FCMAT
Snowline Joint Unified School District Management Letter
multiyear financial projection
Read the report at Snowline Joint Unified School District ↗
June 8, 2020
Ryan Holman, Ed.D., Superintendent
Snowline Joint Unified School District
4075 Nielson Road
Phelan, CA 92329-6000
Dear Superintendent Holman:
The purpose of this letter is to confirm the observations and recommendations the Fiscal Crisis and
Management Assistance Team (FCMAT) discussed with the district’s assistant superintendent, business
services at the conclusion of FCMAT’s on-site technical support services on June 2, 2020.
On May 29, 2020, the district and FCMAT entered into an agreement for FCMAT to provide on-site
technical support to the district. Specifically, the study agreement states that FCMAT will complete the
following:
1. FCMAT will provide two days of on-site technical assistance to district personnel,
developing an independent 2020-21 budget and multiyear financial projection (MYFP)
using Projection-Pro software.
Multiyear Financial Projections
MYFPs provide the governing board and district with a fiscal planning framework to make budget deci-
sions that strategically allocate current and future resources in alignment with their goals. Assembly Bill
(AB) 1200 and AB 2756 require MYFPs as part of the budget adoption and interim reporting process.
Projections need to be evaluated and updated during each interim financial reporting period and before
making any significant financial decisions such as salary increases or major purchases.
Any forecast of financial data has inherent limitations because calculations are based on certain
assumptions and criteria, including enrollment trends, cost-of-living increases, forecasts of costs for
utilities, fuel and other consumables, and local, state and national economic conditions. Therefore, the
projection should be viewed as a trend based on certain criteria and assumptions rather than a predic-
tion of exact numbers. In addition to multiyear financial projections clear information should be provided
on all funds and resources during budget development, budget adoption, interim and unaudited actuals
reporting times. In reviewing several power point presentations, the district’s assumptions were not
explained. Any reports made to the board on financial updates and/or budget revisions should include
a description of budget assumptions and illustrate the changes in revenues and expenditures and their
effect on the fund balance.
Michael H. Fine • Chief Executive Officer
1300 17th Street – City Centre, Bakersfield, CA 93301-4533 • Tel. 661-636-4611 • Fax 661-636-4647
www.fcmat.org
When developing and implementing a MYFP, attention is focused on a district’s ability to meet its
required reserve for economic uncertainty and achieve a positive, unappropriated fund balance. The
state-required minimum reserve level is determined by a district’s average daily attendance (ADA),
varies from 1% to 5%, and is 3% for Snowline Joint Unified.
The table below shows the statewide average reserve levels for 2018-19 (the most recent data available).
2018−19 Average Unrestricted General Fund, Plus Fund 17
Net Ending Balances as a Percentage of Total General
Fund Expenditures, Transfers, and Other Uses
Unified School Districts 17.26%
Elementary School Districts 20.47%
High School Districts 15.64%
Source: School Services of California, Inc.
The Government Finance Officers Association recommends a minimum reserve of at least two months of
general fund operating expenditures, or about 17%. Reserves above the state-required minimum reserve
levels are recommended to mitigate volatility in funding, address unexpected costs, and manage cash
flow. Based on FCMAT’s projections, Snowline has an estimated 23% reserve level in the current year,
which decreases to estimates of 14% in 2020-21, 2% in 2021-22 and a negative ending fund balance in
2022-23.
Each district faces its own set of financial risk factors based on reserve levels, enrollment trends,
employee compensation, degree of revenue volatility and various other local and statewide factors.
Districts must plan accordingly to meet ongoing academic and program objectives while maintaining
fiscal solvency.
FCMAT reviewed numerous documents and financial reports, including the district’s annual independent
audits, unaudited actuals, financial system reports, attendance reports and other financial information
pertinent to the study. The team also interviewed staff at the district for additional information and clar-
ification. FCMAT’s independent MYFP was developed based on the district’s 2019-20 second interim
budget, adjusted for documented changes as identified by staff at the district.
FCMAT’s MYFP indicates that the district may not be able to maintain a 3% reserve for economic uncer-
tainties in 2021-22 if it does not take steps to increase revenue and/or decrease expenditures. Following
is a summary of FCMAT’s projections for the district’s unrestricted resources. To evaluate the multiyear
projections, the district should focus on its ability to meet its reserve requirement of 3% each fiscal year,
eliminate deficit spending and demonstrate a positive unappropriated fund balance. When the unappro-
priated fund balance is negative, the deficit balance is the minimum amount of the adjustment that must
be made in the budget under AB 1200 guidelines.
2
Multiyear Financial Projection Summary
General Fund
Unrestricted Sources Only
Base Year Adjusted
Year 1 Year 2* Year 3
Description 2019-20 Adjustments Base Year
2020-21 2021-22 2022-23
2nd Interim 2019-20
Total Revenues 80,274,481 340,897 80,615,378 73,200,175 72,742,687 72,329,959
Total Expenditures 70,796,798 2,086,011 72,882,809 68,778,572 70,108,144 73,558,116
Total Other Financing Sources/Uses (9,502,496) (46,909) (9,549,405) (13,538,173) (13,746,892) (14,239,633)
Net Increase (Decrease) in Fund Balance (24,813) (1,792,023) (1,816,836) (9,116,570) (11,112,349) (15,467,790)
Fund Balance
Beginning Fund Balance 23,707,886 - 23,707,886 21,891,050 12,774,480 1,662,131
Ending Fund Balance 23,683,073 (1,792,023) 21,891,050 12,774,480 1,662,131 (13,805,659)
Components of Ending Fund Balance
Nonspendable 70,000.00 70,000.00 70,000.00 70,000.00 70,000.00
3% Reserve for Economic Uncertainties 2,783,543 62,580 2,846,123 2,704,126 1,592,131 -
Unassigned/Unappropriated Amount 20,829,531 (1,854,604) 18,974,927 10,000,353 - (13,875,659)
*Year 2 (2021-22) reflects a 1.74% Reserve for Economic Uncertainties
Recommendations
The district should:
1. Adopt a budget stabilization plan to address deficit spending to achieve the required
reserve of 3% in 2021-22 and mitigate the possibility of negative fund balance in
2022-23 fiscal year.
2. Consider maintaining a reserve level more than the minimum required 3% for great-
er fiscal stability and protection from unanticipated funding cuts, revenue deferrals,
enrollment declines or unexpected costs and to maintain adequate cash balances,
avoiding the need for external borrowing.
3. Adopt a governing board policy establishing an additional percentage over and above
the district’s reserve for economic uncertainty of 3%.
4. Include a description of budget assumptions during budget development, budget
adoption, interim and unaudited actuals reporting times, and illustrate the changes in
revenues and expenditures and their effect on the fund balance.
Assumptions
MYFPs should be developed using assumptions that are reasonable, current, and aligned with industry
standards and county office of education instructions. This includes state assumption rates and pro-
jections based on California Department of Finance, California Department of Education (CDE) and the
most recent School Services of California’s (SSC’s) financial projection dartboard.
3
California school districts and county offices use many different methods and software products to
prepare MYFPs. The projection for the district’s general fund was prepared using FCMAT’s Projection-
Pro multiyear software, a web-based forecasting tool that is available at no cost to all California school
districts. FCMAT reviewed revenue and expenditure trends during recent years, used industry-standard
variables provided by SSC’s financial dartboard, and based its projection on the district’s 2019-20
second interim budget, adjusted for documented revisions, for the 2020-21 budget and two subsequent
fiscal years.
Recommendations
The district should:
1. Document all assumptions used in the development of the MYFP for each reporting
period.
2. Monitor and update the budget throughout the year based on the amounts the district
is projected to receive. Check apportionment and entitlement funding exhibits on the
CDE’s website regularly for this information.
Enrollment Projections
Accurate enrollment tracking and analysis of ADA are essential to budget planning, and projecting both
into future years is a core component of any MYFP. Because much of the district’s funding is based on the
total number of student attendance days, monitoring and projecting student enrollment and attendance
are crucial. When enrollment and related ADA increase or decline, districts must consider and plan for the
effects on the budget, instructional and other staffing, and other operating expenses. The district’s enroll-
ment has declined more than 4% since 2014-15 and the enrollment and ADA projections included as part of
this analysis continue a pattern of decline for 2020-21 and the two subsequent fiscal years.
Because most of a school district’s revenue is based on attendance, accurate projections could be more
difficult in the next few years because of COVID-19.
Enrollment projections and assumptions should be based on historical data, industry-standard methods
and other reasonable considerations and should be prepared frequently and with sufficient detail by
grade level to monitor and project class sizes in subsequent years. Historical enrollment and attendance
patterns help identify potential changes in grade level enrollment in future years.
To project enrollment, FCMAT used a modified weighted cohort survival method, which groups students
by grade level on entry and tracks them through each year they stay in school. This method evaluates
the longitudinal data on the number of students that pass from one grade to the next in the subsequent
year. In doing so, it more closely accounts for retention and new and departing students by grade level.
Although other projecting techniques are available, the cohort survival method usually is the best choice
for school districts because of its sensitivity to incremental changes in several key variables. Because
little data is available for the beginning grade level served by a district, a five-year weighted historical
average is used. To project the unduplicated pupil count (UPC) and ADA ratios, a five-year weighted
historical average is also used.
Enrollment and ADA projections have inherent limitations because they are based on certain criteria and
assumptions rather than exact calculations. Limitations include issues such as the unpredictable timing of
housing trends, unanticipated changes in enrollment, and changing local, state and federal economic con-
ditions. Therefore, the forecasting model should be viewed as a trend instead of a prediction of exact num-
bers. To maintain the most accurate and meaningful data, districts should routinely prepare and update
4
enrollment projections and compare them to actual enrollment. This enables the district to better identify a
potential enrollment decline and adjust staffing levels and expenditure budgets accordingly.
Because the district is experiencing declining enrollment, it receives revenues based on the greater of
the prior year or current year P-2 ADA. This provides the district with one year to make necessary staff-
ing adjustments when student enrollment declines.
Districts should have multiple revenue projections based on various scenarios due to issues with stu-
dent attendance in the COVID-19 environment.
Recommendations
The district should:
1. Develop enrollment projections using historical data, industry-standard methods and
other reasonable considerations such as attendance patterns.
2. Prepare enrollment projections frequently and with sufficient detail by grade level to
monitor and project class sizes in subsequent years.
3. Prepare enrollment projections in collaboration with all departments in the district. Be-
cause revenue is based upon attendance, it is critical that the district create accurate
projections and frequently monitor for new information and actual enrollment.
4. Have multiple enrollment projections based on various scenarios because of the
COVID-19 effects on student attendance.
Revenue Projections
Districts should use the most recently updated Local Control Funding Formula (LCFF) calculator avail-
able and current enrollment, ADA and UPC projections to calculate and project LCFF revenues for their
budget and MYFPs. Staff should review entitlement letters on the CDE website and/or grant award
letters to confirm federal and state revenue amounts. The district should review and confirm local reve-
nue sources such as interest, rents and leases, donations, and other miscellaneous revenues. Because
these revenues cannot be guaranteed year to year, budgets and projections for these items need to be
conservative, consider historical trends, and identify revenue streams that are one-time. Any one-time
revenues and/or revenues deferred from the prior year included in the base year budget should be elim-
inated from the subsequent years of the projection.
Recommendations
The district should:
1. Document all revenue assumptions using the most up-to-date information available.
2. For the 2020-21 proposed budget, use the revenue assumptions noted in the gover-
nor’s May revision.
5
Expenditure Projections
Accurately projecting salary and benefit costs is a critical component in budgeting for expenditures.
Maintaining an effective position control system is essential for managing the cost of salaries and
benefits and accurately reflecting those expenditures in a district’s budget and MYFPs. Districts should
confirm that the position control system includes the most current and complete salary and benefit infor-
mation and is reflected accurately in the base year budget. Certificated and classified salaries should
be increased or decreased in the subsequent years of the projection for known staffing increases or
decreases. Estimates for certificated and classified staff step-and-column costs should be included.
Estimates for an increase in cost for statutory benefits, health and welfare benefits and retiree benefits
should be included.
Books, supplies, and services budgets should be reviewed for reasonableness using the prior two years’
actual expenditures and current year-to-date expenditures. Expenditures should be increased in subse-
quent years for any planned one-time expenditures or decreased in subsequent years for one-time pur-
chases made in the base year. Districts should review contracts for leases and professional services and
adjust subsequent year budgets, as necessary. The estimated consumer price index should be applied
as appropriate to supplies and services expenditures.
Capital outlay budgets should be reviewed for reasonableness using the prior two years’ actual expen-
ditures and current year-to-date actual expenditures and adjusted in subsequent years according to
the district’s capital outlay plan. Districts should review long-term debt schedules and capital lease
agreements, other outgo (tuition, etc.), and transfers between the general fund and other funds and
adjust subsequent year projections appropriately. Districts should review budgets for other funds for any
possible impact on the general fund.
The district has $58.46 million in certificates of participation (COPs) with a total repayment cost of $85
million as well as $6.3 million in lease revenue bonds with a total repayment cost of $9.27 million. These
debts are secured by the general fund and have increasing payments each year with no other revenue
sources identified.
Districts should ensure that the maximum allowable indirect cost rate for each restricted program and
fund is applied to the budget and subsequent years to ensure proper program cost accounting, even
when this results in a contribution back to the restricted resource from the unrestricted resource. Out of
balance restricted programs should be balanced with adjustments to revenue, expenditures, or contribu-
tions as appropriate.
Recommendations
The district should:
1. Budget and charge the maximum allowable indirect cost rate for each restricted pro-
gram and fund.
2. Document and incorporate the calculations for step-and-column and related percent-
ages into MYFPs.
3. Document and incorporate the calculations for salary and benefit increases for all
employee groups.
4. Consider strategies to reduce expenditures in restricted programs that may be signifi-
cantly impacted by the final state budget.
6
5. Create multiple expenditure scenarios for changes to the state budget that may occur
in late summer/early fall 2020.
6. Consider expenditure reductions that will be required in future years to pay COPs
debt.
This management letter contains the study team’s recommendations related to multiyear projections.
FCMAT appreciates the opportunity to serve you and extends thanks to the staff of the Snowline Joint
Unified School District for their cooperation and professionalism during FCMAT’s on-site assistance.
Sincerely,
Roberta Montalbano
Intervention Specialist
7