** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet. Per Pupil Assessment Assessment Prior Year End of Year AADA Prior Year AADA Plus Growth 2,443.197 2,443.197 748,419,564 306,328 Base Year Levied Equivalent Rate Maximum Tier I Rate 64.7 $ $ Growth 0.000 46.0 1,791.393 Current year Levied Equivalent Rate At Risk Prior Year December 1 Child Count Low (Severe: Weight 2.35) Moderate (Moderate: Weight 1.17) High (Speech: Weight 0.24) 76 168 68 Prior Year Home & Hospital 64.7 20.309 0.000 Current Year Second Month Growth % 29 Limited English Proficiency 1,606,075 $ Transportation (Unprorated) 91-92 State Per Pupil Funding 2,916.00 $ Levied Equivalent Rate 64.7 SEEK INPUTS: District: 001 Adair County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM 2016 - 2017 Forecast * CAPITAL OUTLAY in the amount of $244,320.00 is included in the total guaranteed base. NICKELS CALCULATION: FSPK State Original Growth Equalized Growth Recallable Equalized Facility Funding $ 374,210 $ 582,302 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 BRAC $ 0 $ 0 Category Five $ 0 $ 0 Local Prorated Adjustment Adjusted State $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 582,302 $ 0 $ 0 $ 0 $ 0 $ 0 SEEK STATE CALCULATION: Total Guaranteed Base * At Risk Home & Hospital Prior Year Adjustment $ 9,726,367 1,069,730 78,819 0 SEEK State Amount $ Exceptional Child 1,558,482 Limited English Proficiency 11,083 Hold Harmless 0 January Growth ** 0 4% Adjusted Assessment ** 0 Less 30 Cent Local Effort 2,245,259 Less Capital Outlay 244,320 Negative Payment 0 9,954,902 Base Prorated Adjustment 0 Adjustment (Early Grad) ** 0 SEEK CALCULATION: Total Guaranteed Base * At Risk Home & Hospital Exceptional Child Transportation Limited English Proficiency Calculated Base Funding Less 30 Cent Local Effort Calculated State Portion State Tier I Hold Harmless Prior Year Adjustment Total State Funds Less Capital Outlay Net General Fund SEEK 244,320 12,218,338 $ 1,283,047 $ 9,726,367 1,069,730 78,819 1,558,482 980,389 11,083 13,424,870 2,245,259 11,179,611 0 $ $ 0 $ Total State SEEK * 12,462,658 $ Per Pupil 525 $ 3,981 438 32 638 401 5 5,495 919 4,576 0 $ $ 5,101 $ Base Prorated Adjustment 0 Adjusted State Portion 11,179,611 $ 4,576 $ 0 State Tier I Prorated Adjustment 0 0 Adjusted Tier I 1,283,047 $ 525 $ 12,462,658 0 January Growth ** 0 4% Adjusted Assessment ** 0 0 Adjustments (Early Grad) ** 0 Unallocated Amount 0 Statewide Equalization is $783,000.00. Page 1 of 173 Division of District Support 15th Floor Capital Plaza Tower 500 Mero Street Frankfort, KY 40601 Support Education Excellence in Kentucky SEEK Calculations KENTUCKY DEPARTMENT OF EDUCATION
173
Embed
KENTUCKY DEPARTMENT OF EDUCATION SEEK Calculations · 2016. 6. 21. · Prior Year Home & Hospital 57.1 Current Year Second Month Growth % 0.000 2.700 Limited English Proficiency 16
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
20.3090.000Current Year Second Month Growth %29Limited English Proficiency
1,606,075$Transportation (Unprorated)91-92 State Per Pupil Funding 2,916.00$
Levied Equivalent Rate 64.7
SEEK INPUTS:
District: 001 Adair County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $244,320.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 374,210 $ 582,302$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 582,302$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,726,3671,069,730
78,819
0
SEEK State Amount $
Exceptional Child 1,558,482
Limited English Proficiency 11,083Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,245,259Less Capital Outlay 244,320
Negative Payment 0
9,954,902Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
244,32012,218,338$
1,283,047
$ 9,726,3671,069,730
78,8191,558,482
980,38911,083
13,424,8702,245,259
11,179,611
0
$
$
0
$
Total State SEEK * 12,462,658$
Per Pupil
525
$ 3,98143832
638401
55,495
9194,576
0
$
$
5,101$
Base Prorated Adjustment 0
Adjusted State Portion 11,179,611$4,576$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,283,047$525$
12,462,658
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 1 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,818,918Less Capital Outlay 272,500
Negative Payment 0
10,666,553Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
272,50013,061,370$
1,304,771
$ 10,848,2251,013,961
10,4791,879,1911,090,046
6,11514,848,017
2,818,91812,029,099
0
$
$
0
$
Total State SEEK * 13,333,870$
Per Pupil
479
$ 3,981372
4690400
25,4491,034
4,414
0
$
$
4,893$
Base Prorated Adjustment 0
Adjusted State Portion 12,029,099$4,414$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,304,771$479$
13,333,870
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 2 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.0000.000Current Year Second Month Growth %2Limited English Proficiency
0$Transportation (Unprorated)91-92 State Per Pupil Funding 1,857.00$
Levied Equivalent Rate 111.2
SEEK INPUTS:
District: 006 Anchorage Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $34,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 231,097 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,373,445597
0
0
SEEK State Amount $
Exceptional Child 190,730
Limited English Proficiency 764Hold Harmless 461,671
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,386,584Less Capital Outlay 34,500
Negative Payment 0
606,123Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
34,500606,123$
0
$ 1,373,445597
0190,730
0764
1,565,5361,386,584178,952
461,671
$
$
0
$
Total State SEEK * 640,623$
Per Pupil
0
$ 3,98120
55302
4,5384,019519
1,338
$
$
1,857$
Base Prorated Adjustment 0
Adjusted State Portion 178,952$519$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
640,623
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 3 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 4,981,500Less Capital Outlay 335,000
Negative Payment 0
10,760,916Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
335,00012,716,176$
973,490
$ 13,336,350919,91019,793
1,787,987981,77013,376
17,059,1864,981,500
12,077,686
0
$
$
0
$
Total State SEEK * 13,051,176$
Per Pupil
291
$ 3,981275
6534293
45,0921,487
3,605
0
$
$
3,896$
Base Prorated Adjustment 0
Adjusted State Portion 12,077,686$3,605$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 973,490$291$
13,051,176
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 4 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,974,528Less Capital Outlay 280,453
Negative Payment 0
11,399,426Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
280,45313,144,913$
1,269,769
$ 11,164,8421,004,253
24,8152,458,586
475,7181,911
15,130,1252,974,528
12,155,597
0
$
$
0
$
Total State SEEK * 13,425,366$
Per Pupil
453
$ 3,981358
9877170
15,3951,061
4,334
0
$
$
4,787$
Base Prorated Adjustment 0
Adjusted State Portion 12,155,597$4,334$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,269,769$453$
13,425,366
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 5 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.9800.000Current Year Second Month Growth %0Limited English Proficiency
61,485$Transportation (Unprorated)91-92 State Per Pupil Funding 3,051.00$
Levied Equivalent Rate 90.9
SEEK INPUTS:
District: 013 Augusta Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $24,335.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 28,252 $ 67,019$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 67,019$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 968,76894,401
3,803
0
SEEK State Amount $
Exceptional Child 195,387
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 169,509Less Capital Outlay 24,335
Negative Payment 0
1,068,515Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
24,3351,245,738$
139,691
$ 968,76894,4013,803
195,38737,532
01,299,891
169,5091,130,382
0
$
$
0
$
Total State SEEK * 1,270,073$
Per Pupil
574
$ 3,98138816
803154
05,342
6974,645
0
$
$
5,219$
Base Prorated Adjustment 0
Adjusted State Portion 1,130,382$4,645$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 139,691$574$
1,270,073
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 6 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,954,458Less Capital Outlay 116,072
Negative Payment 0
3,685,101Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
116,0724,431,158$
277,105
$ 4,620,826369,655
8,561756,589468,952
06,224,583
1,954,4584,270,125
0
$
$
0
$
Total State SEEK * 4,547,230$
Per Pupil
239
$ 3,981318
7652404
05,3631,684
3,679
0
$
$
3,918$
Base Prorated Adjustment 0
Adjusted State Portion 4,270,125$3,679$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 277,105$239$
4,547,230
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 7 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.5000.000Current Year Second Month Growth %1Limited English Proficiency
133,742$Transportation (Unprorated)91-92 State Per Pupil Funding 2,260.00$
Levied Equivalent Rate 76.6
SEEK INPUTS:
District: 016 Barbourville Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:03:59 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $60,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 50,133 $ 186,725$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 186,725$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,408,505239,457
5,822
0
SEEK State Amount $
Exceptional Child 291,330
Limited English Proficiency 382Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 300,797Less Capital Outlay 60,500
Negative Payment 0
2,584,199Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
60,5003,029,963$
364,124
$ 2,408,505239,457
5,822291,33081,640
3823,027,136
300,7972,726,339
0
$
$
0
$
Total State SEEK * 3,090,463$
Per Pupil
602
$ 3,98139610
482135
15,004
4974,506
0
$
$
5,108$
Base Prorated Adjustment 0
Adjusted State Portion 2,726,339$4,506$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 364,124$602$
3,090,463
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 8 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,404,932Less Capital Outlay 232,498
Negative Payment 0
8,188,565Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
232,4989,946,964$
760,301
$ 9,255,733837,962
01,710,516
998,09821,784
12,824,0933,404,932
9,419,161
0
$
$
0
$
Total State SEEK * 10,179,462$
Per Pupil
327
$ 3,981360
0736429
95,5161,465
4,051
0
$
$
4,378$
Base Prorated Adjustment 0
Adjusted State Portion 9,419,161$4,051$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 760,301$327$
10,179,462
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 9 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 4,945,993Less Capital Outlay 438,600
Negative Payment 0
16,287,494Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
438,60019,512,111$
1,864,037
$ 17,460,6661,454,657
24,0622,713,2111,360,580
19,49123,032,667
4,945,99318,086,674
0
$
$
0
$
Total State SEEK * 19,950,711$
Per Pupil
425
$ 3,981332
5619310
45,2511,128
4,124
0
$
$
4,549$
Base Prorated Adjustment 0
Adjusted State Portion 18,086,674$4,124$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,864,037$425$
19,950,711
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 10 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,341,981Less Capital Outlay 187,390
Negative Payment 0
7,879,697Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
187,3909,713,086$
1,105,423
$ 7,459,996864,07629,108
1,053,213727,966
2,67510,137,034
1,341,9818,795,053
0
$
$
0
$
Total State SEEK * 9,900,476$
Per Pupil
590
$ 3,98146116
562388
15,410
7164,693
0
$
$
5,283$
Base Prorated Adjustment 0
Adjusted State Portion 8,795,053$4,693$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,105,423$590$
9,900,476
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 11 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,976,001Less Capital Outlay 125,500
Negative Payment 0
3,603,442Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
125,5003,896,583$
282,973
$ 4,996,155149,228
388538,15210,16821,020
5,715,1111,976,001
3,739,110
0
$
$
0
$
Total State SEEK * 4,022,083$
Per Pupil
225
$ 3,981119
0429
817
4,5541,575
2,979
0
$
$
3,205$
Base Prorated Adjustment 0
Adjusted State Portion 3,739,110$2,979$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 282,973$225$
4,022,083
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 12 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,823,694Less Capital Outlay 243,700
Negative Payment 0
11,086,186Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
243,70013,614,493$
1,514,271
$ 9,701,6971,275,512
94,3082,082,0631,014,036
014,167,616
1,823,69412,343,922
0
$
$
0
$
Total State SEEK * 13,858,193$
Per Pupil
621
$ 3,98152339
854416
05,814
7485,065
0
$
$
5,687$
Base Prorated Adjustment 0
Adjusted State Portion 12,343,922$5,065$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,514,271$621$
13,858,193
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 13 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.3000.000Current Year Second Month Growth %6Limited English Proficiency
0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,297.00$
Levied Equivalent Rate 84.3
SEEK INPUTS:
District: 032 Bellevue Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $65,100.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 200,000 $ 54,867$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 54,867$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,591,631300,964
1,164
0
SEEK State Amount $
Exceptional Child 420,314
Limited English Proficiency 2,293Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,200,000Less Capital Outlay 65,100
Negative Payment 0
2,051,266Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
65,1002,158,356$
107,090
$ 2,591,631300,964
1,164420,314
02,293
3,316,3661,200,000
2,116,366
0
$
$
0
$
Total State SEEK * 2,223,456$
Per Pupil
165
$ 3,981462
2646
04
5,0941,843
3,251
0
$
$
3,415$
Base Prorated Adjustment 0
Adjusted State Portion 2,116,366$3,251$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 107,090$165$
2,223,456
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 14 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 705,000Less Capital Outlay 99,500
Negative Payment 0
4,431,110Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
99,5005,189,063$
579,140
$ 3,961,095388,14823,286
857,348178,813
5,7335,414,423
705,0004,709,423
0
$
$
0
$
Total State SEEK * 5,288,563$
Per Pupil
582
$ 3,98139023
862180
65,442
7094,733
0
$
$
5,315$
Base Prorated Adjustment 0
Adjusted State Portion 4,709,423$4,733$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 579,140$582$
5,288,563
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 15 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Limited English Proficiency 389,820Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 39,600,000Less Capital Outlay 1,880,000
Negative Payment 0
48,773,628Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,880,00057,423,227$
1,577,765
$ 74,842,8004,052,917
95,86110,872,2307,071,834
389,82097,325,462
39,600,00057,725,462
0
$
$
0
$
Total State SEEK * 59,303,227$
Per Pupil
84
$ 3,981216
557837621
5,1772,106
3,071
0
$
$
3,154$
Base Prorated Adjustment 0
Adjusted State Portion 57,725,462$3,071$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,577,765$84$
59,303,227
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 16 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
10.5000.000Current Year Second Month Growth %110Limited English Proficiency
1,156,410$Transportation (Unprorated)91-92 State Per Pupil Funding 2,652.00$
Levied Equivalent Rate 66.4
SEEK INPUTS:
District: 041 Bourbon County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $243,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 586,417 $ 366,885$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 366,885$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,693,735883,782
40,751
0
SEEK State Amount $
Exceptional Child 1,523,330
Limited English Proficiency 42,039Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,518,503Less Capital Outlay 243,500
Negative Payment 0
8,421,634Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
243,5009,897,638$
770,102
$ 9,693,735883,78240,751
1,523,330705,90242,039
12,889,5393,518,503
9,371,036
0
$
$
0
$
Total State SEEK * 10,141,138$
Per Pupil
316
$ 3,98136317
62629017
5,2931,445
3,848
0
$
$
4,165$
Base Prorated Adjustment 0
Adjusted State Portion 9,371,036$3,848$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 770,102$316$
10,141,138
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 17 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
4.0000.000Current Year Second Month Growth %390Limited English Proficiency
1,478,577$Transportation (Unprorated)91-92 State Per Pupil Funding 2,477.00$
Levied Equivalent Rate 90.1
SEEK INPUTS:
District: 042 Bowling Green Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $364,700.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 717,500 $ 710,301$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 710,301
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 710,301$ 0
$ 0$ 710,301$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 14,518,7071,254,015
15,524
0
SEEK State Amount $
Exceptional Child 2,423,991
Limited English Proficiency 149,049Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,305,000Less Capital Outlay 364,700
Negative Payment 0
13,691,586Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
364,70016,074,634$
1,480,487
$ 14,518,7071,254,015
15,5242,423,991
902,561149,049
19,263,8474,305,000
14,958,847
0
$
$
0
$
Total State SEEK * 16,439,334$
Per Pupil
406
$ 3,981344
466524741
5,2821,180
4,102
0
$
$
4,508$
Base Prorated Adjustment 0
Adjusted State Portion 14,958,847$4,102$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,480,487$406$
16,439,334
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 18 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 4,530,000Less Capital Outlay 285,000
Negative Payment 0
10,075,094Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
285,00011,682,073$
787,311
$ 11,345,8501,051,342
45,4082,442,144
819,6685,350
15,709,7624,530,000
11,179,762
0
$
$
0
$
Total State SEEK * 11,967,073$
Per Pupil
276
$ 3,98136916
857288
25,5121,589
3,923
0
$
$
4,199$
Base Prorated Adjustment 0
Adjusted State Portion 11,179,762$3,923$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 787,311$276$
11,967,073
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 19 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,392,676Less Capital Outlay 239,520
Negative Payment 0
9,386,797Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
239,52011,069,936$
855,974
$ 9,535,291692,69421,346
2,763,929827,165
5,73313,846,158
3,392,67610,453,482
0
$
$
0
$
Total State SEEK * 11,309,456$
Per Pupil
357
$ 3,981289
91,154
3452
5,7811,416
4,364
0
$
$
4,722$
Base Prorated Adjustment 0
Adjusted State Portion 10,453,482$4,364$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 855,974$357$
11,309,456
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 20 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,278,625Less Capital Outlay 115,034
Negative Payment 0
4,385,923Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
115,0345,463,818$
527,910
$ 4,579,504432,652
8,170759,256549,985
06,329,567
1,278,6255,050,942
0
$
$
0
$
Total State SEEK * 5,578,852$
Per Pupil
459
$ 3,981376
7660478
05,5021,112
4,391
0
$
$
4,850$
Base Prorated Adjustment 0
Adjusted State Portion 5,050,942$4,391$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 527,910$459$
5,578,852
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 21 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
14.0000.000Current Year Second Month Growth %3Limited English Proficiency
1,360,849$Transportation (Unprorated)91-92 State Per Pupil Funding 3,136.00$
Levied Equivalent Rate 55.9
SEEK INPUTS:
District: 061 Breathitt County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $175,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 247,500 $ 439,583$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 439,583$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,986,655904,682
54,334
19,484
SEEK State Amount $
Exceptional Child 1,651,996
Limited English Proficiency 1,147Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,485,000Less Capital Outlay 175,500
Negative Payment 0
7,957,798Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
175,5009,840,263$
1,051,768
$ 6,986,655904,68254,334
1,651,996830,697
1,14710,429,511
1,485,0008,944,511
0
$
$
19,484
$
Total State SEEK * 10,015,763$
Per Pupil
599
$ 3,98151531
941473
15,943
8465,097
0
$
$
5,707$
Base Prorated Adjustment 0
Adjusted State Portion 8,963,995$5,108$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,051,768$599$
10,015,763
11
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 22 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,419,663Less Capital Outlay 248,430
Negative Payment 0
8,615,857Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
248,43010,512,930$
867,571
$ 9,889,998895,18823,286
1,471,6561,029,502
3,82213,313,452
3,419,6639,893,789
0
$
$
0
$
Total State SEEK * 10,761,360$
Per Pupil
349
$ 3,981360
9592414
25,3591,377
3,983
0
$
$
4,332$
Base Prorated Adjustment 0
Adjusted State Portion 9,893,789$3,983$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 867,571$349$
10,761,360
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 23 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 19,020,000Less Capital Outlay 1,182,400
Negative Payment 0
37,919,210Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,182,40045,140,903$
3,069,597
$ 47,071,3443,399,933
47,3487,569,3544,152,096
33,63162,273,706
19,020,00043,253,706
0
$
$
0
$
Total State SEEK * 46,323,303$
Per Pupil
260
$ 3,981288
4640351
35,2671,609
3,658
0
$
$
3,918$
Base Prorated Adjustment 0
Adjusted State Portion 43,253,706$3,658$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 3,069,597$260$
46,323,303
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 24 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 747,972Less Capital Outlay 43,396
Negative Payment 0
1,350,304Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
43,3961,530,896$
91,370
$ 1,727,611150,48223,286
240,29389,222
02,230,894
747,9721,482,922
0
$
$
0
$
Total State SEEK * 1,574,292$
Per Pupil
211
$ 3,98134754
554206
05,1411,724
3,417
0
$
$
3,628$
Base Prorated Adjustment 0
Adjusted State Portion 1,482,922$3,417$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 91,370$211$
1,574,292
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 25 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
10.0000.000Current Year Second Month Growth %83Limited English Proficiency
1,382,832$Transportation (Unprorated)91-92 State Per Pupil Funding 2,779.00$
Levied Equivalent Rate 53.8
SEEK INPUTS:
District: 075 Butler County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $196,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 243,859 $ 523,481$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 523,481$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,802,760712,997
38,810
0
SEEK State Amount $
Exceptional Child 1,209,706
Limited English Proficiency 31,721Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,463,155Less Capital Outlay 196,000
Negative Payment 0
8,136,839Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
196,00010,124,888$
1,143,933
$ 7,802,760712,99738,810
1,209,706844,11631,721
10,640,1101,463,155
9,176,955
0
$
$
0
$
Total State SEEK * 10,320,888$
Per Pupil
584
$ 3,98136420
61743116
5,429747
4,682
0
$
$
5,266$
Base Prorated Adjustment 0
Adjusted State Portion 9,176,955$4,682$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,143,933$584$
10,320,888
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 26 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
3.0000.000Current Year Second Month Growth %0Limited English Proficiency
1,332,217$Transportation (Unprorated)91-92 State Per Pupil Funding 2,845.00$
Levied Equivalent Rate 55.1
SEEK INPUTS:
District: 081 Caldwell County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $179,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 302,500 $ 398,285$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 398,285$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,125,990627,605
11,643
0
SEEK State Amount $
Exceptional Child 818,454
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,815,000Less Capital Outlay 179,000
Negative Payment 0
6,589,692Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
179,0008,248,254$
845,343
$ 7,125,990627,60511,643
818,454813,219
09,396,911
1,815,0007,581,911
0
$
$
0
$
Total State SEEK * 8,427,254$
Per Pupil
472
$ 3,981351
7457454
05,2501,014
4,236
0
$
$
4,708$
Base Prorated Adjustment 0
Adjusted State Portion 7,581,911$4,236$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 845,343$472$
8,427,254
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 27 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
7.7000.000Current Year Second Month Growth %61Limited English Proficiency
1,628,181$Transportation (Unprorated)91-92 State Per Pupil Funding 2,645.00$
Levied Equivalent Rate 51.7
SEEK INPUTS:
District: 085 Calloway County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $275,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 912,881 $ 165,702$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 165,702$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,967,655955,440
29,884
0
SEEK State Amount $
Exceptional Child 1,775,048
Limited English Proficiency 23,313Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,477,284Less Capital Outlay 275,500
Negative Payment 0
7,998,556Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
275,5009,346,851$
354,412
$ 10,967,655955,44029,884
1,775,048993,88323,313
14,745,2235,477,284
9,267,939
0
$
$
0
$
Total State SEEK * 9,622,351$
Per Pupil
129
$ 3,98134711
644361
85,3521,988
3,364
0
$
$
3,493$
Base Prorated Adjustment 0
Adjusted State Portion 9,267,939$3,364$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 354,412$129$
9,622,351
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 28 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
9.5810.000Current Year Second Month Growth %58Limited English Proficiency
3,225,484$Transportation (Unprorated)91-92 State Per Pupil Funding 2,252.00$
Levied Equivalent Rate 68.8
SEEK INPUTS:
District: 091 Campbell County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:00 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $450,760.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,818,322 $ 0$ 1,818,322 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 17,944,7681,203,534
37,184
0
SEEK State Amount $
Exceptional Child 3,524,339
Limited English Proficiency 22,166Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 10,909,934Less Capital Outlay 450,760
Negative Payment 0
11,371,297Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
450,76013,340,214$
0
$ 17,944,7681,203,534
37,1843,524,3391,968,917
22,16624,700,908
10,909,93413,790,974
0
$
$
0
$
Total State SEEK * 13,790,974$
Per Pupil
0
$ 3,981267
8782437
55,4802,420
3,059
0
$
$
3,059$
Base Prorated Adjustment 0
Adjusted State Portion 13,790,974$3,059$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
13,790,974
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 29 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,208,615Less Capital Outlay 100,982
Negative Payment 0
4,006,897Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
100,9824,803,219$
434,728
$ 4,020,105502,98021,477
770,403361,594
1,5295,678,088
1,208,6154,469,473
0
$
$
0
$
Total State SEEK * 4,904,201$
Per Pupil
430
$ 3,98149821
763358
25,6231,197
4,426
0
$
$
4,856$
Base Prorated Adjustment 0
Adjusted State Portion 4,469,473$4,426$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 434,728$430$
4,904,201
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 30 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 793,381Less Capital Outlay 65,570
Negative Payment 0
2,541,303Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
65,5703,099,233$
280,388
$ 2,610,358252,00617,740
519,003277,542
1,1473,677,796
793,3812,884,415
0
$
$
0
$
Total State SEEK * 3,164,803$
Per Pupil
428
$ 3,98138427
792423
25,6091,210
4,399
0
$
$
4,827$
Base Prorated Adjustment 0
Adjusted State Portion 2,884,415$4,399$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 280,388$428$
3,164,803
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 31 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
4.7740.000Current Year Second Month Growth %129Limited English Proficiency
1,141,300$Transportation (Unprorated)91-92 State Per Pupil Funding 2,535.00$
Levied Equivalent Rate 104.6
SEEK INPUTS:
District: 101 Carroll County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $169,560.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 371,278 $ 292,550$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 292,550$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,750,192702,029
18,528
0
SEEK State Amount $
Exceptional Child 915,152
Limited English Proficiency 49,301Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,227,668Less Capital Outlay 169,560
Negative Payment 0
6,037,974Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
169,5607,367,710$
633,057
$ 6,750,192702,02918,528
915,152696,67949,301
9,131,8812,227,668
6,904,213
0
$
$
0
$
Total State SEEK * 7,537,270$
Per Pupil
373
$ 3,98141411
54041129
5,3861,314
4,072
0
$
$
4,445$
Base Prorated Adjustment 0
Adjusted State Portion 6,904,213$4,072$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 633,057$373$
7,537,270
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 32 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
16.0000.000Current Year Second Month Growth %16Limited English Proficiency
2,717,513$Transportation (Unprorated)91-92 State Per Pupil Funding 3,143.00$
Levied Equivalent Rate 61.5
SEEK INPUTS:
District: 105 Carter County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $406,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 499,000 $ 1,090,490$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 499,000 $ 1,090,490
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,090,490$ 0
$ 0$ 0$ 0$ 1,090,490
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 16,162,8601,695,906
62,096
0
SEEK State Amount $
Exceptional Child 2,915,286
Limited English Proficiency 6,115Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,994,000Less Capital Outlay 406,000
Negative Payment 0
17,442,263Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
406,00021,525,625$
2,424,523
$ 16,162,8601,695,906
62,0962,915,2861,658,839
6,11522,501,102
2,994,00019,507,102
0
$
$
0
$
Total State SEEK * 21,931,625$
Per Pupil
597
$ 3,98141815
718409
25,542
7374,805
0
$
$
5,402$
Base Prorated Adjustment 0
Adjusted State Portion 19,507,102$4,805$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,424,523$597$
21,931,625
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 33 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
24.0000.000Current Year Second Month Growth %65Limited English Proficiency
1,504,634$Transportation (Unprorated)91-92 State Per Pupil Funding 2,960.00$
Levied Equivalent Rate 59.6
SEEK INPUTS:
District: 111 Casey County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $204,200.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 320,000 $ 479,443$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 479,443$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,129,202911,848
93,144
0
SEEK State Amount $
Exceptional Child 1,490,287
Limited English Proficiency 24,841Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,920,000Less Capital Outlay 204,200
Negative Payment 0
8,525,122Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
204,20010,536,937$
1,093,348
$ 8,129,202911,84893,144
1,490,287918,46724,841
11,567,7891,920,000
9,647,789
0
$
$
0
$
Total State SEEK * 10,741,137$
Per Pupil
535
$ 3,98144746
73045012
5,665940
4,725
0
$
$
5,260$
Base Prorated Adjustment 0
Adjusted State Portion 9,647,789$4,725$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,093,348$535$
10,741,137
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 34 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.0430.000Current Year Second Month Growth %5Limited English Proficiency
416,164$Transportation (Unprorated)91-92 State Per Pupil Funding 2,841.00$
Levied Equivalent Rate 72.3
SEEK INPUTS:
District: 113 Caverna Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $65,198.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 175,679 $ 79,573$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 79,573$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,595,544358,646
167
0
SEEK State Amount $
Exceptional Child 545,437
Limited English Proficiency 1,911Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,054,071Less Capital Outlay 65,198
Negative Payment 0
2,382,436Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
65,1982,819,678$
183,205
$ 2,595,544358,646
167545,437254,037
1,9113,755,742
1,054,0712,701,671
0
$
$
0
$
Total State SEEK * 2,884,876$
Per Pupil
281
$ 3,981550
0837390
35,7601,617
4,144
0
$
$
4,425$
Base Prorated Adjustment 0
Adjusted State Portion 2,701,671$4,144$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 183,205$281$
2,884,876
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 35 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
53.3000.000Current Year Second Month Growth %160Limited English Proficiency
5,377,432$Transportation (Unprorated)91-92 State Per Pupil Funding 2,681.00$
Levied Equivalent Rate 53.7
SEEK INPUTS:
District: 115 Christian County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $809,600.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,919,537 $ 1,250,047$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,250,047$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 32,230,1763,403,755
206,857
0
SEEK State Amount $
Exceptional Child 4,592,561
Limited English Proficiency 61,148Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 11,517,222Less Capital Outlay 809,600
Negative Payment 0
28,167,675Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
809,60034,163,899$
2,713,703
$ 32,230,1763,403,755
206,8574,592,5613,282,521
61,14843,777,018
11,517,22232,259,796
0
$
$
0
$
Total State SEEK * 34,973,499$
Per Pupil
335
$ 3,98142026
567405
85,4071,423
3,985
0
$
$
4,320$
Base Prorated Adjustment 0
Adjusted State Portion 32,259,796$3,985$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,713,703$335$
34,973,499
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 36 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 8,732,083Less Capital Outlay 484,640
Negative Payment 0
15,313,198Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
484,64017,919,351$
951,890
$ 19,293,5181,698,175
73,7393,433,5331,654,263
30,95626,184,184
8,732,08317,452,101
0
$
$
0
$
Total State SEEK * 18,403,991$
Per Pupil
196
$ 3,98135015
708341
65,4031,802
3,601
0
$
$
3,797$
Base Prorated Adjustment 0
Adjusted State Portion 17,452,101$3,601$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 951,890$196$
18,403,991
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 37 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
6.7150.000Current Year Second Month Growth %12Limited English Proficiency
1,923,819$Transportation (Unprorated)91-92 State Per Pupil Funding 3,200.00$
Levied Equivalent Rate 76.5
SEEK INPUTS:
District: 125 Clay County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $281,070.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 267,214 $ 833,174$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 833,174$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 11,189,3931,463,846
26,061
0
SEEK State Amount $
Exceptional Child 2,455,839
Limited English Proficiency 4,586Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,603,287Less Capital Outlay 281,070
Negative Payment 0
13,255,368Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
281,07016,367,700$
1,937,984
$ 11,189,3931,463,846
26,0612,455,8391,174,348
4,58616,314,073
1,603,28714,710,786
0
$
$
0
$
Total State SEEK * 16,648,770$
Per Pupil
690
$ 3,981521
9874418
25,804
5705,234
0
$
$
5,923$
Base Prorated Adjustment 0
Adjusted State Portion 14,710,786$5,234$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,937,984$690$
16,648,770
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 38 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
8.0000.000Current Year Second Month Growth %50Limited English Proficiency
847,434$Transportation (Unprorated)91-92 State Per Pupil Funding 3,141.00$
Levied Equivalent Rate 57.0
SEEK INPUTS:
District: 131 Clinton County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $156,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 251,528 $ 359,212$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 359,212$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,210,360716,580
31,048
0
SEEK State Amount $
Exceptional Child 1,203,098
Limited English Proficiency 19,109Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,509,169Less Capital Outlay 156,000
Negative Payment 0
6,515,026Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
156,0007,828,772$
796,451
$ 6,210,360716,58031,048
1,203,098517,29519,109
8,697,4901,509,169
7,188,321
0
$
$
0
$
Total State SEEK * 7,984,772$
Per Pupil
511
$ 3,98145920
77133212
5,575967
4,608
0
$
$
5,118$
Base Prorated Adjustment 0
Adjusted State Portion 7,188,321$4,608$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 796,451$511$
7,984,772
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 39 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.5000.000Current Year Second Month Growth %0Limited English Proficiency
165,249$Transportation (Unprorated)91-92 State Per Pupil Funding 3,197.00$
Levied Equivalent Rate 73.6
SEEK INPUTS:
District: 132 Cloverport Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $41,100.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 20,767 $ 140,139$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 140,139$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,636,191187,505
5,822
0
SEEK State Amount $
Exceptional Child 199,966
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 124,603Less Capital Outlay 41,100
Negative Payment 0
1,863,781Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
41,1002,251,374$
286,721
$ 1,636,191187,505
5,822199,966100,872
02,130,356
124,6032,005,753
0
$
$
0
$
Total State SEEK * 2,292,474$
Per Pupil
698
$ 3,98145614
487245
05,183
3034,880
0
$
$
5,578$
Base Prorated Adjustment 0
Adjusted State Portion 2,005,753$4,880$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 286,721$698$
2,292,474
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 40 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,614,000Less Capital Outlay 269,500
Negative Payment 0
10,864,414Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
269,50013,015,160$
1,537,027
$ 10,728,795916,62565,977
1,032,313613,719
4,20413,361,633
1,614,00011,747,633
0
$
$
0
$
Total State SEEK * 13,284,660$
Per Pupil
570
$ 3,98134024
383228
24,958
5994,359
0
$
$
4,929$
Base Prorated Adjustment 0
Adjusted State Portion 11,747,633$4,359$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,537,027$570$
13,284,660
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 41 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
16.0000.000Current Year Second Month Growth %311Limited English Proficiency
1,130,627$Transportation (Unprorated)91-92 State Per Pupil Funding 2,843.00$
Levied Equivalent Rate 105.3
SEEK INPUTS:
District: 134 Covington Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $345,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 831,927 $ 518,748$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 518,748$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 13,734,4502,006,424
62,096
0
SEEK State Amount $
Exceptional Child 2,912,539
Limited English Proficiency 118,857Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,991,560Less Capital Outlay 345,000
Negative Payment 0
13,497,806Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
345,00015,338,150$
1,150,181
$ 13,734,4502,006,424
62,0962,912,539
690,163118,857
19,524,5294,991,560
14,532,969
0
$
$
0
$
Total State SEEK * 15,683,150$
Per Pupil
333
$ 3,98158218
84420034
5,6591,447
4,212
0
$
$
4,546$
Base Prorated Adjustment 0
Adjusted State Portion 14,532,969$4,212$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,150,181$333$
15,683,150
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 42 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
2.7530.000Current Year Second Month Growth %6Limited English Proficiency
1,044,900$Transportation (Unprorated)91-92 State Per Pupil Funding 2,762.00$
Levied Equivalent Rate 59.6
SEEK INPUTS:
District: 135 Crittenden County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $120,012.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 229,065 $ 240,782$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 240,782$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,777,674395,713
10,684
0
SEEK State Amount $
Exceptional Child 746,517
Limited English Proficiency 2,293Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,374,389Less Capital Outlay 120,012
Negative Payment 0
4,438,480Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
120,0125,612,697$
536,384
$ 4,777,674395,71310,684
746,517637,833
2,2936,570,714
1,374,3895,196,325
0
$
$
0
$
Total State SEEK * 5,732,709$
Per Pupil
447
$ 3,981330
9622531
25,4751,145
4,330
0
$
$
4,777$
Base Prorated Adjustment 0
Adjusted State Portion 5,196,325$4,330$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 536,384$447$
5,732,709
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 43 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,093,209Less Capital Outlay 85,700
Negative Payment 0
3,198,023Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
85,7003,996,525$
350,330
$ 3,411,717389,76019,405
555,668448,172
3824,825,104
1,093,2093,731,895
0
$
$
0
$
Total State SEEK * 4,082,225$
Per Pupil
409
$ 3,98145523
648523
05,6301,276
4,355
0
$
$
4,763$
Base Prorated Adjustment 0
Adjusted State Portion 3,731,895$4,355$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 350,330$409$
4,082,225
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 44 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,650,057Less Capital Outlay 162,000
Negative Payment 0
5,652,233Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
162,0006,304,196$
403,968
$ 6,449,220656,865
7,7621,322,926
247,99527,517
8,712,2852,650,057
6,062,228
0
$
$
0
$
Total State SEEK * 6,466,196$
Per Pupil
249
$ 3,981405
581715317
5,3781,636
3,742
0
$
$
3,991$
Base Prorated Adjustment 0
Adjusted State Portion 6,062,228$3,742$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 403,968$249$
6,466,196
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 45 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Limited English Proficiency 135,672Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 15,767,629Less Capital Outlay 1,023,000
Negative Payment 0
33,493,136Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,023,00039,936,667$
2,893,417
$ 40,725,6302,779,733
213,4556,429,2753,550,114
135,67253,833,879
15,767,62938,066,250
0
$
$
0
$
Total State SEEK * 40,959,667$
Per Pupil
283
$ 3,98127221
62834713
5,2621,541
3,721
0
$
$
4,004$
Base Prorated Adjustment 0
Adjusted State Portion 38,066,250$3,721$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,893,417$283$
40,959,667
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 46 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.7950.000Current Year Second Month Growth %0Limited English Proficiency
184,553$Transportation (Unprorated)91-92 State Per Pupil Funding 2,790.00$
Levied Equivalent Rate 87.6
SEEK INPUTS:
District: 146 Dawson Springs Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $58,837.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 34,661 $ 195,686$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 195,686$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,342,305236,927
6,966
0
SEEK State Amount $
Exceptional Child 465,259
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 207,967Less Capital Outlay 58,837
Negative Payment 0
2,784,653Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
58,8373,309,670$
412,361
$ 2,342,305236,927
6,966465,259112,656
03,164,113
207,9672,956,146
0
$
$
0
$
Total State SEEK * 3,368,507$
Per Pupil
701
$ 3,98140312
791191
05,378
3535,024
0
$
$
5,725$
Base Prorated Adjustment 0
Adjusted State Portion 2,956,146$5,024$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 412,361$701$
3,368,507
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 47 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.0000.000Current Year Second Month Growth %4Limited English Proficiency
73,378$Transportation (Unprorated)91-92 State Per Pupil Funding 3,056.00$
Levied Equivalent Rate 104.4
SEEK INPUTS:
District: 147 Dayton Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $80,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 102,250 $ 212,908$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 212,908$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,204,705388,148
3,881
0
SEEK State Amount $
Exceptional Child 647,948
Limited English Proficiency 1,529Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 613,500Less Capital Outlay 80,500
Negative Payment 0
3,552,211Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
80,5004,034,724$
437,721
$ 3,204,705388,148
3,881647,94844,7921,529
4,291,003613,500
3,677,503
0
$
$
0
$
Total State SEEK * 4,115,224$
Per Pupil
544
$ 3,981482
5805562
5,330762
4,568
0
$
$
5,112$
Base Prorated Adjustment 0
Adjusted State Portion 3,677,503$4,568$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 437,721$544$
4,115,224
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 48 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 145,606Less Capital Outlay 41,093
Negative Payment 0
1,955,552Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
41,0932,308,809$
286,744
$ 1,635,896162,556
0343,79966,513
02,208,764
145,6062,063,158
0
$
$
0
$
Total State SEEK * 2,349,902$
Per Pupil
698
$ 3,981396
0837162
05,375
3545,021
0
$
$
5,719$
Base Prorated Adjustment 0
Adjusted State Portion 2,063,158$5,021$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 286,744$698$
2,349,902
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 49 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
4.0000.000Current Year Second Month Growth %8Limited English Proficiency
1,137,023$Transportation (Unprorated)91-92 State Per Pupil Funding 2,955.00$
Levied Equivalent Rate 52.4
SEEK INPUTS:
District: 151 Edmonson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:01 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $170,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 321,070 $ 344,480$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 344,480$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,767,700597,150
15,524
0
SEEK State Amount $
Exceptional Child 1,310,306
Limited English Proficiency 3,057Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,926,419Less Capital Outlay 170,000
Negative Payment 0
6,597,318Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
170,0008,054,627$
763,241
$ 6,767,700597,15015,524
1,310,306694,068
3,0579,387,805
1,926,4197,461,386
0
$
$
0
$
Total State SEEK * 8,224,627$
Per Pupil
449
$ 3,981351
9771408
25,5221,133
4,389
0
$
$
4,838$
Base Prorated Adjustment 0
Adjusted State Portion 7,461,386$4,389$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 763,241$449$
8,224,627
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 50 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,162,432Less Capital Outlay 214,130
Negative Payment 0
8,221,565Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
214,1309,752,235$
982,998
$ 8,524,515704,63717,465
1,332,401547,67219,109
11,145,7992,162,432
8,983,367
0
$
$
0
$
Total State SEEK * 9,966,365$
Per Pupil
459
$ 3,981329
8622256
95,2051,010
4,195
0
$
$
4,654$
Base Prorated Adjustment 0
Adjusted State Portion 8,983,367$4,195$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 982,998$459$
9,966,365
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 51 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
10.0000.000Current Year Second Month Growth %0Limited English Proficiency
885,426$Transportation (Unprorated)91-92 State Per Pupil Funding 3,329.00$
Levied Equivalent Rate 59.8
SEEK INPUTS:
District: 155 Elliott County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $94,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 107,000 $ 261,010$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 261,010$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,742,140478,317
38,810
0
SEEK State Amount $
Exceptional Child 640,901
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 642,000Less Capital Outlay 94,000
Negative Payment 0
4,164,168Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
94,0005,320,167$
615,512
$ 3,742,140478,31738,810
640,901540,487
05,440,655
642,0004,798,655
0
$
$
0
$
Total State SEEK * 5,414,167$
Per Pupil
655
$ 3,98150941
682575
05,788
6835,105
0
$
$
5,760$
Base Prorated Adjustment 0
Adjusted State Portion 4,798,655$5,105$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 615,512$655$
5,414,167
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 52 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 481,562Less Capital Outlay 77,000
Negative Payment 0
3,106,486Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
77,0003,759,255$
441,484
$ 3,065,370211,988
3,881378,076211,285
5,7333,876,333
481,5623,394,771
0
$
$
0
$
Total State SEEK * 3,836,255$
Per Pupil
573
$ 3,981275
5491274
75,034
6254,409
0
$
$
4,982$
Base Prorated Adjustment 0
Adjusted State Portion 3,394,771$4,409$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 441,484$573$
3,836,255
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 53 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.9000.000Current Year Second Month Growth %135Limited English Proficiency
164,612$Transportation (Unprorated)91-92 State Per Pupil Funding 2,405.00$
Levied Equivalent Rate 95.1
SEEK INPUTS:
District: 157 Erlanger-Elsmere Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $204,180.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 475,980 $ 323,384$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 323,384$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,128,406920,447
7,374
0
SEEK State Amount $
Exceptional Child 1,234,309
Limited English Proficiency 51,594Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,855,883Less Capital Outlay 204,180
Negative Payment 0
7,282,067Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
204,1808,020,128$
637,578
$ 8,128,406920,447
7,3741,234,309
100,48351,594
10,442,6132,855,883
7,586,730
0
$
$
0
$
Total State SEEK * 8,224,308$
Per Pupil
312
$ 3,981451
46054925
5,1141,399
3,716
0
$
$
4,028$
Base Prorated Adjustment 0
Adjusted State Portion 7,586,730$3,716$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 637,578$312$
8,224,308
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 54 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
11.3000.000Current Year Second Month Growth %1Limited English Proficiency
1,592,421$Transportation (Unprorated)91-92 State Per Pupil Funding 3,041.00$
Levied Equivalent Rate 59.8
SEEK INPUTS:
District: 161 Estill County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $218,080.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 263,142 $ 590,641$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 590,641$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,681,765946,363
43,855
0
SEEK State Amount $
Exceptional Child 1,227,024
Limited English Proficiency 382Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,578,855Less Capital Outlay 218,080
Negative Payment 0
9,102,454Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
218,08011,370,769$
1,296,261
$ 8,681,765946,36343,855
1,227,024972,054
38211,871,443
1,578,85510,292,588
0
$
$
0
$
Total State SEEK * 11,588,849$
Per Pupil
594
$ 3,98143420
563446
05,444
7244,720
0
$
$
5,314$
Base Prorated Adjustment 0
Adjusted State Portion 10,292,588$4,720$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,296,261$594$
11,588,849
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 55 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
2.0000.000Current Year Second Month Growth %0Limited English Proficiency
256,567$Transportation (Unprorated)91-92 State Per Pupil Funding 2,696.00$
Levied Equivalent Rate 116.7
SEEK INPUTS:
District: 162 Fairview Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $67,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 90,000 $ 174,263$ 0 $ 0$ 0$ 0 $ 174,263$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 174,263$ 0
$ 174,263$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,687,175274,092
7,762
0
SEEK State Amount $
Exceptional Child 363,386
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 540,000Less Capital Outlay 67,500
Negative Payment 0
2,724,915Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
67,5003,236,532$
355,002
$ 2,687,175274,092
7,762363,386156,615
03,489,030
540,0002,949,030
0
$
$
0
$
Total State SEEK * 3,304,032$
Per Pupil
526
$ 3,98140611
538232
05,169
8004,369
0
$
$
4,895$
Base Prorated Adjustment 0
Adjusted State Portion 2,949,030$4,369$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 355,002$526$
3,304,032
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 56 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
88.0000.000Current Year Second Month Growth %4,200Limited English Proficiency
16,671,702$Transportation (Unprorated)91-92 State Per Pupil Funding 2,083.00$
Levied Equivalent Rate 88.5
SEEK INPUTS:
District: 165 Fayette County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $3,600,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 14,850,000 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 143,316,00012,241,575
341,528
0
SEEK State Amount $
Exceptional Child 20,984,249
Limited English Proficiency 1,605,139Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 89,100,000Less Capital Outlay 3,600,000
Negative Payment 0
85,788,491Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
3,600,00095,965,321$
0
$ 143,316,00012,241,575
341,52820,984,24910,176,8301,605,139
188,665,32189,100,000
99,565,321
0
$
$
0
$
Total State SEEK * 99,565,321$
Per Pupil
0
$ 3,981340
958328345
5,2412,475
2,766
0
$
$
2,766$
Base Prorated Adjustment 0
Adjusted State Portion 99,565,321$2,766$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
99,565,321
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 57 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
7.0100.000Current Year Second Month Growth %22Limited English Proficiency
1,442,287$Transportation (Unprorated)91-92 State Per Pupil Funding 2,803.00$
Levied Equivalent Rate 55.1
SEEK INPUTS:
District: 171 Fleming County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $213,097.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 347,438 $ 486,837$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 347,438 $ 486,837
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 486,837$ 0
$ 0$ 0$ 0$ 486,837
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,483,392859,406
27,206
0
SEEK State Amount $
Exceptional Child 1,394,266
Limited English Proficiency 8,408Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,084,629Less Capital Outlay 213,097
Negative Payment 0
8,474,952Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
213,09710,424,558$
1,069,197
$ 8,483,392859,40627,206
1,394,266880,409
8,40811,653,087
2,084,6299,568,458
0
$
$
0
$
Total State SEEK * 10,637,655$
Per Pupil
502
$ 3,98140313
654413
45,468
9784,490
0
$
$
4,992$
Base Prorated Adjustment 0
Adjusted State Portion 9,568,458$4,490$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,069,197$502$
10,637,655
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 58 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 6,480,000Less Capital Outlay 529,900
Negative Payment 0
22,206,851Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
529,90026,276,002$
2,308,430
$ 21,095,3192,305,656
90,0395,725,3551,760,721
38230,977,472
6,480,00024,497,472
0
$
$
0
$
Total State SEEK * 26,805,902$
Per Pupil
436
$ 3,98143517
1,080332
05,8461,223
4,623
0
$
$
5,059$
Base Prorated Adjustment 0
Adjusted State Portion 24,497,472$4,623$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,308,430$436$
26,805,902
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 59 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,825,000Less Capital Outlay 273,000
Negative Payment 0
7,743,549Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
273,0008,519,093$
722,072
$ 10,868,130134,359
0829,12353,4729,937
11,895,0213,825,000
8,070,021
0
$
$
0
$
Total State SEEK * 8,792,093$
Per Pupil
264
$ 3,981490
304204
4,3571,401
2,956
0
$
$
3,221$
Base Prorated Adjustment 0
Adjusted State Portion 8,070,021$2,956$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 722,072$264$
8,792,093
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 60 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.9000.000Current Year Second Month Growth %11Limited English Proficiency
220,741$Transportation (Unprorated)91-92 State Per Pupil Funding 2,638.00$
Levied Equivalent Rate 113.3
SEEK INPUTS:
District: 177 Frankfort Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $76,300.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 122,000 $ 176,715$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 176,715$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,037,503283,646
3,493
0
SEEK State Amount $
Exceptional Child 490,499
Limited English Proficiency 4,204Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 732,000Less Capital Outlay 76,300
Negative Payment 0
3,011,045Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
76,3003,504,298$
358,507
$ 3,037,503283,646
3,493490,499134,746
4,2043,954,091
732,0003,222,091
0
$
$
0
$
Total State SEEK * 3,580,598$
Per Pupil
470
$ 3,981372
5643177
65,182
9594,223
0
$
$
4,693$
Base Prorated Adjustment 0
Adjusted State Portion 3,222,091$4,223$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 358,507$470$
3,580,598
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 61 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 10,422,896Less Capital Outlay 562,820
Negative Payment 0
16,302,500Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
562,82019,458,811$
979,410
$ 22,405,8641,802,079
21,7342,992,0402,176,901
66,49929,465,117
10,422,89619,042,221
0
$
$
0
$
Total State SEEK * 20,021,631$
Per Pupil
174
$ 3,981320
453238712
5,2351,852
3,383
0
$
$
3,557$
Base Prorated Adjustment 0
Adjusted State Portion 19,042,221$3,383$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 979,410$174$
20,021,631
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 62 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.0000.000Current Year Second Month Growth %1Limited English Proficiency
334,066$Transportation (Unprorated)91-92 State Per Pupil Funding 2,867.00$
Levied Equivalent Rate 61.6
SEEK INPUTS:
District: 185 Fulton County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $48,340.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 120,869 $ 68,382$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 68,382$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,924,415217,960
3,881
0
SEEK State Amount $
Exceptional Child 339,141
Limited English Proficiency 382Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 725,214Less Capital Outlay 48,340
Negative Payment 0
1,712,225Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
48,3402,068,981$
152,834
$ 1,924,415217,960
3,881339,141203,922
3822,689,701
725,2141,964,487
0
$
$
0
$
Total State SEEK * 2,117,321$
Per Pupil
316
$ 3,981451
8702422
15,5641,500
4,064
0
$
$
4,380$
Base Prorated Adjustment 0
Adjusted State Portion 1,964,487$4,064$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 152,834$316$
2,117,321
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 63 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.1000.000Current Year Second Month Growth %0Limited English Proficiency
0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,651.00$
Levied Equivalent Rate 93.0
SEEK INPUTS:
District: 186 Fulton Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $33,100.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 49,500 $ 80,087$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 80,087$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,317,711218,557
388
0
SEEK State Amount $
Exceptional Child 421,349
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 297,000Less Capital Outlay 33,100
Negative Payment 0
1,627,905Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
33,1001,809,417$
181,512
$ 1,317,711218,557
388421,349
00
1,958,005297,000
1,661,005
0
$
$
0
$
Total State SEEK * 1,842,517$
Per Pupil
548
$ 3,981660
11,273
00
5,915897
5,018
0
$
$
5,567$
Base Prorated Adjustment 0
Adjusted State Portion 1,661,005$5,018$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 181,512$548$
1,842,517
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 64 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,833,650Less Capital Outlay 149,290
Negative Payment 0
5,421,742Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
149,2906,597,381$
597,697
$ 5,943,235650,894
9,703774,862577,94225,988
7,982,6241,833,650
6,148,974
0
$
$
0
$
Total State SEEK * 6,746,671$
Per Pupil
400
$ 3,981436
651938717
5,3471,228
4,119
0
$
$
4,519$
Base Prorated Adjustment 0
Adjusted State Portion 6,148,974$4,119$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 597,697$400$
6,746,671
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 65 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,617,500Less Capital Outlay 231,446
Negative Payment 0
8,855,493Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
231,44610,665,073$
1,012,022
$ 9,213,865830,63631,048
1,613,221797,55815,669
12,501,9972,617,500
9,884,497
0
$
$
0
$
Total State SEEK * 10,896,519$
Per Pupil
437
$ 3,98135913
697345
75,4021,131
4,271
0
$
$
4,708$
Base Prorated Adjustment 0
Adjusted State Portion 9,884,497$4,271$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,012,022$437$
10,896,519
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 66 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,297,319Less Capital Outlay 200,491
Negative Payment 0
7,587,293Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
200,4918,918,546$
837,039
$ 7,981,551780,597
1,0561,284,828
494,21437,071
10,579,3172,297,319
8,281,998
0
$
$
0
$
Total State SEEK * 9,119,037$
Per Pupil
417
$ 3,981389
164124718
5,2771,146
4,131
0
$
$
4,548$
Base Prorated Adjustment 0
Adjusted State Portion 8,281,998$4,131$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 837,039$417$
9,119,037
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 67 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,463,543Less Capital Outlay 354,668
Negative Payment 0
13,983,621Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
354,66817,221,664$
1,770,803
$ 14,119,3131,420,105
31,8202,209,5741,467,240
21,02019,269,072
3,463,54315,805,529
0
$
$
0
$
Total State SEEK * 17,576,332$
Per Pupil
499
$ 3,981400
9623414
65,433
9774,456
0
$
$
4,956$
Base Prorated Adjustment 0
Adjusted State Portion 15,805,529$4,456$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,770,803$499$
17,576,332
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 68 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
10.0000.000Current Year Second Month Growth %123Limited English Proficiency
2,708,580$Transportation (Unprorated)91-92 State Per Pupil Funding 2,599.00$
Levied Equivalent Rate 54.9
SEEK INPUTS:
District: 205 Graves County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $397,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 851,250 $ 703,005$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 703,005$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 15,804,5701,451,075
38,810
0
SEEK State Amount $
Exceptional Child 2,320,923
Limited English Proficiency 47,008Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,107,500Less Capital Outlay 397,000
Negative Payment 0
14,157,886Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
397,00017,329,064$
1,517,792
$ 15,804,5701,451,075
38,8102,320,9231,653,386
47,00821,315,772
5,107,50016,208,272
0
$
$
0
$
Total State SEEK * 17,726,064$
Per Pupil
382
$ 3,98136610
58541612
5,3691,287
4,083
0
$
$
4,465$
Base Prorated Adjustment 0
Adjusted State Portion 16,208,272$4,083$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,517,792$382$
17,726,064
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 69 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
7.0000.000Current Year Second Month Growth %20Limited English Proficiency
2,591,467$Transportation (Unprorated)91-92 State Per Pupil Funding 2,770.00$
Levied Equivalent Rate 59.7
SEEK INPUTS:
District: 211 Grayson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $386,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 675,000 $ 836,190$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 836,190$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 15,366,6601,552,590
27,167
0
SEEK State Amount $
Exceptional Child 2,411,093
Limited English Proficiency 7,644Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,050,000Less Capital Outlay 386,000
Negative Payment 0
14,929,154Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
386,00018,333,447$
1,822,396
$ 15,366,6601,552,590
27,1672,411,0931,581,897
7,64420,947,051
4,050,00016,897,051
0
$
$
0
$
Total State SEEK * 18,719,447$
Per Pupil
472
$ 3,981402
7625410
25,4271,049
4,377
0
$
$
4,850$
Base Prorated Adjustment 0
Adjusted State Portion 16,897,051$4,377$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,822,396$472$
18,719,447
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 70 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,329,598Less Capital Outlay 145,610
Negative Payment 0
5,954,569Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
145,6107,325,440$
771,302
$ 5,796,734592,43310,479
1,029,367599,569
7648,029,346
1,329,5986,699,748
0
$
$
0
$
Total State SEEK * 7,471,050$
Per Pupil
530
$ 3,981407
7707412
15,514
9134,601
0
$
$
5,131$
Base Prorated Adjustment 0
Adjusted State Portion 6,699,748$4,601$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 771,302$530$
7,471,050
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 71 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
13.3000.000Current Year Second Month Growth %2Limited English Proficiency
1,754,610$Transportation (Unprorated)91-92 State Per Pupil Funding 2,877.00$
Levied Equivalent Rate 78.8
SEEK INPUTS:
District: 221 Greenup County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $255,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 463,470 $ 534,855$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 534,855$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,151,550976,997
51,617
0
SEEK State Amount $
Exceptional Child 1,625,442
Limited English Proficiency 764Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,780,823Less Capital Outlay 255,000
Negative Payment 0
9,770,547Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
255,00012,011,767$
1,170,161
$ 10,151,550976,99751,617
1,625,4421,071,059
76413,877,429
2,780,82311,096,606
0
$
$
0
$
Total State SEEK * 12,266,767$
Per Pupil
459
$ 3,98138320
637420
05,4421,091
4,352
0
$
$
4,810$
Base Prorated Adjustment 0
Adjusted State Portion 11,096,606$4,352$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,170,161$459$
12,266,767
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 72 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
4.0000.000Current Year Second Month Growth %6Limited English Proficiency
905,401$Transportation (Unprorated)91-92 State Per Pupil Funding 2,555.00$
Levied Equivalent Rate 94.3
SEEK INPUTS:
District: 225 Hancock County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:02 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $151,400.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 328,500 $ 264,231$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 264,231$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,027,234418,005
15,524
0
SEEK State Amount $
Exceptional Child 1,002,018
Limited English Proficiency 2,293Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,971,000Less Capital Outlay 151,400
Negative Payment 0
5,342,674Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
151,4006,455,070$
559,716
$ 6,027,234418,00515,524
1,002,018552,680
2,2938,017,754
1,971,0006,046,754
0
$
$
0
$
Total State SEEK * 6,606,470$
Per Pupil
370
$ 3,98127610
662365
25,2961,302
3,994
0
$
$
4,364$
Base Prorated Adjustment 0
Adjusted State Portion 6,046,754$3,994$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 559,716$370$
6,606,470
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 73 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Limited English Proficiency 114,653Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 18,994,056Less Capital Outlay 1,274,000
Negative Payment 0
45,073,517Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,274,00054,315,821$
4,046,818
$ 50,717,9404,120,335
267,78910,120,8565,195,486
114,65370,537,059
18,994,05651,543,003
0
$
$
0
$
Total State SEEK * 55,589,821$
Per Pupil
318
$ 3,98132321
794408
95,5371,491
4,046
0
$
$
4,363$
Base Prorated Adjustment 0
Adjusted State Portion 51,543,003$4,046$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 4,046,818$318$
55,589,821
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 74 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
19.9000.000Current Year Second Month Growth %5Limited English Proficiency
2,059,874$Transportation (Unprorated)91-92 State Per Pupil Funding 2,965.00$
Levied Equivalent Rate 53.7
SEEK INPUTS:
District: 235 Harlan County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $347,700.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 530,041 $ 831,204$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 831,204$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 13,841,9371,868,482
77,232
0
SEEK State Amount $
Exceptional Child 3,606,149
Limited English Proficiency 1,911Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,180,249Less Capital Outlay 347,700
Negative Payment 0
15,867,762Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
347,70019,090,343$
1,965,182
$ 13,841,9371,868,482
77,2323,606,1491,257,399
1,91120,653,110
3,180,24917,472,861
0
$
$
0
$
Total State SEEK * 19,438,043$
Per Pupil
565
$ 3,98153722
1,037362
15,940
9155,025
0
$
$
5,590$
Base Prorated Adjustment 0
Adjusted State Portion 17,472,861$5,025$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,965,182$565$
19,438,043
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 75 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 378,336Less Capital Outlay 64,500
Negative Payment 0
2,845,070Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
64,5003,296,924$
382,770
$ 2,567,745251,57911,643
456,93969,084
03,356,990
378,3362,978,654
0
$
$
0
$
Total State SEEK * 3,361,424$
Per Pupil
593
$ 3,98139018
708107
05,205
5874,618
0
$
$
5,212$
Base Prorated Adjustment 0
Adjusted State Portion 2,978,654$4,618$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 382,770$593$
3,361,424
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 76 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
4.6000.000Current Year Second Month Growth %15Limited English Proficiency
1,596,051$Transportation (Unprorated)91-92 State Per Pupil Funding 2,739.00$
Levied Equivalent Rate 57.8
SEEK INPUTS:
District: 241 Harrison County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $265,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 516,838 $ 522,595$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 522,595$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,569,555955,440
17,853
0
SEEK State Amount $
Exceptional Child 1,874,653
Limited English Proficiency 5,733Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,101,027Less Capital Outlay 265,500
Negative Payment 0
10,056,707Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
265,50012,163,662$
1,132,685
$ 10,569,555955,44017,853
1,874,653974,270
5,73314,397,504
3,101,02711,296,477
0
$
$
0
$
Total State SEEK * 12,429,162$
Per Pupil
427
$ 3,981360
7706367
25,4231,168
4,255
0
$
$
4,681$
Base Prorated Adjustment 0
Adjusted State Portion 11,296,477$4,255$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,132,685$427$
12,429,162
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 77 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,092,103Less Capital Outlay 212,500
Negative Payment 0
8,657,010Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
212,50010,600,834$
1,078,604
$ 8,459,625794,21027,167
1,675,643865,220
4,96811,826,833
2,092,1039,734,730
0
$
$
0
$
Total State SEEK * 10,813,334$
Per Pupil
508
$ 3,98137413
789407
25,566
9854,581
0
$
$
5,089$
Base Prorated Adjustment 0
Adjusted State Portion 9,734,730$4,581$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,078,604$508$
10,813,334
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 78 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 663,571Less Capital Outlay 85,000
Negative Payment 0
3,632,240Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
85,0004,248,614$
463,769
$ 3,383,850314,101
7,762675,098152,605
04,533,416
663,5713,869,845
0
$
$
0
$
Total State SEEK * 4,333,614$
Per Pupil
546
$ 3,981370
9794180
05,333
7814,553
0
$
$
5,098$
Base Prorated Adjustment 0
Adjusted State Portion 3,869,845$4,553$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 463,769$546$
4,333,614
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 79 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 9,093,270Less Capital Outlay 653,610
Negative Payment 0
23,297,316Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
653,61027,894,787$
2,248,964
$ 26,020,2142,358,743
97,0254,412,7002,348,507
35,92535,273,114
9,093,27026,179,844
0
$
$
119,589
$
Total State SEEK * 28,548,397$
Per Pupil
344
$ 3,98136115
675359
55,3971,391
4,005
0
$
$
4,368$
Base Prorated Adjustment 0
Adjusted State Portion 26,299,433$4,024$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,248,964$344$
28,548,397
18
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 80 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,200,397Less Capital Outlay 192,150
Negative Payment 0
7,109,750Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
192,1508,712,232$
828,017
$ 7,649,492647,19119,793
1,178,177774,465
7,64410,276,762
2,200,3978,076,365
0
$
$
0
$
Total State SEEK * 8,904,382$
Per Pupil
431
$ 3,98133710
613403
45,3481,145
4,203
0
$
$
4,634$
Base Prorated Adjustment 0
Adjusted State Portion 8,076,365$4,203$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 828,017$431$
8,904,382
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 81 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.6000.000Current Year Second Month Growth %3Limited English Proficiency
687,963$Transportation (Unprorated)91-92 State Per Pupil Funding 2,792.00$
Levied Equivalent Rate 61.5
SEEK INPUTS:
District: 261 Hickman County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $68,160.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 169,197 $ 97,650$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 97,650$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,713,450245,668
6,210
0
SEEK State Amount $
Exceptional Child 559,251
Limited English Proficiency 1,147Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,015,179Less Capital Outlay 68,160
Negative Payment 0
2,442,387Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
68,1603,093,631$
231,294
$ 2,713,450245,668
6,210559,251419,950
1,1473,945,676
1,015,1792,930,497
0
$
$
0
$
Total State SEEK * 3,161,791$
Per Pupil
339
$ 3,981360
9820616
25,7891,489
4,299
0
$
$
4,639$
Base Prorated Adjustment 0
Adjusted State Portion 2,930,497$4,299$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 231,294$339$
3,161,791
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 82 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
18.5000.000Current Year Second Month Growth %71Limited English Proficiency
3,300,738$Transportation (Unprorated)91-92 State Per Pupil Funding 2,522.00$
Levied Equivalent Rate 61.7
SEEK INPUTS:
District: 265 Hopkins County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $624,380.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,305,961 $ 1,138,487$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,138,487$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 24,856,5682,184,136
71,799
0
SEEK State Amount $
Exceptional Child 5,604,651
Limited English Proficiency 27,134Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 7,835,766Less Capital Outlay 624,380
Negative Payment 0
24,284,142Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
624,38028,817,159$
2,518,163
$ 24,856,5682,184,136
71,7995,604,6512,014,854
27,13434,759,142
7,835,76626,923,376
0
$
$
0
$
Total State SEEK * 29,441,539$
Per Pupil
403
$ 3,98135011
898323
45,5671,255
4,312
0
$
$
4,715$
Base Prorated Adjustment 0
Adjusted State Portion 26,923,376$4,312$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,518,163$403$
29,441,539
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 83 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
5.8000.000Current Year Second Month Growth %0Limited English Proficiency
1,579,458$Transportation (Unprorated)91-92 State Per Pupil Funding 3,217.00$
Levied Equivalent Rate 79.6
SEEK INPUTS:
District: 271 Jackson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $187,980.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 197,499 $ 538,442$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 197,499 $ 538,442
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 538,442$ 0
$ 0$ 0$ 0$ 538,442
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,483,484892,978
22,510
0
SEEK State Amount $
Exceptional Child 2,347,994
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,184,996Less Capital Outlay 187,980
Negative Payment 0
9,373,990Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
187,98011,690,901$
1,352,770
$ 7,483,484892,97822,510
2,347,994964,141
011,711,107
1,184,99610,526,111
0
$
$
0
$
Total State SEEK * 11,878,881$
Per Pupil
720
$ 3,98147512
1,249513
06,230
6305,600
0
$
$
6,319$
Base Prorated Adjustment 0
Adjusted State Portion 10,526,111$5,600$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,352,770$720$
11,878,881
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 84 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.0000.000Current Year Second Month Growth %4Limited English Proficiency
67,485$Transportation (Unprorated)91-92 State Per Pupil Funding 2,914.00$
Levied Equivalent Rate 81.6
SEEK INPUTS:
District: 272 Jackson Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $31,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 21,771 $ 101,552$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 101,552$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,254,015113,459
3,881
0
SEEK State Amount $
Exceptional Child 171,103
Limited English Proficiency 1,529Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 130,626Less Capital Outlay 31,500
Negative Payment 0
1,381,861Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
31,5001,622,104$
199,048
$ 1,254,015113,459
3,881171,10341,1951,529
1,585,182130,626
1,454,556
0
$
$
0
$
Total State SEEK * 1,653,604$
Per Pupil
632
$ 3,98136012
543131
55,032
4154,618
0
$
$
5,250$
Base Prorated Adjustment 0
Adjusted State Portion 1,454,556$4,618$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 199,048$632$
1,653,604
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 85 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
464.0000.000Current Year Second Month Growth %7,135Limited English Proficiency
54,620,938$Transportation (Unprorated)91-92 State Per Pupil Funding 2,356.00$
Levied Equivalent Rate 90.1
SEEK INPUTS:
District: 275 Jefferson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $8,709,820.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 34,715,081 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 346,737,93436,107,272
1,800,784
0
SEEK State Amount $
Exceptional Child 58,408,157
Limited English Proficiency 2,726,826Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 208,290,488Less Capital Outlay 8,709,820
Negative Payment 0
228,780,665Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
8,709,820262,122,673$
0
$ 346,737,93436,107,2721,800,784
58,408,15733,342,0082,726,826
479,122,981208,290,488
270,832,493
0
$
$
0
$
Total State SEEK * 270,832,493$
Per Pupil
0
$ 3,98141521
67138331
5,5012,391
3,110
0
$
$
3,110$
Base Prorated Adjustment 0
Adjusted State Portion 270,832,493$3,110$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
270,832,493
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 86 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
7.0000.000Current Year Second Month Growth %0Limited English Proficiency
298,652$Transportation (Unprorated)91-92 State Per Pupil Funding 3,171.00$
Levied Equivalent Rate 112.4
SEEK INPUTS:
District: 276 Jenkins Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $43,600.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 39,924 $ 130,770$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 130,770$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,735,716223,274
27,167
0
SEEK State Amount $
Exceptional Child 390,815
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 239,541Less Capital Outlay 43,600
Negative Payment 0
2,093,831Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
43,6002,583,610$
307,474
$ 1,735,716223,27427,167
390,815182,305
02,559,277
239,5412,319,736
0
$
$
0
$
Total State SEEK * 2,627,210$
Per Pupil
705
$ 3,98151262
896418
05,870
5495,320
0
$
$
6,026$
Base Prorated Adjustment 0
Adjusted State Portion 2,319,736$5,320$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 307,474$705$
2,627,210
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 87 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 12,577,927Less Capital Outlay 715,843
Negative Payment 0
22,503,100Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
715,84326,662,848$
1,516,720
$ 28,497,7142,174,769
41,2715,007,0632,643,028
76,05338,439,898
12,577,92725,861,971
0
$
$
0
$
Total State SEEK * 27,378,691$
Per Pupil
212
$ 3,981304
669936911
5,3701,757
3,613
0
$
$
3,825$
Base Prorated Adjustment 0
Adjusted State Portion 25,861,971$3,613$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,516,720$212$
27,378,691
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 88 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,638,466Less Capital Outlay 328,974
Negative Payment 0
14,344,383Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
328,97417,550,842$
1,918,565
$ 13,096,4431,492,675
131,5352,587,7301,287,894
3,44018,599,717
2,638,46615,961,251
0
$
$
0
$
Total State SEEK * 17,879,816$
Per Pupil
583
$ 3,98145440
787391
15,654
8024,852
0
$
$
5,435$
Base Prorated Adjustment 0
Adjusted State Portion 15,961,251$4,852$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,918,565$583$
17,879,816
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 89 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Limited English Proficiency 128,793Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 26,030,229Less Capital Outlay 1,303,436
Negative Payment 0
36,269,642Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,303,43643,458,886$
1,633,993
$ 51,889,7713,098,450
11,9388,474,3555,555,251
128,79369,158,558
26,030,22943,128,329
0
$
$
0
$
Total State SEEK * 44,762,322$
Per Pupil
125
$ 3,981238
165042610
5,3061,997
3,309
0
$
$
3,434$
Base Prorated Adjustment 0
Adjusted State Portion 43,128,329$3,309$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,633,993$125$
44,762,322
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 90 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
14.0000.000Current Year Second Month Growth %1Limited English Proficiency
1,299,285$Transportation (Unprorated)91-92 State Per Pupil Funding 2,981.00$
Levied Equivalent Rate 70.6
SEEK INPUTS:
District: 295 Knott County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $196,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 475,261 $ 294,037$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 294,037$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,822,665998,435
54,334
0
SEEK State Amount $
Exceptional Child 2,282,745
Limited English Proficiency 382Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,851,564Less Capital Outlay 196,500
Negative Payment 0
8,110,497Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
196,5009,617,850$
714,236
$ 7,822,665998,43554,334
2,282,745793,117
38211,951,678
2,851,5649,100,114
0
$
$
0
$
Total State SEEK * 9,814,350$
Per Pupil
363
$ 3,98150828
1,162404
06,0821,451
4,631
0
$
$
4,995$
Base Prorated Adjustment 0
Adjusted State Portion 9,100,114$4,631$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 714,236$363$
9,814,350
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 91 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
8.2000.000Current Year Second Month Growth %16Limited English Proficiency
2,352,520$Transportation (Unprorated)91-92 State Per Pupil Funding 3,049.00$
Levied Equivalent Rate 61.9
SEEK INPUTS:
District: 301 Knox County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $389,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 522,247 $ 1,002,645$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,002,645$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 15,505,9952,048,344
31,824
0
SEEK State Amount $
Exceptional Child 3,590,663
Limited English Proficiency 6,115Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,133,483Less Capital Outlay 389,500
Negative Payment 0
17,659,958Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
389,50021,417,247$
2,321,251
$ 15,505,9952,048,344
31,8243,590,6631,436,038
6,11522,618,979
3,133,48319,485,496
0
$
$
0
$
Total State SEEK * 21,806,747$
Per Pupil
596
$ 3,981526
8922369
25,807
8045,003
0
$
$
5,599$
Base Prorated Adjustment 0
Adjusted State Portion 19,485,496$5,003$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,321,251$596$
21,806,747
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 92 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
7.0000.000Current Year Second Month Growth %39Limited English Proficiency
1,434,667$Transportation (Unprorated)91-92 State Per Pupil Funding 2,723.00$
Levied Equivalent Rate 56.7
SEEK INPUTS:
District: 305 LaRue County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $215,300.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 380,598 $ 462,301$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 462,301$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,571,093760,769
27,167
0
SEEK State Amount $
Exceptional Child 1,702,395
Limited English Proficiency 14,905Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,283,590Less Capital Outlay 215,300
Negative Payment 0
8,577,439Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
215,30010,482,473$
1,029,277
$ 8,571,093760,76927,167
1,702,395875,75714,905
11,952,0862,283,590
9,668,496
0
$
$
0
$
Total State SEEK * 10,697,773$
Per Pupil
478
$ 3,98135313
791407
75,5511,061
4,491
0
$
$
4,969$
Base Prorated Adjustment 0
Adjusted State Portion 9,668,496$4,491$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,029,277$478$
10,697,773
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 93 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 9,270,000Less Capital Outlay 825,000
Negative Payment 0
32,716,806Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
825,00038,864,627$
3,667,837
$ 32,843,2503,344,040
65,9776,550,8952,479,984
7,64445,291,790
9,270,00036,021,790
0
$
$
0
$
Total State SEEK * 39,689,627$
Per Pupil
445
$ 3,981405
8794301
15,4901,124
4,366
0
$
$
4,811$
Base Prorated Adjustment 0
Adjusted State Portion 36,021,790$4,366$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 3,667,837$445$
39,689,627
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 94 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
20.1000.000Current Year Second Month Growth %1Limited English Proficiency
1,282,715$Transportation (Unprorated)91-92 State Per Pupil Funding 2,992.00$
Levied Equivalent Rate 61.0
SEEK INPUTS:
District: 315 Lawrence County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $218,950.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 419,071 $ 438,118$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 438,118$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,716,400980,580
78,008
0
SEEK State Amount $
Exceptional Child 1,612,225
Limited English Proficiency 382Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,514,426Less Capital Outlay 218,950
Negative Payment 0
8,654,219Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
218,95010,408,610$
971,389
$ 8,716,400980,58078,008
1,612,225783,002
38212,170,597
2,514,4269,656,171
0
$
$
0
$
Total State SEEK * 10,627,560$
Per Pupil
444
$ 3,98144836
736358
05,5591,148
4,410
0
$
$
4,854$
Base Prorated Adjustment 0
Adjusted State Portion 9,656,171$4,410$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 971,389$444$
10,627,560
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 95 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.3280.000Current Year Second Month Growth %0Limited English Proficiency
601,269$Transportation (Unprorated)91-92 State Per Pupil Funding 2,985.00$
Levied Equivalent Rate 47.4
SEEK INPUTS:
District: 321 Lee County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $87,664.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 159,588 $ 183,617$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 183,617$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,489,908428,635
5,154
0
SEEK State Amount $
Exceptional Child 459,049
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 957,525Less Capital Outlay 87,664
Negative Payment 0
3,337,557Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
87,6644,104,560$
399,973
$ 3,489,908428,635
5,154459,049367,030
04,749,776
957,5253,792,251
0
$
$
0
$
Total State SEEK * 4,192,224$
Per Pupil
456
$ 3,981489
6524419
05,4181,092
4,326
0
$
$
4,782$
Base Prorated Adjustment 0
Adjusted State Portion 3,792,251$4,326$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 399,973$456$
4,192,224
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 96 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
12.0000.000Current Year Second Month Growth %0Limited English Proficiency
1,014,825$Transportation (Unprorated)91-92 State Per Pupil Funding 3,051.00$
Levied Equivalent Rate 66.6
SEEK INPUTS:
District: 325 Leslie County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $150,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 256,267 $ 330,983$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 256,267 $ 330,983
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 330,983$ 0
$ 0$ 0$ 0$ 330,983
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,971,500656,865
46,572
0
SEEK State Amount $
Exceptional Child 1,527,350
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,537,601Less Capital Outlay 150,000
Negative Payment 0
6,514,686Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
150,0007,913,397$
779,236
$ 5,971,500656,86546,572
1,527,350619,475
08,821,762
1,537,6017,284,161
0
$
$
0
$
Total State SEEK * 8,063,397$
Per Pupil
519
$ 3,98143831
1,018413
05,8811,025
4,856
0
$
$
5,376$
Base Prorated Adjustment 0
Adjusted State Portion 7,284,161$4,856$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 779,236$519$
8,063,397
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 97 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
22.5640.000Current Year Second Month Growth %1Limited English Proficiency
1,754,204$Transportation (Unprorated)91-92 State Per Pupil Funding 2,983.00$
Levied Equivalent Rate 74.6
SEEK INPUTS:
District: 331 Letcher County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:03 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $278,262.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 448,891 $ 640,505$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 640,505$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 11,077,6141,156,202
87,571
0
SEEK State Amount $
Exceptional Child 4,019,297
Limited English Proficiency 382Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,693,347Less Capital Outlay 278,262
Negative Payment 0
13,369,457Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
278,26216,036,121$
1,595,853
$ 11,077,6141,156,202
87,5714,019,2971,070,811
38217,411,877
2,693,34714,718,530
0
$
$
0
$
Total State SEEK * 16,314,383$
Per Pupil
574
$ 3,98141631
1,444385
06,257
9685,289
0
$
$
5,863$
Base Prorated Adjustment 0
Adjusted State Portion 14,718,530$5,289$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,595,853$574$
16,314,383
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 98 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
6.0000.000Current Year Second Month Growth %0Limited English Proficiency
1,736,039$Transportation (Unprorated)91-92 State Per Pupil Funding 2,978.00$
Levied Equivalent Rate 49.1
SEEK INPUTS:
District: 335 Lewis County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $201,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 296,674 $ 492,199$ 0 $ 0$ 0$ 0 $ 123,050$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 492,199$ 0
$ 123,050$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,021,715895,725
23,286
0
SEEK State Amount $
Exceptional Child 1,260,186
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,780,043Less Capital Outlay 201,500
Negative Payment 0
8,219,369Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
201,50010,396,258$
1,117,167
$ 8,021,715895,72523,286
1,260,1861,059,722
011,260,634
1,780,0439,480,591
0
$
$
0
$
Total State SEEK * 10,597,758$
Per Pupil
554
$ 3,98144512
625526
05,588
8834,705
0
$
$
5,259$
Base Prorated Adjustment 0
Adjusted State Portion 9,480,591$4,705$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,117,167$554$
10,597,758
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 99 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
15.1300.000Current Year Second Month Growth %34Limited English Proficiency
2,281,445$Transportation (Unprorated)91-92 State Per Pupil Funding 2,906.00$
Levied Equivalent Rate 61.1
SEEK INPUTS:
District: 341 Lincoln County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $341,574.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 512,973 $ 824,290$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 824,290$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 13,598,0731,374,120
58,720
0
SEEK State Amount $
Exceptional Child 2,700,153
Limited English Proficiency 12,994Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,077,841Less Capital Outlay 341,574
Negative Payment 0
14,324,645Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
341,57417,568,857$
1,851,560
$ 13,598,0731,374,120
58,7202,700,1531,392,652
12,99419,136,712
3,077,84116,058,871
0
$
$
0
$
Total State SEEK * 17,910,431$
Per Pupil
542
$ 3,98140217
791408
45,603
9014,701
0
$
$
5,243$
Base Prorated Adjustment 0
Adjusted State Portion 16,058,871$4,701$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,851,560$542$
17,910,431
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 100 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
3.5000.000Current Year Second Month Growth %8Limited English Proficiency
840,569$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$
Levied Equivalent Rate 55.8
SEEK INPUTS:
District: 345 Livingston County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $104,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 411,500 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,160,145416,214
13,584
0
SEEK State Amount $
Exceptional Child 706,588
Limited English Proficiency 3,057Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,469,000Less Capital Outlay 104,500
Negative Payment 0
2,726,088Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
104,5003,239,193$
0
$ 4,160,145416,21413,584
706,588513,105
3,0575,812,693
2,469,0003,343,693
0
$
$
0
$
Total State SEEK * 3,343,693$
Per Pupil
0
$ 3,98139813
676491
35,5622,363
3,200
0
$
$
3,200$
Base Prorated Adjustment 0
Adjusted State Portion 3,343,693$3,200$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
3,343,693
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 101 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,750,000Less Capital Outlay 314,000
Negative Payment 0
11,554,026Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
314,00014,006,785$
1,291,870
$ 12,500,340955,44015,524
2,142,1361,160,889
4,58616,778,915
3,750,00013,028,915
0
$
$
0
$
Total State SEEK * 14,320,785$
Per Pupil
411
$ 3,981304
5682370
15,3441,194
4,149
0
$
$
4,561$
Base Prorated Adjustment 0
Adjusted State Portion 13,028,915$4,149$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,291,870$411$
14,320,785
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 102 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
2.0000.000Current Year Second Month Growth %6Limited English Proficiency
4,797$Transportation (Unprorated)91-92 State Per Pupil Funding 2,551.00$
Levied Equivalent Rate 89.4
SEEK INPUTS:
District: 354 Ludlow Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $78,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 119,932 $ 185,438$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 185,438$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,105,180298,575
7,762
0
SEEK State Amount $
Exceptional Child 604,356
Limited English Proficiency 2,293Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 719,593Less Capital Outlay 78,000
Negative Payment 0
3,220,573Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
78,0003,589,946$
366,445
$ 3,105,180298,575
7,762604,356
2,9282,293
4,021,094719,593
3,301,501
0
$
$
0
$
Total State SEEK * 3,667,946$
Per Pupil
470
$ 3,98138310
77543
5,155923
4,233
0
$
$
4,702$
Base Prorated Adjustment 0
Adjusted State Portion 3,301,501$4,233$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 366,445$470$
3,667,946
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 103 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.4000.000Current Year Second Month Growth %2Limited English Proficiency
449,106$Transportation (Unprorated)91-92 State Per Pupil Funding 2,278.00$
Levied Equivalent Rate 51.0
SEEK INPUTS:
District: 361 Lyon County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $78,930.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 384,480 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,142,203253,789
5,433
0
SEEK State Amount $
Exceptional Child 363,704
Limited English Proficiency 764Hold Harmless 64,841
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,306,878Less Capital Outlay 78,930
Negative Payment 0
1,444,926Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
78,9301,719,072$
0
$ 3,142,203253,789
5,433363,704274,146
7644,040,039
2,306,8781,733,161
64,841
$
$
0
$
Total State SEEK * 1,798,002$
Per Pupil
0
$ 3,981322
7461347
15,1192,923
2,196
82
$
$
2,278$
Base Prorated Adjustment 0
Adjusted State Portion 1,733,161$2,196$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
1,798,002
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 104 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 15,390,000Less Capital Outlay 1,053,500
Negative Payment 0
35,219,466Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,053,50041,904,730$
3,249,297
$ 41,939,8353,127,275
131,9546,374,8553,435,967
89,04755,098,933
15,390,00039,708,933
0
$
$
0
$
Total State SEEK * 42,958,230$
Per Pupil
308
$ 3,98129713
605326
85,2301,461
3,769
0
$
$
4,078$
Base Prorated Adjustment 0
Adjusted State Portion 39,708,933$3,769$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 3,249,297$308$
42,958,230
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 105 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,205,807Less Capital Outlay 182,613
Negative Payment 0
8,832,736Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
182,61310,844,649$
1,238,776
$ 7,269,8351,008,730
70,9561,868,960
773,1372,675
10,994,2931,205,807
9,788,486
0
$
$
0
$
Total State SEEK * 11,027,262$
Per Pupil
678
$ 3,98155239
1,023423
16,021
6605,360
0
$
$
6,039$
Base Prorated Adjustment 0
Adjusted State Portion 9,788,486$5,360$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,238,776$678$
11,027,262
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 106 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
4.4510.000Current Year Second Month Growth %56Limited English Proficiency
1,923,325$Transportation (Unprorated)91-92 State Per Pupil Funding 2,835.00$
Levied Equivalent Rate 68.1
SEEK INPUTS:
District: 375 Marion County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $285,964.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 627,748 $ 491,799$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 491,799$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 11,384,2071,031,917
17,274
0
SEEK State Amount $
Exceptional Child 1,696,782
Limited English Proficiency 21,402Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,766,487Less Capital Outlay 285,964
Negative Payment 0
10,099,131Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
285,96412,332,395$
1,059,218
$ 11,384,2071,031,917
17,2741,696,7821,174,046
21,40215,325,628
3,766,48711,559,141
0
$
$
0
$
Total State SEEK * 12,618,359$
Per Pupil
370
$ 3,981361
6593411
75,3591,317
4,042
0
$
$
4,413$
Base Prorated Adjustment 0
Adjusted State Portion 11,559,141$4,042$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,059,218$370$
12,618,359
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 107 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 7,423,507Less Capital Outlay 431,330
Negative Payment 0
12,565,286Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
431,33015,139,348$
926,988
$ 17,171,2471,216,395
20,1812,010,0071,647,074
2,29322,067,197
7,423,50714,643,690
0
$
$
0
$
Total State SEEK * 15,570,678$
Per Pupil
215
$ 3,981282
5466382
15,1161,721
3,395
0
$
$
3,610$
Base Prorated Adjustment 0
Adjusted State Portion 14,643,690$3,395$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 926,988$215$
15,570,678
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 108 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,820,943Less Capital Outlay 177,000
Negative Payment 0
7,262,994Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
177,0008,869,785$
880,985
$ 7,046,370830,03931,824
1,352,704725,806
09,986,743
1,820,9438,165,800
0
$
$
0
$
Total State SEEK * 9,046,785$
Per Pupil
498
$ 3,98146918
764410
05,6421,029
4,613
0
$
$
5,111$
Base Prorated Adjustment 0
Adjusted State Portion 8,165,800$4,613$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 880,985$498$
9,046,785
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 109 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
5.9000.000Current Year Second Month Growth %24Limited English Proficiency
1,693,110$Transportation (Unprorated)91-92 State Per Pupil Funding 2,481.00$
Levied Equivalent Rate 60.0
SEEK INPUTS:
District: 391 Mason County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $244,020.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 698,205 $ 257,133$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 257,133$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,714,436917,760
22,898
0
SEEK State Amount $
Exceptional Child 1,928,038
Limited English Proficiency 9,172Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,189,229Less Capital Outlay 244,020
Negative Payment 0
8,159,055Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
244,0209,769,319$
576,747
$ 9,714,436917,76022,898
1,928,0381,033,517
9,17213,625,821
4,189,2299,436,592
0
$
$
0
$
Total State SEEK * 10,013,339$
Per Pupil
236
$ 3,981376
9790424
45,5841,717
3,867
0
$
$
4,103$
Base Prorated Adjustment 0
Adjusted State Portion 9,436,592$3,867$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 576,747$236$
10,013,339
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 110 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,009,392Less Capital Outlay 154,000
Negative Payment 0
6,746,439Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
154,0008,009,105$
916,701
$ 6,130,740724,88011,643
946,642345,96595,926
8,255,7961,009,392
7,246,404
0
$
$
0
$
Total State SEEK * 8,163,105$
Per Pupil
595
$ 3,981471
861522562
5,361655
4,705
0
$
$
5,301$
Base Prorated Adjustment 0
Adjusted State Portion 7,246,404$4,705$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 916,701$595$
8,163,105
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 111 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 11,250,000Less Capital Outlay 624,590
Negative Payment 0
18,044,648Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
624,59021,210,208$
1,161,484
$ 24,864,9281,731,735
62,0963,247,1032,004,076
13,37631,923,314
11,250,00020,673,314
0
$
$
0
$
Total State SEEK * 21,834,798$
Per Pupil
186
$ 3,98127710
520321
25,1111,801
3,310
0
$
$
3,496$
Base Prorated Adjustment 0
Adjusted State Portion 20,673,314$3,310$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,161,484$186$
21,834,798
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 112 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
11.0000.000Current Year Second Month Growth %0Limited English Proficiency
1,621,474$Transportation (Unprorated)91-92 State Per Pupil Funding 3,304.00$
Levied Equivalent Rate 49.3
SEEK INPUTS:
District: 401 McCreary County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $250,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 247,951 $ 730,799$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 730,799$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,952,5001,274,318
42,691
0
SEEK State Amount $
Exceptional Child 2,376,975
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,487,708Less Capital Outlay 250,000
Negative Payment 0
11,908,776Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
250,00014,608,573$
1,710,008
$ 9,952,5001,274,318
42,6912,376,975
989,7890
14,636,2731,487,708
13,148,565
0
$
$
0
$
Total State SEEK * 14,858,573$
Per Pupil
684
$ 3,98151017
951396
05,855
5955,259
0
$
$
5,943$
Base Prorated Adjustment 0
Adjusted State Portion 13,148,565$5,259$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,710,008$684$
14,858,573
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 113 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
11.8270.000Current Year Second Month Growth %16Limited English Proficiency
899,092$Transportation (Unprorated)91-92 State Per Pupil Funding 2,647.00$
Levied Equivalent Rate 63.8
SEEK INPUTS:
District: 405 McLean County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $145,874.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 282,877 $ 288,218$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 288,218$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,807,228444,289
45,901
0
SEEK State Amount $
Exceptional Child 1,052,457
Limited English Proficiency 6,115Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,697,263Less Capital Outlay 145,874
Negative Payment 0
5,512,853Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
145,8746,686,603$
624,921
$ 5,807,228444,28945,901
1,052,457548,829
6,1157,904,819
1,697,2636,207,556
0
$
$
0
$
Total State SEEK * 6,832,477$
Per Pupil
428
$ 3,98130531
721376
45,4191,164
4,255
0
$
$
4,684$
Base Prorated Adjustment 0
Adjusted State Portion 6,207,556$4,255$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 624,921$428$
6,832,477
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 114 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 4,791,124Less Capital Outlay 447,500
Negative Payment 0
17,179,481Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
447,50021,139,359$
2,081,262
$ 17,814,9751,451,254
12,4193,133,7241,878,616
5,73324,296,721
4,791,12419,505,597
0
$
$
0
$
Total State SEEK * 21,586,859$
Per Pupil
465
$ 3,981324
3700420
15,4291,071
4,359
0
$
$
4,824$
Base Prorated Adjustment 0
Adjusted State Portion 19,505,597$4,359$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,081,262$465$
21,586,859
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 115 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.5000.000Current Year Second Month Growth %2Limited English Proficiency
688,013$Transportation (Unprorated)91-92 State Per Pupil Funding 2,928.00$
Levied Equivalent Rate 63.3
SEEK INPUTS:
District: 415 Menifee County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:04 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $96,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 93,884 $ 283,914$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 283,914$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,841,665459,746
1,941
0
SEEK State Amount $
Exceptional Child 640,423
Limited English Proficiency 764Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 563,303Less Capital Outlay 96,500
Negative Payment 0
4,284,736Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
96,5005,339,644$
634,927
$ 3,841,665459,746
1,941640,423419,981
7645,364,520
563,3034,801,217
0
$
$
0
$
Total State SEEK * 5,436,144$
Per Pupil
658
$ 3,981476
2664435
15,559
5844,975
0
$
$
5,633$
Base Prorated Adjustment 0
Adjusted State Portion 4,801,217$4,975$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 634,927$658$
5,436,144
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 116 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,983,580Less Capital Outlay 257,000
Negative Payment 0
9,090,957Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
257,00010,879,556$
765,668
$ 10,231,170850,93931,048
2,196,5961,022,931
21,78414,354,468
3,983,58010,370,888
0
$
$
0
$
Total State SEEK * 11,136,556$
Per Pupil
298
$ 3,98133112
855398
85,5851,550
4,035
0
$
$
4,333$
Base Prorated Adjustment 0
Adjusted State Portion 10,370,888$4,035$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 765,668$298$
11,136,556
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 117 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.2000.000Current Year Second Month Growth %9Limited English Proficiency
914,080$Transportation (Unprorated)91-92 State Per Pupil Funding 3,004.00$
Levied Equivalent Rate 67.1
SEEK INPUTS:
District: 425 Metcalfe County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $137,450.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 211,236 $ 326,881$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 211,236 $ 326,881
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 326,881$ 0
$ 0$ 0$ 0$ 326,881
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,471,885647,430
4,657
0
SEEK State Amount $
Exceptional Child 878,806
Limited English Proficiency 3,440Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,267,414Less Capital Outlay 137,450
Negative Payment 0
5,601,354Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
137,4506,881,014$
721,682
$ 5,471,885647,430
4,657878,806557,978
3,4407,564,196
1,267,4146,296,782
0
$
$
0
$
Total State SEEK * 7,018,464$
Per Pupil
525
$ 3,981471
3639406
35,503
9224,581
0
$
$
5,106$
Base Prorated Adjustment 0
Adjusted State Portion 6,296,782$4,581$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 721,682$525$
7,018,464
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 118 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
12.5000.000Current Year Second Month Growth %6Limited English Proficiency
452,776$Transportation (Unprorated)91-92 State Per Pupil Funding 2,860.00$
Levied Equivalent Rate 67.7
SEEK INPUTS:
District: 426 Middlesboro Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $106,700.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 225,275 $ 192,456$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 192,456$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,247,727537,435
48,513
0
SEEK State Amount $
Exceptional Child 1,070,252
Limited English Proficiency 2,293Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,351,647Less Capital Outlay 106,700
Negative Payment 0
4,447,873Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
106,7005,163,715$
439,456
$ 4,247,727537,43548,513
1,070,252276,386
2,2936,182,606
1,351,6474,830,959
0
$
$
0
$
Total State SEEK * 5,270,415$
Per Pupil
412
$ 3,98150445
1,003259
25,7941,267
4,528
0
$
$
4,939$
Base Prorated Adjustment 0
Adjusted State Portion 4,830,959$4,528$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 439,456$412$
5,270,415
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 119 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,333,975Less Capital Outlay 164,500
Negative Payment 0
6,903,138Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
164,5008,402,046$
918,556
$ 6,548,745701,05474,515
1,056,279580,35221,020
8,981,9651,333,975
7,647,990
0
$
$
0
$
Total State SEEK * 8,566,546$
Per Pupil
558
$ 3,98142645
64235313
5,460811
4,649
0
$
$
5,208$
Base Prorated Adjustment 0
Adjusted State Portion 7,647,990$4,649$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 918,556$558$
8,566,546
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 120 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 4,560,000Less Capital Outlay 420,000
Negative Payment 0
16,844,431Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
420,00020,553,794$
1,988,045
$ 16,720,2001,561,547
62,0963,451,9251,721,318
28,66323,545,749
4,560,00018,985,749
0
$
$
0
$
Total State SEEK * 20,973,794$
Per Pupil
473
$ 3,98137215
822410
75,6061,086
4,520
0
$
$
4,994$
Base Prorated Adjustment 0
Adjusted State Portion 18,985,749$4,520$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,988,045$473$
20,973,794
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 121 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,261,500Less Capital Outlay 178,830
Negative Payment 0
7,813,174Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
178,8309,745,190$
1,112,157
$ 7,119,222810,93038,810
1,283,395819,859
1,14710,073,363
1,261,5008,811,863
0
$
$
0
$
Total State SEEK * 9,924,020$
Per Pupil
622
$ 3,98145322
718458
15,633
7054,928
0
$
$
5,549$
Base Prorated Adjustment 0
Adjusted State Portion 8,811,863$4,928$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,112,157$622$
9,924,020
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 122 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
14.8700.000Current Year Second Month Growth %18Limited English Proficiency
2,966,765$Transportation (Unprorated)91-92 State Per Pupil Funding 2,575.00$
Levied Equivalent Rate 49.4
SEEK INPUTS:
District: 445 Muhlenberg County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $434,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 793,967 $ 907,100$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 907,100$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 17,297,4451,601,181
57,710
0
SEEK State Amount $
Exceptional Child 2,628,694
Limited English Proficiency 6,879Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,763,804Less Capital Outlay 434,500
Negative Payment 0
16,393,605Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
434,50020,168,994$
1,964,400
$ 17,297,4451,601,181
57,7102,628,6941,810,989
6,87923,402,898
4,763,80418,639,094
0
$
$
0
$
Total State SEEK * 20,603,494$
Per Pupil
452
$ 3,98136913
605417
25,3861,096
4,290
0
$
$
4,742$
Base Prorated Adjustment 0
Adjusted State Portion 18,639,094$4,290$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,964,400$452$
20,603,494
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 123 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,575,000Less Capital Outlay 149,000
Negative Payment 0
5,316,474Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
149,0006,153,043$
611,288
$ 5,931,690362,47012,807
709,812225,28123,695
7,265,7551,575,000
5,690,755
0
$
$
0
$
Total State SEEK * 6,302,043$
Per Pupil
410
$ 3,981243
947615116
4,8761,057
3,819
0
$
$
4,230$
Base Prorated Adjustment 0
Adjusted State Portion 5,690,755$3,819$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 611,288$410$
6,302,043
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 124 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 7,125,000Less Capital Outlay 419,000
Negative Payment 0
12,911,409Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
419,00015,334,668$
947,249
$ 16,680,3901,224,158
35,7052,511,3341,476,010
3,82221,931,419
7,125,00014,806,419
0
$
$
0
$
Total State SEEK * 15,753,668$
Per Pupil
226
$ 3,981292
9599352
15,2341,700
3,534
0
$
$
3,760$
Base Prorated Adjustment 0
Adjusted State Portion 14,806,419$3,534$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 947,249$226$
15,753,668
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 125 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
7.2450.000Current Year Second Month Growth %100Limited English Proficiency
125,844$Transportation (Unprorated)91-92 State Per Pupil Funding 2,939.00$
Levied Equivalent Rate 95.7
SEEK INPUTS:
District: 452 Newport Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $153,800.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 425,970 $ 176,158$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 176,158$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,122,794869,150
28,118
0
SEEK State Amount $
Exceptional Child 1,113,963
Limited English Proficiency 38,218Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,555,822Less Capital Outlay 153,800
Negative Payment 0
5,462,621Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
153,8005,903,591$
364,152
$ 6,122,794869,15028,118
1,113,96376,81838,218
8,249,0612,555,822
5,693,239
0
$
$
0
$
Total State SEEK * 6,057,391$
Per Pupil
237
$ 3,98156518
7245025
5,3631,662
3,702
0
$
$
3,938$
Base Prorated Adjustment 0
Adjusted State Portion 5,693,239$3,702$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 364,152$237$
6,057,391
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 126 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 903,558Less Capital Outlay 100,151
Negative Payment 0
3,940,535Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
100,1514,821,955$
512,610
$ 3,986,995399,90512,074
544,123368,810
1,1475,313,054
903,5584,409,496
0
$
$
0
$
Total State SEEK * 4,922,106$
Per Pupil
512
$ 3,98139912
543368
15,305
9024,403
0
$
$
4,915$
Base Prorated Adjustment 0
Adjusted State Portion 4,409,496$4,403$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 512,610$512$
4,922,106
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 127 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
15.5000.000Current Year Second Month Growth %125Limited English Proficiency
2,406,645$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$
Levied Equivalent Rate 59.9
SEEK INPUTS:
District: 461 Ohio County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $370,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 598,405 $ 850,145$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 850,145$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 14,729,7001,430,174
60,156
0
SEEK State Amount $
Exceptional Child 2,281,830
Limited English Proficiency 47,772Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,590,430Less Capital Outlay 370,000
Negative Payment 0
14,589,202Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
370,00017,903,145$
1,844,866
$ 14,729,7001,430,174
60,1562,281,8301,469,077
47,77220,018,709
3,590,43016,428,279
0
$
$
0
$
Total State SEEK * 18,273,145$
Per Pupil
499
$ 3,98138716
61739713
5,410970
4,440
0
$
$
4,939$
Base Prorated Adjustment 0
Adjusted State Portion 16,428,279$4,440$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,844,866$499$
18,273,145
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 128 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Limited English Proficiency 110,067Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 18,990,000Less Capital Outlay 1,125,000
Negative Payment 0
32,579,334Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,125,00039,267,408$
2,512,902
$ 44,786,2501,191,553
43,4676,562,9974,175,172
110,06756,869,506
18,990,00037,879,506
0
$
$
0
$
Total State SEEK * 40,392,408$
Per Pupil
223
$ 3,981106
458337110
5,0551,688
3,367
0
$
$
3,590$
Base Prorated Adjustment 0
Adjusted State Portion 37,879,506$3,367$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,512,902$223$
40,392,408
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 129 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,056,615Less Capital Outlay 172,780
Negative Payment 0
6,478,939Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
172,7807,962,385$
735,049
$ 6,878,372686,72329,108
1,101,901748,39712,230
9,456,7312,056,615
7,400,116
0
$
$
0
$
Total State SEEK * 8,135,165$
Per Pupil
425
$ 3,98139717
638433
75,4731,190
4,283
0
$
$
4,708$
Base Prorated Adjustment 0
Adjusted State Portion 7,400,116$4,283$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 735,049$425$
8,135,165
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 130 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
10.0000.000Current Year Second Month Growth %200Limited English Proficiency
1,596,024$Transportation (Unprorated)91-92 State Per Pupil Funding 2,608.00$
Levied Equivalent Rate 97.7
SEEK INPUTS:
District: 472 Owensboro Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $454,370.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 726,796 $ 1,052,062$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,052,062$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 18,088,4702,008,813
38,810
0
SEEK State Amount $
Exceptional Child 3,090,132
Limited English Proficiency 76,435Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,360,778Less Capital Outlay 454,370
Negative Payment 0
18,487,512Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
454,37021,670,623$
2,208,857
$ 18,088,4702,008,813
38,8103,090,132
974,25476,435
24,276,9144,360,778
19,916,136
0
$
$
0
$
Total State SEEK * 22,124,993$
Per Pupil
486
$ 3,981442
968021417
5,343960
4,383
0
$
$
4,869$
Base Prorated Adjustment 0
Adjusted State Portion 19,916,136$4,383$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,208,857$486$
22,124,993
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 131 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
4.0940.000Current Year Second Month Growth %0Limited English Proficiency
414,099$Transportation (Unprorated)91-92 State Per Pupil Funding 3,341.00$
Levied Equivalent Rate 53.7
SEEK INPUTS:
District: 475 Owsley County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $65,858.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 65,863 $ 191,971$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 191,971$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,621,807399,493
15,889
0
SEEK State Amount $
Exceptional Child 488,867
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 395,180Less Capital Outlay 65,858
Negative Payment 0
3,065,018Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
65,8583,757,842$
440,047
$ 2,621,807399,49315,889
488,867252,777
03,778,833
395,1803,383,653
0
$
$
0
$
Total State SEEK * 3,823,700$
Per Pupil
668
$ 3,98160724
742384
05,738
6005,138
0
$
$
5,806$
Base Prorated Adjustment 0
Adjusted State Portion 3,383,653$5,138$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 440,047$668$
3,823,700
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 132 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,384,637Less Capital Outlay 265,000
Negative Payment 0
9,492,785Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
265,00011,294,140$
990,398
$ 10,549,6501,289,844
29,8841,246,292
810,95726,752
13,953,3793,384,637
10,568,742
0
$
$
0
$
Total State SEEK * 11,559,140$
Per Pupil
374
$ 3,98148711
47030610
5,2651,277
3,988
0
$
$
4,362$
Base Prorated Adjustment 0
Adjusted State Portion 10,568,742$3,988$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 990,398$374$
11,559,140
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 133 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 825,000Less Capital Outlay 70,000
Negative Payment 0
2,427,702Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
70,0002,790,975$
260,876
$ 2,786,700173,174
0362,828102,397
03,425,099
825,0002,600,099
0
$
$
0
$
Total State SEEK * 2,860,975$
Per Pupil
373
$ 3,981247
0518146
04,8931,179
3,714
0
$
$
4,087$
Base Prorated Adjustment 0
Adjusted State Portion 2,600,099$3,714$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 260,876$373$
2,860,975
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 134 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.5000.000Current Year Second Month Growth %43Limited English Proficiency
157,764$Transportation (Unprorated)91-92 State Per Pupil Funding 2,748.00$
Levied Equivalent Rate 84.3
SEEK INPUTS:
District: 478 Paris Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:05 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $60,100.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 119,617 $ 115,675$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 115,675$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,392,581274,092
1,941
0
SEEK State Amount $
Exceptional Child 402,877
Limited English Proficiency 16,434Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 717,700Less Capital Outlay 60,100
Negative Payment 0
2,310,125Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
60,1002,645,777$
239,349
$ 2,392,581274,092
1,941402,87796,30316,434
3,184,228717,700
2,466,528
0
$
$
0
$
Total State SEEK * 2,705,877$
Per Pupil
398
$ 3,981456
367016027
5,2981,194
4,104
0
$
$
4,502$
Base Prorated Adjustment 0
Adjusted State Portion 2,466,528$4,104$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 239,349$398$
2,705,877
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 135 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,147,628Less Capital Outlay 214,190
Negative Payment 0
8,635,274Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
214,19010,775,265$
1,092,915
$ 8,526,904766,97917,853
1,670,0691,047,076
15,28712,044,168
2,147,6289,896,540
0
$
$
0
$
Total State SEEK * 10,989,455$
Per Pupil
510
$ 3,981358
8780489
75,6231,003
4,620
0
$
$
5,131$
Base Prorated Adjustment 0
Adjusted State Portion 9,896,540$4,620$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,092,915$510$
10,989,455
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 136 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
20.0000.000Current Year Second Month Growth %13Limited English Proficiency
2,078,927$Transportation (Unprorated)91-92 State Per Pupil Funding 2,947.00$
Levied Equivalent Rate 64.6
SEEK INPUTS:
District: 485 Perry County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $354,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 725,000 $ 660,910$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 725,000 $ 660,910
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 660,910$ 0
$ 0$ 0$ 0$ 660,910
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 14,092,7401,725,764
77,620
0
SEEK State Amount $
Exceptional Child 3,864,277
Limited English Proficiency 4,968Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,350,000Less Capital Outlay 354,000
Negative Payment 0
15,061,369Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
354,00017,892,959$
1,562,560
$ 14,092,7401,725,764
77,6203,864,2771,269,030
4,96821,034,399
4,350,00016,684,399
0
$
$
0
$
Total State SEEK * 18,246,959$
Per Pupil
441
$ 3,98148822
1,092358
15,9421,229
4,713
0
$
$
5,155$
Base Prorated Adjustment 0
Adjusted State Portion 16,684,399$4,713$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,562,560$441$
18,246,959
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 137 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
10.0000.000Current Year Second Month Growth %10Limited English Proficiency
5,216,513$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$
Levied Equivalent Rate 77.4
SEEK INPUTS:
District: 491 Pike County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $776,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,525,000 $ 1,513,040$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 1,525,000 $ 1,513,040
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,513,040$ 0
$ 0$ 0$ 0$ 1,513,040
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 30,892,5603,364,940
38,810
0
SEEK State Amount $
Exceptional Child 5,248,630
Limited English Proficiency 3,822Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 9,150,000Less Capital Outlay 776,000
Negative Payment 0
29,622,762Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
776,00036,151,232$
3,344,178
$ 30,892,5603,364,940
38,8105,248,6303,184,292
3,82242,733,054
9,150,00033,583,054
0
$
$
0
$
Total State SEEK * 36,927,232$
Per Pupil
431
$ 3,981434
5676410
05,5071,179
4,328
0
$
$
4,759$
Base Prorated Adjustment 0
Adjusted State Portion 33,583,054$4,328$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 3,344,178$431$
36,927,232
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 138 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.0970.000Current Year Second Month Growth %13Limited English Proficiency
430,322$Transportation (Unprorated)91-92 State Per Pupil Funding 2,280.00$
Levied Equivalent Rate 88.8
SEEK INPUTS:
District: 492 Pikeville Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $114,054.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 328,444 $ 118,079$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 118,079$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,540,502265,244
4,257
0
SEEK State Amount $
Exceptional Child 604,196
Limited English Proficiency 4,968Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,970,661Less Capital Outlay 114,054
Negative Payment 0
3,334,452Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
114,0543,829,158$
232,027
$ 4,540,502265,244
4,257604,196262,679
4,9685,681,846
1,970,6613,711,185
0
$
$
0
$
Total State SEEK * 3,943,212$
Per Pupil
203
$ 3,981233
4530230
44,9821,728
3,254
0
$
$
3,457$
Base Prorated Adjustment 0
Adjusted State Portion 3,711,185$3,254$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 232,027$203$
3,943,212
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 139 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 197,398Less Capital Outlay 43,647
Negative Payment 0
2,000,342Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
43,6472,417,188$
295,545
$ 1,737,591177,99711,220
314,579121,301
02,362,688
197,3982,165,290
0
$
$
0
$
Total State SEEK * 2,460,835$
Per Pupil
677
$ 3,98140826
721278
05,413
4524,961
0
$
$
5,638$
Base Prorated Adjustment 0
Adjusted State Portion 2,165,290$4,961$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 295,545$677$
2,460,835
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 140 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
4.6000.000Current Year Second Month Growth %5Limited English Proficiency
1,253,229$Transportation (Unprorated)91-92 State Per Pupil Funding 2,978.00$
Levied Equivalent Rate 54.1
SEEK INPUTS:
District: 495 Powell County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $211,490.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 274,745 $ 553,238$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 553,238$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,419,417949,469
17,853
0
SEEK State Amount $
Exceptional Child 1,602,591
Limited English Proficiency 1,911Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,648,473Less Capital Outlay 211,490
Negative Payment 0
9,131,278Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
211,49011,123,499$
1,227,218
$ 8,419,417949,46917,853
1,602,591765,003
1,91111,756,244
1,648,47310,107,771
0
$
$
0
$
Total State SEEK * 11,334,989$
Per Pupil
580
$ 3,981449
8758362
15,559
7794,779
0
$
$
5,360$
Base Prorated Adjustment 0
Adjusted State Portion 10,107,771$4,779$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,227,218$580$
11,334,989
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 141 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 9,885,000Less Capital Outlay 726,070
Negative Payment 0
25,939,694Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
726,07031,198,259$
2,581,549
$ 28,904,8473,011,368
93,1444,501,2772,677,016
40,12839,227,780
9,885,00029,342,780
0
$
$
0
$
Total State SEEK * 31,924,329$
Per Pupil
356
$ 3,98141513
620369
65,4031,361
4,041
0
$
$
4,397$
Base Prorated Adjustment 0
Adjusted State Portion 29,342,780$4,041$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,581,549$356$
31,924,329
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 142 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 573,100Less Capital Outlay 95,500
Negative Payment 0
3,765,039Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
95,5004,606,439$
548,696
$ 3,801,855267,523
7,762356,499292,704
04,726,343
573,1004,153,243
0
$
$
0
$
Total State SEEK * 4,701,939$
Per Pupil
575
$ 3,981280
8373306
04,949
6004,349
0
$
$
4,923$
Base Prorated Adjustment 0
Adjusted State Portion 4,153,243$4,349$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 548,696$575$
4,701,939
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 143 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
1.4120.000Current Year Second Month Growth %3Limited English Proficiency
212,482$Transportation (Unprorated)91-92 State Per Pupil Funding 2,960.00$
Levied Equivalent Rate 72.5
SEEK INPUTS:
District: 505 Robertson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $32,741.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 47,302 $ 80,879$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 47,302 $ 80,879
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 80,879$ 0
$ 0$ 0$ 0$ 80,879
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,303,427120,064
5,480
0
SEEK State Amount $
Exceptional Child 177,433
Limited English Proficiency 1,147Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 283,815Less Capital Outlay 32,741
Negative Payment 0
1,290,995Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
32,7411,592,958$
172,259
$ 1,303,427120,064
5,480177,433129,704
1,1471,737,255
283,8151,453,440
0
$
$
0
$
Total State SEEK * 1,625,699$
Per Pupil
526
$ 3,98136717
542396
45,306
8674,439
0
$
$
4,965$
Base Prorated Adjustment 0
Adjusted State Portion 1,453,440$4,439$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 172,259$526$
1,625,699
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 144 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
5.0000.000Current Year Second Month Growth %4Limited English Proficiency
1,513,763$Transportation (Unprorated)91-92 State Per Pupil Funding 3,030.00$
Levied Equivalent Rate 55.6
SEEK INPUTS:
District: 511 Rockcastle County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $253,100.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 275,329 $ 715,557$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 715,557$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,075,9111,101,503
19,405
0
SEEK State Amount $
Exceptional Child 2,321,918
Limited English Proficiency 1,529Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,651,975Less Capital Outlay 253,100
Negative Payment 0
11,615,191Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
253,10014,167,728$
1,628,498
$ 10,075,9111,101,503
19,4052,321,918
924,0391,529
14,444,3051,651,975
12,792,330
0
$
$
0
$
Total State SEEK * 14,420,828$
Per Pupil
643
$ 3,981435
8917365
15,707
6535,054
0
$
$
5,698$
Base Prorated Adjustment 0
Adjusted State Portion 12,792,330$5,054$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,628,498$643$
14,420,828
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 145 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,893,309Less Capital Outlay 286,900
Negative Payment 0
9,973,671Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
286,90011,985,932$
1,001,461
$ 11,421,4891,113,864
57,0511,551,1571,010,800
10,31915,164,680
3,893,30911,271,371
0
$
$
0
$
Total State SEEK * 12,272,832$
Per Pupil
349
$ 3,98138820
541352
45,2861,357
3,929
0
$
$
4,278$
Base Prorated Adjustment 0
Adjusted State Portion 11,271,371$3,929$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,001,461$349$
12,272,832
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 146 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,303,097Less Capital Outlay 266,000
Negative Payment 0
9,766,160Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
266,00011,813,343$
1,057,498
$ 10,589,4601,143,542
71,7991,507,525
989,68522,931
14,324,9423,303,097
11,021,845
0
$
$
0
$
Total State SEEK * 12,079,343$
Per Pupil
398
$ 3,98143027
567372
95,3851,242
4,144
0
$
$
4,541$
Base Prorated Adjustment 0
Adjusted State Portion 11,021,845$4,144$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,057,498$398$
12,079,343
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 147 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
902,513$Transportation (Unprorated)91-92 State Per Pupil Funding 2,240.00$
Levied Equivalent Rate 86.4
SEEK INPUTS:
District: 522 Russell Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:06 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $202,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 409,199 $ 383,589$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 383,589$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,061,525522,506
6,598
0
SEEK State Amount $
Exceptional Child 1,168,145
Limited English Proficiency 3,440Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,455,194Less Capital Outlay 202,500
Negative Payment 0
7,104,520Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
202,5008,429,453$
774,016
$ 8,061,525522,506
6,5981,168,145
550,9173,440
10,313,1312,455,194
7,857,937
0
$
$
0
$
Total State SEEK * 8,631,953$
Per Pupil
382
$ 3,981258
3577272
25,0931,212
3,880
0
$
$
4,263$
Base Prorated Adjustment 0
Adjusted State Portion 7,857,937$3,880$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 774,016$382$
8,631,953
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 148 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 879,000Less Capital Outlay 89,600
Negative Payment 0
3,675,379Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
89,6004,498,804$
457,971
$ 3,566,976388,148
7,762663,513365,45417,580
5,009,433879,000
4,130,433
0
$
$
0
$
Total State SEEK * 4,588,404$
Per Pupil
511
$ 3,981433
974140820
5,591981
4,610
0
$
$
5,121$
Base Prorated Adjustment 0
Adjusted State Portion 4,130,433$4,610$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 457,971$511$
4,588,404
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 149 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 310,710Less Capital Outlay 36,400
Negative Payment 0
1,481,296Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
36,4001,748,424$
187,115
$ 1,449,084126,596
3,881247,69880,0131,147
1,908,419310,710
1,597,709
0
$
$
0
$
Total State SEEK * 1,784,824$
Per Pupil
514
$ 3,98134811
680220
35,243
8544,389
0
$
$
4,903$
Base Prorated Adjustment 0
Adjusted State Portion 1,597,709$4,389$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 187,115$514$
1,784,824
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 150 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Limited English Proficiency 137,966Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 14,059,754Less Capital Outlay 793,220
Negative Payment 0
24,144,637Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
793,22028,511,565$
1,602,388
$ 31,578,0882,121,375
75,2915,084,8912,764,540
137,96641,762,151
14,059,75427,702,397
0
$
$
0
$
Total State SEEK * 29,304,785$
Per Pupil
202
$ 3,981267
964134917
5,2651,772
3,492
0
$
$
3,694$
Base Prorated Adjustment 0
Adjusted State Portion 27,702,397$3,492$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,602,388$202$
29,304,785
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 151 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Limited English Proficiency 248,032Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 11,069,978Less Capital Outlay 616,430
Negative Payment 0
19,433,660Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
616,43023,153,988$
1,242,674
$ 24,540,0781,849,194
13,9724,468,7922,477,654
248,03233,597,722
11,069,97822,527,744
0
$
$
0
$
Total State SEEK * 23,770,418$
Per Pupil
202
$ 3,981300
272540240
5,4501,796
3,655
0
$
$
3,856$
Base Prorated Adjustment 0
Adjusted State Portion 22,527,744$3,655$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,242,674$202$
23,770,418
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 152 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.2000.000Current Year Second Month Growth %2Limited English Proficiency
8,603$Transportation (Unprorated)91-92 State Per Pupil Funding 2,779.00$
Levied Equivalent Rate 126.4
SEEK INPUTS:
District: 533 Silver Grove Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $14,200.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 46,300 $ 9,293$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 9,293$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 565,30270,344
776
0
SEEK State Amount $
Exceptional Child 171,820
Limited English Proficiency 764Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 277,800Less Capital Outlay 14,200
Negative Payment 0
517,006Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
14,200542,758$
20,501
$ 565,30270,344
776171,820
5,251764
814,257277,800
536,457
0
$
$
0
$
Total State SEEK * 556,958$
Per Pupil
144
$ 3,981495
51,210
375
5,7341,956
3,778
0
$
$
3,922$
Base Prorated Adjustment 0
Adjusted State Portion 536,457$3,778$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 20,501$144$
556,958
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 153 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
6.5000.000Current Year Second Month Growth %36Limited English Proficiency
1,555,308$Transportation (Unprorated)91-92 State Per Pupil Funding 2,495.00$
Levied Equivalent Rate 62.6
SEEK INPUTS:
District: 535 Simpson County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $266,200.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 691,821 $ 350,352$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 350,352$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,597,422998,077
25,227
0
SEEK State Amount $
Exceptional Child 1,840,376
Limited English Proficiency 13,758Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,150,926Less Capital Outlay 266,200
Negative Payment 0
9,057,734Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
266,20010,765,048$
757,914
$ 10,597,422998,07725,227
1,840,376949,40013,758
14,424,2604,150,926
10,273,334
0
$
$
0
$
Total State SEEK * 11,031,248$
Per Pupil
285
$ 3,981375
9691357
55,4191,559
3,859
0
$
$
4,144$
Base Prorated Adjustment 0
Adjusted State Portion 10,273,334$3,859$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 757,914$285$
11,031,248
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 154 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,075,562Less Capital Outlay 153,000
Negative Payment 0
5,399,939Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
153,0006,138,264$
507,415
$ 6,090,930551,169
9,703959,501230,91017,198
7,859,4112,075,562
5,783,849
0
$
$
0
$
Total State SEEK * 6,291,264$
Per Pupil
332
$ 3,981360
662715111
5,1371,357
3,780
0
$
$
4,112$
Base Prorated Adjustment 0
Adjusted State Portion 5,783,849$3,780$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 507,415$332$
6,291,264
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 155 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.0000.000Current Year Second Month Growth %6Limited English Proficiency
0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,522.00$
Levied Equivalent Rate 112.8
SEEK INPUTS:
District: 537 Southgate Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $15,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 53,567 $ 5,158$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 5,158$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 597,15069,650
0
0
SEEK State Amount $
Exceptional Child 137,623
Limited English Proficiency 2,293Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 321,401Less Capital Outlay 15,000
Negative Payment 0
470,315Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
15,000480,944$
10,629
$ 597,15069,650
0137,623
02,293
806,716321,401
485,315
0
$
$
0
$
Total State SEEK * 495,944$
Per Pupil
71
$ 3,981464
0917
015
5,3782,143
3,235
0
$
$
3,306$
Base Prorated Adjustment 0
Adjusted State Portion 485,315$3,235$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 10,629$71$
495,944
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 156 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 3,696,466Less Capital Outlay 258,390
Negative Payment 0
9,002,309Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
258,39010,930,318$
862,299
$ 10,286,506674,302
8,1501,979,0351,065,710
9,17214,022,875
3,696,46610,326,409
0
$
$
0
$
Total State SEEK * 11,188,708$
Per Pupil
334
$ 3,981261
3766412
45,4271,431
3,996
0
$
$
4,330$
Base Prorated Adjustment 0
Adjusted State Portion 10,326,409$3,996$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 862,299$334$
11,188,708
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 157 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 2,706,000Less Capital Outlay 237,000
Negative Payment 0
8,830,652Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
237,00010,695,965$
1,015,013
$ 9,434,970836,01038,810
1,453,543850,30010,319
12,623,9522,706,000
9,917,952
0
$
$
0
$
Total State SEEK * 10,932,965$
Per Pupil
428
$ 3,98135316
613359
45,3271,142
4,185
0
$
$
4,613$
Base Prorated Adjustment 0
Adjusted State Portion 9,917,952$4,185$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,015,013$428$
10,932,965
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 158 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
17.0000.000Current Year Second Month Growth %69Limited English Proficiency
1,334,141$Transportation (Unprorated)91-92 State Per Pupil Funding 2,808.00$
Levied Equivalent Rate 52.3
SEEK INPUTS:
District: 551 Todd County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $179,200.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 304,509 $ 397,059$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 397,059
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 397,059$ 0
$ 0$ 397,059$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,133,952683,737
65,977
0
SEEK State Amount $
Exceptional Child 1,418,351
Limited English Proficiency 26,370Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,827,056Less Capital Outlay 179,200
Negative Payment 0
7,322,131Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
179,2009,041,708$
905,183
$ 7,133,952683,73765,977
1,418,351814,39426,370
10,142,7811,827,056
8,315,725
0
$
$
0
$
Total State SEEK * 9,220,908$
Per Pupil
505
$ 3,98138237
79145415
5,6601,020
4,640
0
$
$
5,146$
Base Prorated Adjustment 0
Adjusted State Portion 8,315,725$4,640$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 905,183$505$
9,220,908
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 159 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
3.5000.000Current Year Second Month Growth %2Limited English Proficiency
1,025,448$Transportation (Unprorated)91-92 State Per Pupil Funding 2,713.00$
Levied Equivalent Rate 56.6
SEEK INPUTS:
District: 555 Trigg County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $182,420.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 500,658 $ 213,516$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 213,516$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,262,140628,381
13,584
0
SEEK State Amount $
Exceptional Child 1,046,963
Limited English Proficiency 764Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,003,950Less Capital Outlay 182,420
Negative Payment 0
5,765,462Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
182,4206,838,857$
447,435
$ 7,262,140628,38113,584
1,046,963625,960
7649,577,792
3,003,9506,573,842
0
$
$
0
$
Total State SEEK * 7,021,277$
Per Pupil
245
$ 3,981344
7574343
05,2501,647
3,604
0
$
$
3,849$
Base Prorated Adjustment 0
Adjusted State Portion 6,573,842$3,604$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 447,435$245$
7,021,277
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 160 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
3.1000.000Current Year Second Month Growth %7Limited English Proficiency
768,183$Transportation (Unprorated)91-92 State Per Pupil Funding 2,463.00$
Levied Equivalent Rate 74.3
SEEK INPUTS:
District: 561 Trimble County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $117,570.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 295,678 $ 164,609$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 164,609$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,680,462388,984
12,031
0
SEEK State Amount $
Exceptional Child 482,497
Limited English Proficiency 2,675Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,774,066Less Capital Outlay 117,570
Negative Payment 0
3,675,013Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
117,5704,483,753$
339,822
$ 4,680,462388,98412,031
482,497468,918
2,6756,035,567
1,774,0664,261,501
0
$
$
0
$
Total State SEEK * 4,601,323$
Per Pupil
289
$ 3,98133110
410399
25,1341,509
3,625
0
$
$
3,914$
Base Prorated Adjustment 0
Adjusted State Portion 4,261,501$3,625$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 339,822$289$
4,601,323
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 161 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
8.0000.000Current Year Second Month Growth %1Limited English Proficiency
1,445,033$Transportation (Unprorated)91-92 State Per Pupil Funding 2,659.00$
Levied Equivalent Rate 67.4
SEEK INPUTS:
District: 565 Union County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $204,500.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 546,220 $ 254,398$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 254,398$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,141,145674,780
31,048
0
SEEK State Amount $
Exceptional Child 1,513,934
Limited English Proficiency 382Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,277,318Less Capital Outlay 204,500
Negative Payment 0
6,879,471Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
204,5008,324,278$
562,722
$ 8,141,145674,78031,048
1,513,934882,085
38211,243,374
3,277,3187,966,056
0
$
$
0
$
Total State SEEK * 8,528,778$
Per Pupil
275
$ 3,98133015
740431
05,4981,603
3,895
0
$
$
4,171$
Base Prorated Adjustment 0
Adjusted State Portion 7,966,056$3,895$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 562,722$275$
8,528,778
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 162 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,733,843Less Capital Outlay 144,099
Negative Payment 0
4,799,910Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
144,0995,851,234$
548,819
$ 5,736,593336,459
4,832596,911502,505
3,0577,180,357
1,733,8435,446,514
0
$
$
0
$
Total State SEEK * 5,995,333$
Per Pupil
381
$ 3,981233
3414349
24,9831,203
3,780
0
$
$
4,161$
Base Prorated Adjustment 0
Adjusted State Portion 5,446,514$3,780$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 548,819$381$
5,995,333
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 163 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Limited English Proficiency 622,947Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 24,210,484Less Capital Outlay 1,340,000
Negative Payment 0
40,710,165Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,340,00047,933,386$
2,558,940
$ 53,345,4004,624,449
251,4897,416,3644,664,281
622,94770,924,930
24,210,48446,714,446
0
$
$
0
$
Total State SEEK * 49,273,386$
Per Pupil
191
$ 3,98134519
55334846
5,2931,807
3,486
0
$
$
3,677$
Base Prorated Adjustment 0
Adjusted State Portion 46,714,446$3,486$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,558,940$191$
49,273,386
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 164 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 1,950,000Less Capital Outlay 149,000
Negative Payment 0
5,714,011Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
149,0006,884,181$
582,916
$ 5,931,690557,738
3,8811,302,504
587,25417,198
8,400,2651,950,000
6,450,265
0
$
$
0
$
Total State SEEK * 7,033,181$
Per Pupil
391
$ 3,981374
387439412
5,6381,309
4,329
0
$
$
4,720$
Base Prorated Adjustment 0
Adjusted State Portion 6,450,265$4,329$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 582,916$391$
7,033,181
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 165 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
44.0000.000Current Year Second Month Growth %127Limited English Proficiency
2,170,871$Transportation (Unprorated)91-92 State Per Pupil Funding 3,076.00$
Levied Equivalent Rate 56.4
SEEK INPUTS:
District: 581 Wayne County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $292,200.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 444,688 $ 699,275$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 699,275$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 11,632,4821,291,038
170,764
0
SEEK State Amount $
Exceptional Child 2,072,190
Limited English Proficiency 48,536Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,668,129Less Capital Outlay 292,200
Negative Payment 0
12,254,681Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
292,20015,173,967$
1,594,131
$ 11,632,4821,291,038
170,7642,072,1901,325,155
48,53616,540,165
2,668,12913,872,036
0
$
$
0
$
Total State SEEK * 15,466,167$
Per Pupil
546
$ 3,98144258
70945417
5,661913
4,747
0
$
$
5,293$
Base Prorated Adjustment 0
Adjusted State Portion 13,872,036$4,747$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,594,131$546$
15,466,167
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 166 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
10.0000.000Current Year Second Month Growth %154Limited English Proficiency
1,259,601$Transportation (Unprorated)91-92 State Per Pupil Funding 2,674.00$
Levied Equivalent Rate 59.6
SEEK INPUTS:
District: 585 Webster County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $208,770.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 393,584 $ 423,751$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 423,751$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,311,134834,219
38,810
0
SEEK State Amount $
Exceptional Child 1,266,515
Limited English Proficiency 58,855Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,361,504Less Capital Outlay 208,770
Negative Payment 0
7,939,259Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
208,7709,623,415$
915,264
$ 8,311,134834,21938,810
1,266,515768,89258,855
11,278,4252,361,504
8,916,921
0
$
$
0
$
Total State SEEK * 9,832,185$
Per Pupil
438
$ 3,98140019
60736828
5,4021,131
4,271
0
$
$
4,710$
Base Prorated Adjustment 0
Adjusted State Portion 8,916,921$4,271$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 915,264$438$
9,832,185
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 167 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
0.0000.000Current Year Second Month Growth %3Limited English Proficiency
49,212$Transportation (Unprorated)91-92 State Per Pupil Funding 3,330.00$
Levied Equivalent Rate 109.8
SEEK INPUTS:
District: 586 West Point Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:07 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $12,800.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 16,043 $ 34,069$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 34,069$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 509,56853,744
0
0
SEEK State Amount $
Exceptional Child 89,772
Limited English Proficiency 1,147Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 96,255Less Capital Outlay 12,800
Negative Payment 0
545,176Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
12,800646,953$
71,737
$ 509,56853,744
089,77230,0401,147
684,27196,255
588,016
0
$
$
0
$
Total State SEEK * 659,753$
Per Pupil
560
$ 3,981420
0701235
95,346
7524,594
0
$
$
5,154$
Base Prorated Adjustment 0
Adjusted State Portion 588,016$4,594$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 71,737$560$
659,753
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 168 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
39.0000.000Current Year Second Month Growth %5Limited English Proficiency
2,612,212$Transportation (Unprorated)91-92 State Per Pupil Funding 3,194.00$
Levied Equivalent Rate 57.3
SEEK INPUTS:
District: 591 Whitley County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:08 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $379,000.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 412,539 $ 1,071,246$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,071,246$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 15,087,9901,965,758
151,359
0
SEEK State Amount $
Exceptional Child 3,863,162
Limited English Proficiency 1,911Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,475,236Less Capital Outlay 379,000
Negative Payment 0
18,215,944Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
379,00022,375,195$
2,564,690
$ 15,087,9901,965,758
151,3593,863,1621,594,561
1,91122,664,741
2,475,23620,189,505
0
$
$
0
$
Total State SEEK * 22,754,195$
Per Pupil
677
$ 3,98151940
1,019421
15,980
6535,327
0
$
$
6,004$
Base Prorated Adjustment 0
Adjusted State Portion 20,189,505$5,327$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,564,690$677$
22,754,195
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 169 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
4.3000.000Current Year Second Month Growth %2Limited English Proficiency
251,688$Transportation (Unprorated)91-92 State Per Pupil Funding 2,754.00$
Levied Equivalent Rate 58.7
SEEK INPUTS:
District: 592 Williamsburg Independent - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:08 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $71,860.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 85,425 $ 195,907$ 0 $ 0$ 0$ 0 $ 48,977$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 195,907$ 0
$ 48,977$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,860,747331,000
16,688
0
SEEK State Amount $
Exceptional Child 555,588
Limited English Proficiency 764Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 512,549Less Capital Outlay 71,860
Negative Payment 0
3,180,378Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
71,8603,753,549$
419,534
$ 2,860,747331,00016,688
555,588153,637
7643,918,424
512,5493,405,875
0
$
$
0
$
Total State SEEK * 3,825,409$
Per Pupil
584
$ 3,98146123
773214
15,453
7134,740
0
$
$
5,323$
Base Prorated Adjustment 0
Adjusted State Portion 3,405,875$4,740$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 419,534$584$
3,825,409
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 170 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 459,794Less Capital Outlay 75,000
Negative Payment 0
3,226,255Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
75,0003,849,363$
448,608
$ 2,985,750322,580
7,762441,135174,500
3,8223,935,549
459,7943,475,755
0
$
$
0
$
Total State SEEK * 3,924,363$
Per Pupil
598
$ 3,98143010
588233
55,247
6134,634
0
$
$
5,232$
Base Prorated Adjustment 0
Adjusted State Portion 3,475,755$4,634$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 448,608$598$
3,924,363
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 171 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
16.5000.000Current Year Second Month Growth %0Limited English Proficiency
982,289$Transportation (Unprorated)91-92 State Per Pupil Funding 3,301.00$
Levied Equivalent Rate 48.9
SEEK INPUTS:
District: 595 Wolfe County - School Year: 2016 - 2017 Date Generated: June 20, 2016 3:04:08 PM
2016 - 2017 Forecast
* CAPITAL OUTLAY in the amount of $117,100.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 126,005 $ 332,442$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 332,442$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,661,751604,316
64,037
0
SEEK State Amount $
Exceptional Child 1,575,680
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 756,027Less Capital Outlay 117,100
Negative Payment 0
6,032,657Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
117,1007,490,275$
858,004
$ 4,661,751604,31664,037
1,575,680599,614
07,505,398
756,0276,749,371
0
$
$
0
$
Total State SEEK * 7,607,375$
Per Pupil
733
$ 3,98151655
1,346512
06,409
6465,764
0
$
$
6,496$
Base Prorated Adjustment 0
Adjusted State Portion 6,749,371$5,764$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 858,004$733$
7,607,375
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 172 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Less 30 Cent Local Effort 7,485,222Less Capital Outlay 369,000
Negative Payment 0
9,570,720Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
369,00011,343,503$
402,543
$ 14,689,8901,015,155
40,7511,596,9781,370,240
82,16818,795,182
7,485,22211,309,960
0
$
$
0
$
Total State SEEK * 11,712,503$
Per Pupil
109
$ 3,98127511
43337122
5,0942,029
3,065
0
$
$
3,174$
Base Prorated Adjustment 0
Adjusted State Portion 11,309,960$3,065$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 402,543$109$
11,712,503
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $783,000.00.
Page 173 of 173Division of District Support15th Floor Capital Plaza Tower500 Mero StreetFrankfort, KY 40601