,011,088592,849

Base Year Levied Equivalent Rate

Maximum Tier I Rate

67.3

$$

Growth 0.000

44.81,271.899

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6832399

Prior Year Home & Hospital67.3

2.5200.000Current Year Second Month Growth %27Limited English Proficiency

2,275,937$Transportation (Unprorated)91-92 State Per Pupil Funding 2,932.00$

Levied Equivalent Rate 67.3

SEEK INPUTS:

District: 541 Spencer County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $269,379.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 798,506 $ 435,251$ 798,506 $ 544,064$ 798,506$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 435,251$ 544,064

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,775,168763,139

9,828

0

SEEK State Amount $

Exceptional Child 2,245,880

Limited English Proficiency 10,368Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 4,791,033Less Capital Outlay 269,379

Negative Payment 0

8,743,971Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

269,37910,841,542$

850,935

$ 10,775,168763,139

9,8282,245,8801,246,636

10,36815,051,019

4,791,03310,259,986

0

$

$

0

$

Total State SEEK * 11,110,921$

Per Pupil

316

$ 4,000283

4834463

45,5871,779

3,809

0

$

$

4,125$

Base Prorated Adjustment 0

Adjusted State Portion 10,259,986$3,809$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 850,935$316$

11,110,921

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 156 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,385.077

2,385.077

1,040,211,844436,133

Base Year Levied Equivalent Rate

Maximum Tier I Rate

68.5

$$

Growth 0.000

44.61,419.541

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

4828659

Prior Year Home & Hospital68.5

9.2810.000Current Year Second Month Growth %47Limited English Proficiency

1,640,357$Transportation (Unprorated)91-92 State Per Pupil Funding 2,673.00$

Levied Equivalent Rate 68.5

SEEK INPUTS:

District: 545 Taylor County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $238,508.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 520,106 $ 572,259$ 0 $ 0$ 0$ 520,106 $ 572,259$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 572,259$ 0

$ 572,259$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 9,540,308851,725

36,196

0

SEEK State Amount $

Exceptional Child 1,846,320

Limited English Proficiency 18,048Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,120,636Less Capital Outlay 238,508

Negative Payment 0

8,933,453Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

238,50810,926,815$

1,094,862

$ 9,540,308851,72536,196

1,846,320898,50018,048

13,191,0973,120,636

10,070,461

0

$

$

0

$

Total State SEEK * 11,165,323$

Per Pupil

459

$ 4,00035715

774377

85,5311,308

4,222

0

$

$

4,681$

Base Prorated Adjustment 0

Adjusted State Portion 10,070,461$4,222$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,094,862$459$

11,165,323

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 157 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,659.635

1,659.635

720,500,000434,132

Base Year Levied Equivalent Rate

Maximum Tier I Rate

54.3

$$

Growth 0.000

45.11,037.525

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6619626

Prior Year Home & Hospital54.3

7.4040.000Current Year Second Month Growth %83Limited English Proficiency

1,398,910$Transportation (Unprorated)91-92 State Per Pupil Funding 2,808.00$

Levied Equivalent Rate 54.3

SEEK INPUTS:

District: 551 Todd County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $165,964.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 360,250 $ 399,863$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 399,863

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 399,863$ 0

$ 0$ 399,863$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,638,540622,515

28,876

0

SEEK State Amount $

Exceptional Child 1,562,640

Limited English Proficiency 31,872Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,161,500Less Capital Outlay 165,964

Negative Payment 0

6,556,979Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

165,9648,134,672$

811,445

$ 6,638,540622,51528,876

1,562,640766,24831,872

9,650,6912,161,500

7,489,191

0

$

$

0

$

Total State SEEK * 8,300,636$

Per Pupil

489

$ 4,00037517

94246219

5,8151,302

4,513

0

$

$

5,001$

Base Prorated Adjustment 0

Adjusted State Portion 7,489,191$4,513$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 811,445$489$

8,300,636

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 158 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,766.365

1,766.365

1,100,710,237623,150

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.9

$$

Growth 0.000

44.21,057.779

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

42101114

Prior Year Home & Hospital59.9

4.3520.000Current Year Second Month Growth %8Limited English Proficiency

1,264,159$Transportation (Unprorated)91-92 State Per Pupil Funding 2,713.00$

Levied Equivalent Rate 59.9

SEEK INPUTS:

District: 555 Trigg County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $176,637.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 550,355 $ 258,640$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 258,640$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,065,460634,667

16,973

0

SEEK State Amount $

Exceptional Child 976,920

Limited English Proficiency 3,072Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,302,131Less Capital Outlay 176,637

Negative Payment 0

5,218,324Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

176,6376,388,463$

477,700

$ 7,065,460634,66716,973

976,920692,439

3,0729,389,531

3,302,1316,087,400

0

$

$

0

$

Total State SEEK * 6,565,100$

Per Pupil

270

$ 4,00035910

553392

25,3161,869

3,446

0

$

$

3,717$

Base Prorated Adjustment 0

Adjusted State Portion 6,087,400$3,446$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 477,700$270$

6,565,100

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 159 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,039.958

1,039.958

663,077,298637,600

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.8

$$

Growth 0.000

44.2614.973

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

247350

Prior Year Home & Hospital79.8

3.3620.000Current Year Second Month Growth %12Limited English Proficiency

706,971$Transportation (Unprorated)91-92 State Per Pupil Funding 2,463.00$

Levied Equivalent Rate 79.8

SEEK INPUTS:

District: 561 Trimble County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $103,996.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 331,539 $ 144,762$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 144,762$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,159,832368,984

13,112

0

SEEK State Amount $

Exceptional Child 615,240

Limited English Proficiency 4,608Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 1,989,232Less Capital Outlay 103,996

Negative Payment 0

3,068,548Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

103,9963,723,342$

267,553

$ 4,159,832368,98413,112

615,240387,241

4,6085,549,017

1,989,2323,559,785

0

$

$

0

$

Total State SEEK * 3,827,338$

Per Pupil

257

$ 4,00035513

592372

45,3361,913

3,423

0

$

$

3,680$

Base Prorated Adjustment 0

Adjusted State Portion 3,559,785$3,423$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 267,553$257$

3,827,338

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 160 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,942.035

1,942.035

1,037,873,375534,426

Base Year Levied Equivalent Rate

Maximum Tier I Rate

79.6

$$

Growth 0.000

44.61,170.792

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

5416967

Prior Year Home & Hospital79.6

6.9440.000Current Year Second Month Growth %2Limited English Proficiency

1,507,672$Transportation (Unprorated)91-92 State Per Pupil Funding 2,659.00$

Levied Equivalent Rate 79.6

SEEK INPUTS:

District: 565 Union County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $194,204.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 518,937 $ 370,515$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 370,515$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,768,140702,475

27,082

0

SEEK State Amount $

Exceptional Child 1,362,840

Limited English Proficiency 768Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 3,113,620Less Capital Outlay 194,204

Negative Payment 0

6,553,481Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

194,2048,089,692$

710,389

$ 7,768,140702,47527,082

1,362,840825,822

76810,687,127

3,113,6207,573,507

0

$

$

0

$

Total State SEEK * 8,283,896$

Per Pupil

366

$ 4,00036214

702425

05,5031,603

3,900

0

$

$

4,266$

Base Prorated Adjustment 0

Adjusted State Portion 7,573,507$3,900$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 710,389$366$

8,283,896

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 161 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,571.858

1,571.858

700,000,000445,333

Base Year Levied Equivalent Rate

Maximum Tier I Rate

116.1

$$

Growth 0.000

43.8599.042

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

249384

Prior Year Home & Hospital116.1

0.5890.000Current Year Second Month Growth %16Limited English Proficiency

1,040,678$Transportation (Unprorated)91-92 State Per Pupil Funding 2,714.00$

Levied Equivalent Rate 116.1

SEEK INPUTS:

District: 567 Walton Verona Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $157,186.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 350,000 $ 369,911$ 350,000 $ 0$ 0$ 0 $ 0$ 350,000 $ 462,389

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 369,911$ 0

$ 0$ 462,389$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 6,287,432359,425

2,297

0

SEEK State Amount $

Exceptional Child 741,480

Limited English Proficiency 6,144Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,100,000Less Capital Outlay 157,186

Negative Payment 0

5,139,592Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

157,1866,359,931$

650,311

$ 6,287,432359,425

2,297741,480570,028

6,1447,966,806

2,100,0005,866,806

0

$

$

0

$

Total State SEEK * 6,517,117$

Per Pupil

414

$ 4,000229

1472363

45,0681,336

3,732

0

$

$

4,146$

Base Prorated Adjustment 0

Adjusted State Portion 5,866,806$3,732$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 650,311$414$

6,517,117

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 162 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

14,454.053

14,454.053

10,380,395,427718,165

Base Year Levied Equivalent Rate

Maximum Tier I Rate

62.9

$$

Growth 0.000

44.48,125.685

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

3801,040

728Prior Year Home & Hospital

62.966.9290.000Current Year Second Month Growth %2,538Limited English Proficiency

10,156,670$Transportation (Unprorated)91-92 State Per Pupil Funding 2,431.00$

Levied Equivalent Rate 62.9

SEEK INPUTS:

District: 571 Warren County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $1,445,405.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 5,190,198 $ 1,429,759$ 5,190,198 $ 1,787,198$ 5,190,198$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,429,759$ 1,787,198

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 57,816,2124,875,411

261,023

0

SEEK State Amount $

Exceptional Child 9,138,080

Limited English Proficiency 974,592Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 31,141,186Less Capital Outlay 1,445,405

Negative Payment 0

40,478,727Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

1,445,40548,738,113$

2,696,106

$ 57,816,2124,875,411

261,0239,138,0805,563,280

974,59278,628,598

31,141,18647,487,412

0

$

$

0

$

Total State SEEK * 50,183,518$

Per Pupil

187

$ 4,00033718

63238567

5,4402,154

3,285

0

$

$

3,472$

Base Prorated Adjustment 0

Adjusted State Portion 47,487,412$3,285$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,696,106$187$

50,183,518

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 163 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,481.760

1,481.760

736,525,027497,061

Base Year Levied Equivalent Rate

Maximum Tier I Rate

70.1

$$

Growth 0.000

44.9927.578

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6515094

Prior Year Home & Hospital70.1

2.4510.000Current Year Second Month Growth %50Limited English Proficiency

1,060,885$Transportation (Unprorated)91-92 State Per Pupil Funding 2,729.00$

Levied Equivalent Rate 70.1

SEEK INPUTS:

District: 575 Washington County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $148,176.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 368,263 $ 310,384$ 0 $ 0$ 0$ 368,263 $ 310,384$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 310,384$ 0

$ 310,384$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 5,927,040556,547

9,559

0

SEEK State Amount $

Exceptional Child 1,403,240

Limited English Proficiency 19,200Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,209,575Less Capital Outlay 148,176

Negative Payment 0

5,557,835Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

148,1766,754,749$

615,818

$ 5,927,040556,547

9,5591,403,240

581,09619,200

8,496,6822,209,575

6,287,107

0

$

$

0

$

Total State SEEK * 6,902,925$

Per Pupil

416

$ 4,000376

694739213

5,7341,491

4,243

0

$

$

4,659$

Base Prorated Adjustment 0

Adjusted State Portion 6,287,107$4,243$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 615,818$416$

6,902,925

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 164 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

2,733.475

2,733.475

955,869,010349,690

Base Year Levied Equivalent Rate

Maximum Tier I Rate

59.3

$$

Growth 0.000

45.42,275.223

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

71345118

Prior Year Home & Hospital59.3

57.7380.000Current Year Second Month Growth %115Limited English Proficiency

2,350,642$Transportation (Unprorated)91-92 State Per Pupil Funding 3,076.00$

Levied Equivalent Rate 59.3

SEEK INPUTS:

District: 581 Wayne County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $273,348.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 477,935 $ 773,997$ 0 $ 0$ 0$ 477,935 $ 773,997$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 773,997$ 0

$ 773,997$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 10,933,9001,365,134

225,178

0

SEEK State Amount $

Exceptional Child 2,395,280

Limited English Proficiency 44,160Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,867,607Less Capital Outlay 273,348

Negative Payment 0

11,822,697Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

273,34814,715,917$

1,605,664

$ 10,933,9001,365,134

225,1782,395,2801,287,556

44,16016,251,208

2,867,60713,383,601

0

$

$

0

$

Total State SEEK * 14,989,265$

Per Pupil

587

$ 4,00049982

87647116

5,9451,049

4,896

0

$

$

5,484$

Base Prorated Adjustment 0

Adjusted State Portion 13,383,601$4,896$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 1,605,664$587$

14,989,265

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 165 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,922.022

1,922.022

799,631,629416,037

Base Year Levied Equivalent Rate

Maximum Tier I Rate

65.8

$$

Growth 0.000

45.11,271.470

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

6421774

Prior Year Home & Hospital65.8

7.3430.000Current Year Second Month Growth %196Limited English Proficiency

1,581,934$Transportation (Unprorated)91-92 State Per Pupil Funding 2,674.00$

Levied Equivalent Rate 65.8

SEEK INPUTS:

District: 585 Webster County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $192,202.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 399,816 $ 480,470$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 480,470$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 7,688,088762,882

28,638

0

SEEK State Amount $

Exceptional Child 1,688,200

Limited English Proficiency 75,264Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,398,895Less Capital Outlay 192,202

Negative Payment 0

7,651,975Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

192,2029,486,608$

968,134

$ 7,688,088762,88228,638

1,688,200866,49975,264

11,109,5712,398,895

8,710,676

0

$

$

0

$

Total State SEEK * 9,678,810$

Per Pupil

504

$ 4,00039715

87845139

5,7801,248

4,532

0

$

$

5,036$

Base Prorated Adjustment 0

Adjusted State Portion 8,710,676$4,532$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 968,134$504$

9,678,810

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 166 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,581.120

3,581.120

898,887,160251,007

Base Year Levied Equivalent Rate

Maximum Tier I Rate

58.1

$$

Growth 0.000

46.13,157.823

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

188647119

Prior Year Home & Hospital58.1

62.3760.000Current Year Second Month Growth %15Limited English Proficiency

2,885,993$Transportation (Unprorated)91-92 State Per Pupil Funding 3,194.00$

Levied Equivalent Rate 58.1

SEEK INPUTS:

District: 591 Whitley County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $358,112.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 449,444 $ 1,190,709$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 1,190,709$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,324,4801,894,694

243,266

0

SEEK State Amount $

Exceptional Child 4,909,400

Limited English Proficiency 5,760Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 2,696,661Less Capital Outlay 358,112

Negative Payment 0

18,322,827Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

358,11222,545,832$

2,642,213

$ 14,324,4801,894,694

243,2664,909,4001,580,792

5,76022,958,392

2,696,66120,261,731

0

$

$

0

$

Total State SEEK * 22,903,944$

Per Pupil

738

$ 4,00052968

1,371441

26,411

7535,658

0

$

$

6,396$

Base Prorated Adjustment 0

Adjusted State Portion 20,261,731$5,658$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 2,642,213$738$

22,903,944

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 167 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

703.238

703.238

187,415,039266,503

Base Year Levied Equivalent Rate

Maximum Tier I Rate

63.4

$$

Growth 0.000

44.4432.899

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

218322

Prior Year Home & Hospital63.4

6.1600.000Current Year Second Month Growth %0Limited English Proficiency

327,657$Transportation (Unprorated)91-92 State Per Pupil Funding 2,754.00$

Levied Equivalent Rate 63.4

SEEK INPUTS:

District: 592 Williamsburg Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $70,324.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 93,708 $ 228,375$ 0 $ 0$ 0$ 93,708 $ 228,375$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 228,375$ 0

$ 228,375$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,812,952259,739

24,024

0

SEEK State Amount $

Exceptional Child 606,960

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 562,245Less Capital Outlay 70,324

Negative Payment 0

3,071,106Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

70,3243,679,346$

428,767

$ 2,812,952259,73924,024

606,960179,473

03,883,148

562,2453,320,903

0

$

$

0

$

Total State SEEK * 3,749,670$

Per Pupil

610

$ 4,00036934

863255

05,522

8004,722

0

$

$

5,332$

Base Prorated Adjustment 0

Adjusted State Portion 3,320,903$4,722$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 428,767$610$

3,749,670

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 168 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

730.907

730.907

183,362,764250,870

Base Year Levied Equivalent Rate

Maximum Tier I Rate

98.7

$$

Growth 0.000

43.8366.555

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

166829

Prior Year Home & Hospital98.7

0.8090.000Current Year Second Month Growth %11Limited English Proficiency

290,358$Transportation (Unprorated)91-92 State Per Pupil Funding 2,586.00$

Levied Equivalent Rate 98.7

SEEK INPUTS:

District: 593 Williamstown Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $73,091.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 91,681 $ 243,074$ 91,681 $ 0$ 0$ 91,681 $ 243,074$ 0 $ 60,769

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 243,074$ 0

$ 243,074$ 60,769$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 2,923,628219,933

3,155

0

SEEK State Amount $

Exceptional Child 496,480

Limited English Proficiency 4,224Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 550,088Less Capital Outlay 73,091

Negative Payment 0

3,024,241Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

73,0913,612,181$

428,897

$ 2,923,628219,933

3,155496,480159,043

4,2243,806,463

550,0883,256,375

0

$

$

0

$

Total State SEEK * 3,685,272$

Per Pupil

587

$ 4,000301

4679218

65,208

7534,455

0

$

$

5,042$

Base Prorated Adjustment 0

Adjusted State Portion 3,256,375$4,455$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 428,897$587$

3,685,272

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 169 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

1,119.768

1,119.768

263,179,785235,031

Base Year Levied Equivalent Rate

Maximum Tier I Rate

49.5

$$

Growth 0.000

46.8992.950

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

7323628

Prior Year Home & Hospital49.5

37.0710.000Current Year Second Month Growth %0Limited English Proficiency

1,047,176$Transportation (Unprorated)91-92 State Per Pupil Funding 3,301.00$

Levied Equivalent Rate 49.5

SEEK INPUTS:

District: 595 Wolfe County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $111,977.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 131,590 $ 381,264$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 381,264$ 0

$ 0$ 0$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 4,479,072595,770

144,577

0

SEEK State Amount $

Exceptional Child 1,817,560

Limited English Proficiency 0Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 789,539Less Capital Outlay 111,977

Negative Payment 0

6,135,463Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

111,9777,610,534$

901,484

$ 4,479,072595,770144,577

1,817,560573,587

07,610,566

789,5396,821,027

0

$

$

0

$

Total State SEEK * 7,722,511$

Per Pupil

805

$ 4,000532129

1,623512

06,797

7056,091

0

$

$

6,897$

Base Prorated Adjustment 0

Adjusted State Portion 6,821,027$6,091$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 901,484$805$

7,722,511

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 170 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION

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

Per Pupil AssessmentAssessment Prior Year End of Year AADA

Prior Year AADA Plus Growth

3,590.775

3,590.775

3,025,000,000842,437

Base Year Levied Equivalent Rate

Maximum Tier I Rate

74.3

$$

Growth 0.000

44.01,721.009

Current year Levied Equivalent Rate

At RiskPrior Year December 1 Child Count

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

81231201

Prior Year Home & Hospital74.3

11.6890.000Current Year Second Month Growth %250Limited English Proficiency

2,171,044$Transportation (Unprorated)91-92 State Per Pupil Funding 2,166.00$

Levied Equivalent Rate 74.3

SEEK INPUTS:

District: 601 Woodford County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM

2020 - 2021 Forecast

* CAPITAL OUTLAY in the amount of $359,078.00 is included in the total guaranteed base.

NICKELS CALCULATION:

FSPK

State

Original GrowthEqualized GrowthRecallableEqualized Facility Funding

$ 1,512,500 $ 132,075$ 1,512,500 $ 0$ 0$ 0 $ 0$ 0 $ 132,075

BRAC $ 0 $ 0Category Five $ 0 $ 0

Local Prorated

Adjustment Adjusted State

$ 0$ 0

$ 0$ 0$ 0$ 0

$ 132,075$ 0

$ 0$ 132,075$ 0$ 0

SEEK STATE CALCULATION: Total

Guaranteed Base *At Risk

Home & Hospital

Prior Year Adjustment

$ 14,363,1001,032,605

45,587

0

SEEK State Amount $

Exceptional Child 2,035,440

Limited English Proficiency 96,000Hold Harmless 0

January Growth ** 04% Adjusted Assessment ** 0

Less 30 Cent Local Effort 9,075,000Less Capital Outlay 359,078

Negative Payment 0

8,138,654Base Prorated Adjustment 0

Adjustment (Early Grad) ** 0

SEEK CALCULATION: Total

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

State Tier I

Hold Harmless

Prior Year Adjustment

Total State FundsLess Capital OutlayNet General Fund SEEK

359,0789,611,565$

237,842

$ 14,363,1001,032,605

45,5872,035,4401,235,069

96,00018,807,801

9,075,0009,732,801

0

$

$

0

$

Total State SEEK * 9,970,643$

Per Pupil

66

$ 4,00028813

56734427

5,2382,527

2,711

0

$

$

2,777$

Base Prorated Adjustment 0

Adjusted State Portion 9,732,801$2,711$

0

State Tier I Prorated Adjustment 00Adjusted Tier I 237,842$66$

9,970,643

0

January Growth ** 04% Adjusted Assessment ** 0

0Adjustments (Early Grad) ** 0

Unallocated Amount 0

Statewide Equalization is $916,000.00.

Page 171 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601

Support Education Excellence in Kentucky

SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION