HomeMy WebLinkAboutItem 09a - FY 2026-27 Operating Budget and CIP and Equipment Plans
STAFF REPORT
OFFICE OF THE CITY MANAGER
DATE: June 2, 2026
TO: Honorable Mayor and City Council
FROM: Dominic Lazzaretto, City Manager
Henry Chen, Administrative Services Director
SUBJECT: RESOLUTIONS RELATING TO THE ADOPTION OF THE FISCAL YEAR 2026-
27 OPERATING BUDGET AND THE FISCAL YEARS 2026-27 THROUGH
2030-31 CAPITAL IMPROVEMENT AND EQUIPMENT PLAN
RESOLUTION NO. 7696 ADOPTING A BUDGET FOR FISCAL YEAR 2026-27
AND APPROPRIATING THE AMOUNTS SPECIFIED THEREIN AS
EXPENDITURES FROM THE VARIOUS FUNDS
CEQA: Not a Project
Recommendation: Adopt
RESOLUTION NO. 7697 ADOPTING A CAPITAL IMPROVEMENT AND
EQUIPMENT PLAN FOR FISCAL YEARS 2026-27 THROUGH 2030-31
CEQA: Not a Project
Recommendation: Adopt
SUMMARY
Sections 1204 and 1205 of the Arcadia City Charter require a public notice and a
public hearing for consideration of the proposed Operating Budget and Five-Year
Capital Program for the ensuing fiscal year, which is required to be adopted by July
1. The recommended actions are necessary to implement the budget for Fiscal Year
2026-27.
Recent shifts in federal and state economic policy, persistent inflationary pressures,
evolving trade and tariff conditions, and continued volatility in financial markets have
created heightened uncertainty for both the national and regional economy,
reinforcing the importance of prudent fiscal planning for the upcoming fiscal year.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 2 of 25
Due to Arcadia’s longstanding commitment to fiscal discipline and conservative
budgeting practices, the City remains in a strong financial position and is well
prepared to navigate potential economic challenges. While the City’s fiscal outlook
remains stable, Arcadia will continue to maintain a cautious approach in
implementing the FY 2026–27 Budget. This measured strategy positions the City to
sustain high-quality public services, preserve financial flexibility, and proactively
prepare for potential economic slowdowns or revenue fluctuations.
Given these dynamics, the FY 2026–27 Budget reflects a cautious but balanced fiscal
strategy. City departments have carefully prepared the annual spending plan to
maintain essential service levels while avoiding structural cost increases, where
possible. The Budget can be considered a “status quo” type document with some
proposed increases to address staffing needs and to enhance transparency and
technological capabilities.
The proposed FY 2026-27 General Fund Operating Budget outlines Total Operating
Revenues of $96.6 million and Expenditures of $100.1 million (including new
programs). After accounting for all Transfers In and Out, the General Fund is
expected to end the Fiscal Year with a positive net balance of $276,000. At the end of
FY 2026-27, the projected Fund Balance of the General Fund Operating Budget is
expected to be $21.7 million. The General Fund Operating Budget is summarized in
the table below:
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 3 of 25
GENERAL FUND SUMMARY
FY26-27 Budget
Beginning Fund Balance 21,454,300$
Estimated Revenues 96,563,100
Transfers In 9,516,000
Budgeted Expenses (99,605,900)
Transfers Out (912,000)
New Programs (485,200)
Revenue over Expenses 5,076,000$
Transfer to Equipment Replacement (1,900,000)
Transfer to Capital Improvement Fund (2,900,000)
Total Transfer Out (4,800,000)
Subtotal Operating Balance 276,000
Ending Fund Balance 21,730,300$
Overall, new programs proposed for the City’s Operating Budget demonstrate
Arcadia’s commitment to being responsive to community needs.
In alignment with the City's long-term financial strategy, the proposed FY 2026-27
Budget allocates funds for addressing long-term liabilities. To this end, $1.5 million
has been allocated for the City’s Pension and Other Post Employment Benefits
(“OPEB”) Trust accounts, which help address future employee benefits costs,
especially in times of economic constraint. The $1.5 million allocation is in addition
to required payments to CalPERS, retiree healthcare premiums, and pension
obligation bond payments.
This year’s budget process started with a Budget Study Session with the City Council
on May 5, 2026. After the initial study session, minor modifications were made to the
proposed capital and equipment budgets. An additional $25,000 for traffic signal
improvements was added from the Proposition A Fund, bringing the total
expenditure in the Capital Improvement Plan to $17,285,100. For the Equipment
Replacement Fund budget, some adjustments to the cost estimates for vehicles and
communications equipment decreased the budgeted amount by $148,000, to
$6,942,300.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 4 of 25
The Capital Improvement Fund plays a vital role in funding crucial maintenance
projects, including pavement rehabilitation, building repairs, and parks maintenance.
In the FY 2026-27 Budget, $4.8 million will be transferred into the Capital
Improvement and Equipment Replacement Funds, with the Equipment Fund
receiving $1.9 million, and the Capital Improvement Fund receiving $2.9 million. The
transfer amounts equate to approximately the 10-year average spend in each
account, collectively, with actual deposits being sent to the Fund with the greatest
needs the in the near term.
Several key projects are budgeted within the Capital Improvement Fund, including
facility improvements at the Arcadia Public Library, Council Chambers, and
Community Center, as well as Citywide LED lighting upgrades. In response to
increasingly stringent water quality standards, significant investment is also planned
to expand the treatment capacity of the Orange Grove Well. The total proposed
allocation for projects within the Capital Improvement Fund is $7.3 million. When
combined with capital projects funded through all sources, total capital investment
for the Fiscal Year is budgeted at $17.3 million.
The Equipment Replacement Fund is utilized to replace assets that have reached the
end of their useful service life, including computers, vehicles, and major office
equipment, thereby ensuring continuity in City operations. For FY 2026–27, a total of
$4.4 million is budgeted for equipment replacement activities. Notable expenditures
include $1.5 million for the replacement of the Police Department’s computer-aided
dispatch and records management system, $926,800 for vehicle replacements within
the Streets Division, and $286,300 for vehicle replacements within the Police
Department.
It is recommended that the City Council determine that these actions do not
constitute a project under the California Environmental Quality Act (“CEQA”); and:
1) Adopt Resolution No. 7696, adopting a Budget for Fiscal Year 2026-27 and
appropriating the amounts specified therein as expenditures from the various
funds; and
2) Adopt Resolution No. 7697, adopting a Capital Improvement and Equipment
Plan for Fiscal Years 2026-27 through 2030-31.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 5 of 25
BACKGROUND
Sections 1204 and 1205 of the Arcadia City Charter require a public notice and a
public hearing for consideration of the proposed Operating Budget and Five-Year
Capital Program for the ensuing fiscal year. The annual Budget and associated
documents are required to be adopted by July 1 each year. The recommended
actions in this report are necessary to implement the Budget for Fiscal Year 2026-27.
This year’s budget process started with a Budget Study Session with the City Council
on May 5, 2026. Inclusive in the draft budget were all operating funds, including
General, Special Revenue, Enterprise, and the Successor Agency. Additionally, the
City Council received the Capital Improvement and Equipment Replacement Fund
budgets in a separate document. All funds total $206.4 million in expenditures, of
which, the General Fund’s budget is $105.8 million (including Transfers Out as noted
below).
After the initial study session, some modifications were made to the proposed
Capital Improvement and Equipment Replacement Fund budgets. An additional
$25,000 for traffic signal improvements was added from the Proposition A Fund,
bringing the total expenditures in the Capital Improvement Plan to $17,285,100. For
the Equipment Replacement Fund budget, some adjustments to the cost estimates
for vehicles and the communications equipment decreased the budgeted amount by
$148,000 to $6,942,300.
DISCUSSION
As the Fiscal Year 2025–26 Operating Budget was being developed, the economic
environment reflected elevated levels of uncertainty at global, national, and regional
levels. The Fiscal Year 2026-27 Budget is being developed in a similar environment.
Current economic forecasts point to moderating but persistent inflation, slower
economic growth, evolving federal and state policy decisions, and continued volatility
in financial and energy markets. In California and the greater Los Angeles region,
economic conditions remain mixed, with strength in technology and investment
sectors offset by slower labor market growth, affordability challenges, and ongoing
pressure on consumer costs. Continued trade and tariff uncertainties, military
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 6 of 25
actions worldwide, higher borrowing costs, and future inflationary pressures further
contribute to an unpredictable fiscal outlook.
Given this complex and evolving environment, a wide range of economic outcomes
remains possible, requiring cities to remain adaptable and fiscally prudent. Arcadia
is maintaining a conservative and flexible budgeting approach to ensure the City can
respond effectively to changing economic conditions, while continuing to provide
high-quality public services and preserve long-term financial stability.
As in previous fiscal cycles, this discussion centers primarily on the General Fund, as
Special Revenue, Enterprise, and Debt Service funds are restricted for specific
purposes. Staff will continue to closely monitor economic trends throughout FY
2026–27 and return to the City Council with any recommended mid‑year adjustments
that may be necessary to maintain fiscal balance and service continuity, should
conditions change significantly over the year.
Summarized in the table below is the General Fund Operating Budget, inclusive of
the FY 2025-26 Year-End Estimates; FY 2026-27 Proposed Budget; FY 2027-28
Preliminary Budget; and the Ending Fund Balance, which is projected to reach $21.5
million by the end of FY 2025-26, without any additional transfers into long-term
savings accounts.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 7 of 25
THREE-YEAR GENERAL FUND BUDGET SUMMARY
FY 25-26 FY 26-27 FY 27-28
Estimates Budget Budget
Beginning Fund Balance 29,319,400$ 21,454,300$ 21,730,300$
Estimated Revenues 94,031,900$ 96,563,100$ 98,074,500$
Transfers In 6,088,300 9,516,000 7,016,600
Expenses & Uses (92,273,300) (99,605,900) (102,130,800)
Transfers Out (912,000) (912,000) (912,000)
New Programs 0 (485,200) (345,500)
Revenue over Expenses 6,934,900$ 5,076,000$ 1,702,800$
Transfer to Equipment Replacement Fund (1,900,000) (1,900,000) (1,900,000)
Transfer to Capital Improvement Fund (2,900,000) (2,900,000) (2,900,000)
Total Transfer Out (4,800,000) (4,800,000) (4,800,000)
Subtotal Operating Balance 2,134,900 276,000 (3,097,200)
Special One-Time Transfer (10,000,000) - -
Ending Fund Balance 21,454,300$ 21,730,300$ 18,633,100$
As shown in the table above, City staff had originally anticipated only a modest
surplus for FY 2025–26; however, due to favorable revenue performance and
effective expenditure management, the current Fiscal Year is now projected to close
with an operating surplus of over $2 million. The FY 2026–27 budget is currently
projected to generate a surplus of approximately $276,000, while the FY 2027–28
forecast reflects a projected deficit of approximately $3 million based on standard
growth assumptions and currently known economic indicators. This projected deficit
is similar to the situation encountered in the previous Fiscal Year, where the out-year
also forecast a potential shortfall.
The City’s Executive Management Team will continue to closely monitor revenue
trends, expenditure levels, and broader economic conditions throughout the Fiscal
Year. As part of the City’s ongoing commitment to fiscal responsibility, any necessary
adjustments to revenues, expenditures, or operational assumptions will be
evaluated to ensure that a balanced and sustainable budget is presented for
adoption in the following Fiscal Year.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 8 of 25
FY 2026-27 Expected Revenues
When staff began formulating the FY 2026–27 Budget, economic trends and available
data were presenting mixed and, at times, conflicting signals regarding the overall
direction of the economy. In the absence of a clear and consistent trend, a
conservative and cautious forecasting approach was adopted across the City’s major
revenue sources.
For FY 2026-27, total General Fund revenues are expected to increase 2.62% when
compared to FY 2025-26 Year-End Estimates. The largest revenue source for the City’s
General Fund are taxes and fees. The key revenues under these two groups are: Sales
& Use Tax, Property Tax, Utility Users’ Tax, Transient Occupancy Tax, and Motor
Vehicle License Fees. The projected receipts for each tax are shown in the tables
below:
GENERAL FUND REVENUES
FY 25-26 FY 26-27
Estimates B udget $ %
Taxes 64,113,300$ 64,862,900$ 749,600$ 1.16%
License & Permits 6,788,300 7,919,300 1,131,000 14.28%
Fines & Penalties 430,700 551,500 120,800 21.90%
Use Money & Property 3,190,000 3,134,000 (56,000)-1.79%
Revenue from Other Agen 10,124,100 10,315,100 191,000 1.85%
Charge Current Services 5,478,700 5,512,000 33,300 0.60%
Library 98,000 102,000 4,000 3.92%
Recreation 1,355,600 1,642,000 286,400 17.44%
Other Revenue 2,453,200 2,524,300 71,100 2.82%
Total Revenue 94,031,900$ 96,563,100$ 2,531,200$ 2.62%
Changes
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 9 of 25
GENERAL FUND TAX REVENUE SUMMARY
Description FY 2025-26
Estimate
FY 2026-27
Budget Difference % Change
Sales and Use Tax $ 24,962,900 $ 25,305,100 $ 342,200 1.35%
Property Tax 21,468,900 22,023,900 555,000 2.52%
Utility Users’ Tax 9,807,400 9,999,400 192,000 1.92%
Transient Occupancy Tax 5,508,100 5,126,600 (381,500)-7.44%
Motor Vehicle License Fees 9,818,500 10,029,100 210,600 2.10%
Sales and Transaction Use Tax: For Sales and Transaction Use Tax, total estimated
revenues for the upcoming Fiscal Year are projected at $25.3 million, representing a
1.35% increase over the current year’s estimates. Recent retail data indicates
moderate growth driven by regional consumer spending and continued inflationary
impacts on taxable goods and services. Although overall economic growth is
expected to remain modest, taxable sales activity in sectors such as retail, food
services, technology, and construction materials continues to support local revenue
generation. At the same time, increased volatility related to interest rates, tariffs, and
the potential risk of an economic slowdown may affect the stability of future growth
trends. All things considered, current trends continue to support a moderate level of
sales tax revenue growth for the next Fiscal Year.
A key part of the Sales Tax projection is Measure A, a 0.75% Transaction and Use Tax
approved by Arcadia voters in June 2019. Since its adoption, Measure A has
strengthened the City’s long-term fiscal stability and supported the continued
delivery of essential municipal services. In Fiscal Year 2025–26 alone, Measure A is
estimated to generate approximately $11.7 million in revenue. The ongoing
performance of Measure A has played a critical role in supporting the City’s
operational and financial needs, particularly during periods of economic uncertainty
and rising service costs.
Property Tax: Property tax revenues for Fiscal Year 2026–27 are expected to be
supported by continued increases in assessed property valuations and new
development activity, resulting in moderate growth. However, growth trends are
expected to be constrained relative to historical averages due to higher interest
rates, slowing real estate market conditions, and broader economic uncertainty. The
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 10 of 25
City’s reputation for providing a high quality of life, well-maintained neighborhoods,
and highly regarded public schools is recognized as a key factor in sustaining long-
term residential desirability. These conditions support steady housing demand, even
during periods of elevated interest rates and broader economic uncertainty. These
factors will contribute to a moderate growth in property taxes next Fiscal Year. For
Fiscal Year 2026–27, property tax receipts are estimated to increase by
approximately 2.52%, to $22 million.
Utility Users’ Tax (“UUT”): The projected revenue from the Utility Users' Tax is $9.9
million, representing a 1.9% increase compared to the previous Fiscal Year. For Fiscal
Year 2026–27, UUT revenues are generally expected to experience minimal growth,
with performance primarily influenced by utility rate adjustments and shifts in
household utility usage, rather than broader economic expansion. The rate changes
are primarily driven by the need for utilities to invest in infrastructure resiliency
compounded with expected increases in energy and water prices. These increases
are expected to be partially offset by structural changes in telecommunications
consumption, as usage continues to shift toward services that may be exempt from
UUT under existing tax provisions.
Transient Occupancy Tax (“TOT”): The TOT revenue is projected to be $5.1 million in
FY 2026-27, representing a 7.4% decrease compared to the current Fiscal Year.
Continued downward pressure on TOT revenues is expected to be driven by an
uncertain travel and tourism environment, including ongoing geopolitical
uncertainty. A current indicator of this uncertainty is the unexpectedly soft demand
for 2026 World Cup tickets, and related hotel bookings. In addition, a portion of the
decline is expected to result from the planned closure of up to two local hotel
properties in the near term. As a result, overall hotel occupancy levels and related
taxable room revenues are expected to soften, contributing to the projected
decrease of $381,500 in TOT collections for the upcoming Fiscal Year.
Motor Vehicle License Fees (“VLF”): The Motor Vehicle License Fees ("VLF") tax is
projected to increase by 2.1%, generating $10.0 million in revenue next Fiscal Year.
Since the State implemented a formula-based adjustment that links the City’s VLF
allocation to annual assessed property valuations, VLF revenue growth in Arcadia has
been consistently healthy.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 11 of 25
Most other revenue areas are projected to be fairly flat or growing slightly during the
upcoming Fiscal Year. A minor exception to this is the 1.79% expected decrease in
the Use of Money and Property category, where declining federal interest rates will
reduce the potential growth in the City’s investments.
License and permit revenue is projected to increase 14.28% in Fiscal Year 2026–27,
due primarily to higher building permit activity. The increase reflects continued
development activity within the City, including both mixed-use and new hotel
construction. Development, and permit-related revenues, are inherently variable
and can fluctuate significantly from year-to-year based on the timing, size, and
volume of construction activity within the City.
Revenue from fines and penalties is expected to increase $120,800 in Fiscal Year
2026–27, primarily due to an increase in the number of citations issued, and an
improved collection rate for delinquent citations. The increase reflects ongoing
enhanced collection procedures that have contributed to higher overall revenue
recovery.
Recreation revenues are forecasted to increase by 17.44% in Fiscal Year 2026–27,
driven primarily by expanded programming. A significant factor contributing to the
increase is the addition of the America’s 250 Anniversary Event, which is expected to
generate sponsorship and ticket revenues. Additional growth is also assumed from
the expansion of recreation leagues and classes, reflecting continued demand for
community-based programs and services.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 12 of 25
FY 2026-27 Proposed Expenses
GENERAL FUND EXPENDITURES BY DEPARTMENT
The proposed FY 2026-27 Operating Budget sets total operating expenditure at $99.6
million, representing an 8.8% increase compared to the previous year's Revised
Budget of $91.5 million. Much of this increase can be attributed to contractual
increases from multi-year service agreements, higher costs for supplies and
materials due to increased pricing pressures, and the expected increases in salary
and benefits for employees. The increases can generally be attributed to a high
inflationary environment nationwide and particularly in the Southern California area.
Furthermore, the budget continues to allocate "prefunding" of long-term benefit
accounts, including the City's Retiree Medical Benefit (Other Post Employee Benefit
liabilities) and the contribution to the City’s Pension Trust Account. The proposed
budget includes a total of $1.5 million for those accounts ($750,000 each).
CITY MANAGER
$2,877,400
3%
ADMIN SVRCS
$4,387,000
4%
HUMAN RESOURCES
$1,439,500
1%POLICE
$34,921,700
35%
FIRE
$27,667,200
28%PUBLIC WORKS
$7,046,900
7%
DEV. SVCS
$7,138,900
7%
RECREATION
$5,464,400
6%
LIBRARY & MUSEUM
$5,663,200
6%
GENERAL CITY
$2,999,700
3%
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 13 of 25
New Programs Proposed
New services and programs are presented by various departments to respond to
emerging operational needs and direction from the City Council. Most of the new
programs support a combination of technology modernizations and providing
greater transparency throughout the organization. New programs proposed for the
FY 2026-27 Budget total $485,200 and are described in the following sections.
City Clerk’s Office: Public Records Software ($20,000): The volume of California
Public Records Act (CPRA) requests received and processed by the City has nearly
doubled over the past three years alone. Currently, the process is fully manual and
handled by a single employee, leading to inefficiencies and delays. The proposed
software would support records request processing across all departments, except
Police and Fire, which have dedicated staffing and handle records with greater levels
of protected information. To manage the growing demand, the City Clerk’s Office is
pursuing an AI-driven solution to more effectively identify, locate, retrieve, and
respond to public records requests.
City Clerk’s Office: Document Management System ($40,000): Arcadia currently
uses a document management system to store and access public records and City
documents, which include meeting agendas and minutes for City Council and City
Boards and Commissions, contracts, permits, licenses, agreements, bids, and much
more. Digital records date back to the 1950's and are available to the public through
a portal on the City's website.
Currently, the system contains over 245,000 documents, for a total of 1.9 million
pages and 735 gigabytes of storage space. The current contract for document
management services will expire in June 2026, and a Request For Proposals (“RFP”)
process is underway to source a replacement system. The City uses a legacy version
of Laserfiche that stores documents on a local server managed by City staff. It is
expected that a new system would utilize cloud-based storage and be and managed
by the vendor. This approach will provide more reliable uptime, regular upgrades,
and the ability for more users to simultaneously access documents and records. To
reflect a new contract period at a higher level of service and sophistication, a $40,000
budget is being requested to cover potential new costs. The requested amount will
be refined based on RFP results. The City's current contract covers Police separately
from the rest of the City, and both total approximately $25,000 annually.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 14 of 25
Administrative Services Department: IT Coordinator ($30,300): Increased
reliance on technology across City operations necessitates the establishment of a
centralized coordination function to support the planning, development, and
implementation of the City’s information technology roadmap. This position would
serve as a key liaison across departments to collect, assess, and prioritize technology
needs, ensuring that operational requirements are clearly defined and aligned with
the City’s broader strategic objectives. The coordinator would be responsible for
researching, evaluating, and recommending technology solutions, as well as assisting
in the management of project resources to support the successful deployment of
systems and services. This role would also support the coordination of
implementation efforts across departments, helping to ensure that projects are
delivered on time, within scope, and in alignment with established standards and
goals. The request would be for a part-time employee or contractual hours with the
City’s current service provider, which are separate from routine help desk and
maintenance type activities.
Administrative Services Department: User and Impact Fee Update ($100,000):
The City’s last comprehensive User Fee Study was conducted in 2019. Since then, fees
have been updated annually based on standard inflationary factors. The City’s user
fees are intended to cover the reasonable cost of providing specific services to
individuals or entities, rather than relying on the general taxpayer. When fees are
outdated, the gap between actual costs and collected revenues grows, effectively
subsidizing fee-supported services with General Fund resources. Updating these fees
ensures a fair allocation of costs, promotes fiscal sustainability, and preserves limited
public funds for broader community priorities.
The City’s current Park and Traffic Impact Fees have not been updated since 2007
and 2016, respectively. During this time, the cost of maintaining infrastructure and
accommodating growth has increased significantly. As a result, existing fees may no
longer reflect the true cost of service delivery or the impacts generated by new
development.
Adjusting fees brings them into alignment with current economic realities and
ensures that revenue keeps pace with expenditures. A total of $100,000 is requested
for a joint study of Citywide User Fees and an update to both the Park and the Traffic
Impact Fees. Future revenues collected from these updates will recover the cost of
these efforts.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 15 of 25
Police Department: Digital Forensics Lab ($15,000): Increasingly, evidence stored
by the Police Department is in the form of digital information from cell phones,
laptops, and the internet. To ensure digital records are securely stored, maintain
legally defensible chains of custody, and protect against hacking and other cyber
intrusions, the Department is requesting $15,000 to upgrade its Digital Forensics Lab.
These funds would be used to procure, replace, and upgrade specialized equipment
necessary to ensure the lab continues to function effectively, and remain aligned with
current investigative and evidentiary standards.
Police Department: Civic Plus NextRequest Document Management ($16,300):
NextRequest is a cloud-based, public records request software designed for
government agencies to manage public records requests from submission to
fulfillment. It acts as a centralized portal that streamlines workflows, reduces
compliance risks, and provides a transparent way for the public to request, view, and
receive documents.
Requests processed through the portal enhance efficiency and allow for a more
streamlined process. Automating the public records request process significantly
reduces the burden on staff, allowing them to focus on more critical tasks that
require human insight and judgment. The portal also helps staff address challenges
such as managing the volume and complexity of requests, tracking requests,
decentralization, concerns around data security, and redaction capabilities. This
system would be designed specifically to meet federal and state security and privacy
standards for policing agencies. This system will also be coordinated with the City
Clerk’s Document Management System upgrade to ensure all systems work
seamlessly.
Fire Department: Local Hazard Mitigation Plan ($100,000 with FEMA grant
potentially paying 75%, with remaining $25,000 from the General Fund): Local
governments are required to have an approved Local Hazard Mitigation Plan in place
to receive pre-disaster and post-disaster mitigation federal funding. The City's Local
Hazard Mitigation Plan (LHMP) was last approved by FEMA on May 2022 and must be
updated every five years. Thus, an LHMP Update must be submitted to FEMA before
May 2027. The LHMP update is to address modern threats to the community and to
adhere to federal standards and guidelines.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 16 of 25
The City is currently in the process of securing a FEMA grant that can fund up to 75%
of its total eligible cost, with the remaining 25% to be funded by the City. FEMA can
fund most activities related to developing or updating the LHMP. All grant documents
have been submitted, and the approval of its sub-application is pending. The
preliminary cost for securing a contractor specializing in the LHMP update is
approximately $100,000. The FEMA share, if approved, could be up to $75,000 of the
project's total cost. After the LHMP update has been completed, an estimated $5,000
is planned for its ongoing maintenance annually.
Public Works Services Department: Arborist ($202,100): The establishment of an
Arborist position is necessary to ensure continued management of the City’s urban
forestry program and to maintain a healthy and sustainable tree population, while
reducing risks associated with tree-related hazards. The Arborist function has
traditionally been an ancillary responsibility of the Streets Superintendent in the
Public Works Services Department; however, as the City’s urban forest matures and
legal requirements become more complex, a dedicated position is more essential to
reduce risk and better manage the health of City trees. This position would be
responsible for conducting systematic assessments of trees for structural integrity
and potential safety concerns, maintaining comprehensive inventories of tree
species and conditions, and developing long-term strategies for urban forestry
management and infrastructure protection.
The Arborist would also play a critical role in planning and implementing preventative
maintenance programs designed to promote tree health, extend asset life, and
minimize conflicts with public infrastructure. In addition, following major storm
events or emergency conditions, having an in-house arborist would ensure timely
inspections and expert evaluation of damaged or hazardous trees. This capability
would allow for informed and efficient decision-making regarding the removal or
mitigation of dangerous trees, thereby enhancing public safety and improving the
City’s overall emergency response capacity.
Development Services Department: Downtown Parking Study ($29,500): The
proposed parking study would evaluate current parking patterns within the
Downtown area and assess the effectiveness of existing timed parking regulations in
light of significant private development that is either underway or nearing
completion. The study would also consider whether adjustments to parking time
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 17 of 25
limits and management strategies are warranted to better accommodate changing
demand conditions.
Following the opening of the A Line, ridership increased significantly, with the parking
structure adjacent to the Transit Plaza frequently reaching capacity on most days of
the week, approximately three years after commencement of service. In June 2019,
when LA Metro implemented parking fees at its facilities, some transit users began
shifting to free on-street parking in surrounding neighborhoods and City-owned
parking lots within the Downtown area. In response, additional 4-hour parking
restrictions were implemented on streets adjacent to the A Line station and within
Downtown parking areas to help manage spillover demand.
Given the continued evolution of the area, including the near completion of
developments such as the Alexan Azalea Apartments, the anticipated Alexan Arroyo
project, and other future private developments, it is timely to update the 2019
Downtown Parking Study. In addition, the A Line has expanded eastward again,
potentially changing parking patterns near stations along the route. The updated
analysis would ensure that parking policies remain aligned with current and
projected demand, support economic development, and maintain accessibility
within the Downtown core.
Recreation and Community Services Department: Lunar New Year Red
Envelope ($7,000): During the Lunar New Year period, it is traditional for friends,
families, and organizations to exchange red envelopes to celebrate and bring
goodwill in the coming year. With this new program, the City of Arcadia would
participate in this cultural tradition by providing patrons who visit a City facility with
a specially designed red envelope that includes a message and a coupon for a
giveaway. Giveaways could include items such an Arcadia sticker, gift certificates to
local businesses, or themed merchandise. Gift amounts would be nominal in value
but could be enhanced with support from local businesses.
The table below summarizes the New Programs included in this proposed budget.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 18 of 25
NEW PROGRAMS
FY 2026-27 Ongoing Annual
Proposed New Programs Start Up Costs Costs
City Clerk
Public Records Software 20,000$ 20,000$
Document Management 40,000 40,000
Administrative Services
IT Coordinator 30,300 32,000
User and Impact Fee Updates 100,000 -
Police
Digital Forensics Lab 15,000 15,000
Civic Plus - Document Management 16,300 15,000
Fire
Local Hazard Mitigation Plan 25,000
Public Works Services
Arborist 202,100 208,500
Development Services
Downtown Parking Study 29,500
Recreation Services
Lunar New Year Red Envelopes 7,000 15,000
Total New Programs 485,200 345,500
Capital Improvement and Equipment Replacement Funds
The City strategically allocates resources to the Capital Improvement Fund and the
Equipment Replacement Fund to support significant, non-recurring expenditures
that occur on an intermittent basis. The balances in these funds have been reinforced
over time through prudent fiscal management and the transfer of year-end General
Fund surpluses. The City’s ongoing objective is to maintain annual General Fund
contributions at a level consistent with the 10-year average expenditures from each
respective fund, thereby ensuring long-term funding stability and continuity.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 19 of 25
This proactive funding approach is essential to preserving the integrity of the City’s
infrastructure systems and ensuring that staff have the necessary capital assets and
equipment to provide essential services. For the FY 2026-27 Budget, a total transfer
of $4.8 million from the General Fund is proposed, with $2.9 million allocated to the
Capital Improvement Fund and $1.9 million allocated to the Equipment Replacement
Fund. Collectively, these amounts reflect the 10-year average expenditure levels for
these funds.
The FY 2026-27 Capital Improvement Plan entails 35 projects, with a total
expenditure of $17.3 million. Of this amount, $7.3 million will be funded from the
Capital Improvement Fund. The Capital Improvement Fund primarily supports crucial
maintenance initiatives such as pavement rehabilitation, building repairs, and parks
maintenance. The following table provides a summary of the major projects
proposed for the upcoming year.
FY 2026-27 MAJOR CAPITAL IMPROVEMENT PROJECTS
Project Description Project
Budget Funding Source
Sewer Main Replacement $1,350,000 Sewer Fund
Arboretum Sewer Project
$1,000,000 Sewer Fund
Pavement Rehabilitation Program $2,500,000
Capital Improvement
$1.0M & RMRA (SB1) -
$1.5M
LED Lighting Conversion $1,120,000 Capital Improvement
Fund
Annual Slurry Seal Program
$1,400,000 Capital Improvement
Fund
Downtown Parking Lot $1,150,000 Capital Improvement
Fund
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 20 of 25
The Equipment Replacement Fund plays a critical role in funding essential
equipment, such as computers, vehicles, and major office equipment. The budgeted
annual transfer of $1.9 million properly funds current spending levels and allows the
City to replace equipment before it becomes obsolete.
In the proposed budget, there are several vehicle replacements planned –
specifically, heavy-duty vehicles used by the Public Works Services and Police
Departments. In addition, there is a project to upgrade the Police Department’s
computer dispatch and records management (CAD/RMS) software that is critical to
maintaining reliable operations, compliance, and interoperability with regional
partners.
The Equipment Replacement Fund encompasses a comprehensive list of 30
equipment purchases, totaling $6.9 million. Sixty-four percent (64%) of the $6.9
million (or $4.4 million) will be funded by the Equipment Replacement Fund. The
table below summarizes some significant equipment purchases for the upcoming
period.
FY 2026-27 MAJOR EQUIPMENT REPLACEMENT PURCHASES
Equipment Replacement
Description
Replacement
Budget Funding Source
Water Vehicle Replacements:
• Crane Truck
• Heavy Duty Dump Truck
• Compact Pickup Truck
• ¾ Ton Pickup Truck
• Installation of Equipment
and Accessories
$932,400 Water Fund
Police Department:
• 2 New Patrol Vehicles
• ½ Ton Pickup Truck
• Radio Replacement
• Installation of Equipment
and Accessories
$286,300
Equipment Replacement
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 21 of 25
FY 2026-27 MAJOR EQUIPMENT REPLACEMENT PURCHASES
Equipment Replacement
Description
Replacement
Budget Funding Source
Police Department:
• CAD/RMS Upgrade
$1,500,000
Equipment Replacement
Police Department:
• Reconstruction of Radio
Communication Tower
$1,321,100
Equipment
Replacement/Insurance
Streets Vehicle Replacements:
• 2 ¾ Ton Pickup
• New CNG Street Sweeper
• Installation of Equipment
and Accessories
$926,800
Equipment Replacement
OVERALL ECONOMIC OUTLOOK
The General Fund FY 2026–27 Operating Budget was developed based on
expectations of moderate and steady economic growth, although broader economic
conditions are anticipated to remain uncertain and uneven throughout the Fiscal
Year. Economic forecasting for FY 2026–27 has proven challenging due to the
presence of conflicting economic indicators regarding the overall direction of the
economy. While certain measures, including employment levels, consumer
spending, and property valuations have continued to demonstrate relative strength
and stability, other indicators have reflected slowing economic growth, persistent
inflationary pressures, elevated interest rates, and increased market volatility.
Additional external factors, including geopolitical uncertainty, global trade concerns,
supply chain adjustments, and fluctuations in energy prices, are also expected to
continue contributing to economic uncertainty. Consumer spending patterns have
shown signs of moderation as households continue adjusting to higher living costs
and changing financial conditions. Collectively, these factors have created an
economic environment in which long-term trends and revenue projections have
become more difficult to evaluate with a high degree of certainty.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 22 of 25
Despite these uncertainties, the overall economic outlook is expected to remain
generally stable, with moderate growth anticipated during Fiscal Year 2026–27.
Nevertheless, the proposed budget has been prepared using conservative
forecasting assumptions intended to preserve fiscal stability, maintain operational
flexibility, and position the City to respond appropriately to evolving economic
conditions throughout the Fiscal Year.
The City’s General Fund reserve has grown over the past several fiscal years,
increasing from approximately $30.5 million in Fiscal Year 2020–21 to $82.9 million
in Fiscal Year 2024-25. This substantial growth reflects the City’s long-term focus and
fiscal prudence. Maintaining healthy reserve levels strengthens the City’s financial
stability and provides flexibility to address unforeseen expenses, economic
uncertainty, or revenue shortfalls. As a result, the City is well-positioned to weather
potential economic downturns while continuing to maintain essential services and
respond to community needs.
$-
$10
$20
$30
$40
$50
$60
$70
$80
$90
FY 2020-21 FY 2021-22 FY 2022-23 FY 2023-24 FY 2024-25
Mi
l
l
i
o
n
s
General Fund Reserve
General Fund Reserve Emergency Reserve Capital and Equipment Self Insurance Other
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 23 of 25
CONCLUSION
The proposed FY 2026-27 General Fund Operating Budget demonstrates a balanced
financial position, with a projected surplus of $276,000. This surplus is the result of
Total Operating Revenues and Transfers In, amounting to $106.1 million, net of
Operating Expenditures and Transfers Out, totaling $105.8 million.
Arcadia’s commitment to careful budgeting has resulted in a strong financial buffer,
positioning the City to better withstand periods of short-term economic uncertainty.
The General Fund reserve balance, at approximately $21.5 million, provides the City
with the flexibility needed to respond to unforeseen events and emerging fiscal
challenges. The City’s ability to sustain essential services during periods of economic
volatility reflects its fiscal discipline, adaptability, and commitment to maintaining
service continuity for residents and businesses.
Looking ahead, these foundational strengths are expected to be maintained by the
City’s management team through continued prudent financial planning and
disciplined resource allocation. As a result, the City is expected to remain well-
positioned to deliver effective, efficient, and fiscally responsible municipal services,
while maintaining long-term financial stability.
To move forward with the proposed budget and ensure effective financial planning,
it is recommended that the City Council adopt the proposed resolutions, which
include enacting the FY 2026-27 Operating Budget as well as the Five-Year Capital
and Equipment Replacement Plans.
Attached to this staff report are the following:
• Exhibit “A”: A summary of Sources and Uses for All Funds reflecting the
proposed FY 2026-27 Operating Budget presented to City Council for
adoption.
• Exhibit “B”: A summary of the proposed Five-Year Capital Improvement and
Equipment Replacement Plan.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 24 of 25
ENVIRONMENTAL ANLYSIS
The proposed actions do not constitute a project under the California Environmental
Quality Act (“CEQA”), based on Section 15061(b)(3) of the CEQA Guidelines, as it can
be seen with certainty that they will have no impact on the environment.
Many of the budgeted items in the attached documents may require their own
environmental review, which will be conducted when each project is brought forward
for consideration.
FISCAL IMPACT
The General Fund Operating Fund Balance is projected to reach $21.0 million by the
end of FY 2025-26, providing the necessary reserves to sustain operations
throughout the Fiscal Year.
The proposed budget is balanced, with revenues exceeding expenditures by
$276,000. In accordance with the City's financial policies, which recommend
maintaining a 20% balance in the Emergency Reserve Fund relative to annual
operating expenditure, a transfer of $427,000 is expected to be made to the
Emergency Reserve Fund at the conclusion of FY 2025-26. In total, the City has $82.9
million in unrestricted reserve funds to address future needs, emergencies, and
unexpected circumstances that may arise in the future.
RECOMMENDATION
It is recommended that the City Council determine these actions do not constitute a
project under the California Environmental Quality Act (“CEQA”); and:
1) Adopt Resolution No. 7696 adopting a Budget for Fiscal Year 2026-27 and
appropriating the amounts specified therein as expenditures from the various
funds; and
2) Adopt Resolution No. 7697 adopting a Capital Improvement and Equipment
Plan for Fiscal Years 2026-27 through 2030-31.
FY 2026-27 Operating Budget and CIP and Equipment Plans
June 2, 2026
Page 25 of 25
Attachments: Resolution No. 7696
Resolution No. 7697
Exhibit “A” – All Funds Fiscal Year 2026-27 Operating Budget Summary
Exhibit “B” – Five-Year Summary of Capital and Equipment Plan
1
RESOLUTION NO. 7696
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF ARCADIA,
CALIFORNIA, ADOPTING A BUDGET FOR FISCAL YEAR 2026-27 AND
APPROPRIATING THE AMOUNTS SPECIFIED THEREIN AS EXPENDITURES
FROM THE VARIOUS FUNDS
WHEREAS, on June 2, 2026, the City Manager submitted to the City Council a
proposed Budget for Fiscal Year 2026-27, a copy of which is on file in the Office of the
City Clerk; and
WHEREAS, Section 1204 of the Arcadia City Charter requires notice and hearing
for consideration of a proposed operating budget and its adoption by resolution; and
WHEREAS, the aforementioned proposed Budget includes the budget for the
ensuing Fiscal Year 2026-27; and
WHEREAS, notice of the public hearing on the proposed Budget and a
summary of the proposed Budget were published on May 22, 2026; and
WHEREAS, the duly noticed public hearing was conducted by the City Council
on June 2, 2026.
NOW, THEREFORE, THE CITY COUNCIL OF THE CITY OF ARCADIA, CALIFORNIA,
DOES HEREBY FIND, DETERMINE AND RESOLVE AS FOLLOWS:
SECTION 1. That certain “City of Arcadia Budget, Fiscal Year 2026-27”, as on
file in the office of the City Clerk, together with any approved amendments thereto,
is hereby adopted, in pertinent part, as the official budget of the City of Arcadia for
2
the Fiscal Year 2026-27 and the amounts specified therein as expenditures from the
funds indicated are hereby appropriated for the purposes specified therein.
SECTION 2. The City Clerk shall certify to the adoption of this Resolution.
Passed, approved and adopted this 2nd day of June, 2026.
______________________________
Mayor of the City of Arcadia
ATTEST:
__________________________
City Clerk
APPROVED AS TO FORM:
__________________________
Michael J. Maurer
City Attorney
RESOLUTION NO. 7697
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF ARCADIA,
CALIFORNIA, ADOPTING A CAPITAL IMPROVEMENT AND EQUIPMENT
PLAN FOR FISCAL YEARS 2026-27 THROUGH 2030-31
WHEREAS, on June 2, 2026, the City Manager submitted to the City Council a
proposed plan entitled, “Capital Improvement and Equipment Plan, Fiscal Years
2026-2031”, a copy of which is on file in the office of the City Clerk; and
WHEREAS, Section 1205 of the Arcadia City Charter requires notice and hearing
for the consideration of a capital program and its adoption by resolution of the City
Council; and
WHEREAS, notice of the public hearing on the proposed Capital Improvement
and Equipment Plan was published on May 22, 2026; and
WHEREAS, the duly noticed public hearing was conducted by the City Council
on June 2, 2026.
NOW, THEREFORE, THE CITY COUNCIL OF THE CITY OF ARCADIA, CALIFORNIA,
DOES HEREBY FIND, DETERMINE AND RESOLVE AS FOLLOWS:
SECTION 1. That certain “Capital Improvement and Equipment Plan, Fiscal
Years 2026-2031”, as on file in the office of the City Clerk, together with any approved
amendments thereto, is hereby adopted, in pertinent part, for Fiscal Year 2022-2027.
SECTION 2. The City Clerk shall certify to the adoption of this Resolution.
Exhibit "A"
Ending Fund
Fund Beginning Outside Transfer Total Appropriation Transfer Total Balance
Fund FY Sources In Out FY
General Fund 21,454,300 96,563,100 9,516,000 127,533,400 100,091,100 5,712,000 105,803,100 21,730,300
Narcotic Seizure Federal 227,000 21,800 0 248,800 0 0 0 248,800
COPS 311,600 207,800 0 519,400 215,600 0 215,600 303,800
Medical/Dental 490,700 0 4,432,000 4,922,700 4,200,000 2,000 4,202,000 720,700
Local Law Enforcement 900 155,800 155,800 312,500 311,600 0 311,600 900
IRS Task Force 517,800 17,900 0 535,700 0 0 0 535,700
Worker Compensation/Liability 5,918,400 147,000 3,585,000 9,650,400 4,179,600 0 4,179,600 5,470,800
Homeland Security 0 100,000 0 100,000 100,000 0 100,000 0
Library State Grant 600 0 0 600 0 0 0 600
Homelessness Plan 2,500 318,000 0 320,500 318,000 0 318,000 2,500
Office of Traffic Safety Grant 3,400 110,000 0 113,400 110,000 0 110,000 3,400
California OES HSGP (32,500)75,000 0 42,500 50,000 0 50,000 (7,500)
Autotheft Prevention Taskforce 0 0 0 0 0 0 0 0
Emergency Reserve 18,737,800 0 0 18,737,800 0 0 0 18,737,800
America Rescue Plan Act 0 0 0 0 0 0 0 0
Public, Educational/Governmental Access 1,396,600 99,900 0 1,496,500 15,000 0 15,000 1,481,500
Parks & Recreation 6,218,400 1,674,200 0 7,892,600 0 0 0 7,892,600
Fire Facilities Fund 460,500 136,500 0 597,000 0 0 0 597,000
Used Oil Grant 17,800 8,300 0 26,100 8,200 0 8,200 17,900
DOC Beverage Grant 80,100 16,200 0 96,300 14,100 0 14,100 82,200
Traffic Safety 0 142,800 0 142,800 0 142,800 142,800 0
Solid Waste 2,751,600 910,500 0 3,662,100 609,300 300,000 909,300 2,752,800
Measure W - Safe Clean Water Program 4,222,300 1,122,800 0 5,345,100 2,037,800 0 2,037,800 3,307,300
Dow Settlement Fund 14,111,800 423,400 0 14,535,200 0 0 0 14,535,200
State Gas Tax 12,100 1,646,700 0 1,658,800 104,500 1,600,000 1,704,500 (45,700)
Road Maintenance/Rehabilitation Act 2,471,700 1,657,700 0 4,129,400 1,500,000 0 1,500,000 2,629,400
Air Quality Management District 278,400 81,900 0 360,300 62,700 0 62,700 297,600
Community Development Block Grant 0 260,000 0 260,000 257,600 0 257,600 2,400
Santa Anita Grade Separation 824,600 20,600 0 845,200 0 0 0 845,200
Transit 0 3,849,800 663,400 4,513,200 3,845,500 0 3,845,500 667,700
Proposition A 5,049,900 1,569,200 0 6,619,100 447,800 1,498,900 1,946,700 4,672,400
Transportation Impact Fund 684,500 417,100 0 1,101,600 659,900 0 659,900 441,700
TDA Article 3 Bikeway 4,600 44,700 0 49,300 40,000 0 40,000 9,300
STPL & ITS Special Fund 0 0 0 0 0 0 0 0
Measure M 2,534,300 2,580,800 0 5,115,100 3,449,500 0 3,449,500 1,665,600
Capital Improvement 23,697,300 877,400 2,900,000 27,474,700 24,064,200 0 24,064,200 3,410,500
City Hall Reserve 100 0 0 100 0 0 0 100
Lighting Maintenance 310,900 1,542,300 922,600 2,775,800 1,537,700 0 1,537,700 1,238,100
Water Fund (7,519,300)19,445,000 0 11,925,700 20,513,400 0 20,513,400 (8,587,700)
Sewer Fund 8,535,400 3,019,900 0 11,555,300 4,646,200 0 4,646,200 6,909,100
Par 3 Golf Course Fund 3,124,700 1,819,200 0 4,943,900 1,569,000 0 1,569,000 3,374,900
Equipment Replacement 18,281,500 1,508,400 1,900,000 21,689,900 5,583,200 36,600 5,619,800 16,070,100
Redevelopment Successor Agency 233,000 2,430,600 0 2,663,600 2,663,600 0 2,663,600 0
General Obligation Bond 2012 400,600 410,000 0 810,600 410,100 0 410,100 400,500
General Obligation Bond 2011 554,500 534,600 0 1,089,100 524,400 0 524,400 564,700
Pension Obligation Bonds 2020 0 5,874,600 0 5,874,600 5,874,600 0 5,874,600 0
Total 144,415,000 154,075,700 24,074,800 322,565,500 195,922,900 10,484,100 206,407,000 116,158,500
CITY OF ARCADIA
SUMMARY BY FUND
FISCAL YEAR 2026-2027 PROPOSED BUDGET
SOURCES OF FUNDS USES OF FUNDS
ESTIMATED ESTIMATED PROPOSED ESTIMATED
FUNDS FIVE-YEAR FIVE-YEAR FUNDS
7/01/2026 REVENUE EXPENDITURE 6/30/2031
CAPITAL OUTLAY FUND 23,697,300 25,034,500 (38,093,700) 10,638,100
AMERICAN RESCUE PLAN FUND 3,042,700 - (3,042,700)-
PARK AND RECREATION FUND 6,218,400 6,291,800 (7,900,000) 4,610,200
FIRE FACILITIES FUND 460,500 613,700 - 1,074,200
MEASURE W CLEAN, SAFE WATER PROGRAM 4,222,300 5,523,100 (5,960,800) 3,784,600
GAS TAX (HUTA) FUND 12,100 8,256,200 (8,122,500) 145,800
ROAD MAINTENANCE AND REHABILITATION PROGRAM 2,471,700 8,351,600 (6,600,000) 4,223,300
AQMD 278,400 415,600 (153,500) 540,500
PROP C LOCAL RETURN 4,478,000 6,194,800 (10,077,900) 594,900
TRANSPORTATION IMPACT FUND 684,500 1,324,300 (959,900) 1,048,900
MEASURE R LOCAL RETURN 1,104,500 4,516,100 (8,648,700) (3,028,100)
MEASURE M LOCAL RETURN 2,534,300 6,837,600 (7,319,500) 2,052,400
WATER FACILITY RESERVE 11,445,900 275,600 (19,883,900) (8,162,400)
WATER EQUIPMENT RESERVE (1,989,400)- (2,274,500) (4,263,900)
SEWER FUND 8,535,400 15,143,000 (22,332,100) 1,346,300
EQUIPMENT FUND 18,281,500 11,884,600 (22,510,500) 7,655,600
CITY OF ARCADIA
SUMMARY OF PROPOSED FIVE YEAR CAPITAL PROGRAMS
FISCAL YEAR 2026-27 THROUGH 2030-31
Exhibit "B"