View
1
Download
0
Category
Preview:
Citation preview
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,344.350
2,344.350
818,546,243349,157
Base Year Levied Equivalent Rate
Maximum Tier I Rate
64.2
$$
Growth 0.000
44.61,720.016
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5618471
Prior Year Home & Hospital64.2
23.5430.000Current Year Second Month Growth %53Limited English Proficiency
1,806,324$Transportation (Unprorated)91-92 State Per Pupil Funding 2,916.00$
Levied Equivalent Rate 64.2
SEEK INPUTS:
District: 001 Adair County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:42 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $234,435.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 409,273 $ 664,439$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 664,439$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,377,4001,032,010
91,818
0
SEEK State Amount $
Exceptional Child 1,455,680
Limited English Proficiency 20,352Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,455,639Less Capital Outlay 234,435
Negative Payment 0
9,287,186Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
234,43511,556,036$
1,279,442
$ 9,377,4001,032,010
91,8181,455,680
989,40820,352
12,966,6682,455,639
10,511,029
0
$
$
0
$
Total State SEEK * 11,790,471$
Per Pupil
546
$ 4,00044039
621422
95,5311,047
4,484
0
$
$
5,029$
Base Prorated Adjustment 0
Adjusted State Portion 10,511,029$4,484$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,279,442$546$
11,790,471
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 1 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,680.404
2,680.404
1,199,977,562447,685
Base Year Levied Equivalent Rate
Maximum Tier I Rate
54.0
$$
Growth 0.000
44.81,772.816
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
9129067
Prior Year Home & Hospital54.0
9.0410.000Current Year Second Month Growth %35Limited English Proficiency
1,992,423$Transportation (Unprorated)91-92 State Per Pupil Funding 2,754.00$
Levied Equivalent Rate 54.0
SEEK INPUTS:
District: 005 Allen County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:42 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $268,040.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 599,989 $ 627,636$ 0 $ 0$ 0$ 0 $ 0$ 599,989 $ 627,636
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 627,636$ 0
$ 0$ 627,636$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,721,6161,063,690
35,260
0
SEEK State Amount $
Exceptional Child 2,276,920
Limited English Proficiency 13,440Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,599,933Less Capital Outlay 268,040
Negative Payment 0
10,242,953Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
268,04012,569,247$
1,234,951
$ 10,721,6161,063,690
35,2602,276,9201,091,343
13,44015,202,269
3,599,93311,602,336
0
$
$
0
$
Total State SEEK * 12,837,287$
Per Pupil
461
$ 4,00039713
849407
55,6721,343
4,329
0
$
$
4,789$
Base Prorated Adjustment 0
Adjusted State Portion 11,602,336$4,329$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,234,951$461$
12,837,287
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 2 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
345.660
345.660
512,333,1951,482,188
Base Year Levied Equivalent Rate
Maximum Tier I Rate
111.9
$$
Growth 0.000
39.626.075
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
7208
Prior Year Home & Hospital111.9
0.0000.000Current Year Second Month Growth %0Limited English Proficiency
0$Transportation (Unprorated)91-92 State Per Pupil Funding 1,857.00$
Levied Equivalent Rate 111.9
SEEK INPUTS:
District: 006 Anchorage Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $34,566.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 256,167 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,382,64015,645
0
0
SEEK State Amount $
Exceptional Child 167,080
Limited English Proficiency 0Hold Harmless 613,484
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,537,000Less Capital Outlay 34,566
Negative Payment 0
607,283Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
34,566607,283$
0
$ 1,382,64015,645
0167,080
00
1,565,3651,537,000
28,365
613,484
$
$
0
$
Total State SEEK * 641,849$
Per Pupil
0
$ 4,000450
48300
4,5294,447
82
1,775
$
$
1,857$
Base Prorated Adjustment 0
Adjusted State Portion 28,365$82$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
641,849
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 3 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,194.099
3,194.099
1,906,494,844596,880
Base Year Levied Equivalent Rate
Maximum Tier I Rate
69.4
$$
Growth 0.000
44.01,558.356
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
83259125
Prior Year Home & Hospital69.4
4.9320.000Current Year Second Month Growth %24Limited English Proficiency
1,774,745$Transportation (Unprorated)91-92 State Per Pupil Funding 2,366.00$
Levied Equivalent Rate 69.4
SEEK INPUTS:
District: 011 Anderson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $319,410.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 953,247 $ 509,650$ 953,247 $ 637,062$ 953,247$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 509,650$ 637,062
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 12,776,396935,014
19,235
0
SEEK State Amount $
Exceptional Child 2,112,320
Limited English Proficiency 9,216Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,719,485Less Capital Outlay 319,410
Negative Payment 0
9,813,286Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
319,41011,706,537$
921,141
$ 12,776,396935,01419,235
2,112,320972,110
9,21616,824,291
5,719,48511,104,806
0
$
$
0
$
Total State SEEK * 12,025,947$
Per Pupil
288
$ 4,000293
6661304
35,2671,791
3,477
0
$
$
3,765$
Base Prorated Adjustment 0
Adjusted State Portion 11,104,806$3,477$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 921,141$288$
12,025,947
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 4 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,811.282
2,811.282
1,116,438,671397,128
Base Year Levied Equivalent Rate
Maximum Tier I Rate
83.8
$$
Growth 0.000
44.81,867.925
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
195345105
Prior Year Home & Hospital83.8
5.3350.000Current Year Second Month Growth %13Limited English Proficiency
891,537$Transportation (Unprorated)91-92 State Per Pupil Funding 2,448.00$
Levied Equivalent Rate 83.8
SEEK INPUTS:
District: 012 Ashland Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $281,128.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 558,219 $ 729,348$ 0 $ 0$ 0$ 558,219 $ 729,348$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 729,348$ 0
$ 729,348$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 11,245,1281,120,755
20,807
0
SEEK State Amount $
Exceptional Child 3,548,400
Limited English Proficiency 4,992Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,349,316Less Capital Outlay 281,128
Negative Payment 0
12,309,638Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
281,12814,228,125$
1,430,151
$ 11,245,1281,120,755
20,8073,548,400
488,3364,992
16,428,4183,349,316
13,079,102
0
$
$
0
$
Total State SEEK * 14,509,253$
Per Pupil
509
$ 4,000399
71,262
1742
5,8441,191
4,652
0
$
$
5,161$
Base Prorated Adjustment 0
Adjusted State Portion 13,079,102$4,652$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,430,151$509$
14,509,253
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 5 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
253.029
253.029
63,157,156249,604
Base Year Levied Equivalent Rate
Maximum Tier I Rate
95.7
$$
Growth 0.000
44.3182.746
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
9357
Prior Year Home & Hospital95.7
0.6130.000Current Year Second Month Growth %0Limited English Proficiency
63,991$Transportation (Unprorated)91-92 State Per Pupil Funding 3,051.00$
Levied Equivalent Rate 95.7
SEEK INPUTS:
District: 013 Augusta Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $25,303.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 31,579 $ 84,309$ 0 $ 0$ 0$ 31,579 $ 21,077$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 84,309$ 0
$ 21,077$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,012,116109,648
2,391
0
SEEK State Amount $
Exceptional Child 255,120
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 189,471Less Capital Outlay 25,303
Negative Payment 0
1,164,501Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
25,3031,357,050$
157,498
$ 1,012,116109,648
2,391255,12035,051
01,414,326
189,4711,224,855
0
$
$
0
$
Total State SEEK * 1,382,353$
Per Pupil
622
$ 4,000433
91,008
1390
5,590749
4,841
0
$
$
5,463$
Base Prorated Adjustment 0
Adjusted State Portion 1,224,855$4,841$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 157,498$622$
1,382,353
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 6 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,038.131
1,038.131
665,116,548640,687
Base Year Levied Equivalent Rate
Maximum Tier I Rate
66.9
$$
Growth 0.000
44.6651.746
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
2210828
Prior Year Home & Hospital66.9
1.0420.000Current Year Second Month Growth %4Limited English Proficiency
791,385$Transportation (Unprorated)91-92 State Per Pupil Funding 2,687.00$
Levied Equivalent Rate 66.9
SEEK INPUTS:
District: 015 Ballard County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $103,813.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 332,558 $ 142,906$ 0 $ 0$ 0$ 332,558 $ 142,906$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 142,906$ 0
$ 142,906$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,152,524391,048
4,064
0
SEEK State Amount $
Exceptional Child 739,120
Limited English Proficiency 1,536Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,995,350Less Capital Outlay 103,813
Negative Payment 0
3,189,129Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
103,8133,896,704$
274,097
$ 4,152,524391,048
4,064739,120433,478
1,5365,721,770
1,995,3503,726,420
0
$
$
0
$
Total State SEEK * 4,000,517$
Per Pupil
264
$ 4,000377
4712418
15,5121,922
3,590
0
$
$
3,854$
Base Prorated Adjustment 0
Adjusted State Portion 3,726,420$3,590$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 274,097$264$
4,000,517
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 7 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
568.108
568.108
110,500,000194,505
Base Year Levied Equivalent Rate
Maximum Tier I Rate
82.0
$$
Growth 0.000
43.4386.880
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
54728
Prior Year Home & Hospital82.0
1.8410.000Current Year Second Month Growth %0Limited English Proficiency
112,686$Transportation (Unprorated)91-92 State Per Pupil Funding 2,260.00$
Levied Equivalent Rate 82.0
SEEK INPUTS:
District: 016 Barbourville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $56,811.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 55,250 $ 204,943$ 0 $ 0$ 0$ 55,250 $ 204,943$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 204,943$ 0
$ 204,943$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,272,432232,128
7,180
0
SEEK State Amount $
Exceptional Child 293,840
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 331,500Less Capital Outlay 56,811
Negative Payment 0
2,417,269Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
56,8112,823,781$
344,789
$ 2,272,432232,128
7,180293,84061,723
02,867,303
331,5002,535,803
0
$
$
0
$
Total State SEEK * 2,880,592$
Per Pupil
607
$ 4,00040913
517109
05,047
5844,464
0
$
$
5,071$
Base Prorated Adjustment 0
Adjusted State Portion 2,535,803$4,464$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 344,789$607$
2,880,592
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 8 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,212.169
2,212.169
1,419,602,586641,724
Base Year Levied Equivalent Rate
Maximum Tier I Rate
92.6
$$
Growth 0.000
44.81,449.274
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
112182139
Prior Year Home & Hospital92.6
6.0140.000Current Year Second Month Growth %73Limited English Proficiency
1,392,519$Transportation (Unprorated)91-92 State Per Pupil Funding 2,247.00$
Levied Equivalent Rate 92.6
SEEK INPUTS:
District: 017 Bardstown Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $221,217.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 709,801 $ 303,372$ 709,801 $ 379,215$ 709,801$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 303,372$ 379,215
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,848,676869,564
23,455
0
SEEK State Amount $
Exceptional Child 2,038,000
Limited English Proficiency 28,032Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,258,808Less Capital Outlay 221,217
Negative Payment 0
7,327,702Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
221,2178,683,327$
592,878
$ 8,848,676869,56423,455
2,038,000762,74728,032
12,570,4744,258,808
8,311,666
0
$
$
0
$
Total State SEEK * 8,904,544$
Per Pupil
268
$ 4,00039311
92134513
5,6821,925
3,757
0
$
$
4,025$
Base Prorated Adjustment 0
Adjusted State Portion 8,311,666$3,757$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 592,878$268$
8,904,544
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 9 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
4,458.533
4,458.533
1,854,437,802415,930
Base Year Levied Equivalent Rate
Maximum Tier I Rate
76.3
$$
Growth 0.000
44.22,637.721
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
108418222
Prior Year Home & Hospital76.3
10.5490.000Current Year Second Month Growth %50Limited English Proficiency
2,381,117$Transportation (Unprorated)91-92 State Per Pupil Funding 2,671.00$
Levied Equivalent Rate 76.3
SEEK INPUTS:
District: 021 Barren County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $445,853.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 927,219 $ 1,114,789$ 927,219 $ 1,393,487$ 927,219$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,114,789$ 1,393,487
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 17,834,1321,582,633
41,141
0
SEEK State Amount $
Exceptional Child 3,184,560
Limited English Proficiency 19,200Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,563,313Less Capital Outlay 445,853
Negative Payment 0
16,652,500Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
445,85320,007,481$
2,050,733
$ 17,834,1321,582,633
41,1413,184,5601,304,248
19,20023,965,914
5,563,31318,402,601
0
$
$
0
$
Total State SEEK * 20,453,334$
Per Pupil
460
$ 4,000355
9714293
45,3751,248
4,128
0
$
$
4,587$
Base Prorated Adjustment 0
Adjusted State Portion 18,402,601$4,128$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,050,733$460$
20,453,334
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 10 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,722.088
1,722.088
565,000,000328,090
Base Year Levied Equivalent Rate
Maximum Tier I Rate
62.2
$$
Growth 0.000
44.71,331.809
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
4016557
Prior Year Home & Hospital62.2
8.3280.000Current Year Second Month Growth %8Limited English Proficiency
1,244,785$Transportation (Unprorated)91-92 State Per Pupil Funding 2,984.00$
Levied Equivalent Rate 62.2
SEEK INPUTS:
District: 025 Bath County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $172,209.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 282,500 $ 506,216$ 0 $ 0$ 0$ 282,500 $ 506,216$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 506,216$ 0
$ 506,216$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,888,352799,085
32,479
0
SEEK State Amount $
Exceptional Child 1,202,920
Limited English Proficiency 3,072Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,695,000Less Capital Outlay 172,209
Negative Payment 0
7,058,699Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
172,2098,719,694$
979,168
$ 6,888,352799,08532,479
1,202,920681,827
3,0729,607,735
1,695,0007,912,735
0
$
$
0
$
Total State SEEK * 8,891,903$
Per Pupil
569
$ 4,00046419
699396
25,579
9844,595
0
$
$
5,163$
Base Prorated Adjustment 0
Adjusted State Portion 7,912,735$4,595$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 979,168$569$
8,891,903
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 11 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,296.935
1,296.935
750,951,895579,020
Base Year Levied Equivalent Rate
Maximum Tier I Rate
99.1
$$
Growth 0.000
42.5231.867
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
218440
Prior Year Home & Hospital99.1
0.2030.000Current Year Second Month Growth %28Limited English Proficiency
0$Transportation (Unprorated)91-92 State Per Pupil Funding 1,925.00$
Levied Equivalent Rate 99.1
SEEK INPUTS:
District: 026 Beechwood Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:43 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $129,694.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 375,476 $ 218,520$ 0 $ 0$ 0$ 750,952 $ 54,630$ 375,476 $ 218,520
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 218,520$ 0
$ 54,630$ 218,520$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,187,740139,120
792
0
SEEK State Amount $
Exceptional Child 628,920
Limited English Proficiency 10,752Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,252,856Less Capital Outlay 129,694
Negative Payment 0
3,584,774Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
129,6943,914,064$
329,290
$ 5,187,740139,120
792628,920
010,752
5,967,3242,252,856
3,714,468
0
$
$
0
$
Total State SEEK * 4,043,758$
Per Pupil
254
$ 4,000107
1485
08
4,6011,737
2,864
0
$
$
3,118$
Base Prorated Adjustment 0
Adjusted State Portion 3,714,468$2,864$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 329,290$254$
4,043,758
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 12 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,271.893
2,271.893
504,245,958221,950
Base Year Levied Equivalent Rate
Maximum Tier I Rate
81.6
$$
Growth 0.000
45.11,980.637
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
6825685
Prior Year Home & Hospital81.6
17.2900.000Current Year Second Month Growth %0Limited English Proficiency
1,718,907$Transportation (Unprorated)91-92 State Per Pupil Funding 3,144.00$
Levied Equivalent Rate 81.6
SEEK INPUTS:
District: 031 Bell County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $227,189.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 252,123 $ 788,404$ 0 $ 0$ 0$ 252,123 $ 788,404$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 788,404$ 0
$ 788,404$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,087,5721,188,382
67,431
0
SEEK State Amount $
Exceptional Child 1,918,880
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,512,738Less Capital Outlay 227,189
Negative Payment 0
10,522,338Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
227,18913,052,886$
1,589,023
$ 9,087,5721,188,382
67,4311,918,880
941,5250
13,203,7901,512,738
11,691,052
0
$
$
0
$
Total State SEEK * 13,280,075$
Per Pupil
699
$ 4,00052330
845414
05,812
6665,146
0
$
$
5,845$
Base Prorated Adjustment 0
Adjusted State Portion 11,691,052$5,146$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,589,023$699$
13,280,075
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 13 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
550.344
550.344
490,500,000891,261
Base Year Levied Equivalent Rate
Maximum Tier I Rate
97.2
$$
Growth 0.000
43.6416.834
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
105930
Prior Year Home & Hospital97.2
0.2400.000Current Year Second Month Growth %12Limited English Proficiency
33,296$Transportation (Unprorated)91-92 State Per Pupil Funding 2,297.00$
Levied Equivalent Rate 97.2
SEEK INPUTS:
District: 032 Bellevue Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $55,034.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 245,250 $ 6,808$ 0 $ 0$ 0$ 245,250 $ 1,702$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 6,808$ 0
$ 1,702$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,201,376250,100
936
0
SEEK State Amount $
Exceptional Child 398,920
Limited English Proficiency 4,608Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,471,500Less Capital Outlay 55,034
Negative Payment 0
1,329,406Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
55,0341,359,349$
11,705
$ 2,201,376250,100
936398,92018,2384,608
2,874,1781,471,500
1,402,678
0
$
$
0
$
Total State SEEK * 1,414,383$
Per Pupil
21
$ 4,000454
2725338
5,2232,674
2,549
0
$
$
2,570$
Base Prorated Adjustment 0
Adjusted State Portion 1,402,678$2,549$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 11,705$21$
1,414,383
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 14 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
962.519
962.519
257,173,546267,188
Base Year Levied Equivalent Rate
Maximum Tier I Rate
111.6
$$
Growth 0.000
45.0676.340
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
4517122
Prior Year Home & Hospital111.6
3.5730.000Current Year Second Month Growth %17Limited English Proficiency
344,294$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$
Levied Equivalent Rate 111.6
SEEK INPUTS:
District: 034 Berea Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $96,252.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 128,587 $ 312,247$ 0 $ 0$ 0$ 128,587 $ 312,247$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 312,247$ 0
$ 312,247$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,850,076405,804
13,935
0
SEEK State Amount $
Exceptional Child 1,244,400
Limited English Proficiency 6,528Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 771,521Less Capital Outlay 96,252
Negative Payment 0
4,652,970Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
96,2525,464,696$
623,140
$ 3,850,076405,80413,935
1,244,400188,586
6,5285,709,329
771,5214,937,808
0
$
$
0
$
Total State SEEK * 5,560,948$
Per Pupil
647
$ 4,00042214
1,293196
75,932
8025,130
0
$
$
5,777$
Base Prorated Adjustment 0
Adjusted State Portion 4,937,808$5,130$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 623,140$647$
5,560,948
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 15 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
18,589.127
18,589.127
15,300,000,000823,062
Base Year Levied Equivalent Rate
Maximum Tier I Rate
80.1
$$
Growth 0.000
44.37,186.392
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
4901,588
528Prior Year Home & Hospital
80.117.0340.000Current Year Second Month Growth %1,300Limited English Proficiency
13,708,038$Transportation (Unprorated)91-92 State Per Pupil Funding 1,970.00$
Levied Equivalent Rate 80.1
SEEK INPUTS:
District: 035 Boone County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $1,858,913.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 7,650,000 $ 863,820$ 7,650,000 $ 1,079,775$ 7,650,000$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 863,820$ 1,079,775
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 74,356,5084,311,835
66,433
0
SEEK State Amount $
Exceptional Child 12,544,720
Limited English Proficiency 499,200Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 45,900,000Less Capital Outlay 1,858,913
Negative Payment 0
44,019,783Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,858,91353,133,729$
1,605,417
$ 74,356,5084,311,835
66,43312,544,7207,508,529
499,20099,287,225
45,900,00053,387,225
0
$
$
0
$
Total State SEEK * 54,992,642$
Per Pupil
86
$ 4,000232
467540427
5,3412,469
2,872
0
$
$
2,958$
Base Prorated Adjustment 0
Adjusted State Portion 53,387,225$2,872$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,605,417$86$
54,992,642
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 16 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,402.801
2,402.801
1,350,000,000561,844
Base Year Levied Equivalent Rate
Maximum Tier I Rate
68.3
$$
Growth 0.000
44.21,567.596
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
69172126
Prior Year Home & Hospital68.3
15.0470.000Current Year Second Month Growth %135Limited English Proficiency
1,317,135$Transportation (Unprorated)91-92 State Per Pupil Funding 2,652.00$
Levied Equivalent Rate 68.3
SEEK INPUTS:
District: 041 Bourbon County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $240,280.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 675,000 $ 425,483$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 425,483$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,611,204940,558
58,683
0
SEEK State Amount $
Exceptional Child 1,574,520
Limited English Proficiency 51,840Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,050,000Less Capital Outlay 240,280
Negative Payment 0
7,946,525Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
240,2809,454,041$
786,060
$ 9,611,204940,55858,683
1,574,520721,45651,840
12,958,2614,050,000
8,908,261
0
$
$
0
$
Total State SEEK * 9,694,321$
Per Pupil
327
$ 4,00039124
65530022
5,3931,686
3,707
0
$
$
4,035$
Base Prorated Adjustment 0
Adjusted State Portion 8,908,261$3,707$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 786,060$327$
9,694,321
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 17 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,868.879
3,868.879
1,793,111,590463,471
Base Year Levied Equivalent Rate
Maximum Tier I Rate
93.2
$$
Growth 0.000
44.02,332.637
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
103239142
Prior Year Home & Hospital93.2
5.4870.000Current Year Second Month Growth %713Limited English Proficiency
1,909,905$Transportation (Unprorated)91-92 State Per Pupil Funding 2,477.00$
Levied Equivalent Rate 93.2
SEEK INPUTS:
District: 042 Bowling Green Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $386,888.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 896,556 $ 875,391$ 0 $ 0$ 0$ 896,556 $ 875,391$ 0 $ 875,391
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 875,391$ 0
$ 875,391$ 875,391$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 15,475,5161,399,582
21,399
0
SEEK State Amount $
Exceptional Child 2,223,040
Limited English Proficiency 273,792Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,379,335Less Capital Outlay 386,888
Negative Payment 0
13,627,106Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
386,88816,251,908$
1,578,658
$ 15,475,5161,399,582
21,3992,223,0401,046,144
273,79220,439,473
5,379,33515,060,138
0
$
$
0
$
Total State SEEK * 16,638,796$
Per Pupil
408
$ 4,000362
657527071
5,2831,390
3,893
0
$
$
4,301$
Base Prorated Adjustment 0
Adjusted State Portion 15,060,138$3,893$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,578,658$408$
16,638,796
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 18 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,693.583
2,693.583
1,667,731,941619,150
Base Year Levied Equivalent Rate
Maximum Tier I Rate
85.2
$$
Growth 0.000
45.11,596.235
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
175359187
Prior Year Home & Hospital85.2
7.6570.000Current Year Second Month Growth %20Limited English Proficiency
1,390,094$Transportation (Unprorated)91-92 State Per Pupil Funding 2,588.00$
Levied Equivalent Rate 85.2
SEEK INPUTS:
District: 045 Boyd County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $269,358.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 833,866 $ 399,795$ 0 $ 0$ 0$ 833,866 $ 399,795$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 399,795$ 0
$ 399,795$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,774,332957,741
29,862
0
SEEK State Amount $
Exceptional Child 3,504,640
Limited English Proficiency 7,680Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,003,196Less Capital Outlay 269,358
Negative Payment 0
10,001,701Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
269,35811,573,187$
810,067
$ 10,774,332957,74129,862
3,504,640761,419
7,68016,035,674
5,003,19611,032,478
0
$
$
0
$
Total State SEEK * 11,842,545$
Per Pupil
301
$ 4,00035611
1,301283
35,9531,857
4,096
0
$
$
4,397$
Base Prorated Adjustment 0
Adjusted State Portion 11,032,478$4,096$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 810,067$301$
11,842,545
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 19 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,353.373
2,353.373
1,245,945,478529,430
Base Year Levied Equivalent Rate
Maximum Tier I Rate
73.3
$$
Growth 0.000
44.91,210.002
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
64426116
Prior Year Home & Hospital73.3
4.0060.000Current Year Second Month Growth %28Limited English Proficiency
1,405,473$Transportation (Unprorated)91-92 State Per Pupil Funding 2,601.00$
Levied Equivalent Rate 73.3
SEEK INPUTS:
District: 051 Boyle County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:44 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $235,337.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 622,973 $ 454,872$ 0 $ 0$ 0$ 622,973 $ 454,872$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 454,872$ 0
$ 454,872$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,413,492726,001
15,623
0
SEEK State Amount $
Exceptional Child 2,706,640
Limited English Proficiency 10,752Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,737,836Less Capital Outlay 235,337
Negative Payment 0
8,899,335Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
235,33710,573,017$
903,839
$ 9,413,492726,00115,623
2,706,640769,84310,752
13,642,3513,737,836
9,904,515
0
$
$
0
$
Total State SEEK * 10,808,354$
Per Pupil
384
$ 4,000308
71,150
3275
5,7971,588
4,209
0
$
$
4,593$
Base Prorated Adjustment 0
Adjusted State Portion 9,904,515$4,209$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 903,839$384$
10,808,354
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 20 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,123.045
1,123.045
525,998,401468,368
Base Year Levied Equivalent Rate
Maximum Tier I Rate
46.5
$$
Growth 0.000
45.0691.514
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
3511842
Prior Year Home & Hospital46.5
2.9730.000Current Year Second Month Growth %0Limited English Proficiency
991,100$Transportation (Unprorated)91-92 State Per Pupil Funding 2,709.00$
Levied Equivalent Rate 46.5
SEEK INPUTS:
District: 055 Bracken County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $112,305.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 262,999 $ 251,355$ 0 $ 0$ 0$ 0 $ 0$ 262,999 $ 251,355
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 251,355$ 0
$ 0$ 251,355$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,492,180414,908
11,595
0
SEEK State Amount $
Exceptional Child 921,560
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,577,995Less Capital Outlay 112,305
Negative Payment 0
4,149,943Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
112,3055,193,567$
500,752
$ 4,492,180414,90811,595
921,560542,872
06,383,115
1,577,9954,805,120
0
$
$
0
$
Total State SEEK * 5,305,872$
Per Pupil
446
$ 4,00036910
821483
05,6841,405
4,279
0
$
$
4,725$
Base Prorated Adjustment 0
Adjusted State Portion 4,805,120$4,279$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 500,752$446$
5,305,872
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 21 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,603.024
1,603.024
422,929,957263,833
Base Year Levied Equivalent Rate
Maximum Tier I Rate
75.9
$$
Growth 0.000
45.61,354.088
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
8718678
Prior Year Home & Hospital75.9
17.1860.000Current Year Second Month Growth %0Limited English Proficiency
1,358,981$Transportation (Unprorated)91-92 State Per Pupil Funding 3,136.00$
Levied Equivalent Rate 75.9
SEEK INPUTS:
District: 061 Breathitt County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $160,302.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 211,465 $ 522,720$ 0 $ 0$ 0$ 211,465 $ 522,720$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 522,720$ 0
$ 522,720$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,412,096812,453
67,025
-19,484
SEEK State Amount $
Exceptional Child 1,763,160
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,268,790Less Capital Outlay 160,302
Negative Payment 0
7,606,158Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
160,3029,462,678$
1,112,143
$ 6,412,096812,45367,025
1,763,160744,377
09,799,111
1,268,7908,530,321
0
$
$
-19,484
$
Total State SEEK * 9,622,980$
Per Pupil
694
$ 4,00050742
1,100464
06,113
7915,321
0
$
$
6,003$
Base Prorated Adjustment 0
Adjusted State Portion 8,510,837$5,309$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,112,143$694$
9,622,980
-12
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 22 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,272.726
2,272.726
1,315,311,458578,737
Base Year Levied Equivalent Rate
Maximum Tier I Rate
64.3
$$
Growth 0.000
44.81,548.245
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
71206103
Prior Year Home & Hospital64.3
5.6350.000Current Year Second Month Growth %26Limited English Proficiency
1,798,754$Transportation (Unprorated)91-92 State Per Pupil Funding 2,741.00$
Levied Equivalent Rate 64.3
SEEK INPUTS:
District: 065 Breckinridge County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $227,273.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 657,656 $ 383,253$ 0 $ 0$ 0$ 657,656 $ 383,253$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 383,253$ 0
$ 383,253$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,090,904928,947
21,977
0
SEEK State Amount $
Exceptional Child 1,730,360
Limited English Proficiency 9,984Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,945,934Less Capital Outlay 227,273
Negative Payment 0
7,608,965Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
227,2739,344,281$
750,055
$ 9,090,904928,94721,977
1,730,360985,261
9,98412,767,433
3,945,9348,821,499
0
$
$
0
$
Total State SEEK * 9,571,554$
Per Pupil
330
$ 4,00040910
761434
45,6181,736
3,881
0
$
$
4,211$
Base Prorated Adjustment 0
Adjusted State Portion 8,821,499$3,881$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 750,055$330$
9,571,554
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 23 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
11,578.634
11,578.634
7,419,936,364640,830
Base Year Levied Equivalent Rate
Maximum Tier I Rate
75.6
$$
Growth 0.000
44.25,715.239
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
414827376
Prior Year Home & Hospital75.6
9.8700.000Current Year Second Month Growth %144Limited English Proficiency
7,327,080$Transportation (Unprorated)91-92 State Per Pupil Funding 2,570.00$
Levied Equivalent Rate 75.6
SEEK INPUTS:
District: 071 Bullitt County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $1,157,863.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 3,709,968 $ 1,593,046$ 3,709,968 $ 1,991,308$ 3,709,968$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,593,046$ 1,991,308
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 46,314,5363,429,143
38,493
0
SEEK State Amount $
Exceptional Child 8,122,920
Limited English Proficiency 55,296Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 22,259,809Less Capital Outlay 1,157,863
Negative Payment 0
34,542,716Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,157,86341,497,989$
2,941,891
$ 46,314,5363,429,143
38,4938,122,9204,013,382
55,29661,973,770
22,259,80939,713,961
0
$
$
0
$
Total State SEEK * 42,655,852$
Per Pupil
254
$ 4,000296
3702347
55,3521,922
3,430
0
$
$
3,684$
Base Prorated Adjustment 0
Adjusted State Portion 39,713,961$3,430$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,941,891$254$
42,655,852
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 24 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
434.627
434.627
281,981,432648,789
Base Year Levied Equivalent Rate
Maximum Tier I Rate
81.0
$$
Growth 0.000
44.0220.679
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
84327
Prior Year Home & Hospital81.0
0.1580.000Current Year Second Month Growth %2Limited English Proficiency
207,547$Transportation (Unprorated)91-92 State Per Pupil Funding 2,552.00$
Levied Equivalent Rate 81.0
SEEK INPUTS:
District: 072 Burgin Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $43,463.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 140,991 $ 58,068$ 0 $ 0$ 0$ 281,982 $ 116,137$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 58,068$ 0
$ 116,137$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,738,508132,407
616
0
SEEK State Amount $
Exceptional Child 302,360
Limited English Proficiency 768Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 845,944Less Capital Outlay 43,463
Negative Payment 0
1,285,252Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
43,4631,503,174$
104,239
$ 1,738,508132,407
616302,360113,683
7682,288,342
845,9441,442,398
0
$
$
0
$
Total State SEEK * 1,546,637$
Per Pupil
240
$ 4,000305
1696262
25,2651,946
3,319
0
$
$
3,559$
Base Prorated Adjustment 0
Adjusted State Portion 1,442,398$3,319$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 104,239$240$
1,546,637
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 25 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,993.438
1,993.438
601,697,321301,839
Base Year Levied Equivalent Rate
Maximum Tier I Rate
52.3
$$
Growth 0.000
44.81,235.948
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
56175163
Prior Year Home & Hospital52.3
10.5350.000Current Year Second Month Growth %156Limited English Proficiency
1,611,497$Transportation (Unprorated)91-92 State Per Pupil Funding 2,779.00$
Levied Equivalent Rate 52.3
SEEK INPUTS:
District: 075 Butler County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $199,344.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 300,849 $ 612,146$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 612,146$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,973,752741,569
41,087
0
SEEK State Amount $
Exceptional Child 1,501,880
Limited English Proficiency 59,904Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,805,092Less Capital Outlay 199,344
Negative Payment 0
8,313,756Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
199,34410,396,243$
1,199,795
$ 7,973,752741,56941,087
1,501,880882,69259,904
11,200,8841,805,092
9,395,792
0
$
$
0
$
Total State SEEK * 10,595,587$
Per Pupil
602
$ 4,00037221
75344330
5,619906
4,713
0
$
$
5,315$
Base Prorated Adjustment 0
Adjusted State Portion 9,395,792$4,713$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,199,795$602$
10,595,587
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 26 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,711.442
1,711.442
699,000,000408,428
Base Year Levied Equivalent Rate
Maximum Tier I Rate
60.4
$$
Growth 0.000
44.51,060.278
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
379169
Prior Year Home & Hospital60.4
2.9680.000Current Year Second Month Growth %7Limited English Proficiency
1,546,061$Transportation (Unprorated)91-92 State Per Pupil Funding 2,845.00$
Levied Equivalent Rate 60.4
SEEK INPUTS:
District: 081 Caldwell County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $171,144.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 349,500 $ 434,340$ 0 $ 0$ 0$ 349,500 $ 434,340$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 434,340$ 0
$ 434,340$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,845,768636,167
11,575
0
SEEK State Amount $
Exceptional Child 839,920
Limited English Proficiency 2,688Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,097,000Less Capital Outlay 171,144
Negative Payment 0
6,067,974Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
171,1447,736,208$
821,385
$ 6,845,768636,16711,575
839,920846,849
2,6889,182,967
2,097,0007,085,967
0
$
$
0
$
Total State SEEK * 7,907,352$
Per Pupil
480
$ 4,000372
7491495
25,3661,225
4,140
0
$
$
4,620$
Base Prorated Adjustment 0
Adjusted State Portion 7,085,967$4,140$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 821,385$480$
7,907,352
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 27 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,633.032
2,633.032
2,025,000,000769,075
Base Year Levied Equivalent Rate
Maximum Tier I Rate
53.3
$$
Growth 0.000
44.51,560.568
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
93234113
Prior Year Home & Hospital53.3
4.3370.000Current Year Second Month Growth %60Limited English Proficiency
1,755,148$Transportation (Unprorated)91-92 State Per Pupil Funding 2,645.00$
Levied Equivalent Rate 53.3
SEEK INPUTS:
District: 085 Calloway County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $263,303.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,012,500 $ 193,429$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 193,429$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,532,128936,341
16,914
0
SEEK State Amount $
Exceptional Child 2,077,800
Limited English Proficiency 23,040Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 6,075,000Less Capital Outlay 263,303
Negative Payment 0
7,247,920Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
263,3038,578,405$
369,109
$ 10,532,128936,34116,914
2,077,800961,37623,040
14,547,5996,075,000
8,472,599
0
$
$
0
$
Total State SEEK * 8,841,708$
Per Pupil
140
$ 4,000356
6789365
95,5252,307
3,218
0
$
$
3,358$
Base Prorated Adjustment 0
Adjusted State Portion 8,472,599$3,218$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 369,109$140$
8,841,708
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 28 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
4,562.210
4,562.210
4,390,561,844962,376
Base Year Levied Equivalent Rate
Maximum Tier I Rate
68.8
$$
Growth 0.000
44.42,196.491
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
122549143
Prior Year Home & Hospital68.8
8.4450.000Current Year Second Month Growth %50Limited English Proficiency
4,026,851$Transportation (Unprorated)91-92 State Per Pupil Funding 2,252.00$
Levied Equivalent Rate 68.8
SEEK INPUTS:
District: 091 Campbell County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:45 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $456,221.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 2,195,281 $ 0$ 2,195,281 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 18,248,8401,317,895
32,936
0
SEEK State Amount $
Exceptional Child 3,853,400
Limited English Proficiency 19,200Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 13,171,686Less Capital Outlay 456,221
Negative Payment 0
9,844,364Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
456,22112,050,057$
0
$ 18,248,8401,317,895
32,9363,853,4002,205,693
19,20025,677,964
13,171,68612,506,278
0
$
$
0
$
Total State SEEK * 12,506,278$
Per Pupil
0
$ 4,000289
7845483
45,6282,887
2,741
0
$
$
2,741$
Base Prorated Adjustment 0
Adjusted State Portion 12,506,278$2,741$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
12,506,278
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 29 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,001.599
1,001.599
459,755,136459,021
Base Year Levied Equivalent Rate
Maximum Tier I Rate
75.9
$$
Growth 0.000
45.2879.642
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
2614743
Prior Year Home & Hospital75.9
3.3310.000Current Year Second Month Growth %8Limited English Proficiency
733,319$Transportation (Unprorated)91-92 State Per Pupil Funding 2,704.00$
Levied Equivalent Rate 75.9
SEEK INPUTS:
District: 092 Campbellsville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $100,160.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 229,878 $ 228,855$ 0 $ 0$ 0$ 229,878 $ 228,855$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 228,855$ 0
$ 228,855$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,006,396527,785
12,991
0
SEEK State Amount $
Exceptional Child 973,640
Limited English Proficiency 3,072Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,379,265Less Capital Outlay 100,160
Negative Payment 0
4,044,459Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
100,1604,914,376$
468,244
$ 4,006,396527,78512,991
973,640401,673
3,0725,925,557
1,379,2654,546,292
0
$
$
0
$
Total State SEEK * 5,014,536$
Per Pupil
467
$ 4,00052713
972401
35,9161,377
4,539
0
$
$
5,007$
Base Prorated Adjustment 0
Adjusted State Portion 4,546,292$4,539$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 468,244$467$
5,014,536
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 30 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
634.760
634.760
331,189,238521,755
Base Year Levied Equivalent Rate
Maximum Tier I Rate
65.3
$$
Growth 0.000
44.6377.714
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
175828
Prior Year Home & Hospital65.3
2.6550.000Current Year Second Month Growth %0Limited English Proficiency
470,982$Transportation (Unprorated)91-92 State Per Pupil Funding 2,879.00$
Levied Equivalent Rate 65.3
SEEK INPUTS:
District: 095 Carlisle County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $63,476.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 165,595 $ 125,125$ 0 $ 0$ 0$ 165,595 $ 125,125$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 125,125$ 0
$ 125,125$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,539,040226,628
10,355
0
SEEK State Amount $
Exceptional Child 458,120
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 993,568Less Capital Outlay 63,476
Negative Payment 0
2,177,099Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
63,4762,674,280$
239,202
$ 2,539,040226,62810,355
458,120257,979
03,492,122
993,5682,498,554
0
$
$
0
$
Total State SEEK * 2,737,756$
Per Pupil
377
$ 4,00035716
722406
05,5011,565
3,936
0
$
$
4,313$
Base Prorated Adjustment 0
Adjusted State Portion 2,498,554$3,936$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 239,202$377$
2,737,756
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 31 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,739.868
1,739.868
833,900,483479,290
Base Year Levied Equivalent Rate
Maximum Tier I Rate
107.0
$$
Growth 0.000
44.61,268.843
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5014654
Prior Year Home & Hospital107.0
3.5750.000Current Year Second Month Growth %117Limited English Proficiency
1,167,206$Transportation (Unprorated)91-92 State Per Pupil Funding 2,535.00$
Levied Equivalent Rate 107.0
SEEK INPUTS:
District: 101 Carroll County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $173,987.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 416,950 $ 379,909$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 379,909$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,959,472761,306
13,943
0
SEEK State Amount $
Exceptional Child 1,205,120
Limited English Proficiency 44,928Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,501,701Less Capital Outlay 173,987
Negative Payment 0
6,309,081Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
173,9877,674,420$
726,006
$ 6,959,472761,30613,943
1,205,120639,33344,928
9,624,1022,501,701
7,122,401
0
$
$
0
$
Total State SEEK * 7,848,407$
Per Pupil
417
$ 4,000438
869336726
5,5321,438
4,094
0
$
$
4,511$
Base Prorated Adjustment 0
Adjusted State Portion 7,122,401$4,094$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 726,006$417$
7,848,407
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 32 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,736.406
3,736.406
1,148,509,008307,383
Base Year Levied Equivalent Rate
Maximum Tier I Rate
63.4
$$
Growth 0.000
44.92,631.444
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
113399145
Prior Year Home & Hospital63.4
20.1850.000Current Year Second Month Growth %30Limited English Proficiency
2,820,662$Transportation (Unprorated)91-92 State Per Pupil Funding 3,143.00$
Levied Equivalent Rate 63.4
SEEK INPUTS:
District: 105 Carter County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $373,641.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 574,255 $ 1,137,019$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 574,255 $ 1,137,019
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,137,019$ 0
$ 0$ 0$ 0$ 1,137,019
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 14,945,6241,578,866
78,722
0
SEEK State Amount $
Exceptional Child 3,068,720
Limited English Proficiency 11,520Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,445,527Less Capital Outlay 373,641
Negative Payment 0
15,864,284Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
373,64119,652,149$
2,242,857
$ 14,945,6241,578,866
78,7223,068,7201,545,008
11,52021,228,460
3,445,52717,782,933
0
$
$
0
$
Total State SEEK * 20,025,790$
Per Pupil
600
$ 4,00042321
821414
35,682
9224,759
0
$
$
5,360$
Base Prorated Adjustment 0
Adjusted State Portion 17,782,933$4,759$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,242,857$600$
20,025,790
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 33 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,056.798
2,056.798
704,753,084342,646
Base Year Levied Equivalent Rate
Maximum Tier I Rate
64.7
$$
Growth 0.000
45.01,557.708
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5422397
Prior Year Home & Hospital64.7
24.7400.000Current Year Second Month Growth %56Limited English Proficiency
1,660,393$Transportation (Unprorated)91-92 State Per Pupil Funding 2,960.00$
Levied Equivalent Rate 64.7
SEEK INPUTS:
District: 111 Casey County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $205,680.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 352,377 $ 589,637$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 589,637$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,227,192934,625
96,486
0
SEEK State Amount $
Exceptional Child 1,644,360
Limited English Proficiency 21,504Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,114,259Less Capital Outlay 205,680
Negative Payment 0
8,604,228Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
205,68010,695,265$
1,181,563
$ 8,227,192934,62596,486
1,644,360909,47421,504
11,833,6412,114,259
9,719,382
0
$
$
0
$
Total State SEEK * 10,900,945$
Per Pupil
574
$ 4,00045447
79944210
5,7531,028
4,725
0
$
$
5,300$
Base Prorated Adjustment 0
Adjusted State Portion 9,719,382$4,725$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,181,563$574$
10,900,945
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 34 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
539.971
539.971
388,198,772718,925
Base Year Levied Equivalent Rate
Maximum Tier I Rate
78.9
$$
Growth 0.000
45.6509.703
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
207343
Prior Year Home & Hospital78.9
1.1630.000Current Year Second Month Growth %9Limited English Proficiency
448,542$Transportation (Unprorated)91-92 State Per Pupil Funding 2,841.00$
Levied Equivalent Rate 78.9
SEEK INPUTS:
District: 113 Caverna Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $53,997.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 194,099 $ 53,207$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 53,207$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,159,884305,822
4,536
0
SEEK State Amount $
Exceptional Child 570,920
Limited English Proficiency 3,456Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,164,596Less Capital Outlay 53,997
Negative Payment 0
1,826,025Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
53,9972,184,443$
112,731
$ 2,159,884305,822
4,536570,920245,687
3,4563,290,305
1,164,5962,125,709
0
$
$
0
$
Total State SEEK * 2,238,440$
Per Pupil
209
$ 4,000566
81,057
4556
6,0932,157
3,937
0
$
$
4,145$
Base Prorated Adjustment 0
Adjusted State Portion 2,125,709$3,937$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 112,731$209$
2,238,440
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 35 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
7,574.982
7,574.982
4,272,334,369564,006
Base Year Levied Equivalent Rate
Maximum Tier I Rate
53.8
$$
Growth 0.000
44.95,937.416
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
281586337
Prior Year Home & Hospital53.8
64.7880.000Current Year Second Month Growth %210Limited English Proficiency
5,989,289$Transportation (Unprorated)91-92 State Per Pupil Funding 2,681.00$
Levied Equivalent Rate 53.8
SEEK INPUTS:
District: 115 Christian County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $757,498.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 2,136,167 $ 1,333,175$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,333,175$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 30,299,9283,562,450
252,673
0
SEEK State Amount $
Exceptional Child 5,707,400
Limited English Proficiency 80,640Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 12,817,003Less Capital Outlay 757,498
Negative Payment 0
26,328,590Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
757,49832,254,483$
2,645,281
$ 30,299,9283,562,450
252,6735,707,4003,280,612
80,64043,183,703
12,817,00330,366,700
0
$
$
0
$
Total State SEEK * 33,011,981$
Per Pupil
349
$ 4,00047033
75343311
5,7011,692
4,009
0
$
$
4,358$
Base Prorated Adjustment 0
Adjusted State Portion 30,366,700$4,009$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,645,281$349$
33,011,981
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 36 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
4,656.616
4,656.616
3,184,225,417683,807
Base Year Levied Equivalent Rate
Maximum Tier I Rate
70.2
$$
Growth 0.000
44.62,975.696
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
160434171
Prior Year Home & Hospital70.2
27.6140.000Current Year Second Month Growth %90Limited English Proficiency
2,959,212$Transportation (Unprorated)91-92 State Per Pupil Funding 2,447.00$
Levied Equivalent Rate 70.2
SEEK INPUTS:
District: 121 Clark County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $465,662.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,592,113 $ 540,617$ 1,592,113 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 540,617
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 540,617$ 0
$ 0$ 0$ 0$ 540,617
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 18,626,4641,785,418
107,695
0
SEEK State Amount $
Exceptional Child 3,699,280
Limited English Proficiency 34,560Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 9,552,676Less Capital Outlay 465,662
Negative Payment 0
14,235,079Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
465,66216,890,680$
1,034,703
$ 18,626,4641,785,418
107,6953,699,2801,620,898
34,56025,874,315
9,552,67616,321,639
0
$
$
0
$
Total State SEEK * 17,356,342$
Per Pupil
222
$ 4,00038323
794348
75,5562,051
3,505
0
$
$
3,727$
Base Prorated Adjustment 0
Adjusted State Portion 16,321,639$3,505$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,034,703$222$
17,356,342
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 37 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,694.701
2,694.701
548,711,568203,626
Base Year Levied Equivalent Rate
Maximum Tier I Rate
80.9
$$
Growth 0.000
45.32,367.432
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
82347217
Prior Year Home & Hospital80.9
18.9720.000Current Year Second Month Growth %0Limited English Proficiency
2,040,633$Transportation (Unprorated)91-92 State Per Pupil Funding 3,200.00$
Levied Equivalent Rate 80.9
SEEK INPUTS:
District: 125 Clay County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $269,470.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 274,356 $ 959,817$ 0 $ 0$ 0$ 274,356 $ 959,817$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 959,817$ 0
$ 959,817$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,778,8041,420,459
73,991
0
SEEK State Amount $
Exceptional Child 2,603,080
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,646,135Less Capital Outlay 269,470
Negative Payment 0
12,960,729Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
269,47016,051,930$
1,973,451
$ 10,778,8041,420,459
73,9912,603,0801,117,750
015,994,084
1,646,13514,347,949
0
$
$
0
$
Total State SEEK * 16,321,400$
Per Pupil
732
$ 4,00052727
966415
05,935
6115,325
0
$
$
6,057$
Base Prorated Adjustment 0
Adjusted State Portion 14,347,949$5,325$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,973,451$732$
16,321,400
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 38 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,519.386
1,519.386
512,743,913337,468
Base Year Levied Equivalent Rate
Maximum Tier I Rate
59.3
$$
Growth 0.000
44.91,182.054
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
6117881
Prior Year Home & Hospital59.3
13.9520.000Current Year Second Month Growth %30Limited English Proficiency
882,033$Transportation (Unprorated)91-92 State Per Pupil Funding 3,141.00$
Levied Equivalent Rate 59.3
SEEK INPUTS:
District: 131 Clinton County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $151,939.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 256,372 $ 439,507$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 439,507$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,077,544709,232
54,413
0
SEEK State Amount $
Exceptional Child 1,484,200
Limited English Proficiency 11,520Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,538,232Less Capital Outlay 151,939
Negative Payment 0
6,646,738Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
151,9398,003,250$
873,382
$ 6,077,544709,23254,413
1,484,200483,13011,520
8,820,0391,538,232
7,281,807
0
$
$
0
$
Total State SEEK * 8,155,189$
Per Pupil
575
$ 4,00046736
977318
85,8051,012
4,793
0
$
$
5,367$
Base Prorated Adjustment 0
Adjusted State Portion 7,281,807$4,793$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 873,382$575$
8,155,189
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 39 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
330.680
330.680
42,336,380128,028
Base Year Levied Equivalent Rate
Maximum Tier I Rate
82.9
$$
Growth 0.000
44.1227.648
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
91818
Prior Year Home & Hospital82.9
2.0000.000Current Year Second Month Growth %0Limited English Proficiency
186,405$Transportation (Unprorated)91-92 State Per Pupil Funding 3,197.00$
Levied Equivalent Rate 82.9
SEEK INPUTS:
District: 132 Cloverport Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $33,068.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 21,168 $ 130,283$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 130,283$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,322,720136,589
7,800
0
SEEK State Amount $
Exceptional Child 186,120
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 127,009Less Capital Outlay 33,068
Negative Payment 0
1,493,152Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
33,0681,832,632$
237,377
$ 1,322,720136,589
7,800186,120102,103
01,755,332
127,0091,628,323
0
$
$
0
$
Total State SEEK * 1,865,700$
Per Pupil
718
$ 4,00041324
563309
05,308
3844,924
0
$
$
5,642$
Base Prorated Adjustment 0
Adjusted State Portion 1,628,323$4,924$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 237,377$718$
1,865,700
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 40 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,699.758
2,699.758
580,000,000214,834
Base Year Levied Equivalent Rate
Maximum Tier I Rate
78.2
$$
Growth 0.000
43.81,736.565
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
68180107
Prior Year Home & Hospital78.2
38.7330.000Current Year Second Month Growth %26Limited English Proficiency
967,376$Transportation (Unprorated)91-92 State Per Pupil Funding 2,547.00$
Levied Equivalent Rate 78.2
SEEK INPUTS:
District: 133 Corbin Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $269,976.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 290,000 $ 946,489$ 290,000 $ 1,183,111$ 290,000$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 946,489$ 1,183,111
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,799,0321,041,939
151,059
0
SEEK State Amount $
Exceptional Child 1,584,320
Limited English Proficiency 9,984Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,740,000Less Capital Outlay 269,976
Negative Payment 0
11,576,358Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
269,97613,777,288$
1,671,053
$ 10,799,0321,041,939
151,0591,584,320
529,8779,984
14,116,2111,740,000
12,376,211
0
$
$
0
$
Total State SEEK * 14,047,264$
Per Pupil
619
$ 4,00038656
587196
45,229
6454,584
0
$
$
5,203$
Base Prorated Adjustment 0
Adjusted State Portion 12,376,211$4,584$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,671,053$619$
14,047,264
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 41 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,256.845
3,256.845
1,798,803,177552,315
Base Year Levied Equivalent Rate
Maximum Tier I Rate
104.1
$$
Growth 0.000
45.03,156.982
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
131452136
Prior Year Home & Hospital104.1
2.8600.000Current Year Second Month Growth %468Limited English Proficiency
1,322,872$Transportation (Unprorated)91-92 State Per Pupil Funding 2,843.00$
Levied Equivalent Rate 104.1
SEEK INPUTS:
District: 134 Covington Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:46 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $325,685.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 899,402 $ 592,233$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 592,233$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 13,027,3801,894,189
11,154
0
SEEK State Amount $
Exceptional Child 3,477,320
Limited English Proficiency 179,712Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,396,410Less Capital Outlay 325,685
Negative Payment 0
12,867,660Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
325,68514,778,164$
1,185,906
$ 13,027,3801,894,189
11,1543,477,320
724,598179,712
19,314,3535,396,410
13,917,943
0
$
$
0
$
Total State SEEK * 15,103,849$
Per Pupil
364
$ 4,000582
31,068
22255
5,9301,657
4,273
0
$
$
4,638$
Base Prorated Adjustment 0
Adjusted State Portion 13,917,943$4,273$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,185,906$364$
15,103,849
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 42 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,182.628
1,182.628
518,241,729438,212
Base Year Levied Equivalent Rate
Maximum Tier I Rate
57.6
$$
Growth 0.000
44.5727.739
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
308258
Prior Year Home & Hospital57.6
2.6070.000Current Year Second Month Growth %2Limited English Proficiency
991,827$Transportation (Unprorated)91-92 State Per Pupil Funding 2,762.00$
Levied Equivalent Rate 57.6
SEEK INPUTS:
District: 135 Crittenden County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $118,263.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 259,121 $ 282,523$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 282,523$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,730,512436,643
10,167
0
SEEK State Amount $
Exceptional Child 721,440
Limited English Proficiency 768Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,554,725Less Capital Outlay 118,263
Negative Payment 0
4,226,542Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
118,2635,308,995$
539,183
$ 4,730,512436,64310,167
721,440543,270
7686,442,800
1,554,7254,888,075
0
$
$
0
$
Total State SEEK * 5,427,258$
Per Pupil
456
$ 4,000369
9610459
15,4481,315
4,133
0
$
$
4,589$
Base Prorated Adjustment 0
Adjusted State Portion 4,888,075$4,133$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 539,183$456$
5,427,258
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 43 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
806.743
806.743
411,309,126509,839
Base Year Levied Equivalent Rate
Maximum Tier I Rate
56.7
$$
Growth 0.000
45.0656.643
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
227060
Prior Year Home & Hospital56.7
4.4860.000Current Year Second Month Growth %2Limited English Proficiency
712,800$Transportation (Unprorated)91-92 State Per Pupil Funding 2,929.00$
Levied Equivalent Rate 56.7
SEEK INPUTS:
District: 141 Cumberland County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $80,674.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 205,655 $ 163,834$ 0 $ 0$ 0$ 205,655 $ 163,834$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 163,834$ 0
$ 163,834$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,226,972393,986
17,495
0
SEEK State Amount $
Exceptional Child 592,000
Limited English Proficiency 768Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,233,927Less Capital Outlay 80,674
Negative Payment 0
2,916,620Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
80,6743,635,886$
328,832
$ 3,226,972393,98617,495
592,000390,434
7684,621,655
1,233,9273,387,728
0
$
$
0
$
Total State SEEK * 3,716,560$
Per Pupil
408
$ 4,00048822
734484
15,7291,530
4,199
0
$
$
4,607$
Base Prorated Adjustment 0
Adjusted State Portion 3,387,728$4,199$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 328,832$408$
3,716,560
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 44 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,665.259
1,665.259
960,000,000576,487
Base Year Levied Equivalent Rate
Maximum Tier I Rate
104.2
$$
Growth 0.000
44.51,174.272
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5320371
Prior Year Home & Hospital104.2
4.4650.000Current Year Second Month Growth %74Limited English Proficiency
710,451$Transportation (Unprorated)91-92 State Per Pupil Funding 2,497.00$
Levied Equivalent Rate 104.2
SEEK INPUTS:
District: 143 Danville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $166,526.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 480,000 $ 282,689$ 0 $ 0$ 0$ 480,000 $ 282,689$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 282,689$ 0
$ 282,689$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,661,036704,563
17,414
0
SEEK State Amount $
Exceptional Child 1,516,400
Limited English Proficiency 28,416Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,880,000Less Capital Outlay 166,526
Negative Payment 0
5,881,303Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
166,5266,806,311$
535,861
$ 6,661,036704,56317,414
1,516,400389,14728,416
9,316,9762,880,000
6,436,976
0
$
$
0
$
Total State SEEK * 6,972,837$
Per Pupil
322
$ 4,00042310
91123417
5,5951,729
3,865
0
$
$
4,187$
Base Prorated Adjustment 0
Adjusted State Portion 6,436,976$3,865$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 535,861$322$
6,972,837
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 45 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
10,167.339
10,167.339
6,338,569,266623,425
Base Year Levied Equivalent Rate
Maximum Tier I Rate
78.1
$$
Growth 0.000
44.35,428.913
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
267869472
Prior Year Home & Hospital78.1
22.6860.000Current Year Second Month Growth %600Limited English Proficiency
6,534,177$Transportation (Unprorated)91-92 State Per Pupil Funding 2,391.00$
Levied Equivalent Rate 78.1
SEEK INPUTS:
District: 145 Daviess County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $1,016,734.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 3,169,285 $ 1,487,357$ 3,169,285 $ 0$ 0$ 3,169,285 $ 1,487,357$ 0 $ 1,487,357
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,487,357$ 0
$ 1,487,357$ 1,487,357$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 40,669,3563,257,348
88,475
0
SEEK State Amount $
Exceptional Child 7,029,840
Limited English Proficiency 230,400Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 19,015,708Less Capital Outlay 1,016,734
Negative Payment 0
31,242,977Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,016,73437,591,754$
2,769,705
$ 40,669,3563,257,348
88,4757,029,8403,579,072
230,40054,854,491
19,015,70835,838,783
0
$
$
0
$
Total State SEEK * 38,608,488$
Per Pupil
272
$ 4,000320
969135223
5,3951,870
3,525
0
$
$
3,797$
Base Prorated Adjustment 0
Adjusted State Portion 35,838,783$3,525$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,769,705$272$
38,608,488
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 46 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
542.097
542.097
75,890,149139,994
Base Year Levied Equivalent Rate
Maximum Tier I Rate
83.5
$$
Growth 0.000
44.2401.521
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
214923
Prior Year Home & Hospital83.5
1.6380.000Current Year Second Month Growth %0Limited English Proficiency
191,507$Transportation (Unprorated)91-92 State Per Pupil Funding 2,790.00$
Levied Equivalent Rate 83.5
SEEK INPUTS:
District: 146 Dawson Springs Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $54,210.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 37,945 $ 210,335$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 210,335$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,168,388240,913
6,388
0
SEEK State Amount $
Exceptional Child 448,800
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 227,670Less Capital Outlay 54,210
Negative Payment 0
2,582,609Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
54,2103,075,847$
388,341
$ 2,168,388240,913
6,388448,800104,897
02,969,386
227,6702,741,716
0
$
$
0
$
Total State SEEK * 3,130,057$
Per Pupil
716
$ 4,00044412
828194
05,478
4205,058
0
$
$
5,774$
Base Prorated Adjustment 0
Adjusted State Portion 2,741,716$5,058$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 388,341$716$
3,130,057
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 47 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
805.162
805.162
246,775,000306,491
Base Year Levied Equivalent Rate
Maximum Tier I Rate
115.4
$$
Growth 0.000
44.2713.551
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
2311756
Prior Year Home & Hospital115.4
2.8970.000Current Year Second Month Growth %10Limited English Proficiency
30,300$Transportation (Unprorated)91-92 State Per Pupil Funding 3,056.00$
Levied Equivalent Rate 115.4
SEEK INPUTS:
District: 147 Dayton Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $80,516.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 123,388 $ 245,377$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 245,377$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,220,648428,131
11,298
0
SEEK State Amount $
Exceptional Child 817,520
Limited English Proficiency 3,840Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 740,325Less Capital Outlay 80,516
Negative Payment 0
3,660,596Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
80,5164,127,511$
450,318
$ 3,220,648428,13111,298
817,52016,5973,840
4,498,034740,325
3,757,709
0
$
$
0
$
Total State SEEK * 4,208,027$
Per Pupil
559
$ 4,00053214
1,015215
5,586919
4,667
0
$
$
5,226$
Base Prorated Adjustment 0
Adjusted State Portion 3,757,709$4,667$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 450,318$559$
4,208,027
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 48 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
422.143
422.143
90,000,000213,198
Base Year Levied Equivalent Rate
Maximum Tier I Rate
69.6
$$
Growth 0.000
44.3275.565
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
106534
Prior Year Home & Hospital69.6
0.0000.000Current Year Second Month Growth %2Limited English Proficiency
110,197$Transportation (Unprorated)91-92 State Per Pupil Funding 3,053.00$
Levied Equivalent Rate 69.6
SEEK INPUTS:
District: 149 East Bernstadt Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $42,214.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 45,000 $ 148,341$ 0 $ 0$ 0$ 45,000 $ 148,341$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 45,000 $ 148,341
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 148,341$ 0
$ 148,341$ 0$ 0$ 148,341
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,688,572165,339
0
0
SEEK State Amount $
Exceptional Child 430,840
Limited English Proficiency 768Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 270,000Less Capital Outlay 42,214
Negative Payment 0
1,973,305Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
42,2142,309,382$
275,717
$ 1,688,572165,339
0430,84060,360
7682,345,879
270,0002,075,879
0
$
$
0
$
Total State SEEK * 2,351,596$
Per Pupil
653
$ 4,000392
01,021
1432
5,557640
4,917
0
$
$
5,571$
Base Prorated Adjustment 0
Adjusted State Portion 2,075,879$4,917$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 275,717$653$
2,351,596
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 49 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,627.301
1,627.301
762,756,173468,725
Base Year Levied Equivalent Rate
Maximum Tier I Rate
55.0
$$
Growth 0.000
45.01,057.521
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5622253
Prior Year Home & Hospital55.0
3.7160.000Current Year Second Month Growth %16Limited English Proficiency
1,199,121$Transportation (Unprorated)91-92 State Per Pupil Funding 2,955.00$
Levied Equivalent Rate 55.0
SEEK INPUTS:
District: 151 Edmonson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $162,730.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 381,378 $ 363,926$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 363,926$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,509,204634,513
14,492
0
SEEK State Amount $
Exceptional Child 1,616,240
Limited English Proficiency 6,144Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,288,269Less Capital Outlay 162,730
Negative Payment 0
6,329,594Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
162,7307,717,360$
730,952
$ 6,509,204634,51314,492
1,616,240656,814
6,1449,437,407
2,288,2697,149,138
0
$
$
0
$
Total State SEEK * 7,880,090$
Per Pupil
449
$ 4,000390
9993404
45,7991,406
4,393
0
$
$
4,842$
Base Prorated Adjustment 0
Adjusted State Portion 7,149,138$4,393$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 730,952$449$
7,880,090
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 50 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,162.778
2,162.778
814,257,136376,487
Base Year Levied Equivalent Rate
Maximum Tier I Rate
92.6
$$
Growth 0.000
44.11,104.686
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
9015881
Prior Year Home & Hospital92.6
4.5440.000Current Year Second Month Growth %81Limited English Proficiency
970,006$Transportation (Unprorated)91-92 State Per Pupil Funding 2,565.00$
Levied Equivalent Rate 92.6
SEEK INPUTS:
District: 152 Elizabethtown Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $216,278.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 407,129 $ 583,424$ 0 $ 0$ 0$ 407,129 $ 583,424$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 583,424$ 0
$ 583,424$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,651,112662,812
17,722
0
SEEK State Amount $
Exceptional Child 1,663,200
Limited English Proficiency 31,104Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,442,771Less Capital Outlay 216,278
Negative Payment 0
8,366,901Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
216,2789,958,040$
1,059,822
$ 8,651,112662,81217,722
1,663,200531,31731,104
11,557,2672,442,771
9,114,496
0
$
$
0
$
Total State SEEK * 10,174,318$
Per Pupil
490
$ 4,000306
876924614
5,3441,129
4,214
0
$
$
4,704$
Base Prorated Adjustment 0
Adjusted State Portion 9,114,496$4,214$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,059,822$490$
10,174,318
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 51 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
909.083
909.083
233,172,894256,492
Base Year Levied Equivalent Rate
Maximum Tier I Rate
57.3
$$
Growth 0.000
45.6788.885
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
4010845
Prior Year Home & Hospital57.3
3.5220.000Current Year Second Month Growth %0Limited English Proficiency
852,791$Transportation (Unprorated)91-92 State Per Pupil Funding 3,329.00$
Levied Equivalent Rate 57.3
SEEK INPUTS:
District: 155 Elliott County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $90,908.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 116,586 $ 299,774$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 299,774$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,636,332473,331
13,736
0
SEEK State Amount $
Exceptional Child 924,640
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 699,519Less Capital Outlay 90,908
Negative Payment 0
4,257,612Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
90,9085,362,003$
637,278
$ 3,636,332473,33113,736
924,640467,113
05,515,152
699,5194,815,633
0
$
$
0
$
Total State SEEK * 5,452,911$
Per Pupil
701
$ 4,00052115
1,017514
06,067
7695,297
0
$
$
5,998$
Base Prorated Adjustment 0
Adjusted State Portion 4,815,633$5,297$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 637,278$701$
5,452,911
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 52 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
848.330
848.330
181,522,379213,976
Base Year Levied Equivalent Rate
Maximum Tier I Rate
88.5
$$
Growth 0.000
43.6415.713
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
157319
Prior Year Home & Hospital88.5
0.7950.000Current Year Second Month Growth %15Limited English Proficiency
284,184$Transportation (Unprorated)91-92 State Per Pupil Funding 2,592.00$
Levied Equivalent Rate 88.5
SEEK INPUTS:
District: 156 Eminence Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $84,833.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 90,761 $ 297,774$ 0 $ 0$ 0$ 90,761 $ 297,774$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 297,774$ 0
$ 297,774$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,393,320249,428
3,101
0
SEEK State Amount $
Exceptional Child 500,880
Limited English Proficiency 5,760Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 544,567Less Capital Outlay 84,833
Negative Payment 0
3,523,089Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
84,8334,188,791$
510,041
$ 3,393,320249,428
3,101500,880155,661
5,7604,308,150
544,5673,763,583
0
$
$
0
$
Total State SEEK * 4,273,624$
Per Pupil
601
$ 4,000294
4590183
75,078
6424,436
0
$
$
5,038$
Base Prorated Adjustment 0
Adjusted State Portion 3,763,583$4,436$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 510,041$601$
4,273,624
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 53 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,213.431
2,213.431
1,096,947,387495,587
Base Year Levied Equivalent Rate
Maximum Tier I Rate
103.0
$$
Growth 0.000
43.61,676.687
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
62156132
Prior Year Home & Hospital103.0
3.9460.000Current Year Second Month Growth %119Limited English Proficiency
226,884$Transportation (Unprorated)91-92 State Per Pupil Funding 2,405.00$
Levied Equivalent Rate 103.0
SEEK INPUTS:
District: 157 Erlanger-Elsmere Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $221,343.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 548,474 $ 465,278$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 465,278$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,853,7241,006,012
15,389
0
SEEK State Amount $
Exceptional Child 1,439,600
Limited English Proficiency 45,696Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,290,842Less Capital Outlay 221,343
Negative Payment 0
7,848,236Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
221,3438,770,238$
797,727
$ 8,853,7241,006,012
15,3891,439,600
124,27545,696
11,484,6963,290,842
8,193,854
0
$
$
0
$
Total State SEEK * 8,991,581$
Per Pupil
360
$ 4,000455
76505621
5,1891,487
3,702
0
$
$
4,062$
Base Prorated Adjustment 0
Adjusted State Portion 8,193,854$3,702$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 797,727$360$
8,991,581
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 54 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,013.372
2,013.372
571,091,616283,649
Base Year Levied Equivalent Rate
Maximum Tier I Rate
63.4
$$
Growth 0.000
44.81,488.488
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5018888
Prior Year Home & Hospital63.4
17.3940.000Current Year Second Month Growth %0Limited English Proficiency
1,589,223$Transportation (Unprorated)91-92 State Per Pupil Funding 3,041.00$
Levied Equivalent Rate 63.4
SEEK INPUTS:
District: 161 Estill County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:47 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $201,337.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 285,546 $ 636,579$ 0 $ 0$ 0$ 285,546 $ 636,579$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 636,579$ 0
$ 636,579$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,053,488893,093
67,837
0
SEEK State Amount $
Exceptional Child 1,434,320
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,713,275Less Capital Outlay 201,337
Negative Payment 0
8,534,126Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
201,33710,651,158$
1,246,541
$ 8,053,488893,09367,837
1,434,320870,491
011,319,229
1,713,2759,605,954
0
$
$
0
$
Total State SEEK * 10,852,495$
Per Pupil
619
$ 4,00044434
712432
05,622
8514,771
0
$
$
5,390$
Base Prorated Adjustment 0
Adjusted State Portion 9,605,954$4,771$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,246,541$619$
10,852,495
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 55 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
605.179
605.179
163,054,954269,433
Base Year Levied Equivalent Rate
Maximum Tier I Rate
107.3
$$
Growth 0.000
44.5438.697
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
267113
Prior Year Home & Hospital107.3
0.4680.000Current Year Second Month Growth %0Limited English Proficiency
247,131$Transportation (Unprorated)91-92 State Per Pupil Funding 2,696.00$
Levied Equivalent Rate 107.3
SEEK INPUTS:
District: 162 Fairview Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $60,518.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 81,527 $ 195,645$ 0 $ 0$ 0$ 81,527 $ 244,556$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 195,645$ 0
$ 244,556$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,420,716263,218
1,825
0
SEEK State Amount $
Exceptional Child 589,160
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 489,165Less Capital Outlay 60,518
Negative Payment 0
2,725,236Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
60,5183,233,512$
372,911
$ 2,420,716263,218
1,825589,160135,365
03,410,284
489,1652,921,119
0
$
$
0
$
Total State SEEK * 3,294,030$
Per Pupil
616
$ 4,000435
3974224
05,635
8084,827
0
$
$
5,443$
Base Prorated Adjustment 0
Adjusted State Portion 2,921,119$4,827$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 372,911$616$
3,294,030
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 56 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
36,835.580
36,835.580
35,367,328,541960,140
Base Year Levied Equivalent Rate
Maximum Tier I Rate
92.9
$$
Growth 0.000
43.822,589.774
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
1,2142,2631,126
Prior Year Home & Hospital92.9
111.1290.000Current Year Second Month Growth %5,500Limited English Proficiency
20,585,113$Transportation (Unprorated)91-92 State Per Pupil Funding 2,083.00$
Levied Equivalent Rate 92.9
SEEK INPUTS:
District: 165 Fayette County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $3,683,558.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 17,683,664 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 147,342,32013,553,864
433,403
0
SEEK State Amount $
Exceptional Child 23,083,400
Limited English Proficiency 2,112,000Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 106,101,986Less Capital Outlay 3,683,558
Negative Payment 0
76,739,443Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
3,683,55888,014,866$
0
$ 147,342,32013,553,864
433,40323,083,40011,275,4232,112,000
197,800,410106,101,98691,698,424
0
$
$
0
$
Total State SEEK * 91,698,424$
Per Pupil
0
$ 4,00036812
62730657
5,3702,880
2,489
0
$
$
2,489$
Base Prorated Adjustment 0
Adjusted State Portion 91,698,424$2,489$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
91,698,424
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 57 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,993.537
1,993.537
813,757,429408,198
Base Year Levied Equivalent Rate
Maximum Tier I Rate
55.3
$$
Growth 0.000
44.81,348.996
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5122760
Prior Year Home & Hospital55.3
3.8310.000Current Year Second Month Growth %12Limited English Proficiency
1,484,758$Transportation (Unprorated)91-92 State Per Pupil Funding 2,803.00$
Levied Equivalent Rate 55.3
SEEK INPUTS:
District: 171 Fleming County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $199,354.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 406,879 $ 506,161$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 406,879 $ 506,161
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 506,161$ 0
$ 0$ 0$ 0$ 506,161
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,974,148809,398
14,941
0
SEEK State Amount $
Exceptional Child 1,599,360
Limited English Proficiency 4,608Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,441,272Less Capital Outlay 199,354
Negative Payment 0
7,761,829Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
199,3549,563,586$
988,486
$ 7,974,148809,39814,941
1,599,360813,271
4,60811,215,726
2,441,2728,774,454
0
$
$
0
$
Total State SEEK * 9,762,940$
Per Pupil
496
$ 4,000406
7802408
25,6261,225
4,401
0
$
$
4,897$
Base Prorated Adjustment 0
Adjusted State Portion 8,774,454$4,401$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 988,486$496$
9,762,940
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 58 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
5,004.326
5,004.326
1,897,147,604379,102
Base Year Levied Equivalent Rate
Maximum Tier I Rate
66.5
$$
Growth 0.000
45.23,919.494
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
231689250
Prior Year Home & Hospital66.5
21.4100.000Current Year Second Month Growth %1Limited English Proficiency
3,055,338$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$
Levied Equivalent Rate 66.5
SEEK INPUTS:
District: 175 Floyd County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $500,433.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 948,574 $ 1,343,408$ 0 $ 0$ 0$ 948,574 $ 1,343,408$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,343,408$ 0
$ 1,343,408$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 20,017,3042,351,696
83,499
0
SEEK State Amount $
Exceptional Child 5,635,920
Limited English Proficiency 384Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,691,443Less Capital Outlay 500,433
Negative Payment 0
21,896,927Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
500,43326,308,673$
2,738,195
$ 20,017,3042,351,696
83,4995,635,9201,673,551
38429,762,354
5,691,44324,070,911
0
$
$
0
$
Total State SEEK * 26,809,106$
Per Pupil
547
$ 4,00047017
1,126334
05,9471,137
4,810
0
$
$
5,357$
Base Prorated Adjustment 0
Adjusted State Portion 24,070,911$4,810$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,738,195$547$
26,809,106
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 59 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,815.428
2,815.428
1,525,000,000541,658
Base Year Levied Equivalent Rate
Maximum Tier I Rate
111.0
$$
Growth 0.000
42.3193.093
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
3611463
Prior Year Home & Hospital111.0
0.5510.000Current Year Second Month Growth %40Limited English Proficiency
295,887$Transportation (Unprorated)91-92 State Per Pupil Funding 2,064.00$
Levied Equivalent Rate 111.0
SEEK INPUTS:
District: 176 Fort Thomas Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $281,543.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 762,500 $ 526,966$ 762,500 $ 0$ 0$ 0 $ 0$ 0 $ 526,966
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 526,966$ 0
$ 0$ 526,966$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 11,261,712115,856
2,149
0
SEEK State Amount $
Exceptional Child 932,400
Limited English Proficiency 15,360Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,575,000Less Capital Outlay 281,543
Negative Payment 0
7,470,934Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
281,5438,406,823$
773,818
$ 11,261,712115,856
2,149932,400162,07115,360
12,489,5484,575,000
7,914,548
0
$
$
0
$
Total State SEEK * 8,688,366$
Per Pupil
275
$ 4,000411
331585
4,4361,625
2,811
0
$
$
3,086$
Base Prorated Adjustment 0
Adjusted State Portion 7,914,548$2,811$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 773,818$275$
8,688,366
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 60 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
729.606
729.606
275,300,124377,327
Base Year Levied Equivalent Rate
Maximum Tier I Rate
129.9
$$
Growth 0.000
43.7472.187
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
206925
Prior Year Home & Hospital129.9
1.1370.000Current Year Second Month Growth %9Limited English Proficiency
151,322$Transportation (Unprorated)91-92 State Per Pupil Funding 2,638.00$
Levied Equivalent Rate 129.9
SEEK INPUTS:
District: 177 Frankfort Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $72,961.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 137,650 $ 196,509$ 0 $ 0$ 0$ 137,650 $ 196,509$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 196,509$ 0
$ 196,509$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,918,424283,312
4,434
0
SEEK State Amount $
Exceptional Child 534,920
Limited English Proficiency 3,456Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 825,900Less Capital Outlay 72,961
Negative Payment 0
2,845,685Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
72,9613,272,228$
343,657
$ 2,918,424283,312
4,434534,92082,8863,456
3,827,432825,900
3,001,532
0
$
$
0
$
Total State SEEK * 3,345,189$
Per Pupil
471
$ 4,000388
6733114
55,2461,132
4,114
0
$
$
4,585$
Base Prorated Adjustment 0
Adjusted State Portion 3,001,532$4,114$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 343,657$471$
3,345,189
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 61 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
5,665.275
5,665.275
3,976,117,094701,840
Base Year Levied Equivalent Rate
Maximum Tier I Rate
79.4
$$
Growth 0.000
44.43,332.794
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
202397251
Prior Year Home & Hospital79.4
9.9610.000Current Year Second Month Growth %255Limited English Proficiency
3,817,325$Transportation (Unprorated)91-92 State Per Pupil Funding 2,362.00$
Levied Equivalent Rate 79.4
SEEK INPUTS:
District: 181 Franklin County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $566,528.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,988,059 $ 606,637$ 0 $ 0$ 0$ 1,988,059 $ 606,637$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 606,637$ 0
$ 606,637$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 22,661,1001,999,676
38,848
0
SEEK State Amount $
Exceptional Child 3,997,720
Limited English Proficiency 97,920Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 11,928,351Less Capital Outlay 566,528
Negative Payment 0
16,300,385Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
566,52819,535,030$
1,143,719
$ 22,661,1001,999,676
38,8483,997,7202,090,926
97,92030,886,190
11,928,35118,957,839
0
$
$
0
$
Total State SEEK * 20,101,558$
Per Pupil
202
$ 4,000353
770636917
5,4522,106
3,346
0
$
$
3,548$
Base Prorated Adjustment 0
Adjusted State Portion 18,957,839$3,346$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,143,719$202$
20,101,558
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 62 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
514.886
514.886
275,617,916535,299
Base Year Levied Equivalent Rate
Maximum Tier I Rate
63.2
$$
Growth 0.000
45.0395.255
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
165222
Prior Year Home & Hospital63.2
1.4000.000Current Year Second Month Growth %5Limited English Proficiency
430,393$Transportation (Unprorated)91-92 State Per Pupil Funding 2,867.00$
Levied Equivalent Rate 63.2
SEEK INPUTS:
District: 185 Fulton County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:48 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $51,489.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 137,809 $ 98,009$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 98,009$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,059,544237,153
5,460
0
SEEK State Amount $
Exceptional Child 414,880
Limited English Proficiency 1,920Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 826,854Less Capital Outlay 51,489
Negative Payment 0
1,840,614Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
51,4892,272,696$
196,336
$ 2,059,544237,153
5,460414,880235,746
1,9202,954,703
826,8542,127,849
0
$
$
0
$
Total State SEEK * 2,324,185$
Per Pupil
381
$ 4,00046111
806458
45,7391,606
4,133
0
$
$
4,514$
Base Prorated Adjustment 0
Adjusted State Portion 2,127,849$4,133$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 196,336$381$
2,324,185
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 63 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
282.486
282.486
105,757,973374,383
Base Year Levied Equivalent Rate
Maximum Tier I Rate
95.4
$$
Growth 0.000
44.1259.572
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
103813
Prior Year Home & Hospital95.4
0.3980.000Current Year Second Month Growth %0Limited English Proficiency
0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,651.00$
Levied Equivalent Rate 95.4
SEEK INPUTS:
District: 186 Fulton Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $28,249.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 52,879 $ 76,500$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 76,500$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,129,944155,743
1,552
0
SEEK State Amount $
Exceptional Child 284,320
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 317,274Less Capital Outlay 28,249
Negative Payment 0
1,226,036Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
28,2491,365,422$
139,386
$ 1,129,944155,743
1,552284,320
00
1,571,559317,274
1,254,285
0
$
$
0
$
Total State SEEK * 1,393,671$
Per Pupil
493
$ 4,000551
51,006
00
5,5631,123
4,440
0
$
$
4,934$
Base Prorated Adjustment 0
Adjusted State Portion 1,254,285$4,440$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 139,386$493$
1,393,671
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 64 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,345.121
1,345.121
723,435,305537,822
Base Year Levied Equivalent Rate
Maximum Tier I Rate
83.1
$$
Growth 0.000
44.41,016.706
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
308181
Prior Year Home & Hospital83.1
10.2510.000Current Year Second Month Growth %89Limited English Proficiency
939,734$Transportation (Unprorated)91-92 State Per Pupil Funding 2,719.00$
Levied Equivalent Rate 83.1
SEEK INPUTS:
District: 191 Gallatin County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $134,512.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 361,718 $ 254,348$ 361,718 $ 0$ 0$ 361,718 $ 254,348$ 0 $ 254,348
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 254,348$ 0
$ 254,348$ 254,348$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,380,484610,024
39,979
0
SEEK State Amount $
Exceptional Child 738,840
Limited English Proficiency 34,176Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,170,306Less Capital Outlay 134,512
Negative Payment 0
4,498,685Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
134,5125,492,950$
479,529
$ 5,380,484610,02439,979
738,840514,73634,176
7,318,2392,170,306
5,147,933
0
$
$
0
$
Total State SEEK * 5,627,462$
Per Pupil
356
$ 4,00045430
54938325
5,4411,613
3,827
0
$
$
4,184$
Base Prorated Adjustment 0
Adjusted State Portion 5,147,933$3,827$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 479,529$356$
5,627,462
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 65 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,256.320
2,256.320
982,131,174435,280
Base Year Levied Equivalent Rate
Maximum Tier I Rate
73.3
$$
Growth 0.000
44.51,555.904
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5923793
Prior Year Home & Hospital73.3
8.1120.000Current Year Second Month Growth %59Limited English Proficiency
1,314,618$Transportation (Unprorated)91-92 State Per Pupil Funding 2,563.00$
Levied Equivalent Rate 73.3
SEEK INPUTS:
District: 195 Garrard County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $225,632.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 491,066 $ 542,329$ 491,066 $ 677,911$ 491,066$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 542,329$ 677,911
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,025,280933,542
31,637
0
SEEK State Amount $
Exceptional Child 1,753,040
Limited English Proficiency 22,656Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,946,394Less Capital Outlay 225,632
Negative Payment 0
8,594,129Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
225,63210,343,931$
1,029,725
$ 9,025,280933,54231,637
1,753,040720,07722,656
12,486,2322,946,394
9,539,838
0
$
$
0
$
Total State SEEK * 10,569,563$
Per Pupil
456
$ 4,00041414
77731910
5,5341,306
4,228
0
$
$
4,684$
Base Prorated Adjustment 0
Adjusted State Portion 9,539,838$4,228$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,029,725$456$
10,569,563
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 66 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,981.101
1,981.101
835,702,056421,837
Base Year Levied Equivalent Rate
Maximum Tier I Rate
74.7
$$
Growth 0.000
44.21,378.601
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5120488
Prior Year Home & Hospital74.7
2.4510.000Current Year Second Month Growth %112Limited English Proficiency
832,095$Transportation (Unprorated)91-92 State Per Pupil Funding 2,451.00$
Levied Equivalent Rate 74.7
SEEK INPUTS:
District: 197 Glasgow Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $198,110.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 417,851 $ 489,493$ 0 $ 0$ 0$ 417,851 $ 489,493$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 489,493$ 0
$ 489,493$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,924,404827,161
9,559
0
SEEK State Amount $
Exceptional Child 1,518,600
Limited English Proficiency 43,008Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,507,106Less Capital Outlay 198,110
Negative Payment 0
7,617,516Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
198,1108,975,962$
902,669
$ 7,924,404827,161
9,5591,518,600
455,77743,008
10,778,5092,507,106
8,271,403
0
$
$
0
$
Total State SEEK * 9,174,072$
Per Pupil
456
$ 4,000418
576723022
5,4411,266
4,175
0
$
$
4,631$
Base Prorated Adjustment 0
Adjusted State Portion 8,271,403$4,175$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 902,669$456$
9,174,072
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 67 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,246.750
3,246.750
1,391,617,643428,619
Base Year Levied Equivalent Rate
Maximum Tier I Rate
63.6
$$
Growth 0.000
44.92,243.415
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
88325160
Prior Year Home & Hospital63.6
5.8810.000Current Year Second Month Growth %62Limited English Proficiency
2,733,004$Transportation (Unprorated)91-92 State Per Pupil Funding 2,786.00$
Levied Equivalent Rate 63.6
SEEK INPUTS:
District: 201 Grant County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $324,675.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 695,809 $ 791,203$ 695,809 $ 989,003$ 695,809$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 791,203$ 989,003
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 12,987,0001,346,049
22,936
0
SEEK State Amount $
Exceptional Child 2,501,800
Limited English Proficiency 23,808Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,174,853Less Capital Outlay 324,675
Negative Payment 0
12,382,065Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
324,67515,444,526$
1,565,468
$ 12,987,0001,346,049
22,9362,501,8001,496,993
23,80818,378,586
4,174,85314,203,733
0
$
$
0
$
Total State SEEK * 15,769,201$
Per Pupil
482
$ 4,000415
7771461
75,6611,286
4,375
0
$
$
4,857$
Base Prorated Adjustment 0
Adjusted State Portion 14,203,733$4,375$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,565,468$482$
15,769,201
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 68 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,731.935
3,731.935
1,981,828,853531,046
Base Year Levied Equivalent Rate
Maximum Tier I Rate
55.1
$$
Growth 0.000
44.32,127.213
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
92207243
Prior Year Home & Hospital55.1
9.8490.000Current Year Second Month Growth %129Limited English Proficiency
2,926,817$Transportation (Unprorated)91-92 State Per Pupil Funding 2,599.00$
Levied Equivalent Rate 55.1
SEEK INPUTS:
District: 205 Graves County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $373,194.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 990,914 $ 718,312$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 718,312$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 14,927,7401,276,328
38,411
0
SEEK State Amount $
Exceptional Child 2,066,840
Limited English Proficiency 49,536Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,945,487Less Capital Outlay 373,194
Negative Payment 0
12,040,174Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
373,19414,985,141$
1,341,813
$ 14,927,7401,276,328
38,4112,066,8401,603,154
49,53619,962,009
5,945,48714,016,522
0
$
$
0
$
Total State SEEK * 15,358,335$
Per Pupil
360
$ 4,00034210
55443013
5,3491,593
3,756
0
$
$
4,115$
Base Prorated Adjustment 0
Adjusted State Portion 14,016,522$3,756$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,341,813$360$
15,358,335
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 69 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,683.221
3,683.221
1,575,000,000427,615
Base Year Levied Equivalent Rate
Maximum Tier I Rate
63.0
$$
Growth 0.000
44.62,526.672
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
92385111
Prior Year Home & Hospital63.0
5.0700.000Current Year Second Month Growth %20Limited English Proficiency
2,581,703$Transportation (Unprorated)91-92 State Per Pupil Funding 2,770.00$
Levied Equivalent Rate 63.0
SEEK INPUTS:
District: 211 Grayson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:49 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $368,322.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 787,500 $ 899,415$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 899,415$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 14,732,8841,516,003
19,773
0
SEEK State Amount $
Exceptional Child 2,773,160
Limited English Proficiency 7,680Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,725,000Less Capital Outlay 368,322
Negative Payment 0
13,956,178Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
368,32217,100,268$
1,729,971
$ 14,732,8841,516,003
19,7732,773,1601,414,119
7,68020,463,619
4,725,00015,738,619
0
$
$
0
$
Total State SEEK * 17,468,590$
Per Pupil
470
$ 4,000412
5753384
25,5561,283
4,273
0
$
$
4,743$
Base Prorated Adjustment 0
Adjusted State Portion 15,738,619$4,273$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,729,971$470$
17,468,590
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 70 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,454.924
1,454.924
503,360,564345,970
Base Year Levied Equivalent Rate
Maximum Tier I Rate
65.8
$$
Growth 0.000
45.4949.935
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
3915568
Prior Year Home & Hospital65.8
6.1360.000Current Year Second Month Growth %17Limited English Proficiency
1,646,660$Transportation (Unprorated)91-92 State Per Pupil Funding 2,788.00$
Levied Equivalent Rate 65.8
SEEK INPUTS:
District: 215 Green County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $145,492.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 251,680 $ 414,675$ 0 $ 0$ 0$ 251,680 $ 414,675$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 414,675$ 0
$ 414,675$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,819,696569,961
23,930
0
SEEK State Amount $
Exceptional Child 1,157,280
Limited English Proficiency 6,528Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,510,082Less Capital Outlay 145,492
Negative Payment 0
5,921,821Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
145,4927,684,797$
861,024
$ 5,819,696569,96123,930
1,157,280901,952
6,5288,479,347
1,510,0826,969,265
0
$
$
0
$
Total State SEEK * 7,830,289$
Per Pupil
592
$ 4,00039216
795620
45,8281,038
4,790
0
$
$
5,382$
Base Prorated Adjustment 0
Adjusted State Portion 6,969,265$4,790$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 861,024$592$
7,830,289
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 71 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,435.237
2,435.237
967,880,678397,448
Base Year Levied Equivalent Rate
Maximum Tier I Rate
79.6
$$
Growth 0.000
44.91,719.545
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
95211101
Prior Year Home & Hospital79.6
6.1320.000Current Year Second Month Growth %0Limited English Proficiency
1,934,149$Transportation (Unprorated)91-92 State Per Pupil Funding 2,877.00$
Levied Equivalent Rate 79.6
SEEK INPUTS:
District: 221 Greenup County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $243,524.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 483,940 $ 631,398$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 631,398$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,740,9481,031,727
23,915
0
SEEK State Amount $
Exceptional Child 1,977,440
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,903,642Less Capital Outlay 243,524
Negative Payment 0
9,626,864Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
243,52411,935,242$
1,248,955
$ 9,740,9481,031,727
23,9151,977,4401,059,423
013,833,453
2,903,64210,929,811
0
$
$
0
$
Total State SEEK * 12,178,766$
Per Pupil
513
$ 4,00042410
812435
05,6811,192
4,488
0
$
$
5,001$
Base Prorated Adjustment 0
Adjusted State Portion 10,929,811$4,488$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,248,955$513$
12,178,766
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 72 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,465.021
1,465.021
971,252,904662,962
Base Year Levied Equivalent Rate
Maximum Tier I Rate
86.6
$$
Growth 0.000
44.3717.446
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
4011472
Prior Year Home & Hospital86.6
3.5040.000Current Year Second Month Growth %18Limited English Proficiency
1,056,108$Transportation (Unprorated)91-92 State Per Pupil Funding 2,555.00$
Levied Equivalent Rate 86.6
SEEK INPUTS:
District: 225 Hancock County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $146,502.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 485,626 $ 185,353$ 0 $ 0$ 0$ 485,626 $ 46,338$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 185,353$ 0
$ 46,338$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,860,084430,468
13,666
0
SEEK State Amount $
Exceptional Child 978,640
Limited English Proficiency 6,912Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,913,759Less Capital Outlay 146,502
Negative Payment 0
4,229,509Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
146,5025,153,811$
345,823
$ 5,860,084430,46813,666
978,640578,479
6,9127,868,249
2,913,7594,954,490
0
$
$
0
$
Total State SEEK * 5,300,313$
Per Pupil
236
$ 4,000294
9668395
55,3711,989
3,382
0
$
$
3,618$
Base Prorated Adjustment 0
Adjusted State Portion 4,954,490$3,382$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 345,823$236$
5,300,313
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 73 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
12,952.008
12,952.008
7,183,428,781554,619
Base Year Levied Equivalent Rate
Maximum Tier I Rate
69.5
$$
Growth 0.000
44.87,981.722
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
4161,331
495Prior Year Home & Hospital
69.563.7660.000Current Year Second Month Growth %
282Limited English Proficiency
10,101,231$Transportation (Unprorated)91-92 State Per Pupil Funding 2,567.00$
Levied Equivalent Rate 69.5
SEEK INPUTS:
District: 231 Hardin County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $1,295,201.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 3,591,714 $ 2,340,305$ 3,591,714 $ 0$ 0$ 0 $ 0$ 0 $ 585,076
BRAC $ 3,591,714 $ 2,340,305Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 2,340,305$ 0
$ 0$ 585,076$ 2,340,305$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 51,808,0324,789,033
248,687
0
SEEK State Amount $
Exceptional Child 10,614,680
Limited English Proficiency 108,288Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 21,550,286Less Capital Outlay 1,295,201
Negative Payment 0
44,723,233Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,295,20154,852,509$
4,596,362
$ 51,808,0324,789,033
248,68710,614,6805,532,914
108,28873,101,634
21,550,28651,551,348
0
$
$
0
$
Total State SEEK * 56,147,710$
Per Pupil
355
$ 4,00037019
820427
85,6441,664
3,980
0
$
$
4,335$
Base Prorated Adjustment 0
Adjusted State Portion 51,551,348$3,980$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 4,596,362$355$
56,147,710
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 74 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,273.087
3,273.087
850,000,000259,694
Base Year Levied Equivalent Rate
Maximum Tier I Rate
74.2
$$
Growth 0.000
45.63,069.317
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
88672228
Prior Year Home & Hospital74.2
33.5620.000Current Year Second Month Growth %2Limited English Proficiency
1,945,410$Transportation (Unprorated)91-92 State Per Pupil Funding 2,965.00$
Levied Equivalent Rate 74.2
SEEK INPUTS:
District: 235 Harlan County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $327,309.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 425,000 $ 1,074,074$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,074,074$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 13,092,3481,841,590
130,892
0
SEEK State Amount $
Exceptional Child 4,191,040
Limited English Proficiency 768Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,550,000Less Capital Outlay 327,309
Negative Payment 0
16,379,329Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
327,30919,723,583$
2,278,663
$ 13,092,3481,841,590
130,8924,191,0401,065,591
76820,322,229
2,550,00017,772,229
0
$
$
0
$
Total State SEEK * 20,050,892$
Per Pupil
696
$ 4,00056340
1,280326
06,209
7795,430
0
$
$
6,126$
Base Prorated Adjustment 0
Adjusted State Portion 17,772,229$5,430$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,278,663$696$
20,050,892
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 75 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
588.634
588.634
124,958,805212,286
Base Year Levied Equivalent Rate
Maximum Tier I Rate
66.5
$$
Growth 0.000
43.8379.906
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
106343
Prior Year Home & Hospital66.5
2.0570.000Current Year Second Month Growth %0Limited English Proficiency
136,378$Transportation (Unprorated)91-92 State Per Pupil Funding 2,917.00$
Levied Equivalent Rate 66.5
SEEK INPUTS:
District: 236 Harlan Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $58,863.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 62,479 $ 207,115$ 0 $ 0$ 0$ 62,479 $ 207,115$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 207,115$ 0
$ 207,115$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,354,536227,944
8,022
0
SEEK State Amount $
Exceptional Child 430,120
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 374,876Less Capital Outlay 58,863
Negative Payment 0
2,586,883Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
58,8633,025,387$
363,803
$ 2,354,536227,944
8,022430,12074,701
03,095,323
374,8762,720,447
0
$
$
0
$
Total State SEEK * 3,084,250$
Per Pupil
618
$ 4,00038714
731127
05,258
6374,622
0
$
$
5,240$
Base Prorated Adjustment 0
Adjusted State Portion 2,720,447$4,622$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 363,803$618$
3,084,250
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 76 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,555.835
2,555.835
1,154,584,693451,745
Base Year Levied Equivalent Rate
Maximum Tier I Rate
59.4
$$
Growth 0.000
44.71,617.572
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
83274115
Prior Year Home & Hospital59.4
5.4300.000Current Year Second Month Growth %27Limited English Proficiency
1,717,613$Transportation (Unprorated)91-92 State Per Pupil Funding 2,739.00$
Levied Equivalent Rate 59.4
SEEK INPUTS:
District: 241 Harrison County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $255,584.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 577,292 $ 593,280$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 593,280$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,223,340970,543
21,177
0
SEEK State Amount $
Exceptional Child 2,172,920
Limited English Proficiency 10,368Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,463,754Less Capital Outlay 255,584
Negative Payment 0
9,679,010Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
255,58411,769,007$
1,149,181
$ 10,223,340970,54321,177
2,172,920940,81610,368
14,339,1643,463,754
10,875,410
0
$
$
0
$
Total State SEEK * 12,024,591$
Per Pupil
450
$ 4,000380
8850368
45,6101,355
4,255
0
$
$
4,705$
Base Prorated Adjustment 0
Adjusted State Portion 10,875,410$4,255$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,149,181$450$
12,024,591
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 77 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,009.192
2,009.192
827,325,164411,770
Base Year Levied Equivalent Rate
Maximum Tier I Rate
74.1
$$
Growth 0.000
45.41,429.570
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
72321125
Prior Year Home & Hospital74.1
6.7150.000Current Year Second Month Growth %10Limited English Proficiency
1,477,737$Transportation (Unprorated)91-92 State Per Pupil Funding 3,068.00$
Levied Equivalent Rate 74.1
SEEK INPUTS:
District: 245 Hart County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $200,919.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 413,663 $ 506,547$ 0 $ 0$ 0$ 413,663 $ 506,547$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 506,547$ 0
$ 506,547$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,036,768857,742
26,189
0
SEEK State Amount $
Exceptional Child 2,299,080
Limited English Proficiency 3,840Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,481,975Less Capital Outlay 200,919
Negative Payment 0
8,540,725Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
200,91910,398,906$
1,048,756
$ 8,036,768857,74226,189
2,299,080809,425
3,84012,033,044
2,481,9759,551,069
0
$
$
0
$
Total State SEEK * 10,599,825$
Per Pupil
522
$ 4,00042713
1,144403
25,9891,235
4,754
0
$
$
5,276$
Base Prorated Adjustment 0
Adjusted State Portion 9,551,069$4,754$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,048,756$522$
10,599,825
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 78 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
876.649
876.649
228,690,919260,869
Base Year Levied Equivalent Rate
Maximum Tier I Rate
78.2
$$
Growth 0.000
44.1583.938
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
2510229
Prior Year Home & Hospital78.2
5.2600.000Current Year Second Month Growth %6Limited English Proficiency
277,919$Transportation (Unprorated)91-92 State Per Pupil Funding 2,560.00$
Levied Equivalent Rate 78.2
SEEK INPUTS:
District: 246 Hazard Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:50 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $87,665.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 114,345 $ 287,160$ 0 $ 0$ 0$ 114,345 $ 287,160$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 287,160$ 0
$ 287,160$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,506,596350,363
20,514
0
SEEK State Amount $
Exceptional Child 740,200
Limited English Proficiency 2,304Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 686,073Less Capital Outlay 87,665
Negative Payment 0
3,846,239Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
87,6654,523,920$
525,452
$ 3,506,596350,36320,514
740,200152,229
2,3044,772,206
686,0734,086,133
0
$
$
0
$
Total State SEEK * 4,611,585$
Per Pupil
599
$ 4,00040023
844174
35,444
7834,661
0
$
$
5,260$
Base Prorated Adjustment 0
Adjusted State Portion 4,086,133$4,661$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 525,452$599$
4,611,585
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 79 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
6,324.006
6,324.006
3,250,000,000513,915
Base Year Levied Equivalent Rate
Maximum Tier I Rate
74.4
$$
Growth 0.000
44.54,020.476
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
191523317
Prior Year Home & Hospital74.4
32.9680.000Current Year Second Month Growth %165Limited English Proficiency
4,317,386$Transportation (Unprorated)91-92 State Per Pupil Funding 2,419.00$
Levied Equivalent Rate 74.4
SEEK INPUTS:
District: 251 Henderson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $632,401.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,625,000 $ 1,271,395$ 0 $ 0$ 0$ 1,625,000 $ 1,271,395$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,271,395$ 0
$ 1,271,395$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 25,296,0242,412,286
128,575
0
SEEK State Amount $
Exceptional Child 4,547,360
Limited English Proficiency 63,360Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 9,750,000Less Capital Outlay 632,401
Negative Payment 0
22,065,204Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
632,40126,850,778$
2,420,741
$ 25,296,0242,412,286
128,5754,547,3602,364,833
63,36034,812,438
9,750,00025,062,438
0
$
$
0
$
Total State SEEK * 27,483,179$
Per Pupil
383
$ 4,00038120
71937410
5,5051,542
3,963
0
$
$
4,346$
Base Prorated Adjustment 0
Adjusted State Portion 25,062,438$3,963$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,420,741$383$
27,483,179
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 80 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,866.449
1,866.449
854,810,274457,987
Base Year Levied Equivalent Rate
Maximum Tier I Rate
79.4
$$
Growth 0.000
44.71,115.906
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5613988
Prior Year Home & Hospital79.4
2.7680.000Current Year Second Month Growth %22Limited English Proficiency
1,643,811$Transportation (Unprorated)91-92 State Per Pupil Funding 2,658.00$
Levied Equivalent Rate 79.4
SEEK INPUTS:
District: 255 Henry County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $186,645.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 427,405 $ 427,429$ 0 $ 0$ 0$ 427,405 $ 427,429$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 427,429$ 0
$ 427,429$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,465,796669,544
10,795
0
SEEK State Amount $
Exceptional Child 1,261,400
Limited English Proficiency 8,448Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,564,431Less Capital Outlay 186,645
Negative Payment 0
6,664,907Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
186,6458,394,806$
829,507
$ 7,465,796669,54410,795
1,261,400900,392
8,44810,316,375
2,564,4317,751,944
0
$
$
0
$
Total State SEEK * 8,581,451$
Per Pupil
444
$ 4,000359
6676482
55,5271,374
4,153
0
$
$
4,598$
Base Prorated Adjustment 0
Adjusted State Portion 7,751,944$4,153$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 829,507$444$
8,581,451
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 81 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
632.677
632.677
386,000,000610,106
Base Year Levied Equivalent Rate
Maximum Tier I Rate
61.6
$$
Growth 0.000
45.3392.763
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
215639
Prior Year Home & Hospital61.6
0.7090.000Current Year Second Month Growth %5Limited English Proficiency
714,422$Transportation (Unprorated)91-92 State Per Pupil Funding 2,792.00$
Levied Equivalent Rate 61.6
SEEK INPUTS:
District: 261 Hickman County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $63,268.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 193,000 $ 96,766$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 96,766$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,530,708235,658
2,765
0
SEEK State Amount $
Exceptional Child 496,920
Limited English Proficiency 1,920Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,158,000Less Capital Outlay 63,268
Negative Payment 0
2,046,703Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
63,2682,637,510$
199,485
$ 2,530,708235,658
2,765496,920391,322
1,9203,659,293
1,158,0002,501,293
0
$
$
0
$
Total State SEEK * 2,700,778$
Per Pupil
315
$ 4,000372
4785619
35,7841,830
3,954
0
$
$
4,269$
Base Prorated Adjustment 0
Adjusted State Portion 2,501,293$3,954$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 199,485$315$
2,700,778
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 82 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
5,947.123
5,947.123
2,926,718,313492,123
Base Year Levied Equivalent Rate
Maximum Tier I Rate
65.8
$$
Growth 0.000
44.93,871.310
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
190756215
Prior Year Home & Hospital65.8
31.1640.000Current Year Second Month Growth %109Limited English Proficiency
4,142,778$Transportation (Unprorated)91-92 State Per Pupil Funding 2,522.00$
Levied Equivalent Rate 65.8
SEEK INPUTS:
District: 265 Hopkins County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $594,712.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,463,359 $ 1,260,423$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,260,423$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 23,788,4922,322,786
121,540
0
SEEK State Amount $
Exceptional Child 5,530,480
Limited English Proficiency 41,856Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 8,780,155Less Capital Outlay 594,712
Negative Payment 0
22,430,287Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
594,71227,194,701$
2,495,222
$ 23,788,4922,322,786
121,5405,530,4802,269,192
41,85634,074,346
8,780,15525,294,191
0
$
$
0
$
Total State SEEK * 27,789,413$
Per Pupil
420
$ 4,00039120
930382
75,7301,476
4,253
0
$
$
4,673$
Base Prorated Adjustment 0
Adjusted State Portion 25,294,191$4,253$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,495,222$420$
27,789,413
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 83 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,703.391
1,703.391
408,008,831239,527
Base Year Levied Equivalent Rate
Maximum Tier I Rate
75.3
$$
Growth 0.000
46.31,339.935
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
6139891
Prior Year Home & Hospital75.3
5.4440.000Current Year Second Month Growth %1Limited English Proficiency
1,571,040$Transportation (Unprorated)91-92 State Per Pupil Funding 3,217.00$
Levied Equivalent Rate 75.3
SEEK INPUTS:
District: 271 Jackson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $170,339.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 204,004 $ 576,149$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 204,004 $ 576,149
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 576,149$ 0
$ 0$ 0$ 0$ 576,149
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,813,564803,961
21,232
0
SEEK State Amount $
Exceptional Child 2,523,400
Limited English Proficiency 384Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,224,026Less Capital Outlay 170,339
Negative Payment 0
8,768,176Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
170,33910,928,508$
1,299,800
$ 6,813,564803,96121,232
2,523,400860,532
38411,023,073
1,224,0269,799,047
0
$
$
0
$
Total State SEEK * 11,098,847$
Per Pupil
763
$ 4,00047212
1,481505
06,471
7195,753
0
$
$
6,516$
Base Prorated Adjustment 0
Adjusted State Portion 9,799,047$5,753$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,299,800$763$
11,098,847
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 84 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
294.986
294.986
39,354,018133,410
Base Year Levied Equivalent Rate
Maximum Tier I Rate
81.0
$$
Growth 0.000
43.6193.378
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
71913
Prior Year Home & Hospital81.0
2.6160.000Current Year Second Month Growth %0Limited English Proficiency
84,011$Transportation (Unprorated)91-92 State Per Pupil Funding 2,914.00$
Levied Equivalent Rate 81.0
SEEK INPUTS:
District: 272 Jackson Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $29,499.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 19,677 $ 115,427$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 115,427$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,179,944116,027
10,202
0
SEEK State Amount $
Exceptional Child 167,200
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 118,062Less Capital Outlay 29,499
Negative Payment 0
1,325,812Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
29,4991,571,413$
199,584
$ 1,179,944116,02710,202
167,20046,017
01,519,390
118,0621,401,328
0
$
$
0
$
Total State SEEK * 1,600,912$
Per Pupil
677
$ 4,00039335
567156
05,151
4004,750
0
$
$
5,427$
Base Prorated Adjustment 0
Adjusted State Portion 1,401,328$4,750$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 199,584$677$
1,600,912
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 85 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
84,323.425
84,323.425
82,594,220,202979,493
Base Year Levied Equivalent Rate
Maximum Tier I Rate
92.4
$$
Growth 0.000
44.157,633.435
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
2,8357,0991,887
Prior Year Home & Hospital92.4
483.1850.000Current Year Second Month Growth %12,000Limited English Proficiency
61,178,355$Transportation (Unprorated)91-92 State Per Pupil Funding 2,356.00$
Levied Equivalent Rate 92.4
SEEK INPUTS:
District: 275 Jefferson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $8,432,343.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 41,297,110 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 337,293,70034,580,061
1,884,422
0
SEEK State Amount $
Exceptional Child 61,683,840
Limited English Proficiency 4,608,000Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 247,782,661Less Capital Outlay 8,432,343
Negative Payment 0
183,835,019Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
8,432,343217,345,246$
0
$ 337,293,70034,580,0611,884,422
61,683,84033,510,2274,608,000
473,560,250247,782,661
225,777,589
0
$
$
0
$
Total State SEEK * 225,777,589$
Per Pupil
0
$ 4,00041022
73239755
5,6162,938
2,678
0
$
$
2,678$
Base Prorated Adjustment 0
Adjusted State Portion 225,777,589$2,678$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
225,777,589
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 86 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
369.566
369.566
115,000,000311,176
Base Year Levied Equivalent Rate
Maximum Tier I Rate
117.1
$$
Growth 0.000
45.8335.510
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
156630
Prior Year Home & Hospital117.1
7.5950.000Current Year Second Month Growth %0Limited English Proficiency
258,873$Transportation (Unprorated)91-92 State Per Pupil Funding 3,171.00$
Levied Equivalent Rate 117.1
SEEK INPUTS:
District: 276 Jenkins Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:51 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $36,957.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 57,500 $ 111,761$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 111,761$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,478,264201,306
29,621
0
SEEK State Amount $
Exceptional Child 478,680
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 345,000Less Capital Outlay 36,957
Negative Payment 0
1,805,914Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
36,9572,190,045$
242,334
$ 1,478,264201,30629,621
478,680141,797
02,329,668
345,0001,984,668
0
$
$
0
$
Total State SEEK * 2,227,002$
Per Pupil
656
$ 4,00054580
1,295384
06,304
9345,370
0
$
$
6,026$
Base Prorated Adjustment 0
Adjusted State Portion 1,984,668$5,370$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 242,334$656$
2,227,002
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 87 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
7,382.329
7,382.329
5,094,888,184690,146
Base Year Levied Equivalent Rate
Maximum Tier I Rate
72.7
$$
Growth 0.000
44.75,410.932
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
197756230
Prior Year Home & Hospital72.7
17.7220.000Current Year Second Month Growth %419Limited English Proficiency
5,144,257$Transportation (Unprorated)91-92 State Per Pupil Funding 2,399.00$
Levied Equivalent Rate 72.7
SEEK INPUTS:
District: 281 Jessamine County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $738,233.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 2,547,444 $ 833,663$ 2,547,444 $ 1,042,078$ 2,547,444$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 833,663$ 1,042,078
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 29,529,3163,246,559
69,116
0
SEEK State Amount $
Exceptional Child 5,610,680
Limited English Proficiency 160,896Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 15,284,665Less Capital Outlay 738,233
Negative Payment 0
22,593,669Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
738,23327,029,901$
1,618,483
$ 29,529,3163,246,559
69,1165,610,6802,817,749
160,89641,434,316
15,284,66526,149,651
0
$
$
0
$
Total State SEEK * 27,768,134$
Per Pupil
219
$ 4,000440
976038222
5,6132,070
3,542
0
$
$
3,761$
Base Prorated Adjustment 0
Adjusted State Portion 26,149,651$3,542$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,618,483$219$
27,768,134
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 88 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,098.824
3,098.824
856,443,865276,377
Base Year Levied Equivalent Rate
Maximum Tier I Rate
66.6
$$
Growth 0.000
45.12,221.528
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
105391155
Prior Year Home & Hospital66.6
35.2590.000Current Year Second Month Growth %10Limited English Proficiency
2,251,135$Transportation (Unprorated)91-92 State Per Pupil Funding 3,073.00$
Levied Equivalent Rate 66.6
SEEK INPUTS:
District: 285 Johnson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $309,882.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 428,222 $ 991,039$ 0 $ 0$ 0$ 428,222 $ 247,760$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 991,039$ 0
$ 247,760$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 12,395,2961,332,917
137,510
0
SEEK State Amount $
Exceptional Child 2,965,680
Limited English Proficiency 3,840Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,569,332Less Capital Outlay 309,882
Negative Payment 0
13,956,029Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
309,88217,188,221$
1,999,141
$ 12,395,2961,332,917
137,5102,965,6801,233,051
3,84018,068,294
2,569,33215,498,962
0
$
$
0
$
Total State SEEK * 17,498,103$
Per Pupil
645
$ 4,00043044
957398
15,831
8295,002
0
$
$
5,647$
Base Prorated Adjustment 0
Adjusted State Portion 15,498,962$5,002$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,999,141$645$
17,498,103
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 89 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
12,771.592
12,771.592
9,547,476,487747,556
Base Year Levied Equivalent Rate
Maximum Tier I Rate
72.2
$$
Growth 0.000
44.55,874.603
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
3401,194
349Prior Year Home & Hospital
72.25.5820.000Current Year Second Month Growth %
366Limited English Proficiency
10,104,253$Transportation (Unprorated)91-92 State Per Pupil Funding 2,263.00$
Levied Equivalent Rate 72.2
SEEK INPUTS:
District: 291 Kenton County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $1,277,159.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 4,773,738 $ 1,075,651$ 4,773,738 $ 1,344,564$ 4,773,738$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,075,651$ 1,344,564
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 51,086,3683,524,762
21,770
0
SEEK State Amount $
Exceptional Child 9,118,960
Limited English Proficiency 140,544Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 28,642,429Less Capital Outlay 1,277,159
Negative Payment 0
33,972,816Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,277,15941,548,485$
2,041,100
$ 51,086,3683,524,762
21,7709,118,9605,534,569
140,54469,426,973
28,642,42940,784,544
0
$
$
0
$
Total State SEEK * 42,825,644$
Per Pupil
160
$ 4,000276
271443311
5,4362,243
3,193
0
$
$
3,353$
Base Prorated Adjustment 0
Adjusted State Portion 40,784,544$3,193$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,041,100$160$
42,825,644
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 90 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,908.677
1,908.677
620,635,000325,165
Base Year Levied Equivalent Rate
Maximum Tier I Rate
83.2
$$
Growth 0.000
45.81,657.124
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
9136995
Prior Year Home & Hospital83.2
33.6960.000Current Year Second Month Growth %0Limited English Proficiency
1,159,083$Transportation (Unprorated)91-92 State Per Pupil Funding 2,981.00$
Levied Equivalent Rate 83.2
SEEK INPUTS:
District: 295 Knott County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $190,868.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 310,318 $ 563,857$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 563,857$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,634,708994,274
131,414
0
SEEK State Amount $
Exceptional Child 2,673,520
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,861,905Less Capital Outlay 190,868
Negative Payment 0
9,381,143Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
190,86811,234,431$
1,218,404
$ 7,634,708994,274131,414
2,673,520634,884
012,068,800
1,861,90510,206,895
0
$
$
0
$
Total State SEEK * 11,425,299$
Per Pupil
638
$ 4,00052169
1,401333
06,323
9755,348
0
$
$
5,986$
Base Prorated Adjustment 0
Adjusted State Portion 10,206,895$5,348$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,218,404$638$
11,425,299
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 91 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,669.867
3,669.867
1,046,300,488285,106
Base Year Levied Equivalent Rate
Maximum Tier I Rate
64.2
$$
Growth 0.000
45.73,414.728
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
189557188
Prior Year Home & Hospital64.2
12.5960.000Current Year Second Month Growth %16Limited English Proficiency
2,548,901$Transportation (Unprorated)91-92 State Per Pupil Funding 3,049.00$
Levied Equivalent Rate 64.2
SEEK INPUTS:
District: 301 Knox County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $366,987.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 523,150 $ 1,157,649$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,157,649$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 14,679,4682,048,837
49,124
0
SEEK State Amount $
Exceptional Child 4,563,840
Limited English Proficiency 6,144Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,138,901Less Capital Outlay 366,987
Negative Payment 0
17,841,525Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
366,98721,706,462$
2,468,785
$ 14,679,4682,048,837
49,1244,563,8401,396,152
6,14422,743,565
3,138,90119,604,664
0
$
$
0
$
Total State SEEK * 22,073,449$
Per Pupil
673
$ 4,00055813
1,244380
26,197
8555,342
0
$
$
6,015$
Base Prorated Adjustment 0
Adjusted State Portion 19,604,664$5,342$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,468,785$673$
22,073,449
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 92 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,118.706
2,118.706
854,831,237403,469
Base Year Levied Equivalent Rate
Maximum Tier I Rate
60.5
$$
Growth 0.000
44.71,269.108
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
72190127
Prior Year Home & Hospital60.5
11.6870.000Current Year Second Month Growth %33Limited English Proficiency
1,589,406$Transportation (Unprorated)91-92 State Per Pupil Funding 2,723.00$
Levied Equivalent Rate 60.5
SEEK INPUTS:
District: 305 LaRue County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $211,871.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 427,416 $ 542,952$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 542,952$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,474,824761,465
45,579
0
SEEK State Amount $
Exceptional Child 1,687,920
Limited English Proficiency 12,672Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,564,494Less Capital Outlay 211,871
Negative Payment 0
8,206,095Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
211,87110,131,842$
1,055,155
$ 8,474,824761,46545,579
1,687,920870,59212,672
11,853,0522,564,494
9,288,558
0
$
$
0
$
Total State SEEK * 10,343,713$
Per Pupil
498
$ 4,00035922
797411
65,5941,210
4,384
0
$
$
4,882$
Base Prorated Adjustment 0
Adjusted State Portion 9,288,558$4,384$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,055,155$498$
10,343,713
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 93 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
7,866.901
7,866.901
3,493,535,548444,080
Base Year Levied Equivalent Rate
Maximum Tier I Rate
59.9
$$
Growth 0.000
44.96,075.683
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
2881,036
507Prior Year Home & Hospital
59.936.4910.000Current Year Second Month Growth %
63Limited English Proficiency
4,281,208$Transportation (Unprorated)91-92 State Per Pupil Funding 2,791.00$
Levied Equivalent Rate 59.9
SEEK INPUTS:
District: 311 Laurel County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $786,690.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,746,768 $ 1,856,273$ 1,746,768 $ 2,320,341$ 1,746,768$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,856,273$ 2,320,341
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 31,467,6043,645,410
142,315
0
SEEK State Amount $
Exceptional Child 8,042,400
Limited English Proficiency 24,192Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 10,480,607Less Capital Outlay 786,690
Negative Payment 0
32,054,624Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
786,69038,078,384$
3,678,743
$ 31,467,6043,645,410
142,3158,042,4002,345,017
24,19245,666,938
10,480,60735,186,331
0
$
$
0
$
Total State SEEK * 38,865,074$
Per Pupil
468
$ 4,00046318
1,022298
35,8051,332
4,473
0
$
$
4,940$
Base Prorated Adjustment 0
Adjusted State Portion 35,186,331$4,473$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 3,678,743$468$
38,865,074
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 94 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,165.909
2,165.909
821,987,027379,511
Base Year Levied Equivalent Rate
Maximum Tier I Rate
74.4
$$
Growth 0.000
45.01,609.223
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
89269110
Prior Year Home & Hospital74.4
19.8610.000Current Year Second Month Growth %3Limited English Proficiency
1,278,589$Transportation (Unprorated)91-92 State Per Pupil Funding 2,992.00$
Levied Equivalent Rate 74.4
SEEK INPUTS:
District: 315 Lawrence County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $216,591.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 410,994 $ 580,993$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 580,993$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,663,636965,534
77,458
0
SEEK State Amount $
Exceptional Child 2,201,120
Limited English Proficiency 1,152Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,465,961Less Capital Outlay 216,591
Negative Payment 0
9,226,348Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
216,59111,085,251$
1,158,560
$ 8,663,636965,53477,458
2,201,120700,343
1,15212,609,243
2,465,96110,143,282
0
$
$
0
$
Total State SEEK * 11,301,842$
Per Pupil
535
$ 4,00044636
1,016323
15,8221,139
4,683
0
$
$
5,218$
Base Prorated Adjustment 0
Adjusted State Portion 10,143,282$4,683$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,158,560$535$
11,301,842
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 95 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
789.847
789.847
313,980,539397,521
Base Year Levied Equivalent Rate
Maximum Tier I Rate
63.4
$$
Growth 0.000
44.9725.008
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
254977
Prior Year Home & Hospital63.4
5.9940.000Current Year Second Month Growth %0Limited English Proficiency
629,314$Transportation (Unprorated)91-92 State Per Pupil Funding 2,985.00$
Levied Equivalent Rate 63.4
SEEK INPUTS:
District: 321 Lee County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $78,985.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 156,990 $ 204,760$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 204,760$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,159,388435,005
23,377
0
SEEK State Amount $
Exceptional Child 538,240
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 941,942Less Capital Outlay 78,985
Negative Payment 0
3,135,083Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
78,9853,886,080$
406,292
$ 3,159,388435,00523,377
538,240344,705
04,500,715
941,9423,558,773
0
$
$
0
$
Total State SEEK * 3,965,065$
Per Pupil
514
$ 4,00055130
681436
05,6981,193
4,506
0
$
$
5,020$
Base Prorated Adjustment 0
Adjusted State Portion 3,558,773$4,506$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 406,292$514$
3,965,065
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 96 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,477.035
1,477.035
379,644,592257,032
Base Year Levied Equivalent Rate
Maximum Tier I Rate
80.0
$$
Growth 0.000
45.71,128.990
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
6325048
Prior Year Home & Hospital80.0
19.2630.000Current Year Second Month Growth %0Limited English Proficiency
1,139,702$Transportation (Unprorated)91-92 State Per Pupil Funding 3,051.00$
Levied Equivalent Rate 80.0
SEEK INPUTS:
District: 325 Leslie County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $147,704.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 189,822 $ 486,660$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 189,822 $ 486,660
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 486,660$ 0
$ 0$ 0$ 0$ 486,660
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,908,140677,394
75,126
0
SEEK State Amount $
Exceptional Child 1,808,280
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,138,934Less Capital Outlay 147,704
Negative Payment 0
7,182,302Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
147,7048,843,436$
1,036,866
$ 5,908,140677,39475,126
1,808,280624,268
09,093,208
1,138,9347,954,274
0
$
$
0
$
Total State SEEK * 8,991,140$
Per Pupil
702
$ 4,00045951
1,224423
06,156
7715,385
0
$
$
6,087$
Base Prorated Adjustment 0
Adjusted State Portion 7,954,274$5,385$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,036,866$702$
8,991,140
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 97 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,629.073
2,629.073
641,433,074243,977
Base Year Levied Equivalent Rate
Maximum Tier I Rate
81.8
$$
Growth 0.000
46.22,085.745
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
132602113
Prior Year Home & Hospital81.8
16.6120.000Current Year Second Month Growth %2Limited English Proficiency
2,047,172$Transportation (Unprorated)91-92 State Per Pupil Funding 2,983.00$
Levied Equivalent Rate 81.8
SEEK INPUTS:
District: 331 Letcher County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $262,907.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 320,717 $ 883,399$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 883,399$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,516,2921,251,447
64,787
0
SEEK State Amount $
Exceptional Child 4,166,640
Limited English Proficiency 768Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,924,299Less Capital Outlay 262,907
Negative Payment 0
13,812,728Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
262,90716,920,097$
1,986,038
$ 10,516,2921,251,447
64,7874,166,6401,121,331
76817,121,265
1,924,29915,196,966
0
$
$
0
$
Total State SEEK * 17,183,004$
Per Pupil
755
$ 4,00047625
1,585427
06,512
7325,780
0
$
$
6,536$
Base Prorated Adjustment 0
Adjusted State Portion 15,196,966$5,780$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,986,038$755$
17,183,004
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 98 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,946.798
1,946.798
589,228,525302,665
Base Year Levied Equivalent Rate
Maximum Tier I Rate
51.7
$$
Growth 0.000
45.21,521.969
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
71178102
Prior Year Home & Hospital51.7
10.7910.000Current Year Second Month Growth %0Limited English Proficiency
1,797,642$Transportation (Unprorated)91-92 State Per Pupil Funding 2,978.00$
Levied Equivalent Rate 51.7
SEEK INPUTS:
District: 335 Lewis County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $194,680.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 294,614 $ 597,019$ 0 $ 0$ 0$ 294,614 $ 597,019$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 597,019$ 0
$ 597,019$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,787,192913,181
42,085
0
SEEK State Amount $
Exceptional Child 1,598,360
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,767,686Less Capital Outlay 194,680
Negative Payment 0
8,378,452Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
194,68010,582,253$
1,219,149
$ 7,787,192913,18142,085
1,598,360984,652
011,325,470
1,767,6869,557,784
0
$
$
0
$
Total State SEEK * 10,776,933$
Per Pupil
626
$ 4,00046922
821506
05,817
9084,909
0
$
$
5,536$
Base Prorated Adjustment 0
Adjusted State Portion 9,557,784$4,909$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,219,149$626$
10,776,933
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 99 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,202.681
3,202.681
1,301,512,479406,382
Base Year Levied Equivalent Rate
Maximum Tier I Rate
62.9
$$
Growth 0.000
44.62,163.143
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
90317128
Prior Year Home & Hospital62.9
11.0700.000Current Year Second Month Growth %44Limited English Proficiency
2,247,459$Transportation (Unprorated)91-92 State Per Pupil Funding 2,906.00$
Levied Equivalent Rate 62.9
SEEK INPUTS:
District: 341 Lincoln County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $320,268.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 650,756 $ 816,072$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 816,072$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 12,810,7241,297,886
43,173
0
SEEK State Amount $
Exceptional Child 2,452,440
Limited English Proficiency 16,896Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,904,537Less Capital Outlay 320,268
Negative Payment 0
12,396,314Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
320,26815,201,986$
1,574,634
$ 12,810,7241,297,886
43,1732,452,4401,231,038
16,89617,852,157
3,904,53713,947,620
0
$
$
0
$
Total State SEEK * 15,522,254$
Per Pupil
492
$ 4,00040513
766384
55,5741,219
4,355
0
$
$
4,847$
Base Prorated Adjustment 0
Adjusted State Portion 13,947,620$4,355$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,574,634$492$
15,522,254
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 100 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,015.294
1,015.294
1,033,682,0601,018,111
Base Year Levied Equivalent Rate
Maximum Tier I Rate
42.4
$$
Growth 0.000
43.7663.818
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
247563
Prior Year Home & Hospital42.4
5.5000.000Current Year Second Month Growth %5Limited English Proficiency
871,807$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$
Levied Equivalent Rate 42.4
SEEK INPUTS:
District: 345 Livingston County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $101,529.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 516,841 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,061,176398,291
21,450
0
SEEK State Amount $
Exceptional Child 637,080
Limited English Proficiency 1,920Hold Harmless 193,672
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,101,046Less Capital Outlay 101,529
Negative Payment 0
2,111,014Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
101,5292,588,543$
0
$ 4,061,176398,29121,450
637,080477,529
1,9205,597,446
3,101,0462,496,400
193,672
$
$
0
$
Total State SEEK * 2,690,072$
Per Pupil
0
$ 4,00039221
627470
25,5133,054
2,459
191
$
$
2,650$
Base Prorated Adjustment 0
Adjusted State Portion 2,496,400$2,459$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
2,690,072
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 101 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,062.152
3,062.152
1,450,000,000473,523
Base Year Levied Equivalent Rate
Maximum Tier I Rate
58.3
$$
Growth 0.000
44.81,678.995
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
95401114
Prior Year Home & Hospital58.3
6.7730.000Current Year Second Month Growth %25Limited English Proficiency
2,149,467$Transportation (Unprorated)91-92 State Per Pupil Funding 2,664.00$
Levied Equivalent Rate 58.3
SEEK INPUTS:
District: 351 Logan County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $306,215.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 725,000 $ 677,466$ 0 $ 0$ 0$ 725,000 $ 677,466$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 677,466$ 0
$ 677,466$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 12,248,6081,007,397
26,415
0
SEEK State Amount $
Exceptional Child 2,879,120
Limited English Proficiency 9,600Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,350,000Less Capital Outlay 306,215
Negative Payment 0
11,514,925Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
306,21514,019,762$
1,327,474
$ 12,248,6081,007,397
26,4152,879,1201,177,363
9,60017,348,503
4,350,00012,998,503
0
$
$
0
$
Total State SEEK * 14,325,977$
Per Pupil
434
$ 4,000329
9940384
35,6651,421
4,245
0
$
$
4,678$
Base Prorated Adjustment 0
Adjusted State Portion 12,998,503$4,245$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,327,474$434$
14,325,977
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 102 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
724.978
724.978
257,486,506355,165
Base Year Levied Equivalent Rate
Maximum Tier I Rate
100.3
$$
Growth 0.000
43.9512.885
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
328528
Prior Year Home & Hospital100.3
0.9890.000Current Year Second Month Growth %9Limited English Proficiency
9,864$Transportation (Unprorated)91-92 State Per Pupil Funding 2,551.00$
Levied Equivalent Rate 100.3
SEEK INPUTS:
District: 354 Ludlow Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $72,498.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 128,743 $ 203,297$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 203,297$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,899,912307,731
3,857
0
SEEK State Amount $
Exceptional Child 725,480
Limited English Proficiency 3,456Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 772,460Less Capital Outlay 72,498
Negative Payment 0
3,095,478Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
72,4983,463,676$
362,795
$ 2,899,912307,731
3,857725,480
5,4033,456
3,945,839772,460
3,173,379
0
$
$
0
$
Total State SEEK * 3,536,174$
Per Pupil
500
$ 4,000424
51,001
75
5,4431,065
4,377
0
$
$
4,878$
Base Prorated Adjustment 0
Adjusted State Portion 3,173,379$4,377$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 362,795$500$
3,536,174
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 103 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
820.235
820.235
889,431,4551,084,362
Base Year Levied Equivalent Rate
Maximum Tier I Rate
50.9
$$
Growth 0.000
42.8483.242
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
275224
Prior Year Home & Hospital50.9
1.4360.000Current Year Second Month Growth %7Limited English Proficiency
506,465$Transportation (Unprorated)91-92 State Per Pupil Funding 2,278.00$
Levied Equivalent Rate 50.9
SEEK INPUTS:
District: 361 Lyon County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $82,024.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 444,716 $ 0$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 0$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,280,940289,945
5,600
0
SEEK State Amount $
Exceptional Child 520,200
Limited English Proficiency 2,688Hold Harmless 159,978
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,668,294Less Capital Outlay 82,024
Negative Payment 0
1,509,033Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
82,0241,786,447$
0
$ 3,280,940289,945
5,600520,200277,414
2,6884,376,787
2,668,2941,708,493
159,978
$
$
0
$
Total State SEEK * 1,868,471$
Per Pupil
0
$ 4,000353
7634338
35,3363,253
2,083
195
$
$
2,278$
Base Prorated Adjustment 0
Adjusted State Portion 1,708,493$2,083$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 0$0$
1,868,471
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 104 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
9,839.335
9,839.335
6,125,546,901622,557
Base Year Levied Equivalent Rate
Maximum Tier I Rate
71.8
$$
Growth 0.000
44.65,728.882
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
3201,010
548Prior Year Home & Hospital
71.844.3820.000Current Year Second Month Growth %
197Limited English Proficiency
6,189,347$Transportation (Unprorated)91-92 State Per Pupil Funding 2,709.00$
Levied Equivalent Rate 71.8
SEEK INPUTS:
District: 365 Madison County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:52 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $983,934.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 3,062,773 $ 1,443,642$ 3,062,773 $ 1,804,552$ 3,062,773$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,443,642$ 1,804,552
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 39,357,3403,437,329
173,090
1,707,615
SEEK State Amount $
Exceptional Child 8,260,880
Limited English Proficiency 75,648Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 18,376,641Less Capital Outlay 983,934
Negative Payment 0
33,651,327Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
983,93439,804,255$
2,762,735
$ 39,357,3403,437,329
173,0908,260,8803,390,193
75,64854,694,480
18,376,64136,317,839
0
$
$
1,707,615
$
Total State SEEK * 40,788,189$
Per Pupil
281
$ 4,00034918
840345
85,5591,868
3,691
0
$
$
4,145$
Base Prorated Adjustment 0
Adjusted State Portion 38,025,454$3,865$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,762,735$281$
40,788,189
174
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 105 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,714.344
1,714.344
353,902,729206,436
Base Year Levied Equivalent Rate
Maximum Tier I Rate
75.6
$$
Growth 0.000
45.51,551.061
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5526896
Prior Year Home & Hospital75.6
16.4350.000Current Year Second Month Growth %6Limited English Proficiency
1,319,146$Transportation (Unprorated)91-92 State Per Pupil Funding 3,364.00$
Levied Equivalent Rate 75.6
SEEK INPUTS:
District: 371 Magoffin County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $171,434.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 176,951 $ 608,218$ 0 $ 0$ 0$ 176,951 $ 608,218$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 608,218$ 0
$ 608,218$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,857,376930,637
64,097
0
SEEK State Amount $
Exceptional Child 1,863,400
Limited English Proficiency 2,304Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,061,708Less Capital Outlay 171,434
Negative Payment 0
8,484,672Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
171,43410,489,669$
1,282,439
$ 6,857,376930,63764,097
1,863,400722,558
2,30410,440,372
1,061,7089,378,664
0
$
$
0
$
Total State SEEK * 10,661,103$
Per Pupil
748
$ 4,00054337
1,087421
16,090
6195,471
0
$
$
6,219$
Base Prorated Adjustment 0
Adjusted State Portion 9,378,664$5,471$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,282,439$748$
10,661,103
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 106 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,867.957
2,867.957
1,558,486,340543,413
Base Year Levied Equivalent Rate
Maximum Tier I Rate
69.7
$$
Growth 0.000
44.51,750.714
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
79233127
Prior Year Home & Hospital69.7
7.5990.000Current Year Second Month Growth %115Limited English Proficiency
2,131,470$Transportation (Unprorated)91-92 State Per Pupil Funding 2,835.00$
Levied Equivalent Rate 69.7
SEEK INPUTS:
District: 375 Marion County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $286,796.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 779,243 $ 534,281$ 0 $ 0$ 0$ 779,243 $ 534,281$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 534,281$ 0
$ 534,281$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 11,471,8281,050,428
29,636
0
SEEK State Amount $
Exceptional Child 1,954,960
Limited English Proficiency 44,160Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,675,459Less Capital Outlay 286,796
Negative Payment 0
9,588,757Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
286,79611,774,112$
1,017,850
$ 11,471,8281,050,428
29,6361,954,9601,167,505
44,16015,718,517
4,675,45911,043,058
0
$
$
0
$
Total State SEEK * 12,060,908$
Per Pupil
355
$ 4,00036610
68240715
5,4811,630
3,850
0
$
$
4,205$
Base Prorated Adjustment 0
Adjusted State Portion 11,043,058$3,850$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,017,850$355$
12,060,908
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 107 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
4,153.132
4,153.132
2,743,943,926660,693
Base Year Levied Equivalent Rate
Maximum Tier I Rate
64.7
$$
Growth 0.000
44.22,249.435
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
106285205
Prior Year Home & Hospital64.7
7.3340.000Current Year Second Month Growth %10Limited English Proficiency
2,862,873$Transportation (Unprorated)91-92 State Per Pupil Funding 2,444.00$
Levied Equivalent Rate 64.7
SEEK INPUTS:
District: 381 Marshall County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $415,313.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,371,972 $ 530,162$ 0 $ 0$ 0$ 1,371,972 $ 530,162$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 530,162$ 0
$ 530,162$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 16,612,5281,349,661
28,603
0
SEEK State Amount $
Exceptional Child 2,527,000
Limited English Proficiency 3,840Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 8,231,832Less Capital Outlay 415,313
Negative Payment 0
11,874,487Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
415,31314,420,275$
977,659
$ 16,612,5281,349,661
28,6032,527,0001,568,129
3,84022,089,761
8,231,83213,857,929
0
$
$
0
$
Total State SEEK * 14,835,588$
Per Pupil
235
$ 4,000325
7608378
15,3191,982
3,337
0
$
$
3,572$
Base Prorated Adjustment 0
Adjusted State Portion 13,857,929$3,337$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 977,659$235$
14,835,588
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 108 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,585.439
1,585.439
430,000,000271,218
Base Year Levied Equivalent Rate
Maximum Tier I Rate
91.4
$$
Growth 0.000
45.01,283.720
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
53167113
Prior Year Home & Hospital91.4
2.8780.000Current Year Second Month Growth %0Limited English Proficiency
1,172,526$Transportation (Unprorated)91-92 State Per Pupil Funding 2,674.00$
Levied Equivalent Rate 91.4
SEEK INPUTS:
District: 385 Martin County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $158,544.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 215,000 $ 511,131$ 0 $ 0$ 0$ 215,000 $ 511,131$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 511,131$ 0
$ 511,131$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,341,756770,232
11,224
0
SEEK State Amount $
Exceptional Child 1,388,240
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,290,000Less Capital Outlay 158,544
Negative Payment 0
7,062,908Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
158,5448,727,653$
1,022,498
$ 6,341,756770,23211,224
1,388,240642,247
09,153,699
1,290,0007,863,699
0
$
$
0
$
Total State SEEK * 8,886,197$
Per Pupil
645
$ 4,000486
7876405
05,774
8144,960
0
$
$
5,605$
Base Prorated Adjustment 0
Adjusted State Portion 7,863,699$4,960$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,022,498$645$
8,886,197
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 109 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,298.969
2,298.969
1,445,695,040628,845
Base Year Levied Equivalent Rate
Maximum Tier I Rate
61.5
$$
Growth 0.000
45.01,532.556
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
69300102
Prior Year Home & Hospital61.5
5.9820.000Current Year Second Month Growth %10Limited English Proficiency
1,793,795$Transportation (Unprorated)91-92 State Per Pupil Funding 2,481.00$
Levied Equivalent Rate 61.5
SEEK INPUTS:
District: 391 Mason County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $229,897.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 722,848 $ 330,080$ 0 $ 0$ 0$ 722,848 $ 330,080$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 330,080$ 0
$ 330,080$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,195,876919,534
23,330
0
SEEK State Amount $
Exceptional Child 2,150,520
Limited English Proficiency 3,840Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,337,085Less Capital Outlay 229,897
Negative Payment 0
7,726,118Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
229,8979,371,074$
662,411
$ 9,195,876919,53423,330
2,150,520982,545
3,84013,275,645
4,337,0858,938,560
0
$
$
0
$
Total State SEEK * 9,600,971$
Per Pupil
288
$ 4,00040010
935427
25,7751,887
3,888
0
$
$
4,176$
Base Prorated Adjustment 0
Adjusted State Portion 8,938,560$3,888$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 662,411$288$
9,600,971
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 110 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,620.779
1,620.779
395,608,105244,085
Base Year Levied Equivalent Rate
Maximum Tier I Rate
87.8
$$
Growth 0.000
44.71,355.594
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
49104125
Prior Year Home & Hospital87.8
2.9220.000Current Year Second Month Growth %314Limited English Proficiency
1,074,142$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$
Levied Equivalent Rate 87.8
SEEK INPUTS:
District: 392 Mayfield Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $162,078.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 197,804 $ 544,513$ 0 $ 0$ 0$ 0 $ 0$ 197,804 $ 544,513
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 544,513$ 0
$ 0$ 544,513$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,483,116813,356
11,396
0
SEEK State Amount $
Exceptional Child 1,067,320
Limited English Proficiency 120,576Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,186,824Less Capital Outlay 162,078
Negative Payment 0
7,146,862Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
162,0788,788,193$
1,052,974
$ 6,483,116813,35611,396
1,067,320588,357120,576
9,084,1211,186,824
7,897,297
0
$
$
0
$
Total State SEEK * 8,950,271$
Per Pupil
650
$ 4,000502
765936374
5,605732
4,873
0
$
$
5,522$
Base Prorated Adjustment 0
Adjusted State Portion 7,897,297$4,873$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,052,974$650$
8,950,271
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 111 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
6,295.463
6,295.463
4,365,785,562693,481
Base Year Levied Equivalent Rate
Maximum Tier I Rate
57.9
$$
Growth 0.000
43.93,237.171
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
158345300
Prior Year Home & Hospital57.9
18.1660.000Current Year Second Month Growth %70Limited English Proficiency
3,669,669$Transportation (Unprorated)91-92 State Per Pupil Funding 2,355.00$
Levied Equivalent Rate 57.9
SEEK INPUTS:
District: 395 McCracken County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $629,546.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 2,182,893 $ 700,429$ 0 $ 0$ 0$ 2,182,893 $ 700,429$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 700,429$ 0
$ 700,429$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 25,181,8521,942,303
70,847
0
SEEK State Amount $
Exceptional Child 3,387,800
Limited English Proficiency 26,880Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 13,097,357Less Capital Outlay 629,546
Negative Payment 0
16,882,779Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
629,54620,141,921$
1,249,094
$ 25,181,8521,942,303
70,8473,387,8002,010,048
26,88032,619,730
13,097,35719,522,373
0
$
$
0
$
Total State SEEK * 20,771,467$
Per Pupil
198
$ 4,00030911
538319
45,1812,080
3,101
0
$
$
3,299$
Base Prorated Adjustment 0
Adjusted State Portion 19,522,373$3,101$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,249,094$198$
20,771,467
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 112 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,444.547
2,444.547
535,556,385219,082
Base Year Levied Equivalent Rate
Maximum Tier I Rate
55.6
$$
Growth 0.000
45.62,170.774
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
89376133
Prior Year Home & Hospital55.6
13.7450.000Current Year Second Month Growth %0Limited English Proficiency
1,988,399$Transportation (Unprorated)91-92 State Per Pupil Funding 3,304.00$
Levied Equivalent Rate 55.6
SEEK INPUTS:
District: 401 McCreary County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $244,455.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 267,778 $ 851,824$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 851,824$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,778,1881,302,464
53,606
0
SEEK State Amount $
Exceptional Child 2,723,960
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,606,669Less Capital Outlay 244,455
Negative Payment 0
12,007,094Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
244,45514,904,714$
1,808,481
$ 9,778,1881,302,464
53,6062,723,9601,089,139
014,947,357
1,606,66913,340,688
0
$
$
0
$
Total State SEEK * 15,149,169$
Per Pupil
740
$ 4,00053322
1,114446
06,115
6575,457
0
$
$
6,197$
Base Prorated Adjustment 0
Adjusted State Portion 13,340,688$5,457$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,808,481$740$
15,149,169
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 113 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,342.871
1,342.871
632,757,556471,198
Base Year Levied Equivalent Rate
Maximum Tier I Rate
64.8
$$
Growth 0.000
44.3750.052
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
2313661
Prior Year Home & Hospital64.8
7.8010.000Current Year Second Month Growth %11Limited English Proficiency
832,565$Transportation (Unprorated)91-92 State Per Pupil Funding 2,647.00$
Levied Equivalent Rate 64.8
SEEK INPUTS:
District: 405 McLean County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $134,287.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 316,379 $ 298,656$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 298,656$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,371,484450,031
30,424
0
SEEK State Amount $
Exceptional Child 911,240
Limited English Proficiency 4,224Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,898,273Less Capital Outlay 134,287
Negative Payment 0
4,734,843Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
134,2875,744,451$
553,573
$ 5,371,484450,03130,424
911,240456,035
4,2247,223,438
1,898,2735,325,165
0
$
$
0
$
Total State SEEK * 5,878,738$
Per Pupil
412
$ 4,00033523
679340
35,3791,414
3,966
0
$
$
4,378$
Base Prorated Adjustment 0
Adjusted State Portion 5,325,165$3,966$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 553,573$412$
5,878,738
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 114 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
4,346.864
4,346.864
1,795,669,183413,095
Base Year Levied Equivalent Rate
Maximum Tier I Rate
65.7
$$
Growth 0.000
44.42,336.054
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
121337269
Prior Year Home & Hospital65.7
5.4420.000Current Year Second Month Growth %27Limited English Proficiency
3,062,392$Transportation (Unprorated)91-92 State Per Pupil Funding 2,672.00$
Levied Equivalent Rate 65.7
SEEK INPUTS:
District: 411 Meade County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $434,686.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 897,835 $ 1,093,029$ 897,835 $ 0$ 0$ 897,835 $ 1,093,029$ 0 $ 1,093,029
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,093,029$ 0
$ 1,093,029$ 1,093,029$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 17,387,4561,401,632
21,224
0
SEEK State Amount $
Exceptional Child 2,972,800
Limited English Proficiency 10,368Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,387,008Less Capital Outlay 434,686
Negative Payment 0
15,971,786Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
434,68619,696,165$
2,046,965
$ 17,387,4561,401,632
21,2242,972,8001,677,414
10,36823,470,894
5,387,00818,083,886
0
$
$
0
$
Total State SEEK * 20,130,851$
Per Pupil
471
$ 4,000322
5684386
25,4001,239
4,160
0
$
$
4,631$
Base Prorated Adjustment 0
Adjusted State Portion 18,083,886$4,160$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,046,965$471$
20,130,851
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 115 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
913.847
913.847
269,624,784295,044
Base Year Levied Equivalent Rate
Maximum Tier I Rate
68.6
$$
Growth 0.000
45.2731.582
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
3610248
Prior Year Home & Hospital68.6
4.1100.000Current Year Second Month Growth %0Limited English Proficiency
716,284$Transportation (Unprorated)91-92 State Per Pupil Funding 2,928.00$
Levied Equivalent Rate 68.6
SEEK INPUTS:
District: 415 Menifee County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $91,385.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 134,812 $ 283,730$ 0 $ 0$ 0$ 134,812 $ 283,730$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 283,730$ 0
$ 283,730$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,655,388438,949
16,029
0
SEEK State Amount $
Exceptional Child 861,840
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 808,874Less Capital Outlay 91,385
Negative Payment 0
4,071,947Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
91,3855,042,723$
578,434
$ 3,655,388438,94916,029
861,840392,342
05,364,548
808,8744,555,674
0
$
$
0
$
Total State SEEK * 5,134,108$
Per Pupil
633
$ 4,00048018
943429
05,870
8854,985
0
$
$
5,618$
Base Prorated Adjustment 0
Adjusted State Portion 4,555,674$4,985$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 578,434$633$
5,134,108
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 116 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,461.195
2,461.195
1,406,137,205571,323
Base Year Levied Equivalent Rate
Maximum Tier I Rate
76.2
$$
Growth 0.000
45.11,447.709
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
11630991
Prior Year Home & Hospital76.2
7.7270.000Current Year Second Month Growth %27Limited English Proficiency
1,794,266$Transportation (Unprorated)91-92 State Per Pupil Funding 2,594.00$
Levied Equivalent Rate 76.2
SEEK INPUTS:
District: 421 Mercer County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $246,120.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 703,069 $ 424,159$ 703,069 $ 530,198$ 703,069$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 424,159$ 530,198
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,844,780868,625
30,135
0
SEEK State Amount $
Exceptional Child 2,623,880
Limited English Proficiency 10,368Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,218,412Less Capital Outlay 246,120
Negative Payment 0
8,913,256Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
246,12010,752,411$
856,352
$ 9,844,780868,62530,135
2,623,880982,80310,368
14,360,5914,218,412
10,142,179
0
$
$
0
$
Total State SEEK * 10,998,531$
Per Pupil
348
$ 4,00035312
1,066399
45,8351,714
4,121
0
$
$
4,469$
Base Prorated Adjustment 0
Adjusted State Portion 10,142,179$4,121$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 856,352$348$
10,998,531
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 117 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,313.983
1,313.983
466,027,704354,668
Base Year Levied Equivalent Rate
Maximum Tier I Rate
68.1
$$
Growth 0.000
44.5992.272
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
2611455
Prior Year Home & Hospital68.1
3.2230.000Current Year Second Month Growth %8Limited English Proficiency
937,135$Transportation (Unprorated)91-92 State Per Pupil Funding 3,004.00$
Levied Equivalent Rate 68.1
SEEK INPUTS:
District: 425 Metcalfe County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $131,398.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 233,014 $ 368,790$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 233,014 $ 368,790
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 368,790$ 0
$ 0$ 0$ 0$ 368,790
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,255,932595,363
12,570
0
SEEK State Amount $
Exceptional Child 830,720
Limited English Proficiency 3,072Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,398,083Less Capital Outlay 131,398
Negative Payment 0
5,168,176Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
131,3986,383,287$
701,799
$ 5,255,932595,36312,570
830,720513,312
3,0727,210,969
1,398,0835,812,886
0
$
$
0
$
Total State SEEK * 6,514,685$
Per Pupil
534
$ 4,00045310
632391
25,4881,064
4,424
0
$
$
4,958$
Base Prorated Adjustment 0
Adjusted State Portion 5,812,886$4,424$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 701,799$534$
6,514,685
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 118 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
957.905
957.905
468,648,930489,244
Base Year Levied Equivalent Rate
Maximum Tier I Rate
64.2
$$
Growth 0.000
45.2788.474
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
4213443
Prior Year Home & Hospital64.2
12.7750.000Current Year Second Month Growth %7Limited English Proficiency
529,321$Transportation (Unprorated)91-92 State Per Pupil Funding 2,860.00$
Levied Equivalent Rate 64.2
SEEK INPUTS:
District: 426 Middlesboro Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $95,791.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 234,324 $ 204,396$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 204,396$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,831,620473,084
49,823
0
SEEK State Amount $
Exceptional Child 1,063,200
Limited English Proficiency 2,688Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,405,947Less Capital Outlay 95,791
Negative Payment 0
3,918,677Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
95,7914,624,400$
415,789
$ 3,831,620473,08449,823
1,063,200289,934
2,6885,710,349
1,405,9474,304,402
0
$
$
0
$
Total State SEEK * 4,720,191$
Per Pupil
434
$ 4,00049452
1,110303
35,9611,468
4,494
0
$
$
4,928$
Base Prorated Adjustment 0
Adjusted State Portion 4,304,402$4,494$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 415,789$434$
4,720,191
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 119 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,580.568
1,580.568
593,640,060375,587
Base Year Levied Equivalent Rate
Maximum Tier I Rate
81.6
$$
Growth 0.000
45.21,119.646
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
45185114
Prior Year Home & Hospital81.6
18.0790.000Current Year Second Month Growth %49Limited English Proficiency
1,360,084$Transportation (Unprorated)91-92 State Per Pupil Funding 2,961.00$
Levied Equivalent Rate 81.6
SEEK INPUTS:
District: 431 Monroe County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $158,057.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 296,820 $ 427,080$ 0 $ 0$ 0$ 0 $ 0$ 296,820 $ 427,080
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 427,080$ 0
$ 0$ 427,080$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,322,272671,788
70,508
0
SEEK State Amount $
Exceptional Child 1,398,240
Limited English Proficiency 18,816Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,780,920Less Capital Outlay 158,057
Negative Payment 0
6,542,647Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
158,0578,158,576$
870,948
$ 6,322,272671,78870,508
1,398,240744,98118,816
9,226,6051,780,920
7,445,685
0
$
$
0
$
Total State SEEK * 8,316,633$
Per Pupil
551
$ 4,00042545
88547112
5,8381,127
4,711
0
$
$
5,262$
Base Prorated Adjustment 0
Adjusted State Portion 7,445,685$4,711$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 870,948$551$
8,316,633
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 120 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,959.631
3,959.631
1,645,000,000415,443
Base Year Levied Equivalent Rate
Maximum Tier I Rate
61.0
$$
Growth 0.000
44.52,569.787
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
104390250
Prior Year Home & Hospital61.0
20.2200.000Current Year Second Month Growth %100Limited English Proficiency
2,507,479$Transportation (Unprorated)91-92 State Per Pupil Funding 2,953.00$
Levied Equivalent Rate 61.0
SEEK INPUTS:
District: 435 Montgomery County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $395,963.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 822,500 $ 991,011$ 822,500 $ 1,238,764$ 822,500$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 991,011$ 1,238,764
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 15,838,5241,541,872
78,858
0
SEEK State Amount $
Exceptional Child 3,042,800
Limited English Proficiency 38,400Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,935,000Less Capital Outlay 395,963
Negative Payment 0
15,209,491Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
395,96318,472,170$
1,889,216
$ 15,838,5241,541,872
78,8583,042,8001,373,463
38,40021,913,917
4,935,00016,978,917
0
$
$
0
$
Total State SEEK * 18,868,133$
Per Pupil
477
$ 4,00038920
76834710
5,5341,246
4,288
0
$
$
4,765$
Base Prorated Adjustment 0
Adjusted State Portion 16,978,917$4,288$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,889,216$477$
18,868,133
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 121 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,734.406
1,734.406
445,000,000256,572
Base Year Levied Equivalent Rate
Maximum Tier I Rate
73.4
$$
Growth 0.000
45.41,334.955
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
7921088
Prior Year Home & Hospital73.4
11.2300.000Current Year Second Month Growth %1Limited English Proficiency
1,382,949$Transportation (Unprorated)91-92 State Per Pupil Funding 3,174.00$
Levied Equivalent Rate 73.4
SEEK INPUTS:
District: 441 Morgan County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $173,441.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 222,500 $ 571,858$ 0 $ 0$ 0$ 222,500 $ 571,858$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 571,858$ 0
$ 571,858$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,937,624800,973
43,797
0
SEEK State Amount $
Exceptional Child 1,809,880
Limited English Proficiency 384Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,335,000Less Capital Outlay 173,441
Negative Payment 0
8,084,217Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
173,44110,026,922$
1,185,200
$ 6,937,624800,97343,797
1,809,880757,505
38410,350,163
1,335,0009,015,163
0
$
$
0
$
Total State SEEK * 10,200,363$
Per Pupil
683
$ 4,00046225
1,044437
05,968
7705,198
0
$
$
5,881$
Base Prorated Adjustment 0
Adjusted State Portion 9,015,163$5,198$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,185,200$683$
10,200,363
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 122 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
4,023.493
4,023.493
1,636,708,828406,788
Base Year Levied Equivalent Rate
Maximum Tier I Rate
53.5
$$
Growth 0.000
44.62,582.883
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
117341262
Prior Year Home & Hospital53.5
17.1180.000Current Year Second Month Growth %20Limited English Proficiency
2,830,863$Transportation (Unprorated)91-92 State Per Pupil Funding 2,575.00$
Levied Equivalent Rate 53.5
SEEK INPUTS:
District: 445 Muhlenberg County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $402,349.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 818,354 $ 1,024,405$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,024,405$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 16,093,9721,549,730
66,760
0
SEEK State Amount $
Exceptional Child 2,947,200
Limited English Proficiency 7,680Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,910,126Less Capital Outlay 402,349
Negative Payment 0
15,352,867Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
402,34918,862,722$
1,959,260
$ 16,093,9721,549,730
66,7602,947,2001,550,595
7,68022,215,937
4,910,12617,305,811
0
$
$
0
$
Total State SEEK * 19,265,071$
Per Pupil
487
$ 4,00038517
732385
25,5221,220
4,301
0
$
$
4,788$
Base Prorated Adjustment 0
Adjusted State Portion 17,305,811$4,301$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,959,260$487$
19,265,071
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 123 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,487.464
1,487.464
583,710,250392,420
Base Year Levied Equivalent Rate
Maximum Tier I Rate
79.6
$$
Growth 0.000
43.4684.766
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
398571
Prior Year Home & Hospital79.6
4.1030.000Current Year Second Month Growth %63Limited English Proficiency
419,435$Transportation (Unprorated)91-92 State Per Pupil Funding 2,362.00$
Levied Equivalent Rate 79.6
SEEK INPUTS:
District: 446 Murray Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $148,746.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 291,855 $ 389,403$ 291,855 $ 486,754$ 291,855$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 389,403$ 486,754
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,949,856410,860
16,002
0
SEEK State Amount $
Exceptional Child 832,560
Limited English Proficiency 24,192Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,751,131Less Capital Outlay 148,746
Negative Payment 0
5,333,593Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
148,7466,219,490$
656,153
$ 5,949,856410,86016,002
832,560229,74424,192
7,463,2141,751,131
5,712,083
0
$
$
0
$
Total State SEEK * 6,368,236$
Per Pupil
441
$ 4,00027611
56015416
5,0171,177
3,840
0
$
$
4,281$
Base Prorated Adjustment 0
Adjusted State Portion 5,712,083$3,840$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 656,153$441$
6,368,236
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 124 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,967.322
3,967.322
3,113,736,222784,846
Base Year Levied Equivalent Rate
Maximum Tier I Rate
80.2
$$
Growth 0.000
44.21,974.914
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
94334198
Prior Year Home & Hospital80.2
8.1450.000Current Year Second Month Growth %40Limited English Proficiency
2,497,586$Transportation (Unprorated)91-92 State Per Pupil Funding 2,516.00$
Levied Equivalent Rate 80.2
SEEK INPUTS:
District: 451 Nelson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $396,732.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,556,868 $ 260,165$ 1,556,868 $ 325,207$ 1,556,868$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 260,165$ 325,207
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 15,869,2881,184,948
31,766
0
SEEK State Amount $
Exceptional Child 2,636,800
Limited English Proficiency 15,360Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 9,341,209Less Capital Outlay 396,732
Negative Payment 0
10,000,221Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
396,73211,845,827$
477,562
$ 15,869,2881,184,948
31,7662,636,8001,368,044
15,36021,106,206
9,341,20911,764,997
0
$
$
0
$
Total State SEEK * 12,242,559$
Per Pupil
120
$ 4,000299
8665345
45,3202,355
2,965
0
$
$
3,086$
Base Prorated Adjustment 0
Adjusted State Portion 11,764,997$2,965$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 477,562$120$
12,242,559
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 125 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,337.005
1,337.005
925,000,000691,845
Base Year Levied Equivalent Rate
Maximum Tier I Rate
106.4
$$
Growth 0.000
44.01,292.926
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
4810050
Prior Year Home & Hospital106.4
2.2880.000Current Year Second Month Growth %98Limited English Proficiency
191,434$Transportation (Unprorated)91-92 State Per Pupil Funding 2,939.00$
Levied Equivalent Rate 106.4
SEEK INPUTS:
District: 452 Newport Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:53 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $133,701.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 462,500 $ 149,848$ 0 $ 0$ 0$ 462,500 $ 149,848$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 149,848$ 0
$ 149,848$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,348,020775,756
8,923
0
SEEK State Amount $
Exceptional Child 967,200
Limited English Proficiency 37,632Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,775,000Less Capital Outlay 133,701
Negative Payment 0
4,228,830Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
133,7014,602,709$
269,022
$ 5,348,020775,756
8,923967,200104,85737,632
7,242,3882,775,000
4,467,388
0
$
$
0
$
Total State SEEK * 4,736,410$
Per Pupil
201
$ 4,000580
77237828
5,4172,076
3,341
0
$
$
3,543$
Base Prorated Adjustment 0
Adjusted State Portion 4,467,388$3,341$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 269,022$201$
4,736,410
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 126 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
923.581
923.581
350,627,028379,639
Base Year Levied Equivalent Rate
Maximum Tier I Rate
54.7
$$
Growth 0.000
44.6659.864
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
276165
Prior Year Home & Hospital54.7
6.4470.000Current Year Second Month Growth %3Limited English Proficiency
680,477$Transportation (Unprorated)91-92 State Per Pupil Funding 2,798.00$
Levied Equivalent Rate 54.7
SEEK INPUTS:
District: 455 Nicholas County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $92,358.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 175,314 $ 247,687$ 0 $ 0$ 0$ 175,314 $ 247,687$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 247,687$ 0
$ 247,687$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,694,324395,918
25,143
0
SEEK State Amount $
Exceptional Child 601,680
Limited English Proficiency 1,152Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,051,881Less Capital Outlay 92,358
Negative Payment 0
3,573,978Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
92,3584,420,886$
474,179
$ 3,694,324395,91825,143
601,680372,729
1,1525,090,946
1,051,8814,039,065
0
$
$
0
$
Total State SEEK * 4,513,244$
Per Pupil
513
$ 4,00042927
651404
15,5121,139
4,373
0
$
$
4,887$
Base Prorated Adjustment 0
Adjusted State Portion 4,039,065$4,373$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 474,179$513$
4,513,244
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 127 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,646.732
3,646.732
1,123,076,754307,968
Base Year Levied Equivalent Rate
Maximum Tier I Rate
66.3
$$
Growth 0.000
44.62,576.286
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
105303167
Prior Year Home & Hospital66.3
22.7150.000Current Year Second Month Growth %182Limited English Proficiency
2,529,488$Transportation (Unprorated)91-92 State Per Pupil Funding 2,650.00$
Levied Equivalent Rate 66.3
SEEK INPUTS:
District: 461 Ohio County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $364,673.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 561,538 $ 1,108,665$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,108,665$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 14,586,9281,545,772
88,589
0
SEEK State Amount $
Exceptional Child 2,565,360
Limited English Proficiency 69,888Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,369,230Less Capital Outlay 364,673
Negative Payment 0
15,122,634Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
364,67318,637,528$
2,129,376
$ 14,586,9281,545,772
88,5892,565,3601,385,518
69,88820,242,055
3,369,23016,872,825
0
$
$
0
$
Total State SEEK * 19,002,201$
Per Pupil
584
$ 4,00042424
70338019
5,551924
4,627
0
$
$
5,211$
Base Prorated Adjustment 0
Adjusted State Portion 16,872,825$4,627$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,129,376$584$
19,002,201
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 128 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
11,620.412
11,620.412
7,651,984,664658,495
Base Year Levied Equivalent Rate
Maximum Tier I Rate
80.5
$$
Growth 0.000
43.92,474.225
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
392696414
Prior Year Home & Hospital80.5
9.0730.000Current Year Second Month Growth %312Limited English Proficiency
8,028,757$Transportation (Unprorated)91-92 State Per Pupil Funding 2,308.00$
Levied Equivalent Rate 80.5
SEEK INPUTS:
District: 465 Oldham County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $1,162,041.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 3,825,992 $ 1,496,156$ 3,825,992 $ 1,496,156$ 3,825,992$ 3,825,992 $ 1,496,156$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,496,156$ 1,496,156
$ 1,496,156$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 46,481,6481,484,535
35,385
0
SEEK State Amount $
Exceptional Child 7,339,520
Limited English Proficiency 119,808Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 22,955,954Less Capital Outlay 1,162,041
Negative Payment 0
31,342,901Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,162,04138,417,845$
2,677,221
$ 46,481,6481,484,535
35,3857,339,5204,397,723
119,80859,858,619
22,955,95436,902,665
0
$
$
0
$
Total State SEEK * 39,579,886$
Per Pupil
230
$ 4,000128
363237810
5,1511,975
3,176
0
$
$
3,406$
Base Prorated Adjustment 0
Adjusted State Portion 36,902,665$3,176$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,677,221$230$
39,579,886
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 129 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,655.783
1,655.783
739,344,851446,523
Base Year Levied Equivalent Rate
Maximum Tier I Rate
72.1
$$
Growth 0.000
44.61,124.079
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
3215054
Prior Year Home & Hospital72.1
6.2810.000Current Year Second Month Growth %36Limited English Proficiency
1,355,883$Transportation (Unprorated)91-92 State Per Pupil Funding 2,875.00$
Levied Equivalent Rate 72.1
SEEK INPUTS:
District: 471 Owen County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $165,578.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 369,672 $ 388,676$ 0 $ 0$ 0$ 369,672 $ 388,676$ 369,672 $ 388,676
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 388,676$ 0
$ 388,676$ 388,676$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,623,132674,447
24,496
0
SEEK State Amount $
Exceptional Child 1,054,640
Limited English Proficiency 13,824Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,218,035Less Capital Outlay 165,578
Negative Payment 0
6,006,926Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
165,5787,498,906$
749,300
$ 6,623,132674,44724,496
1,054,640742,68013,824
9,133,2192,218,035
6,915,184
0
$
$
0
$
Total State SEEK * 7,664,484$
Per Pupil
453
$ 4,00040715
637449
85,5161,340
4,176
0
$
$
4,629$
Base Prorated Adjustment 0
Adjusted State Portion 6,915,184$4,176$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 749,300$453$
7,664,484
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 130 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
4,308.952
4,308.952
1,676,616,853389,101
Base Year Levied Equivalent Rate
Maximum Tier I Rate
97.4
$$
Growth 0.000
44.63,434.542
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
155468157
Prior Year Home & Hospital97.4
14.6850.000Current Year Second Month Growth %257Limited English Proficiency
1,947,565$Transportation (Unprorated)91-92 State Per Pupil Funding 2,608.00$
Levied Equivalent Rate 97.4
SEEK INPUTS:
District: 472 Owensboro Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $430,895.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 838,308 $ 1,135,192$ 0 $ 0$ 0$ 838,308 $ 1,135,192$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,135,192$ 0
$ 1,135,192$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 17,235,8082,060,725
57,272
0
SEEK State Amount $
Exceptional Child 3,797,960
Limited English Proficiency 98,688Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,029,851Less Capital Outlay 430,895
Negative Payment 0
17,789,707Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
430,89521,030,630$
2,174,151
$ 17,235,8082,060,725
57,2723,797,9601,066,772
98,68824,317,225
5,029,85119,287,374
0
$
$
0
$
Total State SEEK * 21,461,525$
Per Pupil
505
$ 4,00047813
88124823
5,6431,167
4,476
0
$
$
4,981$
Base Prorated Adjustment 0
Adjusted State Portion 19,287,374$4,476$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,174,151$505$
21,461,525
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 131 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
601.524
601.524
127,332,591211,683
Base Year Levied Equivalent Rate
Maximum Tier I Rate
67.8
$$
Growth 0.000
45.0621.678
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
167120
Prior Year Home & Hospital67.8
3.5690.000Current Year Second Month Growth %0Limited English Proficiency
382,660$Transportation (Unprorated)91-92 State Per Pupil Funding 3,341.00$
Levied Equivalent Rate 67.8
SEEK INPUTS:
District: 475 Owsley County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $60,152.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 63,666 $ 211,832$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 211,832$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,406,096373,007
13,919
0
SEEK State Amount $
Exceptional Child 501,880
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 381,998Less Capital Outlay 60,152
Negative Payment 0
2,852,752Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
60,1523,486,507$
424,154
$ 2,406,096373,00713,919
501,880209,601
03,504,503
381,9983,122,505
0
$
$
0
$
Total State SEEK * 3,546,659$
Per Pupil
705
$ 4,00062023
834348
05,826
6355,191
0
$
$
5,896$
Base Prorated Adjustment 0
Adjusted State Portion 3,122,505$5,191$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 424,154$705$
3,546,659
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 132 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,600.464
2,600.464
1,067,835,559410,633
Base Year Levied Equivalent Rate
Maximum Tier I Rate
94.7
$$
Growth 0.000
44.22,092.213
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
6214994
Prior Year Home & Hospital94.7
11.9460.000Current Year Second Month Growth %37Limited English Proficiency
1,541,933$Transportation (Unprorated)91-92 State Per Pupil Funding 2,648.00$
Levied Equivalent Rate 94.7
SEEK INPUTS:
District: 476 Paducah Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $260,046.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 533,918 $ 657,095$ 0 $ 0$ 0$ 533,918 $ 657,095$ 533,918 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 657,095$ 0
$ 657,095$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,401,8561,255,328
46,589
0
SEEK State Amount $
Exceptional Child 1,370,360
Limited English Proficiency 14,208Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,203,507Less Capital Outlay 260,046
Negative Payment 0
9,624,788Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
260,04611,680,128$
1,210,752
$ 10,401,8561,255,328
46,5891,370,360
844,58814,208
13,932,9293,203,507
10,729,422
0
$
$
0
$
Total State SEEK * 11,940,174$
Per Pupil
466
$ 4,00048318
527325
55,3581,232
4,126
0
$
$
4,592$
Base Prorated Adjustment 0
Adjusted State Portion 10,729,422$4,126$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,210,752$466$
11,940,174
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 133 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
703.331
703.331
282,310,138401,390
Base Year Levied Equivalent Rate
Maximum Tier I Rate
101.1
$$
Growth 0.000
43.5345.813
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
184542
Prior Year Home & Hospital101.1
0.9150.000Current Year Second Month Growth %1Limited English Proficiency
191,867$Transportation (Unprorated)91-92 State Per Pupil Funding 2,471.00$
Levied Equivalent Rate 101.1
SEEK INPUTS:
District: 477 Paintsville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $70,333.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 141,155 $ 180,971$ 0 $ 0$ 0$ 141,155 $ 180,971$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 180,971$ 0
$ 180,971$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,813,324207,488
3,569
0
SEEK State Amount $
Exceptional Child 420,120
Limited English Proficiency 384Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 846,930Less Capital Outlay 70,333
Negative Payment 0
2,527,622Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
70,3332,939,186$
306,470
$ 2,813,324207,488
3,569420,120105,094
3843,549,979
846,9302,703,049
0
$
$
0
$
Total State SEEK * 3,009,519$
Per Pupil
436
$ 4,000295
5597149
15,0471,204
3,843
0
$
$
4,279$
Base Prorated Adjustment 0
Adjusted State Portion 2,703,049$3,843$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 306,470$436$
3,009,519
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 134 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
593.250
593.250
285,982,303482,060
Base Year Levied Equivalent Rate
Maximum Tier I Rate
89.3
$$
Growth 0.000
44.7434.780
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
216626
Prior Year Home & Hospital89.3
1.4020.000Current Year Second Month Growth %43Limited English Proficiency
337,283$Transportation (Unprorated)91-92 State Per Pupil Funding 2,748.00$
Levied Equivalent Rate 89.3
SEEK INPUTS:
District: 478 Paris Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $59,325.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 142,991 $ 128,717$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 128,717$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,373,000260,868
5,468
0
SEEK State Amount $
Exceptional Child 531,240
Limited English Proficiency 16,512Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 857,947Less Capital Outlay 59,325
Negative Payment 0
2,269,816Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
59,3252,705,004$
250,442
$ 2,373,000260,868
5,468531,240184,74616,512
3,371,834857,947
2,513,887
0
$
$
0
$
Total State SEEK * 2,764,329$
Per Pupil
422
$ 4,000440
989531128
5,6841,446
4,237
0
$
$
4,660$
Base Prorated Adjustment 0
Adjusted State Portion 2,513,887$4,237$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 250,442$422$
2,764,329
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 135 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,043.626
2,043.626
822,583,748402,512
Base Year Levied Equivalent Rate
Maximum Tier I Rate
77.8
$$
Growth 0.000
44.91,349.371
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5521097
Prior Year Home & Hospital77.8
8.5770.000Current Year Second Month Growth %4Limited English Proficiency
1,802,277$Transportation (Unprorated)91-92 State Per Pupil Funding 2,725.00$
Levied Equivalent Rate 77.8
SEEK INPUTS:
District: 481 Pendleton County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $204,363.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 411,292 $ 524,689$ 411,292 $ 655,861$ 411,292$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 524,689$ 655,861
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,174,504809,623
33,450
0
SEEK State Amount $
Exceptional Child 1,592,920
Limited English Proficiency 1,536Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,467,751Less Capital Outlay 204,363
Negative Payment 0
7,939,919Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
204,3639,970,986$
1,043,876
$ 8,174,504809,62333,450
1,592,920987,191
1,53611,599,224
2,467,7519,131,473
0
$
$
0
$
Total State SEEK * 10,175,349$
Per Pupil
511
$ 4,00039616
779483
15,6761,208
4,468
0
$
$
4,979$
Base Prorated Adjustment 0
Adjusted State Portion 9,131,473$4,468$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,043,876$511$
10,175,349
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 136 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,359.576
3,359.576
1,149,251,671342,082
Base Year Levied Equivalent Rate
Maximum Tier I Rate
66.1
$$
Growth 0.000
45.42,718.811
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
172484173
Prior Year Home & Hospital66.1
43.5480.000Current Year Second Month Growth %14Limited English Proficiency
2,021,489$Transportation (Unprorated)91-92 State Per Pupil Funding 2,947.00$
Levied Equivalent Rate 66.1
SEEK INPUTS:
District: 485 Perry County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $335,958.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 574,626 $ 964,060$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 574,626 $ 964,060
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 964,060$ 0
$ 0$ 0$ 0$ 964,060
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 13,438,3041,631,287
169,837
0
SEEK State Amount $
Exceptional Child 4,048,000
Limited English Proficiency 5,376Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,447,755Less Capital Outlay 335,958
Negative Payment 0
15,509,091Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
335,95818,619,517$
2,003,163
$ 13,438,3041,631,287
169,8374,048,0001,107,263
5,37620,400,067
3,447,75516,952,312
0
$
$
0
$
Total State SEEK * 18,955,475$
Per Pupil
596
$ 4,00048651
1,205330
26,0721,026
5,046
0
$
$
5,642$
Base Prorated Adjustment 0
Adjusted State Portion 16,952,312$5,046$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,003,163$596$
18,955,475
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 137 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
7,227.970
7,227.970
2,302,788,789318,594
Base Year Levied Equivalent Rate
Maximum Tier I Rate
98.7
$$
Growth 0.000
44.75,197.986
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
166777417
Prior Year Home & Hospital98.7
27.9240.000Current Year Second Month Growth %8Limited English Proficiency
5,056,637$Transportation (Unprorated)91-92 State Per Pupil Funding 2,850.00$
Levied Equivalent Rate 98.7
SEEK INPUTS:
District: 491 Pike County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $722,797.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,151,394 $ 2,159,016$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 1,151,394 $ 2,159,016
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 2,159,016$ 0
$ 0$ 0$ 0$ 2,159,016
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 28,911,8803,118,792
108,904
0
SEEK State Amount $
Exceptional Child 5,597,080
Limited English Proficiency 3,072Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 6,908,366Less Capital Outlay 722,797
Negative Payment 0
30,108,565Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
722,79737,065,023$
4,186,703
$ 28,911,8803,118,792
108,9045,597,0802,769,755
3,07240,509,483
6,908,36633,601,117
0
$
$
0
$
Total State SEEK * 37,787,820$
Per Pupil
579
$ 4,00043115
774383
05,605
9564,649
0
$
$
5,228$
Base Prorated Adjustment 0
Adjusted State Portion 33,601,117$4,649$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 4,186,703$579$
37,787,820
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 138 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,082.356
1,082.356
624,825,964577,283
Base Year Levied Equivalent Rate
Maximum Tier I Rate
84.6
$$
Growth 0.000
43.6392.734
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
248230
Prior Year Home & Hospital84.6
2.7630.000Current Year Second Month Growth %11Limited English Proficiency
433,320$Transportation (Unprorated)91-92 State Per Pupil Funding 2,280.00$
Levied Equivalent Rate 84.6
SEEK INPUTS:
District: 492 Pikeville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $108,236.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 312,413 $ 183,306$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 183,306$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,329,424235,640
10,776
0
SEEK State Amount $
Exceptional Child 638,160
Limited English Proficiency 4,224Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,874,478Less Capital Outlay 108,236
Negative Payment 0
3,235,510Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
108,2363,786,332$
313,473
$ 4,329,424235,64010,776
638,160237,349
4,2245,455,573
1,874,4783,581,095
0
$
$
0
$
Total State SEEK * 3,894,568$
Per Pupil
290
$ 4,00021810
590219
45,0401,732
3,309
0
$
$
3,598$
Base Prorated Adjustment 0
Adjusted State Portion 3,581,095$3,309$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 313,473$290$
3,894,568
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 139 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
498.763
498.763
67,639,907135,615
Base Year Levied Equivalent Rate
Maximum Tier I Rate
82.3
$$
Growth 0.000
44.6406.163
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
86023
Prior Year Home & Hospital82.3
4.2720.000Current Year Second Month Growth %1Limited English Proficiency
277,765$Transportation (Unprorated)91-92 State Per Pupil Funding 2,842.00$
Levied Equivalent Rate 82.3
SEEK INPUTS:
District: 493 Pineville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $49,876.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 33,820 $ 194,614$ 0 $ 0$ 0$ 33,820 $ 194,614$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 194,614$ 0
$ 194,614$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,995,052243,698
16,661
0
SEEK State Amount $
Exceptional Child 378,080
Limited English Proficiency 384Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 202,920Less Capital Outlay 49,876
Negative Payment 0
2,381,079Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
49,8762,905,309$
372,085
$ 1,995,052243,69816,661
378,080152,145
3842,786,020
202,9202,583,100
0
$
$
0
$
Total State SEEK * 2,955,185$
Per Pupil
746
$ 4,00048933
758305
15,586
4075,179
0
$
$
5,925$
Base Prorated Adjustment 0
Adjusted State Portion 2,583,100$5,179$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 372,085$746$
2,955,185
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 140 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,952.447
1,952.447
755,000,000386,694
Base Year Levied Equivalent Rate
Maximum Tier I Rate
68.3
$$
Growth 0.000
45.01,490.988
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
82191111
Prior Year Home & Hospital68.3
5.2280.000Current Year Second Month Growth %12Limited English Proficiency
1,443,759$Transportation (Unprorated)91-92 State Per Pupil Funding 2,978.00$
Levied Equivalent Rate 68.3
SEEK INPUTS:
District: 495 Powell County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $195,245.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 377,500 $ 516,721$ 0 $ 0$ 0$ 0 $ 129,180$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 516,721$ 0
$ 129,180$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,809,788894,593
20,389
0
SEEK State Amount $
Exceptional Child 1,771,240
Limited English Proficiency 4,608Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,265,000Less Capital Outlay 195,245
Negative Payment 0
8,040,373Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
195,2459,866,486$
1,035,299
$ 7,809,788894,59320,389
1,771,240790,814
4,60811,291,432
2,265,0009,026,432
0
$
$
0
$
Total State SEEK * 10,061,731$
Per Pupil
530
$ 4,00045810
907405
25,7831,160
4,623
0
$
$
5,153$
Base Prorated Adjustment 0
Adjusted State Portion 9,026,432$4,623$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,035,299$530$
10,061,731
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 141 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
7,362.705
7,362.705
3,706,595,066503,428
Base Year Levied Equivalent Rate
Maximum Tier I Rate
64.6
$$
Growth 0.000
44.55,303.993
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
217657339
Prior Year Home & Hospital64.6
29.4120.000Current Year Second Month Growth %120Limited English Proficiency
4,586,175$Transportation (Unprorated)91-92 State Per Pupil Funding 2,698.00$
Levied Equivalent Rate 64.6
SEEK INPUTS:
District: 501 Pulaski County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $736,271.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,853,298 $ 1,518,821$ 1,853,298 $ 0$ 0$ 0 $ 0$ 0 $ 379,705
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,518,821$ 0
$ 0$ 379,705$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 29,450,8203,182,396
114,707
0
SEEK State Amount $
Exceptional Child 5,440,000
Limited English Proficiency 46,080Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 11,119,785Less Capital Outlay 736,271
Negative Payment 0
26,377,947Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
736,27131,782,975$
2,892,967
$ 29,450,8203,182,396
114,7075,440,0002,512,061
46,08040,746,064
11,119,78529,626,279
0
$
$
0
$
Total State SEEK * 32,519,246$
Per Pupil
393
$ 4,00043216
739341
65,5341,510
4,024
0
$
$
4,417$
Base Prorated Adjustment 0
Adjusted State Portion 29,626,279$4,024$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,892,967$393$
32,519,246
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 142 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
917.751
917.751
209,259,018228,013
Base Year Levied Equivalent Rate
Maximum Tier I Rate
90.6
$$
Growth 0.000
43.9508.370
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
263250
Prior Year Home & Hospital90.6
1.6690.000Current Year Second Month Growth %0Limited English Proficiency
573,998$Transportation (Unprorated)91-92 State Per Pupil Funding 2,390.00$
Levied Equivalent Rate 90.6
SEEK INPUTS:
District: 502 Raceland Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $91,775.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 104,630 $ 315,700$ 0 $ 0$ 0$ 104,630 $ 315,700$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 315,700$ 0
$ 315,700$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,671,004305,022
6,509
0
SEEK State Amount $
Exceptional Child 442,160
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 627,777Less Capital Outlay 91,775
Negative Payment 0
3,705,143Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
91,7754,582,709$
563,161
$ 3,671,004305,022
6,509442,160314,405
04,739,100
627,7774,111,323
0
$
$
0
$
Total State SEEK * 4,674,484$
Per Pupil
614
$ 4,000332
7482343
05,164
6844,480
0
$
$
5,093$
Base Prorated Adjustment 0
Adjusted State Portion 4,111,323$4,480$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 563,161$614$
4,674,484
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 143 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
368.423
368.423
113,946,635309,282
Base Year Levied Equivalent Rate
Maximum Tier I Rate
73.2
$$
Growth 0.000
45.7266.077
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
134814
Prior Year Home & Hospital73.2
1.8170.000Current Year Second Month Growth %4Limited English Proficiency
406,984$Transportation (Unprorated)91-92 State Per Pupil Funding 2,960.00$
Levied Equivalent Rate 73.2
SEEK INPUTS:
District: 505 Robertson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $36,842.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 56,973 $ 111,764$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 56,973 $ 111,764
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 111,764$ 0
$ 0$ 0$ 0$ 111,764
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,473,692159,646
7,086
0
SEEK State Amount $
Exceptional Child 360,280
Limited English Proficiency 1,536Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 341,840Less Capital Outlay 36,842
Negative Payment 0
1,623,558Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
36,8422,085,847$
239,365
$ 1,473,692159,646
7,086360,280222,924
1,5362,225,164
341,8401,883,324
0
$
$
0
$
Total State SEEK * 2,122,689$
Per Pupil
650
$ 4,00043319
978605
46,040
9285,112
0
$
$
5,762$
Base Prorated Adjustment 0
Adjusted State Portion 1,883,324$5,112$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 239,365$650$
2,122,689
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 144 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,404.498
2,404.498
649,098,139269,952
Base Year Levied Equivalent Rate
Maximum Tier I Rate
54.3
$$
Growth 0.000
45.31,760.815
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
84391110
Prior Year Home & Hospital54.3
7.8400.000Current Year Second Month Growth %2Limited English Proficiency
1,708,697$Transportation (Unprorated)91-92 State Per Pupil Funding 3,030.00$
Levied Equivalent Rate 54.3
SEEK INPUTS:
District: 511 Rockcastle County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $240,450.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 324,549 $ 776,711$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 776,711$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,617,9921,056,489
30,576
0
SEEK State Amount $
Exceptional Child 2,725,080
Limited English Proficiency 768Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,947,294Less Capital Outlay 240,450
Negative Payment 0
11,243,161Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
240,45013,780,772$
1,601,678
$ 9,617,9921,056,489
30,5762,725,080
935,933768
14,366,8381,947,294
12,419,544
0
$
$
0
$
Total State SEEK * 14,021,222$
Per Pupil
666
$ 4,00043913
1,133389
05,975
8105,165
0
$
$
5,831$
Base Prorated Adjustment 0
Adjusted State Portion 12,419,544$5,165$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,601,678$666$
14,021,222
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 145 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,911.016
2,911.016
1,377,807,798473,308
Base Year Levied Equivalent Rate
Maximum Tier I Rate
61.0
$$
Growth 0.000
44.52,045.331
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
101206126
Prior Year Home & Hospital61.0
22.1010.000Current Year Second Month Growth %32Limited English Proficiency
1,806,105$Transportation (Unprorated)91-92 State Per Pupil Funding 2,832.00$
Levied Equivalent Rate 61.0
SEEK INPUTS:
District: 515 Rowan County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $291,102.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 688,904 $ 644,341$ 0 $ 0$ 0$ 688,904 $ 644,341$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 644,341$ 0
$ 644,341$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 11,644,0641,227,199
86,194
0
SEEK State Amount $
Exceptional Child 2,034,440
Limited English Proficiency 12,288Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,133,423Less Capital Outlay 291,102
Negative Payment 0
10,579,660Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
291,10212,787,580$
1,218,632
$ 11,644,0641,227,199
86,1942,034,440
989,28812,288
15,993,4734,133,423
11,860,050
0
$
$
0
$
Total State SEEK * 13,078,682$
Per Pupil
419
$ 4,00042230
699340
45,4941,420
4,074
0
$
$
4,493$
Base Prorated Adjustment 0
Adjusted State Portion 11,860,050$4,074$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,218,632$419$
13,078,682
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 146 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,707.828
2,707.828
1,199,921,508443,131
Base Year Levied Equivalent Rate
Maximum Tier I Rate
60.7
$$
Growth 0.000
44.72,039.809
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
89208100
Prior Year Home & Hospital60.7
19.0470.000Current Year Second Month Growth %104Limited English Proficiency
1,903,435$Transportation (Unprorated)91-92 State Per Pupil Funding 2,848.00$
Levied Equivalent Rate 60.7
SEEK INPUTS:
District: 521 Russell County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $270,783.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 599,961 $ 640,224$ 599,961 $ 0$ 0$ 599,961 $ 640,224$ 0 $ 160,056
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 640,224$ 0
$ 640,224$ 160,056$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,831,3121,223,885
74,283
0
SEEK State Amount $
Exceptional Child 1,906,040
Limited English Proficiency 39,936Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,599,765Less Capital Outlay 270,783
Negative Payment 0
10,204,908Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
270,78312,484,833$
1,237,325
$ 10,831,3121,223,885
74,2831,906,0401,042,600
39,93615,118,056
3,599,76511,518,291
0
$
$
0
$
Total State SEEK * 12,755,616$
Per Pupil
457
$ 4,00045227
70438515
5,5831,329
4,254
0
$
$
4,711$
Base Prorated Adjustment 0
Adjusted State Portion 11,518,291$4,254$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,237,325$457$
12,755,616
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 147 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,033.533
2,033.533
842,634,838414,370
Base Year Levied Equivalent Rate
Maximum Tier I Rate
90.9
$$
Growth 0.000
43.9939.787
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
9176
138Prior Year Home & Hospital
90.96.1790.000Current Year Second Month Growth %
2Limited English Proficiency
929,515$Transportation (Unprorated)91-92 State Per Pupil Funding 2,240.00$
Levied Equivalent Rate 90.9
SEEK INPUTS:
District: 522 Russell Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $203,353.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 421,317 $ 510,041$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 510,041$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 8,134,132563,872
24,098
0
SEEK State Amount $
Exceptional Child 1,343,560
Limited English Proficiency 768Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,527,905Less Capital Outlay 203,353
Negative Payment 0
7,335,172Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
203,3538,747,569$
903,258
$ 8,134,132563,87224,098
1,343,560509,139
76810,575,569
2,527,9058,047,664
0
$
$
0
$
Total State SEEK * 8,950,922$
Per Pupil
444
$ 4,00027712
661250
05,2011,243
3,957
0
$
$
4,402$
Base Prorated Adjustment 0
Adjusted State Portion 8,047,664$3,957$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 903,258$444$
8,950,922
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 148 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
869.607
869.607
308,052,502354,243
Base Year Levied Equivalent Rate
Maximum Tier I Rate
98.2
$$
Growth 0.000
45.0688.367
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
3910425
Prior Year Home & Hospital98.2
1.2580.000Current Year Second Month Growth %39Limited English Proficiency
545,736$Transportation (Unprorated)91-92 State Per Pupil Funding 2,705.00$
Levied Equivalent Rate 98.2
SEEK INPUTS:
District: 523 Russellville Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $86,961.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 154,026 $ 244,254$ 0 $ 0$ 0$ 154,026 $ 244,254$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 244,254$ 0
$ 244,254$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 3,478,428413,020
4,906
0
SEEK State Amount $
Exceptional Child 877,320
Limited English Proficiency 14,976Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 924,158Less Capital Outlay 86,961
Negative Payment 0
3,777,531Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
86,9614,567,170$
490,714
$ 3,478,428413,020
4,906877,320298,92514,976
5,087,575924,158
4,163,417
0
$
$
0
$
Total State SEEK * 4,654,131$
Per Pupil
564
$ 4,000475
61,009
34417
5,8501,063
4,788
0
$
$
5,352$
Base Prorated Adjustment 0
Adjusted State Portion 4,163,417$4,788$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 490,714$564$
4,654,131
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 149 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
342.811
342.811
118,275,881345,018
Base Year Levied Equivalent Rate
Maximum Tier I Rate
72.8
$$
Growth 0.000
44.4209.555
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
75121
Prior Year Home & Hospital72.8
0.0990.000Current Year Second Month Growth %3Limited English Proficiency
151,000$Transportation (Unprorated)91-92 State Per Pupil Funding 2,607.00$
Levied Equivalent Rate 72.8
SEEK INPUTS:
District: 524 Science Hill Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $34,281.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 59,138 $ 97,869$ 0 $ 0$ 0$ 59,138 $ 97,869$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 97,869$ 0
$ 97,869$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 1,371,244125,733
386
0
SEEK State Amount $
Exceptional Child 324,640
Limited English Proficiency 1,152Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 354,828Less Capital Outlay 34,281
Negative Payment 0
1,434,046Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
34,2811,701,342$
184,586
$ 1,371,244125,733
386324,64082,7101,152
1,905,865354,828
1,551,037
0
$
$
0
$
Total State SEEK * 1,735,623$
Per Pupil
538
$ 4,000367
1947241
35,5601,035
4,524
0
$
$
5,063$
Base Prorated Adjustment 0
Adjusted State Portion 1,551,037$4,524$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 184,586$538$
1,735,623
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 150 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
8,378.676
8,378.676
5,904,905,718704,754
Base Year Levied Equivalent Rate
Maximum Tier I Rate
72.3
$$
Growth 0.000
44.54,010.227
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
281854395
Prior Year Home & Hospital72.3
23.3560.000Current Year Second Month Growth %412Limited English Proficiency
5,468,606$Transportation (Unprorated)91-92 State Per Pupil Funding 2,455.00$
Levied Equivalent Rate 72.3
SEEK INPUTS:
District: 525 Scott County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:54 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $837,868.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 2,952,453 $ 884,981$ 2,952,453 $ 884,981$ 2,952,453$ 2,952,453 $ 884,981$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 884,981$ 884,981
$ 884,981$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 33,514,7042,406,136
91,088
0
SEEK State Amount $
Exceptional Child 7,017,320
Limited English Proficiency 158,208Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 17,714,717Less Capital Outlay 837,868
Negative Payment 0
24,634,871Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
837,86829,313,425$
1,683,144
$ 33,514,7042,406,136
91,0887,017,3202,995,410
158,20846,182,866
17,714,71728,468,149
0
$
$
0
$
Total State SEEK * 30,151,293$
Per Pupil
201
$ 4,00028711
83835819
5,5122,114
3,398
0
$
$
3,599$
Base Prorated Adjustment 0
Adjusted State Portion 28,468,149$3,398$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,683,144$201$
30,151,293
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 151 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
6,369.481
6,369.481
4,765,346,870748,153
Base Year Levied Equivalent Rate
Maximum Tier I Rate
77.5
$$
Growth 0.000
44.43,431.681
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
204462367
Prior Year Home & Hospital77.5
3.3810.000Current Year Second Month Growth %822Limited English Proficiency
4,363,675$Transportation (Unprorated)91-92 State Per Pupil Funding 2,470.00$
Levied Equivalent Rate 77.5
SEEK INPUTS:
District: 531 Shelby County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $636,948.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 2,382,673 $ 534,549$ 2,382,673 $ 668,186$ 2,382,673$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 534,549$ 668,186
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 25,477,9242,059,009
13,186
0
SEEK State Amount $
Exceptional Child 4,432,080
Limited English Proficiency 315,648Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 14,296,041Less Capital Outlay 636,948
Negative Payment 0
17,364,858Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
636,94820,762,719$
1,007,673
$ 25,477,9242,059,009
13,1864,432,0802,390,188
315,64834,688,035
14,296,04120,391,994
0
$
$
0
$
Total State SEEK * 21,399,667$
Per Pupil
158
$ 4,000323
269637550
5,4462,244
3,202
0
$
$
3,360$
Base Prorated Adjustment 0
Adjusted State Portion 20,391,994$3,202$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,007,673$158$
21,399,667
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 152 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,625.127
2,625.127
1,746,358,066665,247
Base Year Levied Equivalent Rate
Maximum Tier I Rate
65.8
$$
Growth 0.000
44.61,644.888
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
89249108
Prior Year Home & Hospital65.8
7.4300.000Current Year Second Month Growth %60Limited English Proficiency
1,711,394$Transportation (Unprorated)91-92 State Per Pupil Funding 2,495.00$
Levied Equivalent Rate 65.8
SEEK INPUTS:
District: 535 Simpson County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $262,513.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 873,179 $ 329,129$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 329,129$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,500,508986,933
28,977
0
SEEK State Amount $
Exceptional Child 2,105,600
Limited English Proficiency 23,040Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 5,239,074Less Capital Outlay 262,513
Negative Payment 0
8,143,471Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
262,5139,711,450$
630,569
$ 10,500,508986,93328,977
2,105,600937,41023,040
14,582,4685,239,074
9,343,394
0
$
$
0
$
Total State SEEK * 9,973,963$
Per Pupil
240
$ 4,00037611
802357
95,5551,996
3,559
0
$
$
3,799$
Base Prorated Adjustment 0
Adjusted State Portion 9,343,394$3,559$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 630,569$240$
9,973,963
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 153 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,447.095
1,447.095
766,465,873529,658
Base Year Levied Equivalent Rate
Maximum Tier I Rate
87.2
$$
Growth 0.000
43.91,024.746
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
2811798
Prior Year Home & Hospital87.2
4.2830.000Current Year Second Month Growth %89Limited English Proficiency
516,693$Transportation (Unprorated)91-92 State Per Pupil Funding 2,712.00$
Levied Equivalent Rate 87.2
SEEK INPUTS:
District: 536 Somerset Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $144,710.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 383,233 $ 279,537$ 0 $ 0$ 0$ 383,233 $ 279,537$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 279,537$ 0
$ 279,537$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,788,380614,848
16,704
0
SEEK State Amount $
Exceptional Child 904,840
Limited English Proficiency 34,176Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,299,398Less Capital Outlay 144,710
Negative Payment 0
4,914,840Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
144,7105,696,114$
498,257
$ 5,788,380614,84816,704
904,840283,01734,176
7,641,9652,299,398
5,342,567
0
$
$
0
$
Total State SEEK * 5,840,824$
Per Pupil
344
$ 4,00042512
62519624
5,2811,589
3,692
0
$
$
4,036$
Base Prorated Adjustment 0
Adjusted State Portion 5,342,567$3,692$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 498,257$344$
5,840,824
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 154 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
160.645
160.645
112,988,903703,345
Base Year Levied Equivalent Rate
Maximum Tier I Rate
119.0
$$
Growth 0.000
44.1126.255
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
52312
Prior Year Home & Hospital119.0
0.0000.000Current Year Second Month Growth %11Limited English Proficiency
0$Transportation (Unprorated)91-92 State Per Pupil Funding 2,522.00$
Levied Equivalent Rate 119.0
SEEK INPUTS:
District: 537 Southgate Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $16,065.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 56,494 $ 17,081$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 17,081$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 642,58075,753
0
0
SEEK State Amount $
Exceptional Child 166,160
Limited English Proficiency 4,224Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 338,967Less Capital Outlay 16,065
Negative Payment 0
533,685Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
16,065564,633$
30,948
$ 642,58075,753
0166,160
04,224
888,717338,967
549,750
0
$
$
0
$
Total State SEEK * 580,698$
Per Pupil
193
$ 4,000472
01,034
026
5,5322,110
3,422
0
$
$
3,615$
Base Prorated Adjustment 0
Adjusted State Portion 549,750$3,422$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 30,948$193$
580,698
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 155 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,693.792
2,693.792
1,597,011,088592,849
Base Year Levied Equivalent Rate
Maximum Tier I Rate
67.3
$$
Growth 0.000
44.81,271.899
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
6832399
Prior Year Home & Hospital67.3
2.5200.000Current Year Second Month Growth %27Limited English Proficiency
2,275,937$Transportation (Unprorated)91-92 State Per Pupil Funding 2,932.00$
Levied Equivalent Rate 67.3
SEEK INPUTS:
District: 541 Spencer County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $269,379.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 798,506 $ 435,251$ 798,506 $ 544,064$ 798,506$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 435,251$ 544,064
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,775,168763,139
9,828
0
SEEK State Amount $
Exceptional Child 2,245,880
Limited English Proficiency 10,368Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 4,791,033Less Capital Outlay 269,379
Negative Payment 0
8,743,971Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
269,37910,841,542$
850,935
$ 10,775,168763,139
9,8282,245,8801,246,636
10,36815,051,019
4,791,03310,259,986
0
$
$
0
$
Total State SEEK * 11,110,921$
Per Pupil
316
$ 4,000283
4834463
45,5871,779
3,809
0
$
$
4,125$
Base Prorated Adjustment 0
Adjusted State Portion 10,259,986$3,809$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 850,935$316$
11,110,921
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 156 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,385.077
2,385.077
1,040,211,844436,133
Base Year Levied Equivalent Rate
Maximum Tier I Rate
68.5
$$
Growth 0.000
44.61,419.541
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
4828659
Prior Year Home & Hospital68.5
9.2810.000Current Year Second Month Growth %47Limited English Proficiency
1,640,357$Transportation (Unprorated)91-92 State Per Pupil Funding 2,673.00$
Levied Equivalent Rate 68.5
SEEK INPUTS:
District: 545 Taylor County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $238,508.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 520,106 $ 572,259$ 0 $ 0$ 0$ 520,106 $ 572,259$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 572,259$ 0
$ 572,259$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 9,540,308851,725
36,196
0
SEEK State Amount $
Exceptional Child 1,846,320
Limited English Proficiency 18,048Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,120,636Less Capital Outlay 238,508
Negative Payment 0
8,933,453Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
238,50810,926,815$
1,094,862
$ 9,540,308851,72536,196
1,846,320898,50018,048
13,191,0973,120,636
10,070,461
0
$
$
0
$
Total State SEEK * 11,165,323$
Per Pupil
459
$ 4,00035715
774377
85,5311,308
4,222
0
$
$
4,681$
Base Prorated Adjustment 0
Adjusted State Portion 10,070,461$4,222$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,094,862$459$
11,165,323
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 157 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,659.635
1,659.635
720,500,000434,132
Base Year Levied Equivalent Rate
Maximum Tier I Rate
54.3
$$
Growth 0.000
45.11,037.525
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
6619626
Prior Year Home & Hospital54.3
7.4040.000Current Year Second Month Growth %83Limited English Proficiency
1,398,910$Transportation (Unprorated)91-92 State Per Pupil Funding 2,808.00$
Levied Equivalent Rate 54.3
SEEK INPUTS:
District: 551 Todd County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $165,964.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 360,250 $ 399,863$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 399,863
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 399,863$ 0
$ 0$ 399,863$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,638,540622,515
28,876
0
SEEK State Amount $
Exceptional Child 1,562,640
Limited English Proficiency 31,872Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,161,500Less Capital Outlay 165,964
Negative Payment 0
6,556,979Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
165,9648,134,672$
811,445
$ 6,638,540622,51528,876
1,562,640766,24831,872
9,650,6912,161,500
7,489,191
0
$
$
0
$
Total State SEEK * 8,300,636$
Per Pupil
489
$ 4,00037517
94246219
5,8151,302
4,513
0
$
$
5,001$
Base Prorated Adjustment 0
Adjusted State Portion 7,489,191$4,513$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 811,445$489$
8,300,636
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 158 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,766.365
1,766.365
1,100,710,237623,150
Base Year Levied Equivalent Rate
Maximum Tier I Rate
59.9
$$
Growth 0.000
44.21,057.779
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
42101114
Prior Year Home & Hospital59.9
4.3520.000Current Year Second Month Growth %8Limited English Proficiency
1,264,159$Transportation (Unprorated)91-92 State Per Pupil Funding 2,713.00$
Levied Equivalent Rate 59.9
SEEK INPUTS:
District: 555 Trigg County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $176,637.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 550,355 $ 258,640$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 258,640$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,065,460634,667
16,973
0
SEEK State Amount $
Exceptional Child 976,920
Limited English Proficiency 3,072Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,302,131Less Capital Outlay 176,637
Negative Payment 0
5,218,324Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
176,6376,388,463$
477,700
$ 7,065,460634,66716,973
976,920692,439
3,0729,389,531
3,302,1316,087,400
0
$
$
0
$
Total State SEEK * 6,565,100$
Per Pupil
270
$ 4,00035910
553392
25,3161,869
3,446
0
$
$
3,717$
Base Prorated Adjustment 0
Adjusted State Portion 6,087,400$3,446$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 477,700$270$
6,565,100
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 159 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,039.958
1,039.958
663,077,298637,600
Base Year Levied Equivalent Rate
Maximum Tier I Rate
79.8
$$
Growth 0.000
44.2614.973
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
247350
Prior Year Home & Hospital79.8
3.3620.000Current Year Second Month Growth %12Limited English Proficiency
706,971$Transportation (Unprorated)91-92 State Per Pupil Funding 2,463.00$
Levied Equivalent Rate 79.8
SEEK INPUTS:
District: 561 Trimble County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $103,996.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 331,539 $ 144,762$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 144,762$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,159,832368,984
13,112
0
SEEK State Amount $
Exceptional Child 615,240
Limited English Proficiency 4,608Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 1,989,232Less Capital Outlay 103,996
Negative Payment 0
3,068,548Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
103,9963,723,342$
267,553
$ 4,159,832368,98413,112
615,240387,241
4,6085,549,017
1,989,2323,559,785
0
$
$
0
$
Total State SEEK * 3,827,338$
Per Pupil
257
$ 4,00035513
592372
45,3361,913
3,423
0
$
$
3,680$
Base Prorated Adjustment 0
Adjusted State Portion 3,559,785$3,423$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 267,553$257$
3,827,338
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 160 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,942.035
1,942.035
1,037,873,375534,426
Base Year Levied Equivalent Rate
Maximum Tier I Rate
79.6
$$
Growth 0.000
44.61,170.792
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
5416967
Prior Year Home & Hospital79.6
6.9440.000Current Year Second Month Growth %2Limited English Proficiency
1,507,672$Transportation (Unprorated)91-92 State Per Pupil Funding 2,659.00$
Levied Equivalent Rate 79.6
SEEK INPUTS:
District: 565 Union County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $194,204.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 518,937 $ 370,515$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 370,515$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,768,140702,475
27,082
0
SEEK State Amount $
Exceptional Child 1,362,840
Limited English Proficiency 768Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 3,113,620Less Capital Outlay 194,204
Negative Payment 0
6,553,481Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
194,2048,089,692$
710,389
$ 7,768,140702,47527,082
1,362,840825,822
76810,687,127
3,113,6207,573,507
0
$
$
0
$
Total State SEEK * 8,283,896$
Per Pupil
366
$ 4,00036214
702425
05,5031,603
3,900
0
$
$
4,266$
Base Prorated Adjustment 0
Adjusted State Portion 7,573,507$3,900$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 710,389$366$
8,283,896
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 161 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,571.858
1,571.858
700,000,000445,333
Base Year Levied Equivalent Rate
Maximum Tier I Rate
116.1
$$
Growth 0.000
43.8599.042
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
249384
Prior Year Home & Hospital116.1
0.5890.000Current Year Second Month Growth %16Limited English Proficiency
1,040,678$Transportation (Unprorated)91-92 State Per Pupil Funding 2,714.00$
Levied Equivalent Rate 116.1
SEEK INPUTS:
District: 567 Walton Verona Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $157,186.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 350,000 $ 369,911$ 350,000 $ 0$ 0$ 0 $ 0$ 350,000 $ 462,389
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 369,911$ 0
$ 0$ 462,389$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 6,287,432359,425
2,297
0
SEEK State Amount $
Exceptional Child 741,480
Limited English Proficiency 6,144Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,100,000Less Capital Outlay 157,186
Negative Payment 0
5,139,592Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
157,1866,359,931$
650,311
$ 6,287,432359,425
2,297741,480570,028
6,1447,966,806
2,100,0005,866,806
0
$
$
0
$
Total State SEEK * 6,517,117$
Per Pupil
414
$ 4,000229
1472363
45,0681,336
3,732
0
$
$
4,146$
Base Prorated Adjustment 0
Adjusted State Portion 5,866,806$3,732$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 650,311$414$
6,517,117
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 162 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
14,454.053
14,454.053
10,380,395,427718,165
Base Year Levied Equivalent Rate
Maximum Tier I Rate
62.9
$$
Growth 0.000
44.48,125.685
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
3801,040
728Prior Year Home & Hospital
62.966.9290.000Current Year Second Month Growth %2,538Limited English Proficiency
10,156,670$Transportation (Unprorated)91-92 State Per Pupil Funding 2,431.00$
Levied Equivalent Rate 62.9
SEEK INPUTS:
District: 571 Warren County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $1,445,405.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 5,190,198 $ 1,429,759$ 5,190,198 $ 1,787,198$ 5,190,198$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,429,759$ 1,787,198
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 57,816,2124,875,411
261,023
0
SEEK State Amount $
Exceptional Child 9,138,080
Limited English Proficiency 974,592Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 31,141,186Less Capital Outlay 1,445,405
Negative Payment 0
40,478,727Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
1,445,40548,738,113$
2,696,106
$ 57,816,2124,875,411
261,0239,138,0805,563,280
974,59278,628,598
31,141,18647,487,412
0
$
$
0
$
Total State SEEK * 50,183,518$
Per Pupil
187
$ 4,00033718
63238567
5,4402,154
3,285
0
$
$
3,472$
Base Prorated Adjustment 0
Adjusted State Portion 47,487,412$3,285$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,696,106$187$
50,183,518
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 163 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,481.760
1,481.760
736,525,027497,061
Base Year Levied Equivalent Rate
Maximum Tier I Rate
70.1
$$
Growth 0.000
44.9927.578
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
6515094
Prior Year Home & Hospital70.1
2.4510.000Current Year Second Month Growth %50Limited English Proficiency
1,060,885$Transportation (Unprorated)91-92 State Per Pupil Funding 2,729.00$
Levied Equivalent Rate 70.1
SEEK INPUTS:
District: 575 Washington County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $148,176.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 368,263 $ 310,384$ 0 $ 0$ 0$ 368,263 $ 310,384$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 310,384$ 0
$ 310,384$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 5,927,040556,547
9,559
0
SEEK State Amount $
Exceptional Child 1,403,240
Limited English Proficiency 19,200Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,209,575Less Capital Outlay 148,176
Negative Payment 0
5,557,835Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
148,1766,754,749$
615,818
$ 5,927,040556,547
9,5591,403,240
581,09619,200
8,496,6822,209,575
6,287,107
0
$
$
0
$
Total State SEEK * 6,902,925$
Per Pupil
416
$ 4,000376
694739213
5,7341,491
4,243
0
$
$
4,659$
Base Prorated Adjustment 0
Adjusted State Portion 6,287,107$4,243$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 615,818$416$
6,902,925
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 164 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
2,733.475
2,733.475
955,869,010349,690
Base Year Levied Equivalent Rate
Maximum Tier I Rate
59.3
$$
Growth 0.000
45.42,275.223
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
71345118
Prior Year Home & Hospital59.3
57.7380.000Current Year Second Month Growth %115Limited English Proficiency
2,350,642$Transportation (Unprorated)91-92 State Per Pupil Funding 3,076.00$
Levied Equivalent Rate 59.3
SEEK INPUTS:
District: 581 Wayne County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $273,348.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 477,935 $ 773,997$ 0 $ 0$ 0$ 477,935 $ 773,997$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 773,997$ 0
$ 773,997$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 10,933,9001,365,134
225,178
0
SEEK State Amount $
Exceptional Child 2,395,280
Limited English Proficiency 44,160Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,867,607Less Capital Outlay 273,348
Negative Payment 0
11,822,697Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
273,34814,715,917$
1,605,664
$ 10,933,9001,365,134
225,1782,395,2801,287,556
44,16016,251,208
2,867,60713,383,601
0
$
$
0
$
Total State SEEK * 14,989,265$
Per Pupil
587
$ 4,00049982
87647116
5,9451,049
4,896
0
$
$
5,484$
Base Prorated Adjustment 0
Adjusted State Portion 13,383,601$4,896$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 1,605,664$587$
14,989,265
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 165 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,922.022
1,922.022
799,631,629416,037
Base Year Levied Equivalent Rate
Maximum Tier I Rate
65.8
$$
Growth 0.000
45.11,271.470
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
6421774
Prior Year Home & Hospital65.8
7.3430.000Current Year Second Month Growth %196Limited English Proficiency
1,581,934$Transportation (Unprorated)91-92 State Per Pupil Funding 2,674.00$
Levied Equivalent Rate 65.8
SEEK INPUTS:
District: 585 Webster County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $192,202.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 399,816 $ 480,470$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 480,470$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 7,688,088762,882
28,638
0
SEEK State Amount $
Exceptional Child 1,688,200
Limited English Proficiency 75,264Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,398,895Less Capital Outlay 192,202
Negative Payment 0
7,651,975Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
192,2029,486,608$
968,134
$ 7,688,088762,88228,638
1,688,200866,49975,264
11,109,5712,398,895
8,710,676
0
$
$
0
$
Total State SEEK * 9,678,810$
Per Pupil
504
$ 4,00039715
87845139
5,7801,248
4,532
0
$
$
5,036$
Base Prorated Adjustment 0
Adjusted State Portion 8,710,676$4,532$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 968,134$504$
9,678,810
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 166 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,581.120
3,581.120
898,887,160251,007
Base Year Levied Equivalent Rate
Maximum Tier I Rate
58.1
$$
Growth 0.000
46.13,157.823
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
188647119
Prior Year Home & Hospital58.1
62.3760.000Current Year Second Month Growth %15Limited English Proficiency
2,885,993$Transportation (Unprorated)91-92 State Per Pupil Funding 3,194.00$
Levied Equivalent Rate 58.1
SEEK INPUTS:
District: 591 Whitley County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $358,112.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 449,444 $ 1,190,709$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 1,190,709$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 14,324,4801,894,694
243,266
0
SEEK State Amount $
Exceptional Child 4,909,400
Limited English Proficiency 5,760Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 2,696,661Less Capital Outlay 358,112
Negative Payment 0
18,322,827Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
358,11222,545,832$
2,642,213
$ 14,324,4801,894,694
243,2664,909,4001,580,792
5,76022,958,392
2,696,66120,261,731
0
$
$
0
$
Total State SEEK * 22,903,944$
Per Pupil
738
$ 4,00052968
1,371441
26,411
7535,658
0
$
$
6,396$
Base Prorated Adjustment 0
Adjusted State Portion 20,261,731$5,658$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 2,642,213$738$
22,903,944
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 167 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
703.238
703.238
187,415,039266,503
Base Year Levied Equivalent Rate
Maximum Tier I Rate
63.4
$$
Growth 0.000
44.4432.899
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
218322
Prior Year Home & Hospital63.4
6.1600.000Current Year Second Month Growth %0Limited English Proficiency
327,657$Transportation (Unprorated)91-92 State Per Pupil Funding 2,754.00$
Levied Equivalent Rate 63.4
SEEK INPUTS:
District: 592 Williamsburg Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $70,324.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 93,708 $ 228,375$ 0 $ 0$ 0$ 93,708 $ 228,375$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 228,375$ 0
$ 228,375$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,812,952259,739
24,024
0
SEEK State Amount $
Exceptional Child 606,960
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 562,245Less Capital Outlay 70,324
Negative Payment 0
3,071,106Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
70,3243,679,346$
428,767
$ 2,812,952259,73924,024
606,960179,473
03,883,148
562,2453,320,903
0
$
$
0
$
Total State SEEK * 3,749,670$
Per Pupil
610
$ 4,00036934
863255
05,522
8004,722
0
$
$
5,332$
Base Prorated Adjustment 0
Adjusted State Portion 3,320,903$4,722$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 428,767$610$
3,749,670
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 168 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
730.907
730.907
183,362,764250,870
Base Year Levied Equivalent Rate
Maximum Tier I Rate
98.7
$$
Growth 0.000
43.8366.555
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
166829
Prior Year Home & Hospital98.7
0.8090.000Current Year Second Month Growth %11Limited English Proficiency
290,358$Transportation (Unprorated)91-92 State Per Pupil Funding 2,586.00$
Levied Equivalent Rate 98.7
SEEK INPUTS:
District: 593 Williamstown Independent - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $73,091.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 91,681 $ 243,074$ 91,681 $ 0$ 0$ 91,681 $ 243,074$ 0 $ 60,769
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 243,074$ 0
$ 243,074$ 60,769$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 2,923,628219,933
3,155
0
SEEK State Amount $
Exceptional Child 496,480
Limited English Proficiency 4,224Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 550,088Less Capital Outlay 73,091
Negative Payment 0
3,024,241Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
73,0913,612,181$
428,897
$ 2,923,628219,933
3,155496,480159,043
4,2243,806,463
550,0883,256,375
0
$
$
0
$
Total State SEEK * 3,685,272$
Per Pupil
587
$ 4,000301
4679218
65,208
7534,455
0
$
$
5,042$
Base Prorated Adjustment 0
Adjusted State Portion 3,256,375$4,455$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 428,897$587$
3,685,272
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 169 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
1,119.768
1,119.768
263,179,785235,031
Base Year Levied Equivalent Rate
Maximum Tier I Rate
49.5
$$
Growth 0.000
46.8992.950
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
7323628
Prior Year Home & Hospital49.5
37.0710.000Current Year Second Month Growth %0Limited English Proficiency
1,047,176$Transportation (Unprorated)91-92 State Per Pupil Funding 3,301.00$
Levied Equivalent Rate 49.5
SEEK INPUTS:
District: 595 Wolfe County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $111,977.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 131,590 $ 381,264$ 0 $ 0$ 0$ 0 $ 0$ 0 $ 0
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 381,264$ 0
$ 0$ 0$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 4,479,072595,770
144,577
0
SEEK State Amount $
Exceptional Child 1,817,560
Limited English Proficiency 0Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 789,539Less Capital Outlay 111,977
Negative Payment 0
6,135,463Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
111,9777,610,534$
901,484
$ 4,479,072595,770144,577
1,817,560573,587
07,610,566
789,5396,821,027
0
$
$
0
$
Total State SEEK * 7,722,511$
Per Pupil
805
$ 4,000532129
1,623512
06,797
7056,091
0
$
$
6,897$
Base Prorated Adjustment 0
Adjusted State Portion 6,821,027$6,091$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 901,484$805$
7,722,511
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 170 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
** These line items are totaled in the 'Adjustment to Appropriation' column on the SEEK Output spreadsheet.
Per Pupil AssessmentAssessment Prior Year End of Year AADA
Prior Year AADA Plus Growth
3,590.775
3,590.775
3,025,000,000842,437
Base Year Levied Equivalent Rate
Maximum Tier I Rate
74.3
$$
Growth 0.000
44.01,721.009
Current year Levied Equivalent Rate
At RiskPrior Year December 1 Child Count
Low (Severe: Weight 2.35)Moderate (Moderate: Weight 1.17)High (Speech: Weight 0.24)
81231201
Prior Year Home & Hospital74.3
11.6890.000Current Year Second Month Growth %250Limited English Proficiency
2,171,044$Transportation (Unprorated)91-92 State Per Pupil Funding 2,166.00$
Levied Equivalent Rate 74.3
SEEK INPUTS:
District: 601 Woodford County - School Year: 2020 - 2021 Date Generated: May 19, 2020 2:11:55 PM
2020 - 2021 Forecast
* CAPITAL OUTLAY in the amount of $359,078.00 is included in the total guaranteed base.
NICKELS CALCULATION:
FSPK
State
Original GrowthEqualized GrowthRecallableEqualized Facility Funding
$ 1,512,500 $ 132,075$ 1,512,500 $ 0$ 0$ 0 $ 0$ 0 $ 132,075
BRAC $ 0 $ 0Category Five $ 0 $ 0
Local Prorated
Adjustment Adjusted State
$ 0$ 0
$ 0$ 0$ 0$ 0
$ 132,075$ 0
$ 0$ 132,075$ 0$ 0
SEEK STATE CALCULATION: Total
Guaranteed Base *At Risk
Home & Hospital
Prior Year Adjustment
$ 14,363,1001,032,605
45,587
0
SEEK State Amount $
Exceptional Child 2,035,440
Limited English Proficiency 96,000Hold Harmless 0
January Growth ** 04% Adjusted Assessment ** 0
Less 30 Cent Local Effort 9,075,000Less Capital Outlay 359,078
Negative Payment 0
8,138,654Base Prorated Adjustment 0
Adjustment (Early Grad) ** 0
SEEK CALCULATION: Total
Guaranteed Base *At RiskHome & HospitalExceptional ChildTransportationLimited English ProficiencyCalculated Base FundingLess 30 Cent Local EffortCalculated State Portion
State Tier I
Hold Harmless
Prior Year Adjustment
Total State FundsLess Capital OutlayNet General Fund SEEK
359,0789,611,565$
237,842
$ 14,363,1001,032,605
45,5872,035,4401,235,069
96,00018,807,801
9,075,0009,732,801
0
$
$
0
$
Total State SEEK * 9,970,643$
Per Pupil
66
$ 4,00028813
56734427
5,2382,527
2,711
0
$
$
2,777$
Base Prorated Adjustment 0
Adjusted State Portion 9,732,801$2,711$
0
State Tier I Prorated Adjustment 00Adjusted Tier I 237,842$66$
9,970,643
0
January Growth ** 04% Adjusted Assessment ** 0
0Adjustments (Early Grad) ** 0
Unallocated Amount 0
Statewide Equalization is $916,000.00.
Page 171 of 171Division of District Support4th Floor300 Sower BlvdFrankfort, KY 40601
Support Education Excellence in Kentucky
SEEK CalculationsKENTUCKY DEPARTMENT OF EDUCATION
Recommended