livingston union school district · made to the gap %. in may the lcff calculator was at 29.15% and...
TRANSCRIPT
![Page 1: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/1.jpg)
Livingston Union School District
2014-2015 Unaudited Actuals
1
![Page 2: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/2.jpg)
2014-2015 Unaudited Actuals
What are Unaudited Actuals? • District prepared year-end financial statements as of June
30th using the State format known as SACS (State Account Code Structure) for all District Funds.
• Report of activities in all District funds, identifying unspent funds or reserves that are carried forward into future years.
• Used by external auditors to prepare the official Audit Report.
2
![Page 3: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/3.jpg)
2014-2015 Unaudited Actuals
What has Changed since June? • The District financials for 14-15 have been closed.
• Year-end closing entries have been prepared and posted.
• Unspent allocations have been identified and have been assigned to a designated component in the Fund Balance as appropriate.
• Unaudited Actuals are compared to Estimated Actuals as presented with the 2015-16 adopted budget.
3
![Page 4: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/4.jpg)
2014-2015 Unaudited Actuals
Why are Projections Different than Expected? • School districts use conservative estimated
revenues and expenditures during the budget and interim reporting processes.
• Budgets are estimates, not forecasts of expenditures, so differences are expected.
• The risk of miscalculating or under estimating is too great. Running out of cash is never a good thing. Best practice is conservative estimates.
4
![Page 5: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/5.jpg)
2014-2015 Unaudited Actuals
What are Common Reasons for Difference? • Revenue is received that was not anticipated.
• Unspent entitlement revenues are considered “Unearned Revenue” and are deducted from the 2014-15 budget and added to the 2015-16 revenue budget.
• Expenditure allocation or budgets were not completely used.
• Purchase Orders (PO) issued before 6/30 – work completed or goods received after 7/1 (Rollover PO’s).
5
![Page 6: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/6.jpg)
2014-2015 Unaudited Actuals
6
2014-2015 2014-2015 (B-A)6/16/15 Meeting 9/17/15 Meeting Difference %
5 23,005,307$ 23,494,496$ 489,189$ 2.13%
14 22,912,923$ 22,464,841$ (448,081.84)$ -1.96%
20 713,635$ 734,887$ 21,252$
21 (621,251)$ 294,768$ 916,019$
22 6,871,721$ 6,871,721$ 23 6,250,470$ 7,166,489$ 916,019$
Unrestricted General Fund Balance 6,129,297$ 6,896,946$ 767,649$ Restructed General Fund Balance 121,173 269,543$ 148,369 Combined General Fund Balance 6,250,470.04$ 7,166,489$ 916,019$
Beginning BalanceEnding Balance
OTHER FINANCING SOURCES/USES
GENERAL FUND - Combined
REVENUETOTAL INCOME
TOTAL EXPENSES
TOTAL OTHER SOURCES/USES
EXPENDITURES
Net (Increase/-Decrease)
![Page 7: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/7.jpg)
2014-2015 Unaudited Actuals
Changes in Revenue: • LCFF increase in funding was attributed to the final calculation adjustment
made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%.
• Federal Revenue difference was the result of booking $393,245 of unearned revenue, and changes in final award notification.
• Other State revenue increase: $5,165 assessment apportionment $22,115.59 unrestricted Lottery and $13,749 restricted Lottery funding
due to the ADA growth reported on our P-Annual. $22,614 Special Education Funding based on MCOE’s SELPAs final
funding formula. NEW $565,955 STRS on-behalf accounting entry. New GASB 68
regulations requires us to book the amount the state contributes to our employees STRS accounts. Not Money we can spend, only an accounting entry.
7
B
![Page 8: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/8.jpg)
2014-2015 Unaudited Actuals
Changes in Expenditures: As mentioned earlier, savings in this area are directly related to unspent budget allocations. Listed below are some of the most significant budget resources resulting in these cost savings. • Supplemental/Concentration $389,869 carryover • Title I carryover of $191,198 • PI carryover of $89,974 • Title II Teacher Quality carryover over of $35,498 • Title III ELAP carryover of $76,576 • Medical Carryover of $40,688 • CA Clean Energy $104,993 • Restricted Lottery of $122,025 And offset to the above mentioned savings is the addition of the $565,955
STRS on-behalf accounting entry mentioned above. This expense offsets the revenue causing a net of $0.
8
Supp/Con *June 2015* Summer School: Budget $118,516 Spent $106,392 Savings $12,124
Title I *June 2015 Summer School: Budget $71,592 Spent $65,407 Savings $6,185
![Page 9: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/9.jpg)
2014-2015 Unaudited Actuals
9
COMPONETS OF ENDING FUND BALANCEUnrestricted Restricted Combined
TOTAL GENERAL FUND ENDING BALANCE 6,896,946$ 269,543$ 7,166,489$ % Reserve Prior to GASB 54 Designations 29.73%
DESIGNATED COMPONENTSNonSpendable
Revolving Cash 10,000$ Assigned Supplemental/Concentration 318,817
Technology Sustainability 250,000 STRS/PERS Unfunded Liability 500,000 Retiree Unfunded Liability 1,178,183 Reserve After Set Asides 4,639,946$ % Reserve After Set Asides 20.00%
Unassigned/unappropriatedREU 20% Reserve Requirement 4,639,946$
Balance (0)$ Restricted
5640 Medi-Cal Billing 40,688$ 6230 California Clean Energy Jobs Act 104,993$ 6300 Lottery: Instructional Materials 122,025$ 9010 Other Restricted Local 1,837$
TOTAL CARRYOVER 269,543$
![Page 10: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/10.jpg)
2014-2015 Unaudited Actuals • In 2013-14 our reserves (before GASB 54 designations) were
31.76%. In 2014-15 our reserve percentage dropped to 29.73%. How is this possible when we didn’t deficit spend?
• Reserve % is calculated by taking the unrestricted fund balance and dividing it by both unrestricted and restricted total expenditures plus transfers out.
• Total Expenditures (denominator) grew faster than reserves (numerator).
10
2008-2009 2009-2010 2010-2011 2011-2012 2012-2013 2013-14 2014-15Unrestricted Reserve 12,936,177 9,974,062 8,512,779 6,741,077 6,014,502 6,254,602 6,896,946 Combined Exp +Transfers Out 21,276,694 22,211,334 20,186,530 21,960,200 18,982,028 19,691,978.00 23,199,728
60.80% 44.91% 42.17% 30.70% 31.69% 31.76% 29.73%
LUSD Unrestricted Reserve History
![Page 11: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/11.jpg)
2014-2015 Unaudited Actuals
11
-
5,000,000
10,000,000
15,000,000
20,000,000
25,000,000
60.80% 44.91% 42.17% 30.70% 31.69% 31.76% 29.73%
Unrestricted Reserves and Expenditures
Unrestricted Reserves
Combined Exp +Transfers Out
![Page 12: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/12.jpg)
2014-2015 Unaudited Actuals
12
5,000,000
7,000,000
9,000,000
11,000,000
13,000,000
15,000,000
Fund Balance History
Unrestricted Restricted
![Page 13: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/13.jpg)
2014-2015 Unaudited Actuals
13
2,350
2,400
2,450
2,500
2,550
2,600
2,650
2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15Unaudited Act
Enrollment vs. ADA History
Enrollment
ADA
![Page 14: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/14.jpg)
2014-2015 Unaudited Actuals
14
Salaries and Benefits = 86%
of total expenditures
Certificated Salaries52%
Classified Salaries12%
Employee Benefits22%
Books and Supplies5%
Service, Operations Expenses
7%
Capital Outlay
1%
Other Outgo1%
Total Unrestricted Expenditure Distribution
![Page 15: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/15.jpg)
2014-2015 Unaudited Actuals
15
B
Livingston Union School District 2014-2015 Unaudited Actuals For Other Funds
Child Development -
Fund 12Cafeteria - Fund 13 Bond - Fund 21
Developer Fees - Fund 25
Special Reserve
Capital Outlay- Fund 40
Bond Interest and
Redemption - Fund 51
Beginning Balance 18,895.16$ 986,627$ 2,750,348$ 4,321,580$ 1,343,598$ 327,275$ Income
LCFF -$ -$ -$ -$ -$ -$ Federal Revenue 215,977 1,887,041 - Other State Revenue 656,114 129,682 - Other Local Revenue 77,686 29,485 16,622 50,120.26 50,145 363,567
Total Income 949,777 2,046,208$ 16,622$ 50,120.26$ 50,145$ 363,567$
ExpendituresCertificated Salaries 235,609$ -$ -$ -$ -$ -$ Classified Salaries 304,426 625,056 Employee Benefits 222,743 313,479 Books and Supplies 58,228 941,976 - Services and Other Oper. 38,088 21,072 1,400$ 1,170 - Capital Outlay 24,492 40,046 - Other Outgo - - 494,574 - 376,123 Transfers of Indirect/Direct 44,306 103,302
Total Expenditures 927,892$ 2,044,931$ 1,400$ 495,744$ -$ 376,123$
Other Financing Sources/UsesTransfers In 239$ - - 734,647.59 - Transfers OutSources - UsesContribution
Total Other Financing Sources/Uses 239$ -$ -$ - 734,647.59 -
Net Incr/(Decr) 22,124$ 1,277$ 15,222$ (445,624)$ 784,792$ (12,555)$
Ending Balance 41,019$ 987,904$ 2,765,570$ 3,875,956$ 2,128,391$ 314,720$ QZAB 2 (768,063)$ Net Balance 1,360,328$
![Page 16: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/16.jpg)
![Page 17: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/17.jpg)
![Page 18: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/18.jpg)
![Page 19: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/19.jpg)
![Page 20: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/20.jpg)
![Page 21: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/21.jpg)
![Page 22: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/22.jpg)
![Page 23: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/23.jpg)
![Page 24: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/24.jpg)
![Page 25: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/25.jpg)
![Page 26: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/26.jpg)
![Page 27: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/27.jpg)
![Page 28: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/28.jpg)
![Page 29: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/29.jpg)
![Page 30: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/30.jpg)
![Page 31: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/31.jpg)
![Page 32: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/32.jpg)
![Page 33: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/33.jpg)
![Page 34: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/34.jpg)
![Page 35: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/35.jpg)
![Page 36: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/36.jpg)
![Page 37: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/37.jpg)
![Page 38: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/38.jpg)
![Page 39: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/39.jpg)
![Page 40: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/40.jpg)
![Page 41: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/41.jpg)
![Page 42: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/42.jpg)
![Page 43: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/43.jpg)
![Page 44: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/44.jpg)
![Page 45: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/45.jpg)
![Page 46: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/46.jpg)
![Page 47: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/47.jpg)
![Page 48: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/48.jpg)
![Page 49: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/49.jpg)
![Page 50: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/50.jpg)
![Page 51: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/51.jpg)
![Page 52: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/52.jpg)
![Page 53: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/53.jpg)
![Page 54: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/54.jpg)
![Page 55: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/55.jpg)
![Page 56: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/56.jpg)
![Page 57: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/57.jpg)
![Page 58: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/58.jpg)
![Page 59: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/59.jpg)
![Page 60: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/60.jpg)
![Page 61: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/61.jpg)
![Page 62: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/62.jpg)
![Page 63: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/63.jpg)
![Page 64: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/64.jpg)
![Page 65: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/65.jpg)
![Page 66: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/66.jpg)
![Page 67: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/67.jpg)
![Page 68: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/68.jpg)
![Page 69: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/69.jpg)
![Page 70: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/70.jpg)
![Page 71: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/71.jpg)
![Page 72: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/72.jpg)
![Page 73: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/73.jpg)
![Page 74: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/74.jpg)
![Page 75: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/75.jpg)
![Page 76: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/76.jpg)
![Page 77: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/77.jpg)
![Page 78: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/78.jpg)
![Page 79: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/79.jpg)
![Page 80: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/80.jpg)
![Page 81: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/81.jpg)
![Page 82: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/82.jpg)
![Page 83: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/83.jpg)
![Page 84: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/84.jpg)
![Page 85: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/85.jpg)
![Page 86: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/86.jpg)
![Page 87: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/87.jpg)
![Page 88: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/88.jpg)
![Page 89: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/89.jpg)
![Page 90: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/90.jpg)
![Page 91: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/91.jpg)
![Page 92: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/92.jpg)
![Page 93: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/93.jpg)
![Page 94: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/94.jpg)
![Page 95: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/95.jpg)
![Page 96: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/96.jpg)
![Page 97: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/97.jpg)
![Page 98: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/98.jpg)
![Page 99: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/99.jpg)
![Page 100: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/100.jpg)
![Page 101: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/101.jpg)
![Page 102: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/102.jpg)
![Page 103: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/103.jpg)
![Page 104: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/104.jpg)
![Page 105: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/105.jpg)
![Page 106: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/106.jpg)
![Page 107: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/107.jpg)
![Page 108: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/108.jpg)
![Page 109: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/109.jpg)
![Page 110: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/110.jpg)
![Page 111: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/111.jpg)
![Page 112: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/112.jpg)
![Page 113: Livingston Union School District · made to the gap %. In May the LCFF calculator was at 29.15% and the State’s final calculation was at 30.16%, an increase of 1.01%. • Federal](https://reader034.vdocuments.mx/reader034/viewer/2022042207/5eaabecf7ca027203425c57c/html5/thumbnails/113.jpg)