Budget In Brief
Fiscal Year 2022-23
Adopted Budget
Summary of Total City Revenue and Expenditures

Revenue
A comparison between FY 2021-22 Budget of $131.5 million and FY 2022-23 Budget of $144.0 million indicates that overall revenue is anticipated to increase by 9% ($12.5 million).
Overall resources are anticipated to increase by 14%. While the following will summarize the major changes, for a detailed discussion, refer to Section C – Revenue Summaries and Section I – Fund Balance Summary.
The General Fund revenue is increasing by 13% or $5.1 million. This increase is mainly from sales tax and development-related activity.
Due to an increase in water availability charges, along with the final approved annual rate increase, the Water District revenue is anticipated to increase by 11% or $3.4 million over the FY 2021-22 Budget.


Expenditures
The FY 2022-23 Budget proposes expenditures of $133.6 million, which is a 2% increase over the FY 2021-22 Budget of $130.8 million.
The primary reason for the increase in expenditures is related to the operating budget, which is anticipated to increase by 14%. This is primarily due to salary cost of living adjustments (COLA), staffing level increases, expected CalPERS’ pension costs increase, and an increase to the law enforcement contract (1 detective and 3 deputies).
For a complete discussion of budget-to-budget changes, refer to the following sections: D. Expenditure Summary and F. Department & Program Expenditures.
Budgeted Reserves
Much like a savings account, Budgeted Reserves are excess resources saved from prior fiscal years. The FY 2022-23 Budget contains the use of reserves totaling $13,088,386 million, of which, $758,795 will be utilized by operating funds (Streets Maintenance and Sewer Operations). The remaining $12.3 million of reserve usage will be used to primarily fund projects. The following details the use of reserves:
Reserves

Much like a savings account, Budgeted Reserves are excess resources saved from prior fiscal years.
$13,088,386 Use of Reserves

The FY 2022-23 Budget contains the use of reserves totaling $13,088,386 million, of which, $758,795 will be utilized by operating funds (Streets Maintenance and Sewer Operations). The remaining $12.3 million of reserve usage will be used to primarily fund projects.
Cash Reserve Policy
The cash reserve policy for the General Fund requires that a minimum of two (2) months of the annual expenditures be held in cash. The FY 2022-23 General Fund Budget includes 3.9 months of cash reserve, which equates to approximately $14.5 million. Cash reserves is a calculation of the ratio of cash and cash equivalents to the total individual fund annual expenditures. The specific purpose of the reserves is to provide funding to meet operational appropriation requirements in the event that the City experiences shortfalls in the level of anticipated revenues or unanticipated expenses.
Fund Balance
After accounting for all proposed resources and expenditures, the FY 2022-23 Fund Balance will be approximately $226.9 million, which is an increase of 26% or $46.5 million from the FY 2021-22 Budget of $180.4 million.

Positions, Salaries, and Benefits
In total, the FY 2022-23 Budgeted salaries and benefits are expected to increase by 18%, or $3.6 million from the FY 2021-22 Budget. This increase can be attributed to the 4.5% cost of living adjustment (COLA) for both the represented and non-represented employees, benefit changes, and 12% staffing increase.
The FY 2022-23 Budget proposes 192.85 full-time equivalent (FTE) City employees. Refer to Section E – City Position Summaries for a complete discussion of position changes, as well as the status of the individual CalPERS plans.
Capital Improvement Program (CIP) Summary
The total allocation for all Capital Projects in all funds in FY 2022-23 is $54.1 million. These projects include streets, storm drainage, facilities, water, and sewer projects. For an in depth review of all CIP projects, refer to Section G – CIP.


Debt Service
The Debt Service obligation for the City of Hesperia and the Hesperia Water District total $4.9 million for FY 2022-23. This represents a slight decrease of $17,500 from the FY 2021-22 Debt Service budget of $4,895,611. It should be noted that the City’s debt service obligation is 89%, while the Water District is 11% of the total obligation.
The following is a synopsis of the FY 2022-23 obligation costs:
City Total $4.7 million
- 2012 Water Rights Lease Revenue Bonds - $1.4 million
- 2013 Civic Plaza Refunding - $0.9 million
- 2014 DIF Loan from General Fund - $85,000
- Ranchero Rd Interchange Loan from SBCTA - $2.3 million
Water Total $0.2 million
- 2016 State Revolving Fund (SRF) Loan - $0.2 million
