CC 2020-05-12_10a Adjustments to FY 2019-20 Budget
MEMORANDUM
TO: CITY COUNCIL
FROM: MICHAEL STEVENS, ADMINISTRATIVE SERVICES DIRECTOR
SUBJECT: CONSIDERATION OF FURTHER ADJUSTMENTS TO FISCAL YEAR
2019-20 BUDGET
DATE: MAY 12, 2020
SUMMARY OF ACTION:
Review and discuss an update to the projected Fiscal Year (FY) 2019-20 budget based
on new information discovered since the last City Council meeting.
IMPACT ON FINANCIAL AND PERSONNEL RESOURCES:
The review and discussion is based on additional information that impacts the current
year’s financial projections. This new information adds $439,700 in expense to the
financial forecast that was not anticipated or included in the most recent budget shortfall
projections.
RECOMMENDATION:
It is recommended the City Council discuss and consider utilizing additional Contingency
Reserves to address the projected FY 2019-20 budget shortfall.
BACKGROUND:
On April 28, 2020, the City Council reviewed and discussed implementing strategies to
address the projected FY 2019-20 budget shortfall. At that time, it was identified that the
shortfall in revenue due to impacts from the Coronavirus (COVID-19) pandemic would
approximate $1.2 million. At the Council meeting, various short-term budget balancing
strategies were presented which identified approximately $1 million of expenditure
savings to offset the revenue shortfall. It was also recommended that the remaining
shortfall, the amount not achieved through expenditure savings, would be achieved by
reducing the Contingency Reserve from 5% to 4%. This would result in an additional
$207,000 reduction in the shortfall gap. Ultimately, the City Council directed staff to move
forward with these short-term budgeting strategies to address the current fiscal year’s
budget gap.
As part of the overall discussion at the April 28th Council meeting, a number of questions
were directed by City Council to staff. One question in particular was regarding a specific
Item 10.a. - Page 1
CITY COUNCIL
CONSIDERATION OF FURTHER ADJUSTMENTS TO FISCAL YEAR 2019-20 BUDGET
MAY 12, 2020
PAGE 2
line item in the FY 2019-20 budget described only as “expenditure savings”. The specific
question asked was whether this line item, in the amount of $439,700, was included as
part of the overall savings calculation. Staff’s response to the question at the meeting was
that this savings was included as part of the total estimated savings. In reviewing this
issue further following the meeting, it was discovered that the amount was not factored
into the forecasted budget shortfall. Staff estimates that this will result in an additional
$439,700 in expense to the financial estimate for the current fiscal year.
ANALYSIS OF ISSUE:
On June 11, 2019, the City Council received a Budget Update Report for Fiscal Year
2019-20. Typically, the Administrative Services Department prepares periodic budget
updates to the City Council and an update to the FY 2018- 2020 Biennial Budget was
presented on that date. In the report, a number of budget adjustments and additional
appropriations were requested to update the budget with more recent estimates. The
report included an item identifying $439,700 in “expenditure savings,” but it did not identify
how these savings would be achieved. Ordinarily, the savings would be identified by
account and the budget would be adjusted on a line item basis so that accurate tracking
and expenditure control could take place within the year. Because the savings were not
specifically identified by account, this most likely explains why this amount was not
included in other budget adjustments as they were updated in the City’s financial system
for budget purposes. The net impact of not identifying this savings by particular expense
accounts results in having to reduce the Fund Balance Available in order to balance the
budget.
As previously mentioned, the recent April 28th City Council meeting discussion was
focused on implementing short-term budget balancing strategies to address the current
year’s forecasted revenue shortfall attributed to the Coronavirus. These strategies
identified $1 million in expenditure savings and recommended the one-time use of
reserves of $207,000. The Adjusted Budget, which typically reflects the original Adopted
Budget plus any adjustments to specific accounts during or prior to the start of the fiscal
year, was not updated to include the $439,700 expenditure savings amount. Because
total estimated savings is calculated based on the difference between the Adjusted
Budget and the Current Forecast, the savings estimates were understated by this amount.
The following table reflects the forecast and savings identified and presented at the April
28th Council meeting compared to the most recent updated forecast.
Item 10.a. - Page 2
CITY COUNCIL
CONSIDERATION OF FURTHER ADJUSTMENTS TO FISCAL YEAR 2019-20 BUDGET
MAY 12, 2020
PAGE 3
As discussed at the April 28th City Council meeting, a Contingency Reserve of 5% is set
aside to protect against unexpected or unforeseen losses. The plan at that time was to
reduce the Contingency Reserve from 5% to 4%, adding an additional $207,000 in
funding. Reducing the Contingency Reserve another 2.1% would generate approximately
$440,000 and would close the budget gap.
ALTERNATIVES:
1. Discuss and consider utilizing additional Contingency Reserves to address the
project FY 2019-20 budget shortfall;
2. Direct staff to provide more specific information at a later date;
3. Provide other direction to staff.
ADVANTAGES:
Utilizing additional Contingency Reserves will address the projected budget shortfall and
establish ongoing financial stability with little impact on service levels.
DISADVANTAGES:
There are no disadvantages.
ENVIRONMENTAL REVIEW:
No environmental review is required for this item.
PUBLIC NOTIFICATION AND COMMENTS:
The Agenda was posted at City Hall and on the City’s website in accordance with
Government Code Section 54954.2.
AMENDED FORECASTED VARIANCE AMENDED FORECASTED VARIANCE
Fund: 010 ‐ General Fund BUDGET BUDGET FAV/(UNFAV)BUDGET BUDGET FAV/(UNFAV)
Beginning Fund Balance 5,700$ 5,700$ ‐$ 5,700$ 5,700$ ‐$
Revenue:
Revenues 16,200 14,967 (1,233) 16,200 14,967 (1,233)
Transfers‐In 2,638 2,638 ‐ 2,638 2,638 ‐
Total Revenues 18,838 17,605 (1,233) 18,838 17,605 (1,233)
Expenditures:
Salaries & Benefits 11,533 11,112 420 11,533 11,112 420
CalPERS Prepayment 2,000 2,000 ‐ 2,000 2,000 ‐
Services & Supplies 4,323 4,003 320 4,323 4,003 320
Debt Service 190 190 ‐ 190 190 ‐
FCFA Contribution 2,346 2,060 286 2,346 2,060 286
Capital Outlay 131 131 ‐ 131 131 ‐
Transfers Out 200 200 ‐ 200 200 ‐
Expenditure Savings ‐ ‐ ‐ (440) ‐ (440)
Total Expenditures 20,723 19,697 1,026 20,283 19,697 586
Operating Increase/(Decrease)(1,885)$ (2,092)$ (207)$ (1,445)$ (2,092)$ (647)$
FISCAL YEAR 2019‐20 FISCAL YEAR 2019‐20
April 28 Presentation May 12 Presentation
Item 10.a. - Page 3
THIS PAGE INTENTIONALLY LEFT BLANK
Item 10.a. - Page 4