Agenda packet — Corona City Council, June 4, 2025 (part 3 of 8)

1077 110491023 $179.88 $44.17 $224.04
1078 110491024 $99.88 $44.17 $144.04
1079 110492004 $179.88 $44.17 $224.04
1080 110492010 $59.96 $44.17 $104.12
1081 110492011 $179.88 $44.17 $224.04
1082 110494002 $179.88 $44.17 $224.04
1083 110494008 $179.88 $44.17 $224.04
1084 110494019 $179.88 $44.17 $224.04
1085 110502005 $59.96 $44.17 $104.12
1086 110502008 $231.45 $44.17 $275.62
1087 110503004 $179.88 $44.17 $224.04
1088 110505002 $179.88 $44.17 $224.04
1089 110512006 $179.88 $44.17 $224.04
1090 110512008 $179.88 $44.17 $224.04
1091 110521003 $59.96 $44.17 $104.12
1092 110521005 $246.45 $44.17 $290.62
1093 110521024 $269.78 $44.17 $313.94
1094 111021007 $246.60 $44.17 $290.76
1095 111021008 $132.82 $44.17 $176.98
1096 111022013 $119.92 $44.17 $164.08
1097 111022018 $179.88 $44.17 $224.04
1098 111022026 $179.88 $44.17 $224.04
1099 111023006 $59.96 $44.17 $104.12
1100 111023007 $179.88 $44.17 $224.04
1101 111032007 $246.45 $44.17 $290.62
1102 111032010 $179.88 $44.17 $224.04
1103 111032016 $77.50 $44.17 $121.66
1104 111041010 $119.92 $44.17 $164.08
1105 111042002 $179.88 $44.17 $224.04
1106 111042006 $231.45 $44.17 $275.62
1107 111042020 $179.88 $44.17 $224.04
1108 111042022 $179.88 $44.17 $224.04
1109 111042024 $179.88 $44.17 $224.04
1110 111042027 $79.96 $44.17 $124.12
1111 111051009 $304.05 $44.17 $348.22
1112 111052015 $179.88 $44.17 $224.04
1113 111052017 $179.88 $44.17 $224.04
1114 111053002 $179.88 $44.17 $224.04
1115 111054003 $179.88 $44.17 $224.04
1116 111061006 $25.93 $44.17 $70.10
1117 111061014 $349.10 $44.17 $393.26
1118 111061032 $179.88 $44.17 $224.04
1119 111063007 $179.88 $44.17 $224.04
1120 111063008 $179.88 $44.17 $224.04
1121 111065001 $179.88 $44.17 $224.04
1122 111070022 $179.88 $44.17 $224.04
1123 111080008 $349.59 $44.17 $393.76

Page 327 of 1303 ends

1124 111090037 $240.81 $44.17 $284.98
1125 111101002 $179.88 $44.17 $224.04
1126 111101012 $179.88 $44.17 $224.04
1127 111101020 $316.98 $44.17 $361.14
1128 111102006 $179.88 $44.17 $224.04
1129 111103002 $179.88 $44.17 $224.04
1130 111110007 $179.88 $44.17 $224.04
1131 111110025 $59.96 $44.17 $104.12
1132 111112005 $40.04 $44.17 $84.20
1133 111121007 $179.88 $44.17 $224.04
1134 111124008 $179.88 $44.17 $224.04
1135 111124014 $179.88 $44.17 $224.04
1136 111150005 $59.96 $44.17 $104.12
1137 111150006 $194.88 $44.17 $239.04
1138 111161002 $231.45 $44.17 $275.62
1139 111161004 $179.88 $44.17 $224.04
1140 111161007 $211.19 $44.17 $255.36
1141 111163001 $29.98 $44.17 $74.14
1142 111163003 $179.88 $44.17 $224.04
1143 111163004 $89.94 $44.17 $134.10
1144 111164008 $89.66 $44.17 $133.82
1145 111164011 $55.38 $44.17 $99.54
1146 111164012 $179.88 $44.17 $224.04
1147 111164014 $119.92 $44.17 $164.08
1148 111170001 $179.88 $44.17 $224.04
1149 111170003 $179.88 $44.17 $224.04
1150 111170014 $179.88 $44.17 $224.04
1151 111170015 $179.88 $44.17 $224.04
1152 111170019 $109.75 $44.17 $153.92
1153 111170020 $179.88 $44.17 $224.04
1154 111170021 $179.88 $44.17 $224.04
1155 111170023 $162.44 $44.17 $206.60
1156 111170033 $29.98 $44.17 $74.14
1157 111170039 $38.75 $44.17 $82.92
1158 111170044 $179.88 $44.17 $224.04
1159 111181004 $134.70 $44.17 $178.86
1160 111181011 $179.88 $44.17 $224.04
1161 111182006 $134.70 $44.17 $178.86
1162 111182008 $179.88 $44.17 $224.04
1163 111182017 $59.96 $44.17 $104.12
1164 111182023 $359.76 $44.17 $403.92
1165 111182028 $59.96 $44.17 $104.12
1166 111183001 $38.75 $44.17 $82.92
1167 111183002 $29.98 $44.17 $74.14
1168 111183009 $179.88 $44.17 $224.04
1169 111183014 $179.88 $44.17 $224.04
1170 111191004 $179.88 $44.17 $224.04

Page 328 of 1303 ends

1171 111191027 $119.92 $44.17 $164.08
1172 111192004 $179.88 $44.17 $224.04
1173 111192010 $179.88 $44.17 $224.04
1174 111192016 $265.00 $44.17 $309.16
1175 111193019 $179.88 $44.17 $224.04
1176 111201004 $246.45 $44.17 $290.62
1177 111201016 $59.96 $44.17 $104.12
1178 111201017 $29.98 $44.17 $74.14
1179 111202007 $607.99 $44.17 $652.16
1180 111202019 $70.02 $44.17 $114.18
1181 111202027 $59.96 $44.17 $104.12
1182 111202033 $179.88 $44.17 $224.04
1183 111202038 $219.85 $44.17 $264.02
1184 111202039 $179.88 $44.17 $224.04
1185 111211007 $246.45 $44.17 $290.62
1186 111212014 $29.98 $44.17 $74.14
1187 111212015 $129.88 $44.17 $174.04
1188 111221007 $179.88 $44.17 $224.04
1189 111222005 $179.88 $44.17 $224.04
1190 111223003 $179.88 $44.17 $224.04
1191 111223008 $179.88 $44.17 $224.04
1192 111223014 $179.88 $44.17 $224.04
1193 111223015 $59.96 $44.17 $104.12
1194 111223019 $179.88 $44.17 $224.04
1195 111223028 $29.98 $44.17 $74.14
1196 111224003 $179.88 $44.17 $224.04
1197 111231001 $161.01 $44.17 $205.18
1198 111231009 $179.88 $44.17 $224.04
1199 111233003 $29.98 $44.17 $74.14
1200 111233010 $107.35 $44.17 $151.52
1201 111234006 $119.92 $44.17 $164.08
1202 111234007 $69.88 $44.17 $114.04
1203 111234008 $179.88 $44.17 $224.04
1204 111234009 $246.45 $44.17 $290.62
1205 111242004 $179.88 $44.17 $224.04
1206 111242015 $179.88 $44.17 $224.04
1207 111242020 $59.96 $44.17 $104.12
1208 111243013 $149.90 $44.17 $194.06
1209 111243018 $426.33 $44.17 $470.50
1210 111252013 $179.88 $44.17 $224.04
1211 111252014 $179.88 $44.17 $224.04
1212 111253001 $98.00 $44.17 $142.16
1213 111253008 $179.88 $44.17 $224.04
1214 111253009 $209.86 $44.17 $254.02
1215 111253011 $249.76 $44.17 $293.92
1216 111253012 $179.88 $44.17 $224.04
1217 111253017 $140.65 $44.17 $184.82

Page 329 of 1303 ends

1218 111280005 $179.88 $44.17 $224.04
1219 111311005 $179.88 $44.17 $224.04
1220 111311007 $89.94 $44.17 $134.10
1221 111311009 $179.88 $44.17 $224.04
1222 111313001 $179.88 $44.17 $224.04
1223 111314010 $179.88 $44.17 $224.04
1224 111314015 $179.88 $44.17 $224.04
1225 111314019 $59.96 $44.17 $104.12
1226 111315003 $179.88 $44.17 $224.04
1227 111320016 $29.98 $44.17 $74.14
1228 111320023 $209.86 $44.17 $254.02
1229 111321002 $179.88 $44.17 $224.04
1230 111321025 $179.88 $44.17 $224.04
1231 111321042 $179.88 $44.17 $224.04
1232 111321051 $179.88 $44.17 $224.04
1233 111321055 $29.98 $44.17 $74.14
1234 111331008 $179.88 $44.17 $224.04
1235 111331021 $179.88 $44.17 $224.04
1236 111333003 $29.98 $44.17 $74.14
1237 111341001 $103.88 $44.17 $148.04
1238 111341014 $59.96 $44.17 $104.12
1239 111342010 $246.45 $44.17 $290.62
1240 111342012 $179.88 $44.17 $224.04
1241 111343007 $59.96 $44.17 $104.12
1242 111352002 $179.88 $44.17 $224.04
1243 111352023 $179.88 $44.17 $224.04
1244 111353006 $179.88 $44.17 $224.04
1245 111361002 $29.98 $44.17 $74.14
1246 111361003 $179.88 $44.17 $224.04
1247 111362018 $179.88 $44.17 $224.04
1248 111362028 $179.88 $44.17 $224.04
1249 111371001 $179.88 $44.17 $224.04
1250 111371028 $67.95 $44.17 $112.12
1251 111371034 $179.88 $44.17 $224.04
1252 111371039 $29.98 $44.17 $74.14
1253 111371054 $67.35 $44.17 $111.52
1254 111372002 $179.88 $44.17 $224.04
1255 111372033 $179.88 $44.17 $224.04
1256 111373023 $89.88 $44.17 $134.04
1257 111373026 $179.88 $44.17 $224.04
1258 111373036 $179.88 $44.17 $224.04
1259 111373067 $89.94 $44.17 $134.10
1260 111373070 $156.67 $44.17 $200.84
1261 111374025 $179.88 $44.17 $224.04
1262 111374051 $179.88 $44.17 $224.04
1263 111374057 $39.65 $44.17 $83.82
1264 111401009 $179.88 $44.17 $224.04

Page 330 of 1303 ends

1265 111401010 $130.91 $44.17 $175.08
1266 111401012 $179.88 $44.17 $224.04
1267 111402004 $29.98 $44.17 $74.14
1268 111402011 $179.88 $44.17 $224.04
1269 111412003 $179.88 $44.17 $224.04
1270 112031015 $246.45 $44.17 $290.62
1271 112032002 $119.92 $44.17 $164.08
1272 112041001 $179.88 $44.17 $224.04
1273 112041002 $29.98 $44.17 $74.14
1274 112042021 $119.88 $44.17 $164.04
1275 112042038 $179.88 $44.17 $224.04
1276 112050005 $179.88 $44.17 $224.04
1277 112050015 $179.88 $44.17 $224.04
1278 112050031 $179.88 $44.17 $224.04
1279 112050032 $359.76 $44.17 $403.92
1280 112061007 $179.88 $44.17 $224.04
1281 112061015 $45.00 $44.17 $89.16
1282 112061019 $44.90 $44.17 $89.06
1283 112061020 $29.98 $44.17 $74.14
1284 112061024 $29.98 $44.17 $74.14
1285 112071015 $179.88 $44.17 $224.04
1286 112071017 $179.88 $44.17 $224.04
1287 112071021 $29.98 $44.17 $74.14
1288 112071023 $179.88 $44.17 $224.04
1289 112071026 $179.88 $44.17 $224.04
1290 112081003 $179.88 $44.17 $224.04
1291 112082001 $59.96 $44.17 $104.12
1292 112083004 $179.88 $44.17 $224.04
1293 112091005 $179.88 $44.17 $224.04
1294 112101002 $179.88 $44.17 $224.04
1295 112101008 $59.96 $44.17 $104.12
1296 112102002 $38.75 $44.17 $82.92
1297 112102003 $142.23 $44.17 $186.40
1298 112111008 $179.88 $44.17 $224.04
1299 112120012 $119.92 $44.17 $164.08
1300 112130005 $179.88 $44.17 $224.04
1301 112130026 $89.94 $44.17 $134.10
1302 112141027 $134.70 $44.17 $178.86
1303 112151007 $179.88 $44.17 $224.04
1304 112152004 $29.98 $44.17 $74.14
1305 112152010 $194.88 $44.17 $239.04
1306 112153002 $149.90 $44.17 $194.06
1307 112153003 $246.45 $44.17 $290.62
1308 112153005 $29.92 $44.17 $74.08
1309 112162015 $179.88 $44.17 $224.04
1310 112171002 $179.88 $44.17 $224.04
1311 112171006 $70.00 $44.17 $114.16

Page 331 of 1303 ends

1312 112172004 $44.90 $44.17 $89.06
1313 112172013 $179.88 $44.17 $224.04
1314 112172014 $179.88 $44.17 $224.04
1315 112181012 $149.90 $44.17 $194.06
1316 112181015 $56.82 $44.17 $100.98
1317 112182003 $179.88 $44.17 $224.04
1318 112182007 $43.24 $44.17 $87.40
1319 112182029 $179.88 $44.17 $224.04
1320 112191005 $184.98 $44.17 $229.14
1321 112192025 $59.96 $44.17 $104.12
1322 112193006 $179.88 $44.17 $224.04
1323 112193008 $89.94 $44.17 $134.10
1324 112201007 $59.96 $44.17 $104.12
1325 112212022 $59.96 $44.17 $104.12
1326 112220027 $49.90 $44.17 $94.06
1327 112231013 $179.88 $44.17 $224.04
1328 112231019 $179.88 $44.17 $224.04
1329 112231020 $179.88 $44.17 $224.04
1330 112231034 $179.88 $44.17 $224.04
1331 112231035 $119.88 $44.17 $164.04
1332 112231042 $59.96 $44.17 $104.12
1333 112231043 $54.88 $44.17 $99.04
1334 112231046 $29.98 $44.17 $74.14
1335 112234007 $179.88 $44.17 $224.04
1336 112242002 $179.88 $44.17 $224.04
1337 112242006 $29.98 $44.17 $74.14
1338 112242019 $174.25 $44.17 $218.42
1339 112242030 $181.92 $44.17 $226.08
1340 112251002 $179.88 $44.17 $224.04
1341 112252001 $179.88 $44.17 $224.04
1342 112252014 $179.88 $44.17 $224.04
1343 112253003 $359.76 $44.17 $403.92
1344 112253022 $179.88 $44.17 $224.04
1345 112253025 $29.98 $44.17 $74.14
1346 112253027 $29.98 $44.17 $74.14
1347 112254003 $179.88 $44.17 $224.04
1348 112254009 $246.45 $44.17 $290.62
1349 112272002 $179.88 $44.17 $224.04
1350 112274004 $179.88 $44.17 $224.04
1351 112280018 $29.98 $44.17 $74.14
1352 112301011 $179.88 $44.17 $224.04
1353 112301022 $359.76 $44.17 $403.92
1354 112301027 $79.88 $44.17 $124.04
1355 112302001 $179.88 $44.17 $224.04
1356 112303004 $77.50 $44.17 $121.66
1357 112303013 $208.74 $44.17 $252.90
1358 112303015 $179.88 $44.17 $224.04

Page 332 of 1303 ends

1359 112331012 $206.82 $44.17 $250.98
1360 112342010 $179.88 $44.17 $224.04
1361 112342012 $30.91 $44.17 $75.08
1362 112342018 $179.88 $44.17 $224.04
1363 112342038 $89.94 $44.17 $134.10
1364 112342040 $179.88 $44.17 $224.04
1365 112351002 $77.50 $44.17 $121.66
1366 112352008 $179.88 $44.17 $224.04
1367 112352010 $179.88 $44.17 $224.04
1368 112371017 $231.45 $44.17 $275.62
1369 112381001 $179.88 $44.17 $224.04
1370 112381002 $179.88 $44.17 $224.04
1371 112381004 $134.70 $44.17 $178.86
1372 112382012 $179.88 $44.17 $224.04
1373 112382019 $255.66 $44.17 $299.82
1374 112390003 $59.96 $44.17 $104.12
1375 112390015 $179.88 $44.17 $224.04
1376 112390022 $89.94 $44.17 $134.10
1377 112390028 $179.88 $44.17 $224.04
1378 112390032 $29.98 $44.17 $74.14
1379 112391002 $29.98 $44.17 $74.14
1380 112391005 $179.88 $44.17 $224.04
1381 112391014 $179.88 $44.17 $224.04
1382 112400004 $246.45 $44.17 $290.62
1383 112402006 $179.88 $44.17 $224.04
1384 112402012 $179.88 $44.17 $224.04
1385 112403004 $236.45 $44.17 $280.62
1386 112410003 $179.88 $44.17 $224.04
1387 112411001 $179.88 $44.17 $224.04
1388 112411005 $179.88 $44.17 $224.04
1389 112411017 $144.12 $44.17 $188.28
1390 113031011 $29.88 $44.17 $74.04
1391 113033021 $179.88 $44.17 $224.04
1392 113033022 $116.25 $44.17 $160.42
1393 113042013 $223.55 $44.17 $267.72
1394 113043003 $448.27 $44.17 $492.44
1395 113043011 $59.96 $44.17 $104.12
1396 113052003 $325.65 $44.17 $369.82
1397 113052011 $179.88 $44.17 $224.04
1398 113061009 $179.88 $44.17 $224.04
1399 113061018 $179.88 $44.17 $224.04
1400 113062009 $179.88 $44.17 $224.04
1401 113071015 $179.88 $44.17 $224.04
1402 113071016 $149.90 $44.17 $194.06
1403 113071028 $179.88 $44.17 $224.04
1404 113080006 $179.88 $44.17 $224.04
1405 113080012 $179.88 $44.17 $224.04

Page 333 of 1303 ends

1406 113080021 $179.88 $44.17 $224.04
1407 113080022 $206.19 $44.17 $250.36
1408 113080032 $38.75 $44.17 $82.92
1409 113080037 $179.88 $44.17 $224.04
1410 113091024 $29.98 $44.17 $74.14
1411 113091025 $179.88 $44.17 $224.04
1412 113094012 $149.88 $44.17 $194.04
1413 113094027 $59.96 $44.17 $104.12
1414 113111005 $38.75 $44.17 $82.92
1415 113111020 $34.67 $44.17 $78.84
1416 113111037 $89.94 $44.17 $134.10
1417 113123015 $179.88 $44.17 $224.04
1418 113131002 $179.88 $44.17 $224.04
1419 113131004 $179.88 $44.17 $224.04
1420 113131012 $359.76 $44.17 $403.92
1421 113131013 $179.88 $44.17 $224.04
1422 113132007 $149.90 $44.17 $194.06
1423 113132008 $179.88 $44.17 $224.04
1424 113150004 $179.88 $44.17 $224.04
1425 113150009 $179.88 $44.17 $224.04
1426 113150022 $477.90 $44.17 $522.06
1427 113150028 $179.88 $44.17 $224.04
1428 113150034 $179.88 $44.17 $224.04
1429 113150036 $179.88 $44.17 $224.04
1430 113150039 $179.88 $44.17 $224.04
1431 113150041 $29.98 $44.17 $74.14
1432 113150050 $179.88 $44.17 $224.04
1433 113150060 $124.97 $44.17 $169.14
1434 113150064 $179.88 $44.17 $224.04
1435 113170005 $359.76 $44.17 $403.92
1436 113170024 $179.88 $44.17 $224.04
1437 113170031 $76.36 $44.17 $120.52
1438 113181009 $79.88 $44.17 $124.04
1439 113182002 $29.98 $44.17 $74.14
1440 113183001 $59.96 $44.17 $104.12
1441 113192002 $231.45 $44.17 $275.62
1442 113201011 $179.88 $44.17 $224.04
1443 113202013 $179.88 $44.17 $224.04
1444 113202026 $179.88 $44.17 $224.04
1445 113211001 $89.94 $44.17 $134.10
1446 113211013 $179.88 $44.17 $224.04
1447 113222002 $22.45 $44.17 $66.62
1448 113222013 $246.45 $44.17 $290.62
1449 113222025 $59.96 $44.17 $104.12
1450 113232008 $179.88 $44.17 $224.04
1451 113233016 $29.98 $44.17 $74.14
1452 113233017 $179.88 $44.17 $224.04

Page 334 of 1303 ends

1453 113241004 $179.88 $44.17 $224.04
1454 113241006 $59.96 $44.17 $104.12
1455 113242010 $59.88 $44.17 $104.04
1456 113242017 $179.88 $44.17 $224.04
1457 113243009 $179.88 $44.17 $224.04
1458 113243010 $59.96 $44.17 $104.12
1459 113251007 $59.96 $44.17 $104.12
1460 113251020 $179.88 $44.17 $224.04
1461 113252009 $205.14 $44.17 $249.30
1462 113252017 $179.88 $44.17 $224.04
1463 113252019 $179.88 $44.17 $224.04
1464 113261021 $29.98 $44.17 $74.14
1465 113261027 $29.98 $44.17 $74.14
1466 113263009 $179.88 $44.17 $224.04
1467 113264004 $179.88 $44.17 $224.04
1468 113264006 $179.88 $44.17 $224.04
1469 113271005 $29.98 $44.17 $74.14
1470 113271021 $29.88 $44.17 $74.04
1471 113272023 $359.76 $44.17 $403.92
1472 113273012 $179.88 $44.17 $224.04
1473 113290016 $231.45 $44.17 $275.62
1474 113292003 $29.98 $44.17 $74.14
1475 113292008 $179.88 $44.17 $224.04
1476 113321017 $179.88 $44.17 $224.04
1477 113321024 $134.70 $44.17 $178.86
1478 113322009 $179.88 $44.17 $224.04
1479 113340001 $194.88 $44.17 $239.04
1480 113340036 $283.02 $44.17 $327.18
1481 113340051 $267.21 $44.17 $311.38
1482 113350043 $194.88 $44.17 $239.04
1483 113372016 $246.45 $44.17 $290.62
1484 113372026 $29.98 $44.17 $74.14
1485 113381006 $179.88 $44.17 $224.04
1486 113382012 $179.88 $44.17 $224.04
1487 113383004 $119.92 $44.17 $164.08
1488 113383007 $107.35 $44.17 $151.52
1489 113383012 $89.94 $44.17 $134.10
1490 113391009 $194.88 $44.17 $239.04
1491 113391022 $179.88 $44.17 $224.04
1492 113392003 $179.88 $44.17 $224.04
1493 113392007 $179.88 $44.17 $224.04
1494 113393006 $179.88 $44.17 $224.04
1495 113401009 $179.88 $44.17 $224.04
1496 113401017 $179.88 $44.17 $224.04
1497 113401026 $179.88 $44.17 $224.04
1498 113401036 $246.45 $44.17 $290.62
1499 113402008 $59.96 $44.17 $104.12

Page 335 of 1303 ends

1500 113402010 $185.80 $44.17 $229.96
1501 113410008 $59.96 $44.17 $104.12
1502 113410017 $179.88 $44.17 $224.04
1503 113410018 $179.88 $44.17 $224.04
1504 113410029 $179.88 $44.17 $224.04
1505 113410055 $134.70 $44.17 $178.86
1506 113410057 $179.88 $44.17 $224.04
1507 113410067 $179.88 $44.17 $224.04
1508 113410071 $59.96 $44.17 $104.12
1509 113410075 $179.88 $44.17 $224.04
1510 113432012 $77.50 $44.17 $121.66
1511 113432023 $59.96 $44.17 $104.12
1512 113441003 $29.98 $44.17 $74.14
1513 113442010 $179.88 $44.17 $224.04
1514 113450001 $29.98 $44.17 $74.14
1515 113450011 $89.94 $44.17 $134.10
1516 113461033 $77.50 $44.17 $121.66
1517 113461035 $29.98 $44.17 $74.14
1518 113462002 $179.88 $44.17 $224.04
1519 113462006 $179.88 $44.17 $224.04
1520 113471021 $89.94 $44.17 $134.10
1521 113471027 $179.88 $44.17 $224.04
1522 113472019 $133.40 $44.17 $177.56
1523 113472025 $29.98 $44.17 $74.14
1524 113472030 $206.19 $44.17 $250.36
1525 113482004 $29.98 $44.17 $74.14
1526 113482005 $179.88 $44.17 $224.04
1527 113482008 $179.88 $44.17 $224.04
1528 113482015 $231.45 $44.17 $275.62
1529 113482017 $241.45 $44.17 $285.62
1530 113482022 $149.90 $44.17 $194.06
1531 113483010 $231.45 $44.17 $275.62
1532 113484008 $179.88 $44.17 $224.04
1533 113491006 $29.98 $44.17 $74.14
1534 113493004 $179.88 $44.17 $224.04
1535 113493005 $29.98 $44.17 $74.14
1536 113493009 $29.98 $44.17 $74.14
1537 113502016 $179.88 $44.17 $224.04
1538 113503005 $29.98 $44.17 $74.14
1539 113503006 $29.98 $44.17 $74.14
1540 113510004 $134.70 $44.17 $178.86
1541 113510018 $359.76 $44.17 $403.92
1542 113510021 $179.88 $44.17 $224.04
1543 113510024 $179.88 $44.17 $224.04
1544 113520006 $26.11 $44.17 $70.28
1545 113520011 $89.94 $44.17 $134.10
1546 113531006 $179.88 $44.17 $224.04

Page 336 of 1303 ends

1547 113540001 $179.88 $44.17 $224.04
1548 113540004 $29.98 $44.17 $74.14
1549 113541003 $179.88 $44.17 $224.04
1550 113541015 $77.50 $44.17 $121.66
1551 113542004 $179.88 $44.17 $224.04
1552 113543004 $112.25 $44.17 $156.42
1553 113550015 $231.45 $44.17 $275.62
1554 113550023 $29.98 $44.17 $74.14
1555 113550035 $89.94 $44.17 $134.10
1556 113550055 $179.88 $44.17 $224.04
1557 113560023 $179.88 $44.17 $224.04
1558 113560047 $29.98 $44.17 $74.14
1559 113560057 $179.88 $44.17 $224.04
1560 113561002 $34.57 $44.17 $78.74
1561 113561015 $79.88 $44.17 $124.04
1562 113561019 $29.98 $44.17 $74.14
1563 113561023 $29.98 $44.17 $74.14
1564 113561027 $29.98 $44.17 $74.14
1565 113570003 $179.88 $44.17 $224.04
1566 113570004 $29.98 $44.17 $74.14
1567 113570009 $179.88 $44.17 $224.04
1568 113570010 $89.94 $44.17 $134.10
1569 113571004 $179.88 $44.17 $224.04
1570 113573004 $179.88 $44.17 $224.04
1571 114060015 $309.42 $44.17 $353.58
1572 114071018 $29.98 $44.17 $74.14
1573 114071053 $29.98 $44.17 $74.14
1574 114071054 $179.88 $44.17 $224.04
1575 114081013 $179.88 $44.17 $224.04
1576 114082002 $89.94 $44.17 $134.10
1577 114082003 $179.88 $44.17 $224.04
1578 114082009 $179.88 $44.17 $224.04
1579 114082010 $90.88 $44.17 $135.04
1580 114082011 $179.88 $44.17 $224.04
1581 114082027 $231.45 $44.17 $275.62
1582 114083002 $179.88 $44.17 $224.04
1583 114083021 $179.88 $44.17 $224.04
1584 114083026 $29.98 $44.17 $74.14
1585 114083027 $179.88 $44.17 $224.04
1586 114083050 $179.88 $44.17 $224.04
1587 114083059 $29.98 $44.17 $74.14
1588 114083061 $29.98 $44.17 $74.14
1589 114083071 $179.88 $44.17 $224.04
1590 114083073 $179.88 $44.17 $224.04
1591 114091005 $179.88 $44.17 $224.04
1592 114091014 $179.88 $44.17 $224.04
1593 114091015 $89.94 $44.17 $134.10

Page 337 of 1303 ends

1594 114091039 $179.88 $44.17 $224.04
1595 114111008 $73.95 $44.17 $118.12
1596 114111012 $179.88 $44.17 $224.04
1597 114112004 $179.88 $44.17 $224.04
1598 114112009 $179.88 $44.17 $224.04
1599 114113009 $104.88 $44.17 $149.04
1600 114113010 $179.88 $44.17 $224.04
1601 114113017 $179.88 $44.17 $224.04
1602 114114006 $179.88 $44.17 $224.04
1603 114122008 $29.98 $44.17 $74.14
1604 114122010 $29.98 $44.17 $74.14
1605 114190003 $194.88 $44.17 $239.04
1606 114200001 $50.38 $44.17 $94.54
1607 114200005 $111.22 $44.17 $155.38
1608 114230030 $181.45 $44.17 $225.62
1609 114241001 $206.28 $44.17 $250.44
1610 114242019 $179.88 $44.17 $224.04
1611 114251002 $179.88 $44.17 $224.04
1612 114251006 $148.93 $44.17 $193.10
1613 114253004 $179.88 $44.17 $224.04
1614 114253013 $179.88 $44.17 $224.04
1615 114253018 $84.88 $44.17 $129.04
1616 114261005 $59.96 $44.17 $104.12
1617 114262011 $179.88 $44.17 $224.04
1618 114262016 $29.98 $44.17 $74.14
1619 114271003 $179.88 $44.17 $224.04
1620 114271004 $246.45 $44.17 $290.62
1621 114271005 $119.92 $44.17 $164.08
1622 114272006 $159.88 $44.17 $204.04
1623 114272009 $232.15 $44.17 $276.32
1624 114272022 $206.28 $44.17 $250.44
1625 114281018 $179.88 $44.17 $224.04
1626 114282002 $179.88 $44.17 $224.04
1627 114282006 $179.88 $44.17 $224.04
1628 114293020 $236.45 $44.17 $280.62
1629 114293023 $108.34 $44.17 $152.50
1630 114293025 $38.75 $44.17 $82.92
1631 114301022 $59.96 $44.17 $104.12
1632 114301029 $232.15 $44.17 $276.32
1633 114302003 $121.92 $44.17 $166.08
1634 114303007 $179.88 $44.17 $224.04
1635 114303011 $29.98 $44.17 $74.14
1636 114303023 $29.98 $44.17 $74.14
1637 114303026 $29.92 $44.17 $74.08
1638 114311065 $22.45 $44.17 $66.62
1639 114311066 $179.88 $44.17 $224.04
1640 114311071 $179.88 $44.17 $224.04

Page 338 of 1303 ends

1641 114311072 $134.70 $44.17 $178.86
1642 114321007 $179.88 $44.17 $224.04
1643 114321011 $29.98 $44.17 $74.14
1644 114321019 $132.73 $44.17 $176.90
1645 114322003 $59.96 $44.17 $104.12
1646 114322006 $179.88 $44.17 $224.04
1647 114322013 $231.45 $44.17 $275.62
1648 114322019 $29.98 $44.17 $74.14
1649 114332013 $29.98 $44.17 $74.14
1650 114332016 $231.45 $44.17 $275.62
1651 114340002 $29.98 $44.17 $74.14
1652 114340006 $179.88 $44.17 $224.04
1653 114340007 $137.43 $44.17 $181.60
1654 114340022 $179.88 $44.17 $224.04
1655 114350033 $29.98 $44.17 $74.14
1656 114350034 $179.88 $44.17 $224.04
1657 114350036 $179.88 $44.17 $224.04
1658 114362005 $179.88 $44.17 $224.04
1659 114362010 $179.88 $44.17 $224.04
1660 114362011 $59.96 $44.17 $104.12
1661 114371010 $179.88 $44.17 $224.04
1662 114371016 $89.80 $44.17 $133.96
1663 114372006 $179.88 $44.17 $224.04
1664 114381001 $179.88 $44.17 $224.04
1665 114381013 $179.88 $44.17 $224.04
1666 114381026 $149.90 $44.17 $194.06
1667 114382005 $59.96 $44.17 $104.12
1668 114382007 $179.88 $44.17 $224.04
1669 114382011 $69.88 $44.17 $114.04
1670 114382018 $179.88 $44.17 $224.04
1671 114382020 $38.75 $44.17 $82.92
1672 114382024 $29.98 $44.17 $74.14
1673 114382045 $179.88 $44.17 $224.04
1674 114410010 $179.88 $44.17 $224.04
1675 114410014 $359.76 $44.17 $403.92
1676 114410022 $119.92 $44.17 $164.08
1677 114410038 $179.88 $44.17 $224.04
1678 114410043 $179.88 $44.17 $224.04
1679 114422001 $134.70 $44.17 $178.86
1680 114422008 $179.88 $44.17 $224.04
1681 114422011 $77.50 $44.17 $121.66
1682 114423001 $59.96 $44.17 $104.12
1683 114423010 $29.98 $44.17 $74.14
1684 114431004 $29.98 $44.17 $74.14
1685 114431010 $29.98 $44.17 $74.14
1686 114431012 $246.45 $44.17 $290.62
1687 114432006 $179.88 $44.17 $224.04

Page 339 of 1303 ends

1688 114432028 $179.88 $44.17 $224.04
1689 114432030 $29.98 $44.17 $74.14
1690 114441001 $79.88 $44.17 $124.04
1691 114441007 $59.88 $44.17 $104.04
1692 114443018 $179.88 $44.17 $224.04
1693 114451002 $166.00 $44.17 $210.16
1694 114451003 $477.90 $44.17 $522.06
1695 114452008 $179.88 $44.17 $224.04
1696 114453003 $179.88 $44.17 $224.04
1697 114453016 $179.88 $44.17 $224.04
1698 114453017 $179.88 $44.17 $224.04
1699 114461004 $179.88 $44.17 $224.04
1700 114462002 $179.88 $44.17 $224.04
1701 114462003 $179.88 $44.17 $224.04
1702 114463006 $231.45 $44.17 $275.62
1703 114464004 $29.98 $44.17 $74.14
1704 114466002 $206.28 $44.17 $250.44
1705 114466008 $179.88 $44.17 $224.04
1706 114466011 $179.88 $44.17 $224.04
1707 114471001 $179.88 $44.17 $224.04
1708 114471010 $179.88 $44.17 $224.04
1709 114471012 $119.92 $44.17 $164.08
1710 114471020 $179.88 $44.17 $224.04
1711 114472001 $179.88 $44.17 $224.04
1712 114472004 $179.88 $44.17 $224.04
1713 114481004 $179.88 $44.17 $224.04
1714 114481034 $179.88 $44.17 $224.04
1715 114481035 $179.88 $44.17 $224.04
1716 114481057 $59.96 $44.17 $104.12
1717 114481059 $179.88 $44.17 $224.04
1718 114481069 $179.88 $44.17 $224.04
1719 114481087 $179.88 $44.17 $224.04
1720 114491010 $89.94 $44.17 $134.10
1721 114491011 $179.88 $44.17 $224.04
1722 114491027 $59.96 $44.17 $104.12
1723 114491055 $59.96 $44.17 $104.12
1724 114491058 $179.88 $44.17 $224.04
1725 114491059 $179.88 $44.17 $224.04
1726 114511037 $179.88 $44.17 $224.04
1727 114521006 $179.88 $44.17 $224.04
1728 114521012 $179.88 $44.17 $224.04
1729 114521026 $29.98 $44.17 $74.14
1730 114521031 $179.88 $44.17 $224.04
1731 114521052 $179.88 $44.17 $224.04
1732 114531010 $29.98 $44.17 $74.14
1733 114531011 $179.88 $44.17 $224.04
1734 114531046 $179.88 $44.17 $224.04

Page 340 of 1303 ends

1735 114531049 $89.94 $44.17 $134.10
1736 114531060 $179.88 $44.17 $224.04
1737 114531089 $29.98 $44.17 $74.14
1738 114532006 $53.19 $44.17 $97.36
1739 114532008 $179.88 $44.17 $224.04
1740 114532014 $179.88 $44.17 $224.04
1741 114532030 $179.88 $44.17 $224.04
1742 114541004 $119.88 $44.17 $164.04
1743 114541042 $59.96 $44.17 $104.12
1744 114541045 $359.76 $44.17 $403.92
1745 114551025 $179.88 $44.17 $224.04
1746 114551035 $179.88 $44.17 $224.04
1747 114560021 $179.88 $44.17 $224.04
1748 114571007 $179.88 $44.17 $224.04
1749 114571020 $179.88 $44.17 $224.04
1750 114571023 $179.88 $44.17 $224.04
1751 114571026 $179.88 $44.17 $224.04
1752 114571040 $179.88 $44.17 $224.04
1753 114571041 $158.47 $44.17 $202.64
1754 114571052 $179.88 $44.17 $224.04
1755 114571069 $179.88 $44.17 $224.04
1756 114571075 $29.98 $44.17 $74.14
1757 114571082 $38.75 $44.17 $82.92
1758 114571086 $59.96 $44.17 $104.12
1759 114572014 $179.88 $44.17 $224.04
1760 114572016 $179.88 $44.17 $224.04
1761 114572027 $179.88 $44.17 $224.04
1762 114581002 $179.88 $44.17 $224.04
1763 114581011 $179.88 $44.17 $224.04
1764 114581034 $180.00 $44.17 $224.16
1765 114581057 $89.94 $44.17 $134.10
1766 114581059 $179.88 $44.17 $224.04
1767 114581067 $179.88 $44.17 $224.04
1768 114581073 $179.88 $44.17 $224.04
1769 114592018 $29.88 $44.17 $74.04
1770 114592023 $59.96 $44.17 $104.12
1771 114601012 $231.45 $44.17 $275.62
1772 114603018 $29.98 $44.17 $74.14
1773 114611005 $29.98 $44.17 $74.14
1774 114612004 $131.06 $44.17 $175.22
1775 114612005 $179.88 $44.17 $224.04
1776 114612009 $225.65 $44.17 $269.82
1777 114620003 $248.41 $44.17 $292.58
1778 114640002 $45.45 $44.17 $89.62
1779 114640026 $95.04 $44.17 $139.20
1780 114650006 $179.88 $44.17 $224.04
1781 114650012 $179.88 $44.17 $224.04

Page 341 of 1303 ends

1782 114651015 $29.98 $44.17 $74.14
1783 114661022 $179.88 $44.17 $224.04
1784 114662003 $29.98 $44.17 $74.14
1785 114671001 $59.96 $44.17 $104.12
1786 114672008 $179.88 $44.17 $224.04
1787 114672009 $179.88 $44.17 $224.04
1788 114673003 $29.98 $44.17 $74.14
1789 114673004 $179.88 $44.17 $224.04
1790 114673013 $179.88 $44.17 $224.04
1791 114681005 $179.88 $44.17 $224.04
1792 115022008 $179.88 $44.17 $224.04
1793 115022009 $29.98 $44.17 $74.14
1794 115022010 $86.48 $44.17 $130.64
1795 115022011 $76.19 $44.17 $120.36
1796 115022021 $179.88 $44.17 $224.04
1797 115022034 $179.88 $44.17 $224.04
1798 115022041 $179.88 $44.17 $224.04
1799 115030014 $179.88 $44.17 $224.04
1800 115030096 $179.88 $44.17 $224.04
1801 115111001 $179.88 $44.17 $224.04
1802 115111003 $179.88 $44.17 $224.04
1803 115111006 $179.88 $44.17 $224.04
1804 115111009 $179.88 $44.17 $224.04
1805 115111014 $179.88 $44.17 $224.04
1806 115112006 $79.88 $44.17 $124.04
1807 115112008 $119.92 $44.17 $164.08
1808 115122008 $116.25 $44.17 $160.42
1809 115123011 $59.96 $44.17 $104.12
1810 115123020 $179.88 $44.17 $224.04
1811 115123023 $179.88 $44.17 $224.04
1812 115123025 $31.91 $44.17 $76.08
1813 115131004 $59.96 $44.17 $104.12
1814 115131005 $179.88 $44.17 $224.04
1815 115132004 $359.76 $44.17 $403.92
1816 115133004 $359.76 $44.17 $403.92
1817 115142007 $29.98 $44.17 $74.14
1818 115151015 $179.88 $44.17 $224.04
1819 115153009 $51.88 $44.17 $96.04
1820 115161004 $179.88 $44.17 $224.04
1821 115161008 $119.92 $44.17 $164.08
1822 115162004 $149.88 $44.17 $194.04
1823 115162007 $59.96 $44.17 $104.12
1824 115163001 $59.96 $44.17 $104.12
1825 115163004 $179.88 $44.17 $224.04
1826 115163005 $179.88 $44.17 $224.04
1827 115171004 $89.94 $44.17 $134.10
1828 115171005 $119.92 $44.17 $164.08

Page 342 of 1303 ends

1829 115171009 $59.96 $44.17 $104.12
1830 115172011 $29.98 $44.17 $74.14
1831 115172017 $179.88 $44.17 $224.04
1832 115172019 $179.88 $44.17 $224.04
1833 115352012 $29.98 $44.17 $74.14
1834 115353007 $179.88 $44.17 $224.04
1835 115361002 $179.88 $44.17 $224.04
1836 115361005 $77.50 $44.17 $121.66
1837 115361006 $179.88 $44.17 $224.04
1838 115362001 $246.45 $44.17 $290.62
1839 115362010 $29.98 $44.17 $74.14
1840 115362011 $179.88 $44.17 $224.04
1841 115362012 $29.98 $44.17 $74.14
1842 115362014 $231.45 $44.17 $275.62
1843 115362015 $179.88 $44.17 $224.04
1844 115363005 $179.88 $44.17 $224.04
1845 115363006 $133.46 $44.17 $177.62
1846 115371014 $179.88 $44.17 $224.04
1847 115372032 $179.88 $44.17 $224.04
1848 115411007 $24.88 $44.17 $69.04
1849 115411008 $77.50 $44.17 $121.66
1850 115412002 $144.92 $44.17 $189.08
1851 115414013 $179.88 $44.17 $224.04
1852 115414014 $179.88 $44.17 $224.04
1853 115414017 $179.88 $44.17 $224.04
1854 115414018 $179.88 $44.17 $224.04
1855 115414022 $179.88 $44.17 $224.04
1856 115414023 $29.98 $44.17 $74.14
1857 115414034 $179.88 $44.17 $224.04
1858 115414044 $79.88 $44.17 $124.04
1859 115431001 $79.88 $44.17 $124.04
1860 115431002 $179.88 $44.17 $224.04
1861 115431007 $149.90 $44.17 $194.06
1862 115431013 $179.88 $44.17 $224.04
1863 115431018 $179.88 $44.17 $224.04
1864 115431019 $29.98 $44.17 $74.14
1865 115440006 $246.45 $44.17 $290.62
1866 115440016 $179.88 $44.17 $224.04
1867 115440025 $29.01 $44.17 $73.18
1868 115440028 $116.25 $44.17 $160.42
1869 115440035 $179.88 $44.17 $224.04
1870 115451037 $179.88 $44.17 $224.04
1871 115452003 $179.88 $44.17 $224.04
1872 115452017 $119.92 $44.17 $164.08
1873 115452029 $179.88 $44.17 $224.04
1874 115461006 $179.88 $44.17 $224.04
1875 115463001 $59.96 $44.17 $104.12

Page 343 of 1303 ends

1876 115463020 $179.88 $44.17 $224.04
1877 115463027 $179.88 $44.17 $224.04
1878 115471001 $59.96 $44.17 $104.12
1879 115471017 $59.96 $44.17 $104.12
1880 115471019 $127.66 $44.17 $171.82
1881 115471026 $179.88 $44.17 $224.04
1882 115472003 $246.45 $44.17 $290.62
1883 115473018 $179.88 $44.17 $224.04
1884 115473025 $29.98 $44.17 $74.14
1885 115481028 $89.72 $44.17 $133.88
1886 115482003 $179.88 $44.17 $224.04
1887 115482018 $29.98 $44.17 $74.14
1888 115482023 $29.98 $44.17 $74.14
1889 115482026 $179.88 $44.17 $224.04
1890 115482033 $179.88 $44.17 $224.04
1891 115492003 $179.88 $44.17 $224.04
1892 115492004 $240.81 $44.17 $284.98
1893 115492009 $179.88 $44.17 $224.04
1894 115492014 $149.90 $44.17 $194.06
1895 115492036 $89.94 $44.17 $134.10
1896 115493003 $29.98 $44.17 $74.14
1897 115493015 $179.88 $44.17 $224.04
1898 115493018 $179.88 $44.17 $224.04
1899 115493019 $29.88 $44.17 $74.04
1900 115521005 $179.88 $44.17 $224.04
1901 115521015 $179.88 $44.17 $224.04
1902 115521025 $119.92 $44.17 $164.08
1903 115521026 $59.96 $44.17 $104.12
1904 115522001 $59.96 $44.17 $104.12
1905 115531008 $29.98 $44.17 $74.14
1906 115531009 $142.23 $44.17 $186.40
1907 115532022 $38.75 $44.17 $82.92
1908 115533001 $179.88 $44.17 $224.04
1909 115533003 $179.88 $44.17 $224.04
1910 115533009 $89.94 $44.17 $134.10
1911 115533014 $179.88 $44.17 $224.04
1912 115541011 $29.98 $44.17 $74.14
1913 115542002 $179.88 $44.17 $224.04
1914 115542005 $29.98 $44.17 $74.14
1915 115551014 $134.70 $44.17 $178.86
1916 115552002 $179.88 $44.17 $224.04
1917 115560004 $119.92 $44.17 $164.08
1918 115560005 $59.96 $44.17 $104.12
1919 115560020 $179.88 $44.17 $224.04
1920 115560034 $179.88 $44.17 $224.04
1921 115560035 $179.88 $44.17 $224.04
1922 115560050 $179.88 $44.17 $224.04

Page 344 of 1303 ends

1923 115560053 $95.04 $44.17 $139.20
1924 115570015 $179.88 $44.17 $224.04
1925 115570025 $179.88 $44.17 $224.04
1926 115570050 $179.88 $44.17 $224.04
1927 115570051 $166.34 $44.17 $210.50
1928 115621002 $179.88 $44.17 $224.04
1929 115622009 $179.88 $44.17 $224.04
1930 115623002 $29.98 $44.17 $74.14
1931 115623006 $29.98 $44.17 $74.14
1932 115624010 $179.88 $44.17 $224.04
1933 115630011 $179.88 $44.17 $224.04
1934 115640014 $179.88 $44.17 $224.04
1935 115650001 $179.88 $44.17 $224.04
1936 115650010 $179.88 $44.17 $224.04
1937 115651012 $179.88 $44.17 $224.04
1938 115651014 $89.94 $44.17 $134.10
1939 115700002 $179.88 $44.17 $224.04
1940 115700014 $179.88 $44.17 $224.04
1941 115700018 $119.92 $44.17 $164.08
1942 116050003 $359.76 $44.17 $403.92
1943 116061002 $96.44 $44.17 $140.60
1944 116061005 $179.88 $44.17 $224.04
1945 116061013 $29.98 $44.17 $74.14
1946 116062008 $52.22 $44.17 $96.38
1947 116113004 $179.88 $44.17 $224.04
1948 116114001 $179.88 $44.17 $224.04
1949 116120005 $127.50 $44.17 $171.66
1950 116120046 $179.88 $44.17 $224.04
1951 116130008 $179.88 $44.17 $224.04
1952 116142017 $86.48 $44.17 $130.64
1953 116143014 $179.88 $44.17 $224.04
1954 116143015 $54.88 $44.17 $99.04
1955 116143016 $59.96 $44.17 $104.12
1956 116151017 $59.96 $44.17 $104.12
1957 116152017 $246.45 $44.17 $290.62
1958 116152041 $179.88 $44.17 $224.04
1959 116162026 $59.96 $44.17 $104.12
1960 116164004 $179.88 $44.17 $224.04
1961 116171006 $29.98 $44.17 $74.14
1962 116171016 $89.94 $44.17 $134.10
1963 116171018 $77.50 $44.17 $121.66
1964 116172005 $29.98 $44.17 $74.14
1965 116181007 $179.88 $44.17 $224.04
1966 116181023 $179.88 $44.17 $224.04
1967 116182005 $179.88 $44.17 $224.04
1968 116182009 $59.96 $44.17 $104.12
1969 116191002 $70.06 $44.17 $114.22

Page 345 of 1303 ends

1970 116192012 $179.88 $44.17 $224.04
1971 116192015 $305.04 $44.17 $349.20
1972 116192016 $29.88 $44.17 $74.04
1973 116192021 $179.88 $44.17 $224.04
1974 116202007 $29.98 $44.17 $74.14
1975 116202012 $59.96 $44.17 $104.12
1976 116213008 $27.08 $44.17 $71.24
1977 116220016 $236.45 $44.17 $280.62
1978 116221001 $59.96 $44.17 $104.12
1979 116222017 $134.70 $44.17 $178.86
1980 116223010 $179.88 $44.17 $224.04
1981 116230013 $29.98 $44.17 $74.14
1982 116231004 $43.24 $44.17 $87.40
1983 116232009 $179.88 $44.17 $224.04
1984 116240006 $185.47 $44.17 $229.64
1985 116240008 $179.88 $44.17 $224.04
1986 116251005 $38.75 $44.17 $82.92
1987 116252004 $29.98 $44.17 $74.14
1988 116253003 $77.46 $44.17 $121.62
1989 116260001 $279.77 $44.17 $323.94
1990 116270004 $179.88 $44.17 $224.04
1991 116270005 $81.57 $44.17 $125.74
1992 116270017 $229.55 $44.17 $273.72
1993 116270024 $232.15 $44.17 $276.32
1994 116270026 $179.88 $44.17 $224.04
1995 116270033 $79.30 $44.17 $123.46
1996 116270036 $29.98 $44.17 $74.14
1997 116281003 $62.37 $44.17 $106.54
1998 116282002 $452.73 $44.17 $496.90
1999 116282012 $223.73 $44.17 $267.90
2000 116282015 $179.88 $44.17 $224.04
2001 116290022 $179.88 $44.17 $224.04
2002 116290024 $29.98 $44.17 $74.14
2003 116290045 $184.65 $44.17 $228.82
2004 116290051 $29.98 $44.17 $74.14
2005 116290063 $206.82 $44.17 $250.98
2006 116300004 $995.88 $44.17 $1,040.04
2007 116300005 $200.79 $44.17 $244.96
2008 116300013 $44.83 $44.17 $89.00
2009 116310024 $179.88 $44.17 $224.04
2010 116310025 $179.88 $44.17 $224.04
2011 116310055 $89.94 $44.17 $134.10
2012 116310089 $179.88 $44.17 $224.04
2013 116320007 $29.98 $44.17 $74.14
2014 116340006 $89.94 $44.17 $134.10
2015 116340008 $231.45 $44.17 $275.62
2016 117031001 $179.88 $44.17 $224.04

Page 346 of 1303 ends

2017 117031009 $179.88 $44.17 $224.04
2018 117031019 $201.27 $44.17 $245.44
2019 117031034 $99.90 $44.17 $144.06
2020 117032009 $29.98 $44.17 $74.14
2021 117041007 $179.88 $44.17 $224.04
2022 117042007 $59.96 $44.17 $104.12
2023 117042009 $179.88 $44.17 $224.04
2024 117042017 $198.28 $44.17 $242.44
2025 117070006 $431.94 $44.17 $476.10
2026 117080009 $114.12 $44.17 $158.28
2027 117091022 $520.72 $44.17 $564.88
2028 117092001 $29.98 $44.17 $74.14
2029 117092006 $29.98 $44.17 $74.14
2030 117092009 $224.24 $44.17 $268.40
2031 117092011 $89.94 $44.17 $134.10
2032 117092012 $246.45 $44.17 $290.62
2033 117092015 $59.96 $44.17 $104.12
2034 117101009 $179.88 $44.17 $224.04
2035 117101014 $29.98 $44.17 $74.14
2036 117102001 $142.18 $44.17 $186.34
2037 117103004 $179.88 $44.17 $224.04
2038 117103027 $59.96 $44.17 $104.12
2039 117112013 $179.88 $44.17 $224.04
2040 117113006 $38.75 $44.17 $82.92
2041 117115011 $55.38 $44.17 $99.54
2042 117116002 $179.88 $44.17 $224.04
2043 117116004 $513.66 $44.17 $557.82
2044 117116013 $79.79 $44.17 $123.96
2045 117117002 $179.88 $44.17 $224.04
2046 117123004 $179.88 $44.17 $224.04
2047 117124002 $179.88 $44.17 $224.04
2048 117124005 $231.45 $44.17 $275.62
2049 117124009 $179.88 $44.17 $224.04
2050 117124016 $179.88 $44.17 $224.04
2051 117132003 $231.36 $44.17 $275.52
2052 117132004 $684.09 $44.17 $728.26
2053 117133003 $179.88 $44.17 $224.04
2054 117133006 $179.88 $44.17 $224.04
2055 117141010 $157.27 $44.17 $201.44
2056 117145003 $179.88 $44.17 $224.04
2057 117145004 $179.88 $44.17 $224.04
2058 117145006 $179.88 $44.17 $224.04
2059 117152002 $201.27 $44.17 $245.44
2060 117153002 $241.51 $44.17 $285.68
2061 117155006 $179.88 $44.17 $224.04
2062 117161006 $423.50 $44.17 $467.66
2063 117161012 $59.96 $44.17 $104.12

Page 347 of 1303 ends

2064 117161013 $179.88 $44.17 $224.04
2065 117162004 $138.75 $44.17 $182.92
2066 117162005 $59.96 $44.17 $104.12
2067 117163009 $179.88 $44.17 $224.04
2068 117165005 $179.88 $44.17 $224.04
2069 117173014 $179.88 $44.17 $224.04
2070 117174006 $179.88 $44.17 $224.04
2071 117175001 $95.04 $44.17 $139.20
2072 117175006 $359.76 $44.17 $403.92
2073 117175011 $209.41 $44.17 $253.58
2074 117194001 $29.98 $44.17 $74.14
2075 117194002 $500.80 $44.17 $544.96
2076 117194016 $179.88 $44.17 $224.04
2077 117194018 $179.88 $44.17 $224.04
2078 117195006 $246.45 $44.17 $290.62
2079 117195007 $179.88 $44.17 $224.04
2080 117202016 $179.88 $44.17 $224.04
2081 117204003 $90.24 $44.17 $134.40
2082 117204007 $179.88 $44.17 $224.04
2083 117204011 $179.88 $44.17 $224.04
2084 117205007 $179.88 $44.17 $224.04
2085 117205010 $179.88 $44.17 $224.04
2086 117206009 $359.76 $44.17 $403.92
2087 117206010 $179.88 $44.17 $224.04
2088 117211018 $179.88 $44.17 $224.04
2089 117212006 $249.25 $44.17 $293.42
2090 117213001 $29.98 $44.17 $74.14
2091 117214002 $22.45 $44.17 $66.62
2092 117214012 $89.94 $44.17 $134.10
2093 117225009 $246.45 $44.17 $290.62
2094 117227011 $156.33 $44.17 $200.50
2095 117228005 $179.88 $44.17 $224.04
2096 117232001 $44.88 $44.17 $89.04
2097 117232002 $179.88 $44.17 $224.04
2098 117233010 $179.88 $44.17 $224.04
2099 117234001 $179.88 $44.17 $224.04
2100 117234003 $179.88 $44.17 $224.04
2101 117234004 $59.96 $44.17 $104.12
2102 117234006 $179.88 $44.17 $224.04
2103 117235005 $231.45 $44.17 $275.62
2104 117235006 $179.88 $44.17 $224.04
2105 117237010 $205.14 $44.17 $249.30
2106 117238016 $179.88 $44.17 $224.04
2107 117241001 $179.88 $44.17 $224.04
2108 117241002 $179.88 $44.17 $224.04
2109 117241003 $59.96 $44.17 $104.12
2110 117242008 $179.88 $44.17 $224.04

Page 348 of 1303 ends

2111 117243011 $59.96 $44.17 $104.12
2112 117244003 $179.88 $44.17 $224.04
2113 117252003 $179.88 $44.17 $224.04
2114 117252006 $179.88 $44.17 $224.04
2115 117252018 $179.88 $44.17 $224.04
2116 117252019 $359.76 $44.17 $403.92
2117 117252020 $179.88 $44.17 $224.04
2118 117253003 $179.88 $44.17 $224.04
2119 117253004 $179.88 $44.17 $224.04
2120 117253013 $179.88 $44.17 $224.04
2121 117254011 $179.88 $44.17 $224.04
2122 117254012 $179.88 $44.17 $224.04
2123 117255012 $174.08 $44.17 $218.24
2124 117255013 $139.88 $44.17 $184.04
2125 117256005 $179.88 $44.17 $224.04
2126 117262007 $179.88 $44.17 $224.04
2127 117263008 $179.88 $44.17 $224.04
2128 117263011 $139.62 $44.17 $183.78
2129 117265010 $179.88 $44.17 $224.04
2130 117281007 $179.88 $44.17 $224.04
2131 117281017 $179.88 $44.17 $224.04
2132 117281024 $179.88 $44.17 $224.04
2133 117290007 $179.88 $44.17 $224.04
2134 117290009 $59.96 $44.17 $104.12
2135 117290015 $179.88 $44.17 $224.04
2136 117290016 $179.88 $44.17 $224.04
2137 117290019 $40.34 $44.17 $84.50
2138 117290021 $246.45 $44.17 $290.62
2139 117290033 $179.88 $44.17 $224.04
2140 117290038 $179.88 $44.17 $224.04
2141 117301005 $179.88 $44.17 $224.04
2142 117302011 $179.88 $44.17 $224.04
2143 117302015 $99.88 $44.17 $144.04
2144 117320006 $179.88 $44.17 $224.04
2145 117320030 $179.88 $44.17 $224.04
2146 117320036 $179.88 $44.17 $224.04
2147 117334001 $231.45 $44.17 $275.62
2148 117334012 $668.55 $44.17 $712.72
2149 117334027 $134.70 $44.17 $178.86
2150 117334031 $179.88 $44.17 $224.04
2151 117340026 $59.96 $44.17 $104.12
2152 117340027 $179.88 $44.17 $224.04
2153 118101012 $179.88 $44.17 $224.04
2154 118104001 $359.76 $44.17 $403.92
2155 118104002 $179.88 $44.17 $224.04
2156 118104005 $179.88 $44.17 $224.04
2157 118104008 $179.88 $44.17 $224.04

Page 349 of 1303 ends

2158 118104013 $179.88 $44.17 $224.04
2159 118104014 $359.76 $44.17 $403.92
2160 118104016 $179.88 $44.17 $224.04
2161 118104022 $179.88 $44.17 $224.04
2162 118104024 $179.88 $44.17 $224.04
2163 118104030 $179.88 $44.17 $224.04
2164 118104032 $179.88 $44.17 $224.04
2165 118104033 $179.88 $44.17 $224.04
2166 118104034 $179.88 $44.17 $224.04
2167 118104040 $179.88 $44.17 $224.04
2168 118104041 $144.10 $44.17 $188.26
2169 118104043 $179.88 $44.17 $224.04
2170 118104044 $359.76 $44.17 $403.92
2171 118112003 $179.88 $44.17 $224.04
2172 118113001 $179.88 $44.17 $224.04
2173 118113009 $179.88 $44.17 $224.04
2174 118121002 $179.88 $44.17 $224.04
2175 118121005 $179.88 $44.17 $224.04
2176 118121014 $179.88 $44.17 $224.04
2177 118122012 $179.88 $44.17 $224.04
2178 118123004 $179.88 $44.17 $224.04
2179 118124001 $179.88 $44.17 $224.04
2180 118124008 $179.88 $44.17 $224.04
2181 118140021 $179.88 $44.17 $224.04
2182 118140034 $179.88 $44.17 $224.04
2183 118140037 $179.88 $44.17 $224.04
2184 118140048 $179.88 $44.17 $224.04
2185 118150013 $134.70 $44.17 $178.86
2186 118171012 $79.88 $44.17 $124.04
2187 118181011 $149.90 $44.17 $194.06
2188 118181017 $179.88 $44.17 $224.04
2189 118182008 $427.05 $44.17 $471.22
2190 118203005 $179.88 $44.17 $224.04
2191 118230017 $179.88 $44.17 $224.04
2192 118241012 $179.88 $44.17 $224.04
2193 118241014 $29.98 $44.17 $74.14
2194 118242006 $179.88 $44.17 $224.04
2195 118242016 $179.88 $44.17 $224.04
2196 118242025 $179.88 $44.17 $224.04
2197 118242026 $179.88 $44.17 $224.04
2198 118260003 $59.96 $44.17 $104.12
2199 118260009 $179.88 $44.17 $224.04
2200 118260014 $59.96 $44.17 $104.12
2201 118270048 $179.88 $44.17 $224.04
2202 118281005 $179.88 $44.17 $224.04
2203 118282009 $179.88 $44.17 $224.04
2204 118290009 $59.96 $44.17 $104.12

Page 350 of 1303 ends

2205 118290026 $179.88 $44.17 $224.04
2206 118290028 $662.38 $44.17 $706.54
2207 118290033 $179.88 $44.17 $224.04
2208 119031004 $179.88 $44.17 $224.04
2209 119031010 $179.88 $44.17 $224.04
2210 119031012 $178.06 $44.17 $222.22
2211 119032001 $179.88 $44.17 $224.04
2212 119032002 $298.02 $44.17 $342.18
2213 119032019 $179.88 $44.17 $224.04
2214 119032035 $80.79 $44.17 $124.96
2215 119041005 $79.88 $44.17 $124.04
2216 119041016 $179.88 $44.17 $224.04
2217 119042039 $179.88 $44.17 $224.04
2218 119042043 $29.98 $44.17 $74.14
2219 119042044 $194.88 $44.17 $239.04
2220 119042045 $179.88 $44.17 $224.04
2221 119042049 $111.22 $44.17 $155.38
2222 119042052 $79.88 $44.17 $124.04
2223 119043004 $179.88 $44.17 $224.04
2224 119051003 $179.88 $44.17 $224.04
2225 119051006 $194.88 $44.17 $239.04
2226 119052001 $179.88 $44.17 $224.04
2227 119052002 $179.88 $44.17 $224.04
2228 119052015 $149.90 $44.17 $194.06
2229 119061003 $179.88 $44.17 $224.04
2230 119061005 $359.76 $44.17 $403.92
2231 119061015 $179.88 $44.17 $224.04
2232 119061021 $179.88 $44.17 $224.04
2233 119061027 $231.45 $44.17 $275.62
2234 119061030 $179.88 $44.17 $224.04
2235 119061045 $59.92 $44.17 $104.08
2236 119081007 $179.88 $44.17 $224.04
2237 119084004 $1,558.64 $44.17 $1,602.80
2238 119091001 $179.88 $44.17 $224.04
2239 119091025 $29.98 $44.17 $74.14
2240 119092010 $179.88 $44.17 $224.04
2241 119092012 $184.88 $44.17 $229.04
2242 119092018 $179.88 $44.17 $224.04
2243 119092021 $179.88 $44.17 $224.04
2244 119101006 $119.90 $44.17 $164.06
2245 119101008 $79.88 $44.17 $124.04
2246 119102001 $179.88 $44.17 $224.04
2247 119103019 $29.98 $44.17 $74.14
2248 119104004 $149.90 $44.17 $194.06
2249 119104017 $179.88 $44.17 $224.04
2250 119104021 $69.88 $44.17 $114.04
2251 119111010 $179.88 $44.17 $224.04

Page 351 of 1303 ends

2252 119112001 $179.88 $44.17 $224.04
2253 119112004 $231.45 $44.17 $275.62
2254 119113015 $223.73 $44.17 $267.90
2255 119130009 $206.19 $44.17 $250.36
2256 119130027 $129.88 $44.17 $174.04
2257 119131002 $29.98 $44.17 $74.14
2258 119140005 $179.88 $44.17 $224.04
2259 119140007 $179.88 $44.17 $224.04
2260 119141006 $84.70 $44.17 $128.86
2261 119191008 $29.98 $44.17 $74.14
2262 119191022 $59.96 $44.17 $104.12
2263 119191023 $179.88 $44.17 $224.04
2264 119191026 $29.98 $44.17 $74.14
2265 119191032 $179.88 $44.17 $224.04
2266 119191042 $89.94 $44.17 $134.10
2267 119191045 $179.88 $44.17 $224.04
2268 119191058 $164.89 $44.17 $209.06
2269 119191059 $149.90 $44.17 $194.06
2270 119192014 $179.88 $44.17 $224.04
2271 119192016 $179.88 $44.17 $224.04
2272 119192018 $89.94 $44.17 $134.10
2273 119192031 $134.70 $44.17 $178.86
2274 119192042 $59.96 $44.17 $104.12
2275 119192044 $59.96 $44.17 $104.12
2276 119192046 $179.88 $44.17 $224.04
2277 119192047 $39.65 $44.17 $83.82
2278 119192050 $179.88 $44.17 $224.04
2279 119192058 $179.88 $44.17 $224.04
2280 119192064 $179.88 $44.17 $224.04
2281 119193003 $59.96 $44.17 $104.12
2282 119193005 $29.98 $44.17 $74.14
2283 119193010 $134.70 $44.17 $178.86
2284 119193011 $89.94 $44.17 $134.10
2285 119193012 $223.37 $44.17 $267.54
2286 119193019 $179.88 $44.17 $224.04
2287 119193026 $179.88 $44.17 $224.04
2288 119251032 $246.45 $44.17 $290.62
2289 119251034 $29.98 $44.17 $74.14
2290 119261013 $1,618.92 $44.17 $1,663.08
2291 119311016 $179.88 $44.17 $224.04
2292 119320061 $179.88 $44.17 $224.04
2293 119331006 $29.88 $44.17 $74.04
2294 119331009 $179.88 $44.17 $224.04
2295 119331017 $179.88 $44.17 $224.04
2296 119331019 $128.91 $44.17 $173.08
2297 119332005 $59.96 $44.17 $104.12
2298 119333007 $179.88 $44.17 $224.04

Page 352 of 1303 ends

2299 119333009 $179.88 $44.17 $224.04
2300 119341003 $77.50 $44.17 $121.66
2301 119341013 $86.45 $44.17 $130.62
2302 119341015 $179.88 $44.17 $224.04
2303 119342011 $179.88 $44.17 $224.04
2304 119351008 $59.96 $44.17 $104.12
2305 119381002 $59.96 $44.17 $104.12
2306 119381011 $29.98 $44.17 $74.14
2307 119381017 $29.98 $44.17 $74.14
2308 119382006 $29.98 $44.17 $74.14
2309 119390003 $179.88 $44.17 $224.04
2310 119390008 $129.90 $44.17 $174.06
2311 119390011 $179.88 $44.17 $224.04
2312 119392024 $179.88 $44.17 $224.04
2313 119393009 $139.26 $44.17 $183.42
2314 119393011 $232.08 $44.17 $276.24
2315 119393014 $29.98 $44.17 $74.14
2316 119393020 $38.75 $44.17 $82.92
2317 119393027 $179.88 $44.17 $224.04
2318 119413002 $179.88 $44.17 $224.04
2319 119413005 $231.45 $44.17 $275.62
2320 119413012 $179.88 $44.17 $224.04
2321 119413017 $59.96 $44.17 $104.12
2322 119414011 $191.64 $44.17 $235.80
2323 119414014 $179.88 $44.17 $224.04
2324 119422012 $179.88 $44.17 $224.04
2325 119423004 $179.88 $44.17 $224.04
2326 119423008 $179.88 $44.17 $224.04
2327 119424002 $59.96 $44.17 $104.12
2328 119461005 $89.94 $44.17 $134.10
2329 119461007 $179.88 $44.17 $224.04
2330 119462019 $59.96 $44.17 $104.12
2331 119463015 $59.96 $44.17 $104.12
2332 119471015 $79.88 $44.17 $124.04
2333 119473002 $179.88 $44.17 $224.04
2334 119473004 $39.94 $44.17 $84.10
2335 119474012 $129.88 $44.17 $174.04
2336 119482008 $179.88 $44.17 $224.04
2337 119483018 $231.45 $44.17 $275.62
2338 119483022 $59.96 $44.17 $104.12
2339 119483023 $179.88 $44.17 $224.04
2340 119484004 $89.94 $44.17 $134.10
2341 119485010 $179.88 $44.17 $224.04
2342 119490001 $29.98 $44.17 $74.14
2343 119490005 $179.88 $44.17 $224.04
2344 119490007 $179.88 $44.17 $224.04
2345 119490009 $149.88 $44.17 $194.04

Page 353 of 1303 ends

2346 119490023 $179.88 $44.17 $224.04
2347 119490028 $179.88 $44.17 $224.04
2348 119490031 $53.19 $44.17 $97.36
2349 119490044 $29.98 $44.17 $74.14
2350 119490058 $29.98 $44.17 $74.14
2351 119490063 $179.88 $44.17 $224.04
2352 119512002 $59.96 $44.17 $104.12
2353 119512011 $179.88 $44.17 $224.04
2354 119512028 $179.88 $44.17 $224.04
2355 119515003 $179.88 $44.17 $224.04
2356 119521001 $59.96 $44.17 $104.12
2357 119521012 $179.88 $44.17 $224.04
2358 119521019 $179.88 $44.17 $224.04
2359 119522001 $179.88 $44.17 $224.04
2360 119522011 $61.96 $44.17 $106.12
2361 119522013 $179.88 $44.17 $224.04
2362 119522015 $89.94 $44.17 $134.10
2363 119523005 $179.88 $44.17 $224.04
2364 119530002 $179.88 $44.17 $224.04
2365 119530003 $179.88 $44.17 $224.04
2366 119530004 $29.98 $44.17 $74.14
2367 119530009 $179.88 $44.17 $224.04
2368 119530017 $179.88 $44.17 $224.04
2369 119530026 $29.98 $44.17 $74.14
2370 119530029 $29.98 $44.17 $74.14
2371 119530049 $59.96 $44.17 $104.12
2372 119540021 $179.88 $44.17 $224.04
2373 119540022 $179.88 $44.17 $224.04
2374 119540033 $179.88 $44.17 $224.04
2375 119540034 $179.88 $44.17 $224.04
2376 119540046 $179.88 $44.17 $224.04
2377 119550006 $29.88 $44.17 $74.04
2378 119550008 $179.88 $44.17 $224.04
2379 119550037 $29.98 $44.17 $74.14
2380 119550042 $179.88 $44.17 $224.04
2381 119550048 $179.88 $44.17 $224.04
2382 120031007 $159.88 $44.17 $204.04
2383 120031010 $59.96 $44.17 $104.12
2384 120031011 $179.88 $44.17 $224.04
2385 120032001 $59.96 $44.17 $104.12
2386 120032005 $81.26 $44.17 $125.42
2387 120032019 $179.88 $44.17 $224.04
2388 120033018 $179.88 $44.17 $224.04
2389 120034002 $29.98 $44.17 $74.14
2390 120034015 $29.98 $44.17 $74.14
2391 120034028 $89.88 $44.17 $134.04
2392 120041001 $59.96 $44.17 $104.12

Page 354 of 1303 ends

2393 120041009 $179.88 $44.17 $224.04
2394 120041011 $29.98 $44.17 $74.14
2395 120041019 $59.88 $44.17 $104.04
2396 120041026 $59.96 $44.17 $104.12
2397 120041028 $29.98 $44.17 $74.14
2398 120041048 $29.98 $44.17 $74.14
2399 120041049 $179.88 $44.17 $224.04
2400 120041051 $29.98 $44.17 $74.14
2401 120041086 $90.24 $44.17 $134.40
2402 120054013 $29.98 $44.17 $74.14
2403 120060037 $179.88 $44.17 $224.04
2404 120060057 $179.88 $44.17 $224.04
2405 120060073 $179.88 $44.17 $224.04
2406 120072008 $179.88 $44.17 $224.04
2407 120080005 $96.73 $44.17 $140.90
2408 120100022 $119.92 $44.17 $164.08
2409 120111009 $179.88 $44.17 $224.04
2410 120111012 $206.19 $44.17 $250.36
2411 120111018 $179.88 $44.17 $224.04
2412 120112012 $59.96 $44.17 $104.12
2413 120112020 $77.50 $44.17 $121.66
2414 120113002 $179.88 $44.17 $224.04
2415 120113009 $179.88 $44.17 $224.04
2416 120113011 $47.94 $44.17 $92.10
2417 120122007 $119.88 $44.17 $164.04
2418 120122012 $179.88 $44.17 $224.04
2419 120122017 $179.88 $44.17 $224.04
2420 120122026 $38.25 $44.17 $82.42
2421 120123021 $26.11 $44.17 $70.28
2422 120141015 $29.98 $44.17 $74.14
2423 120141018 $246.45 $44.17 $290.62
2424 120142005 $179.88 $44.17 $224.04
2425 120144011 $59.96 $44.17 $104.12
2426 120144018 $179.88 $44.17 $224.04
2427 120151002 $29.98 $44.17 $74.14
2428 120151028 $59.96 $44.17 $104.12
2429 120151029 $179.88 $44.17 $224.04
2430 120152001 $29.98 $44.17 $74.14
2431 120153005 $246.45 $44.17 $290.62
2432 120153013 $29.98 $44.17 $74.14
2433 120153016 $134.70 $44.17 $178.86
2434 120162006 $179.88 $44.17 $224.04
2435 120162007 $59.96 $44.17 $104.12
2436 120162011 $29.98 $44.17 $74.14
2437 120162026 $231.45 $44.17 $275.62
2438 120162029 $29.98 $44.17 $74.14
2439 120162032 $54.88 $44.17 $99.04

Page 355 of 1303 ends

2440 120171004 $179.88 $44.17 $224.04
2441 120171005 $179.88 $44.17 $224.04
2442 120181007 $59.96 $44.17 $104.12
2443 120181008 $77.50 $44.17 $121.66
2444 120181019 $179.88 $44.17 $224.04
2445 120182003 $29.98 $44.17 $74.14
2446 120182006 $29.98 $44.17 $74.14
2447 120221012 $179.88 $44.17 $224.04
2448 120221013 $30.40 $44.17 $74.56
2449 120222001 $30.40 $44.17 $74.56
2450 120223005 $29.98 $44.17 $74.14
2451 120223006 $179.88 $44.17 $224.04
2452 120223009 $59.96 $44.17 $104.12
2453 120231009 $38.25 $44.17 $82.42
2454 120232007 $65.48 $44.17 $109.64
2455 120232015 $179.88 $44.17 $224.04
2456 120241001 $179.88 $44.17 $224.04
2457 120241006 $80.68 $44.17 $124.84
2458 120242001 $179.88 $44.17 $224.04
2459 120250009 $29.98 $44.17 $74.14
2460 120250029 $149.90 $44.17 $194.06
2461 120270007 $359.76 $44.17 $403.92
2462 120270016 $210.03 $44.17 $254.20
2463 120280008 $131.55 $44.17 $175.72
2464 120280010 $194.88 $44.17 $239.04
2465 120290004 $29.98 $44.17 $74.14
2466 120290017 $119.88 $44.17 $164.04
2467 120311006 $44.90 $44.17 $89.06
2468 120311007 $31.98 $44.17 $76.14
2469 120311009 $179.88 $44.17 $224.04
2470 120321023 $29.98 $44.17 $74.14
2471 120321024 $179.88 $44.17 $224.04
2472 120322006 $179.88 $44.17 $224.04
2473 120322008 $179.88 $44.17 $224.04
2474 120331016 $29.98 $44.17 $74.14
2475 120332004 $29.98 $44.17 $74.14
2476 120333011 $179.88 $44.17 $224.04
2477 120333013 $29.98 $44.17 $74.14
2478 120351003 $179.88 $44.17 $224.04
2479 120353003 $73.70 $44.17 $117.86
2480 120353008 $179.88 $44.17 $224.04
2481 120360006 $179.88 $44.17 $224.04
2482 120360008 $77.50 $44.17 $121.66
2483 120381011 $179.88 $44.17 $224.04
2484 120381017 $179.88 $44.17 $224.04
2485 120381051 $179.88 $44.17 $224.04
2486 120381059 $31.91 $44.17 $76.08

Page 356 of 1303 ends

2487 120381061 $179.88 $44.17 $224.04
2488 120431001 $179.88 $44.17 $224.04
2489 120431011 $158.60 $44.17 $202.76
2490 120431013 $29.98 $44.17 $74.14
2491 120432005 $231.45 $44.17 $275.62
2492 120432007 $179.88 $44.17 $224.04
2493 120432014 $29.98 $44.17 $74.14
2494 120432015 $179.88 $44.17 $224.04
2495 120432031 $114.12 $44.17 $158.28
2496 120432034 $179.88 $44.17 $224.04
2497 120442013 $59.96 $44.17 $104.12
2498 120442016 $179.88 $44.17 $224.04
2499 120451019 $179.88 $44.17 $224.04
2500 120452006 $29.98 $44.17 $74.14
2501 120461008 $49.90 $44.17 $94.06
2502 120462004 $179.88 $44.17 $224.04
2503 120462010 $163.44 $44.17 $207.60
2504 120462043 $179.88 $44.17 $224.04
2505 120463002 $179.88 $44.17 $224.04
2506 120463011 $134.70 $44.17 $178.86
2507 120470027 $248.61 $44.17 $292.78
2508 120480026 $179.88 $44.17 $224.04
2509 120480027 $179.88 $44.17 $224.04
2510 120480030 $59.96 $44.17 $104.12
2511 120491004 $65.62 $44.17 $109.78
2512 120491018 $179.88 $44.17 $224.04
2513 120491025 $89.94 $44.17 $134.10
2514 120491030 $29.98 $44.17 $74.14
2515 120492007 $179.88 $44.17 $224.04
2516 120520006 $179.88 $44.17 $224.04
2517 120520010 $59.96 $44.17 $104.12
2518 120520017 $246.45 $44.17 $290.62
2519 120520022 $29.98 $44.17 $74.14
2520 120530015 $179.88 $44.17 $224.04
2521 121201004 $89.94 $44.17 $134.10
2522 121201010 $179.88 $44.17 $224.04
2523 121201016 $179.88 $44.17 $224.04
2524 121202008 $179.88 $44.17 $224.04
2525 121202013 $231.45 $44.17 $275.62
2526 121211007 $179.88 $44.17 $224.04
2527 121211008 $29.88 $44.17 $74.04
2528 121212002 $59.96 $44.17 $104.12
2529 121213001 $372.29 $44.17 $416.46
2530 121214007 $179.88 $44.17 $224.04
2531 121221006 $59.96 $44.17 $104.12
2532 121221008 $272.85 $44.17 $317.02
2533 121221010 $179.88 $44.17 $224.04

Page 357 of 1303 ends

2534 121221020 $179.88 $44.17 $224.04
2535 121222002 $59.96 $44.17 $104.12
2536 121222018 $179.88 $44.17 $224.04
2537 121232005 $119.92 $44.17 $164.08
2538 121232012 $179.88 $44.17 $224.04
2539 121232016 $130.20 $44.17 $174.36
2540 121232023 $179.88 $44.17 $224.04
2541 121332010 $29.98 $44.17 $74.14
2542 121333005 $59.96 $44.17 $104.12
2543 121334006 $179.88 $44.17 $224.04
2544 121334011 $179.88 $44.17 $224.04
2545 121342002 $149.90 $44.17 $194.06
2546 121351003 $179.88 $44.17 $224.04
2547 121351008 $179.88 $44.17 $224.04
2548 121352002 $179.88 $44.17 $224.04
2549 121353006 $231.45 $44.17 $275.62
2550 121353007 $179.88 $44.17 $224.04
2551 121361002 $179.88 $44.17 $224.04
2552 121363001 $179.88 $44.17 $224.04
2553 121363009 $179.88 $44.17 $224.04
2554 121363011 $179.88 $44.17 $224.04
2555 121372006 $179.88 $44.17 $224.04
2556 121372011 $179.88 $44.17 $224.04
2557 121373005 $77.50 $44.17 $121.66
2558 121373006 $179.88 $44.17 $224.04
2559 121373009 $179.88 $44.17 $224.04
2560 121373013 $59.96 $44.17 $104.12
2561 121375001 $59.96 $44.17 $104.12
2562 121375006 $179.88 $44.17 $224.04
2563 121375008 $179.88 $44.17 $224.04
2564 121385004 $179.88 $44.17 $224.04
2565 121385006 $29.98 $44.17 $74.14
2566 121385010 $29.98 $44.17 $74.14
2567 121385011 $179.88 $44.17 $224.04
2568 121392004 $104.88 $44.17 $149.04
2569 121393009 $104.88 $44.17 $149.04
2570 121393019 $29.98 $44.17 $74.14
2571 121394015 $29.98 $44.17 $74.14
2572 121394029 $179.88 $44.17 $224.04
2573 121394034 $29.98 $44.17 $74.14
2574 121402002 $29.98 $44.17 $74.14
2575 121402006 $179.88 $44.17 $224.04
2576 121402031 $179.88 $44.17 $224.04
2577 121404001 $179.88 $44.17 $224.04
2578 121404024 $179.88 $44.17 $224.04
2579 121404037 $179.88 $44.17 $224.04
2580 121411003 $179.88 $44.17 $224.04

Page 358 of 1303 ends

2581 121412006 $179.88 $44.17 $224.04
2582 121421006 $29.98 $44.17 $74.14
2583 121421009 $179.88 $44.17 $224.04
2584 121421010 $29.98 $44.17 $74.14
2585 121421014 $82.45 $44.17 $126.62
2586 121422006 $179.88 $44.17 $224.04
2587 121422016 $179.88 $44.17 $224.04
2588 121422024 $179.88 $44.17 $224.04
2589 121423005 $179.88 $44.17 $224.04
2590 121423006 $179.88 $44.17 $224.04
2591 121424012 $179.88 $44.17 $224.04
2592 121425006 $179.88 $44.17 $224.04
2593 121441003 $179.88 $44.17 $224.04
2594 121441012 $59.96 $44.17 $104.12
2595 121442008 $179.88 $44.17 $224.04
2596 121443020 $179.88 $44.17 $224.04
2597 121451004 $149.88 $44.17 $194.04
2598 121461014 $179.88 $44.17 $224.04
2599 121462005 $60.60 $44.17 $104.76
2600 121462006 $189.88 $44.17 $234.04
2601 121472006 $59.96 $44.17 $104.12
2602 121472019 $67.35 $44.17 $111.52
2603 121481001 $179.88 $44.17 $224.04
2604 121481013 $29.98 $44.17 $74.14
2605 121482016 $89.94 $44.17 $134.10
2606 121491002 $179.88 $44.17 $224.04
2607 121491010 $116.25 $44.17 $160.42
2608 121492001 $179.88 $44.17 $224.04
2609 121492003 $29.98 $44.17 $74.14
2610 121492006 $29.98 $44.17 $74.14
2611 121493014 $29.98 $44.17 $74.14
2612 121493015 $179.88 $44.17 $224.04
2613 121493038 $29.98 $44.17 $74.14
2614 121493042 $179.88 $44.17 $224.04
2615 121501008 $29.68 $44.17 $73.84
2616 121503017 $246.45 $44.17 $290.62
2617 121503032 $179.88 $44.17 $224.04
2618 121511005 $179.88 $44.17 $224.04
2619 121512014 $179.88 $44.17 $224.04
2620 121512042 $179.88 $44.17 $224.04
2621 121521001 $76.36 $44.17 $120.52
2622 121523003 $179.88 $44.17 $224.04
2623 121531024 $59.96 $44.17 $104.12
2624 121532003 $43.23 $44.17 $87.40
2625 121532005 $240.81 $44.17 $284.98
2626 121533001 $119.92 $44.17 $164.08
2627 121533003 $231.45 $44.17 $275.62

Page 359 of 1303 ends

2628 121533004 $324.97 $44.17 $369.14
2629 122130022 $359.76 $44.17 $403.92
2630 122130023 $179.88 $44.17 $224.04
2631 122130025 $279.80 $44.17 $323.96
2632 122130056 $101.43 $44.17 $145.60
2633 122150024 $179.88 $44.17 $224.04
2634 122161010 $29.88 $44.17 $74.04
2635 122161011 $29.98 $44.17 $74.14
2636 122162009 $246.45 $44.17 $290.62
2637 122162012 $179.88 $44.17 $224.04
2638 122162017 $179.88 $44.17 $224.04
2639 122162018 $29.98 $44.17 $74.14
2640 122163006 $374.76 $44.17 $418.92
2641 122163014 $134.70 $44.17 $178.86
2642 122164002 $232.15 $44.17 $276.32
2643 122164004 $179.88 $44.17 $224.04
2644 122164005 $179.88 $44.17 $224.04
2645 122164007 $231.45 $44.17 $275.62
2646 122164012 $179.88 $44.17 $224.04
2647 122171015 $29.98 $44.17 $74.14
2648 122172012 $257.85 $44.17 $302.02
2649 122173001 $32.88 $44.17 $77.04
2650 122173009 $157.40 $44.17 $201.56
2651 122174003 $89.94 $44.17 $134.10
2652 122180034 $59.96 $44.17 $104.12
2653 122192006 $179.88 $44.17 $224.04
2654 122192012 $179.88 $44.17 $224.04
2655 122192019 $77.50 $44.17 $121.66
2656 122210059 $179.88 $44.17 $224.04
2657 122230008 $258.96 $44.17 $303.12
2658 122251012 $59.96 $44.17 $104.12
2659 122251026 $179.88 $44.17 $224.04
2660 122251038 $179.88 $44.17 $224.04
2661 122251056 $236.45 $44.17 $280.62
2662 122252002 $179.88 $44.17 $224.04
2663 122252023 $179.88 $44.17 $224.04
2664 122252031 $179.88 $44.17 $224.04
2665 122252033 $179.88 $44.17 $224.04
2666 122252038 $89.94 $44.17 $134.10
2667 122253002 $165.73 $44.17 $209.90
2668 122253010 $179.88 $44.17 $224.04
2669 122253029 $59.96 $44.17 $104.12
2670 122253036 $179.88 $44.17 $224.04
2671 122253052 $29.98 $44.17 $74.14
2672 122260004 $59.96 $44.17 $104.12
2673 122261010 $149.90 $44.17 $194.06
2674 122261012 $179.88 $44.17 $224.04

Page 360 of 1303 ends

2675 122261013 $59.96 $44.17 $104.12
2676 122261036 $179.88 $44.17 $224.04
2677 122262005 $179.88 $44.17 $224.04
2678 122262006 $77.50 $44.17 $121.66
2679 122262010 $29.98 $44.17 $74.14
2680 122262011 $29.98 $44.17 $74.14
2681 122262028 $59.96 $44.17 $104.12
2682 122271006 $179.88 $44.17 $224.04
2683 122271009 $46.67 $44.17 $90.84
2684 122271023 $179.88 $44.17 $224.04
2685 122271035 $29.98 $44.17 $74.14
2686 122271065 $179.88 $44.17 $224.04
2687 122281004 $64.88 $44.17 $109.04
2688 122281014 $59.96 $44.17 $104.12
2689 122281026 $179.88 $44.17 $224.04
2690 122282016 $232.15 $44.17 $276.32
2691 122291005 $29.98 $44.17 $74.14
2692 122291012 $179.88 $44.17 $224.04
2693 122311015 $129.88 $44.17 $174.04
2694 122311017 $179.88 $44.17 $224.04
2695 122321001 $29.98 $44.17 $74.14
2696 122321007 $232.50 $44.17 $276.66
2697 122323003 $156.67 $44.17 $200.84
2698 122332001 $179.88 $44.17 $224.04
2699 122332010 $59.96 $44.17 $104.12
2700 122332019 $29.98 $44.17 $74.14
2701 122340008 $59.96 $44.17 $104.12
2702 122340013 $179.88 $44.17 $224.04
2703 122351018 $179.88 $44.17 $224.04
2704 122351037 $179.88 $44.17 $224.04
2705 122351041 $179.88 $44.17 $224.04
2706 122351046 $179.88 $44.17 $224.04
2707 122351048 $179.88 $44.17 $224.04
2708 122352003 $80.68 $44.17 $124.84
2709 122352004 $179.88 $44.17 $224.04
2710 122352019 $179.88 $44.17 $224.04
2711 122352022 $99.90 $44.17 $144.06
2712 122361008 $179.88 $44.17 $224.04
2713 122361015 $29.98 $44.17 $74.14
2714 122361021 $179.88 $44.17 $224.04
2715 122363016 $179.88 $44.17 $224.04
2716 122363017 $29.98 $44.17 $74.14
2717 122371002 $179.88 $44.17 $224.04
2718 122371006 $179.88 $44.17 $224.04
2719 122372009 $179.88 $44.17 $224.04
2720 122372028 $179.88 $44.17 $224.04
2721 122373007 $59.96 $44.17 $104.12

Page 361 of 1303 ends

2722 122381007 $29.98 $44.17 $74.14
2723 122382004 $179.88 $44.17 $224.04
2724 122382011 $142.23 $44.17 $186.40
2725 122382022 $59.96 $44.17 $104.12
2726 122383002 $179.88 $44.17 $224.04
2727 122392008 $59.96 $44.17 $104.12
2728 122393009 $179.88 $44.17 $224.04
2729 122393020 $179.88 $44.17 $224.04
2730 122410003 $401.29 $44.17 $445.46
2731 122411001 $29.98 $44.17 $74.14
2732 122411020 $104.88 $44.17 $149.04
2733 122411032 $179.88 $44.17 $224.04
2734 122411039 $29.98 $44.17 $74.14
2735 122411043 $59.96 $44.17 $104.12
2736 122411053 $179.88 $44.17 $224.04
2737 122421041 $179.88 $44.17 $224.04
2738 122421042 $179.88 $44.17 $224.04
2739 122421043 $77.95 $44.17 $122.12
2740 122422005 $59.96 $44.17 $104.12
2741 122422010 $29.98 $44.17 $74.14
2742 122422024 $179.88 $44.17 $224.04
2743 122431011 $153.31 $44.17 $197.48
2744 122432007 $179.88 $44.17 $224.04
2745 122433004 $201.27 $44.17 $245.44
2746 122433005 $179.88 $44.17 $224.04
2747 122433016 $198.28 $44.17 $242.44
2748 122433017 $179.88 $44.17 $224.04
2749 122441013 $179.88 $44.17 $224.04
2750 122441053 $179.88 $44.17 $224.04
2751 122441054 $120.02 $44.17 $164.18
2752 122441055 $246.45 $44.17 $290.62
2753 122441073 $89.94 $44.17 $134.10
2754 122451006 $179.88 $44.17 $224.04
2755 122451010 $59.96 $44.17 $104.12
2756 122462013 $197.42 $44.17 $241.58
2757 122462014 $179.88 $44.17 $224.04
2758 122472010 $179.88 $44.17 $224.04
2759 122483002 $119.92 $44.17 $164.08
2760 122491004 $179.88 $44.17 $224.04
2761 122491006 $179.88 $44.17 $224.04
2762 122492002 $179.88 $44.17 $224.04
2763 122492006 $84.16 $44.17 $128.32
2764 122511006 $179.88 $44.17 $224.04
2765 122511012 $487.10 $44.17 $531.26
2766 122512003 $149.90 $44.17 $194.06
2767 122531005 $89.94 $44.17 $134.10
2768 122531021 $179.88 $44.17 $224.04

Page 362 of 1303 ends

2769 122531029 $179.88 $44.17 $224.04
2770 122532002 $179.88 $44.17 $224.04
2771 122532005 $179.88 $44.17 $224.04
2772 122541029 $179.88 $44.17 $224.04
2773 122541033 $179.88 $44.17 $224.04
2774 122541039 $29.98 $44.17 $74.14
2775 122551006 $179.88 $44.17 $224.04
2776 122551043 $126.97 $44.17 $171.14
2777 122551049 $179.88 $44.17 $224.04
2778 122551052 $89.94 $44.17 $134.10
2779 122551073 $179.88 $44.17 $224.04
2780 122552010 $179.88 $44.17 $224.04
2781 122552014 $179.88 $44.17 $224.04
2782 122552017 $179.88 $44.17 $224.04
2783 122561004 $165.57 $44.17 $209.74
2784 122562019 $179.88 $44.17 $224.04
2785 122562028 $179.88 $44.17 $224.04
2786 122562040 $28.05 $44.17 $72.22
2787 122562041 $59.96 $44.17 $104.12
2788 122670048 $202.10 $44.17 $246.26
2789 122680002 $179.88 $44.17 $224.04
2790 122680006 $179.88 $44.17 $224.04
2791 122680012 $59.96 $44.17 $104.12
2792 122680013 $179.88 $44.17 $224.04
2793 122680018 $179.88 $44.17 $224.04
2794 122680031 $179.88 $44.17 $224.04
2795 122680034 $179.88 $44.17 $224.04
2796 122680037 $231.45 $44.17 $275.62
2797 122680040 $75.00 $44.17 $119.16
2798 122680060 $61.92 $44.17 $106.08
2799 123330031 $179.88 $44.17 $224.04
2800 123340003 $59.96 $44.17 $104.12
2801 123340007 $29.98 $44.17 $74.14
2802 123340011 $232.15 $44.17 $276.32
2803 123340021 $179.88 $44.17 $224.04
2804 123340022 $179.88 $44.17 $224.04
2805 123340028 $134.70 $44.17 $178.86
2806 123340036 $179.88 $44.17 $224.04
2807 123361033 $179.88 $44.17 $224.04
2808 123362002 $179.88 $44.17 $224.04
2809 123362003 $179.88 $44.17 $224.04
2810 123362009 $179.88 $44.17 $224.04
2811 123362016 $179.88 $44.17 $224.04
2812 123371003 $179.88 $44.17 $224.04
2813 123371005 $59.96 $44.17 $104.12
2814 123371010 $29.98 $44.17 $74.14
2815 123371021 $179.88 $44.17 $224.04

Page 363 of 1303 ends

2816 123372004 $179.88 $44.17 $224.04
2817 123372013 $274.53 $44.17 $318.70
2818 123372016 $77.50 $44.17 $121.66
2819 123372017 $179.88 $44.17 $224.04
2820 123372029 $29.98 $44.17 $74.14
2821 123373009 $179.88 $44.17 $224.04
2822 123381004 $179.88 $44.17 $224.04
2823 123382012 $119.88 $44.17 $164.04
2824 123382020 $171.18 $44.17 $215.34
2825 123382024 $99.88 $44.17 $144.04
2826 123382032 $179.88 $44.17 $224.04
2827 123382034 $179.88 $44.17 $224.04
2828 123382035 $116.25 $44.17 $160.42
2829 133040020 $179.88 $44.17 $224.04
2830 168360019 $29.98 $44.17 $74.14
2831 168360025 $231.45 $44.17 $275.62
2832 168361007 $214.03 $44.17 $258.20
2833 168361040 $179.88 $44.17 $224.04
2834 172010003 $119.92 $44.17 $164.08
2835 172010011 $134.70 $44.17 $178.86
2836 172010016 $179.88 $44.17 $224.04
2837 172010027 $179.88 $44.17 $224.04
2838 172010035 $139.88 $44.17 $184.04
2839 172010036 $179.88 $44.17 $224.04
2840 172010050 $124.90 $44.17 $169.06
2841 172010060 $29.88 $44.17 $74.04
2842 172021001 $151.86 $44.17 $196.02
2843 172021015 $179.88 $44.17 $224.04
2844 172021031 $119.88 $44.17 $164.04
2845 172021033 $179.88 $44.17 $224.04
2846 172021034 $179.88 $44.17 $224.04
2847 172021041 $29.98 $44.17 $74.14
2848 172021053 $179.88 $44.17 $224.04
2849 172022001 $79.88 $44.17 $124.04
2850 172022007 $179.88 $44.17 $224.04
2851 172022014 $29.98 $44.17 $74.14
2852 172022028 $179.88 $44.17 $224.04
2853 172022029 $179.88 $44.17 $224.04
2854 172022041 $179.88 $44.17 $224.04
2855 172022055 $129.88 $44.17 $174.04
2856 172022056 $179.88 $44.17 $224.04
2857 172022062 $22.45 $44.17 $66.62
2858 172022073 $52.22 $44.17 $96.38
2859 172022087 $206.19 $44.17 $250.36
2860 172022092 $39.65 $44.17 $83.82
2861 172080013 $179.88 $44.17 $224.04
2862 172080023 $34.70 $44.17 $78.86

Page 364 of 1303 ends

2863 172080028 $179.88 $44.17 $224.04
2864 172081001 $29.98 $44.17 $74.14
2865 172081016 $79.88 $44.17 $124.04
2866 172082007 $179.88 $44.17 $224.04
2867 172090001 $59.96 $44.17 $104.12
2868 172090006 $89.94 $44.17 $134.10
2869 172091008 $179.88 $44.17 $224.04
2870 172092004 $179.88 $44.17 $224.04
2871 172092008 $89.88 $44.17 $134.04
2872 172092012 $179.88 $44.17 $224.04
2873 172101007 $29.98 $44.17 $74.14
2874 172102001 $30.42 $44.17 $74.58
2875 172102008 $179.88 $44.17 $224.04
2876 172102010 $29.98 $44.17 $74.14
2877 172103010 $44.90 $44.17 $89.06
2878 172103011 $77.50 $44.17 $121.66
2879 172121002 $179.88 $44.17 $224.04
2880 172121006 $416.88 $44.17 $461.04
2881 172121008 $179.88 $44.17 $224.04
2882 172150004 $283.02 $44.17 $327.18
2883 172170005 $59.96 $44.17 $104.12
2884 172171012 $179.88 $44.17 $224.04
2885 172172003 $179.88 $44.17 $224.04
2886 172180001 $134.70 $44.17 $178.86
2887 172181012 $29.98 $44.17 $74.14
2888 172181014 $179.88 $44.17 $224.04
2889 172181020 $179.88 $44.17 $224.04
2890 172182004 $89.80 $44.17 $133.96
2891 172182005 $44.88 $44.17 $89.04
2892 172182015 $38.75 $44.17 $82.92
2893 172200001 $123.24 $44.17 $167.40
2894 172200011 $59.96 $44.17 $104.12
2895 172200012 $179.88 $44.17 $224.04
2896 172200015 $179.88 $44.17 $224.04
2897 172200024 $179.88 $44.17 $224.04
2898 172200038 $89.94 $44.17 $134.10
2899 172200042 $246.45 $44.17 $290.62
2900 172200046 $179.88 $44.17 $224.04
2901 172200055 $179.88 $44.17 $224.04
2902 172200056 $179.88 $44.17 $224.04
2903 172200063 $179.88 $44.17 $224.04
2904 172200072 $29.98 $44.17 $74.14
2905 172210011 $179.88 $44.17 $224.04
2906 172210016 $29.98 $44.17 $74.14
2907 172210019 $179.88 $44.17 $224.04
2908 172220018 $179.88 $44.17 $224.04
2909 172220021 $179.88 $44.17 $224.04

Page 365 of 1303 ends

2910 172220026 $179.88 $44.17 $224.04
2911 172221006 $109.88 $44.17 $154.04
2912 172230007 $59.88 $44.17 $104.04
2913 172230016 $179.88 $44.17 $224.04
2914 172231013 $58.99 $44.17 $103.16
2915 172240016 $179.88 $44.17 $224.04
2916 172240026 $179.88 $44.17 $224.04
2917 172242020 $179.88 $44.17 $224.04
2918 172242025 $179.88 $44.17 $224.04
2919 172250004 $179.88 $44.17 $224.04
2920 172250017 $29.96 $44.17 $74.12
2921 172250020 $76.36 $44.17 $120.52
2922 172251004 $29.98 $44.17 $74.14
2923 172251008 $179.88 $44.17 $224.04
2924 172251010 $25.14 $44.17 $69.30
2925 172251013 $232.50 $44.17 $276.66
2926 172251019 $29.98 $44.17 $74.14
2927 172252001 $179.88 $44.17 $224.04
2928 172252008 $179.88 $44.17 $224.04
2929 172262026 $29.98 $44.17 $74.14
2930 172263019 $59.96 $44.17 $104.12
2931 172270032 $179.88 $44.17 $224.04
2932 172270038 $179.88 $44.17 $224.04
2933 172270042 $179.88 $44.17 $224.04
2934 172271004 $89.94 $44.17 $134.10
2935 172271007 $179.88 $44.17 $224.04
2936 172271008 $29.98 $44.17 $74.14
2937 172271010 $231.45 $44.17 $275.62
2938 172271028 $179.88 $44.17 $224.04
2939 172280001 $179.88 $44.17 $224.04
2940 172280008 $179.88 $44.17 $224.04
2941 172280009 $179.88 $44.17 $224.04
2942 172280013 $67.35 $44.17 $111.52
2943 172281009 $179.88 $44.17 $224.04
2944 172281026 $298.02 $44.17 $342.18
2945 172282004 $239.84 $44.17 $284.00
2946 172291006 $179.88 $44.17 $224.04
2947 172291009 $179.88 $44.17 $224.04
2948 172291010 $179.88 $44.17 $224.04
2949 172291023 $71.09 $44.17 $115.26
2950 172291030 $179.88 $44.17 $224.04
2951 172300009 $179.88 $44.17 $224.04
2952 172300014 $179.88 $44.17 $224.04
2953 172302005 $59.96 $44.17 $104.12
2954 172302010 $134.70 $44.17 $178.86
2955 172311007 $59.96 $44.17 $104.12
2956 172311015 $179.88 $44.17 $224.04

Page 366 of 1303 ends

2957 172320009 $139.88 $44.17 $184.04
2958 172320014 $59.96 $44.17 $104.12
2959 172322002 $179.88 $44.17 $224.04
2960 172323010 $179.88 $44.17 $224.04
2961 172325001 $179.88 $44.17 $224.04
2962 172325022 $179.88 $44.17 $224.04
2963 172325024 $179.88 $44.17 $224.04
2964 172325026 $179.88 $44.17 $224.04
2965 172330003 $179.88 $44.17 $224.04
2966 172330006 $119.92 $44.17 $164.08
2967 172330007 $179.88 $44.17 $224.04
2968 172330019 $135.15 $44.17 $179.32
2969 172330027 $179.88 $44.17 $224.04
2970 172330031 $179.88 $44.17 $224.04
2971 172330040 $359.76 $44.17 $403.92
2972 172330041 $89.94 $44.17 $134.10
2973 172330045 $179.88 $44.17 $224.04
2974 172330050 $29.98 $44.17 $74.14
2975 172330053 $179.88 $44.17 $224.04
2976 172331003 $179.88 $44.17 $224.04
2977 172331008 $134.70 $44.17 $178.86
2978 172340003 $59.96 $44.17 $104.12
2979 172340025 $179.88 $44.17 $224.04
2980 172340035 $179.88 $44.17 $224.04
2981 172340041 $29.98 $44.17 $74.14
2982 172351006 $179.88 $44.17 $224.04
2983 172351013 $179.88 $44.17 $224.04
2984 172351016 $179.88 $44.17 $224.04
2985 172351017 $179.88 $44.17 $224.04
2986 172351024 $179.88 $44.17 $224.04
2987 172351037 $20.04 $44.17 $64.20
2988 172351043 $179.88 $44.17 $224.04
2989 172351046 $179.88 $44.17 $224.04
2990 172351067 $179.88 $44.17 $224.04
2991 172352006 $29.98 $44.17 $74.14
2992 172352007 $149.90 $44.17 $194.06
2993 172372024 $179.88 $44.17 $224.04
2994 172372031 $54.88 $44.17 $99.04
2995 172372032 $236.45 $44.17 $280.62
2996 172372034 $179.88 $44.17 $224.04
2997 172372076 $179.88 $44.17 $224.04
2998 172430009 $179.88 $44.17 $224.04
2999 172430014 $179.88 $44.17 $224.04
3000 172430015 $179.88 $44.17 $224.04
3001 172430020 $29.98 $44.17 $74.14
3002 172440015 $90.22 $44.17 $134.38
3003 172440020 $29.98 $44.17 $74.14

Page 367 of 1303 ends

3004 251152008 $231.45 $44.17 $275.62
3005 275161002 $29.98 $44.17 $74.14
3006 275162001 $29.98 $44.17 $74.14
3007 275163003 $59.96 $44.17 $104.12
3008 275164008 $179.88 $44.17 $224.04
3009 275164010 $179.88 $44.17 $224.04
3010 275172012 $179.88 $44.17 $224.04
3011 275172014 $179.88 $44.17 $224.04
3012 275172018 $179.88 $44.17 $224.04
3013 275180002 $179.88 $44.17 $224.04
3014 275181006 $230.12 $44.17 $274.28
3015 275190007 $107.35 $44.17 $151.52
3016 277250012 $231.45 $44.17 $275.62
3017 277361017 $179.88 $44.17 $224.04
3018 277361020 $59.96 $44.17 $104.12
3019 277361027 $120.92 $44.17 $165.08
3020 277361069 $179.88 $44.17 $224.04
3021 277361081 $179.88 $44.17 $224.04
3022 277362003 $359.76 $44.17 $403.92
3023 277362004 $179.88 $44.17 $224.04
3024 277362007 $179.88 $44.17 $224.04
3025 277362008 $45.45 $44.17 $89.62
3026 277362026 $179.88 $44.17 $224.04
3027 277362035 $119.92 $44.17 $164.08
3028 277362045 $179.88 $44.17 $224.04
3029 277362048 $359.76 $44.17 $403.92
3030 277362049 $179.88 $44.17 $224.04
3031 277362057 $179.88 $44.17 $224.04
3032 277362074 $179.88 $44.17 $224.04
3033 277362079 $59.96 $44.17 $104.12
3034 277362081 $179.88 $44.17 $224.04
3035 278241006 $142.56 $44.17 $186.72
3036 279220006 $194.88 $44.17 $239.04
3037 279252011 $179.88 $44.17 $224.04
3038 279252013 $29.98 $44.17 $74.14
3039 279253001 $179.88 $44.17 $224.04
3040 279261002 $179.88 $44.17 $224.04
3041 279261006 $179.88 $44.17 $224.04
3042 279261008 $179.88 $44.17 $224.04
3043 279262002 $179.88 $44.17 $224.04
3044 279272001 $179.88 $44.17 $224.04
3045 279272004 $22.45 $44.17 $66.62
3046 279273003 $29.98 $44.17 $74.14
3047 279273009 $89.94 $44.17 $134.10
3048 279273013 $179.88 $44.17 $224.04
3049 279282003 $179.88 $44.17 $224.04
3050 279301001 $179.88 $44.17 $224.04

Page 368 of 1303 ends

3051 279302012 $59.96 $44.17 $104.12
3052 279303007 $179.88 $44.17 $224.04
3053 279311004 $134.70 $44.17 $178.86
3054 279311009 $179.88 $44.17 $224.04
3055 279311012 $179.88 $44.17 $224.04
3056 279311013 $54.88 $44.17 $99.04
3057 279313004 $59.96 $44.17 $104.12
3058 279321010 $29.98 $44.17 $74.14
3059 279321016 $179.88 $44.17 $224.04
3060 279322006 $179.88 $44.17 $224.04
3061 279322007 $179.88 $44.17 $224.04
3062 279331011 $156.54 $44.17 $200.70
3063 279332001 $59.96 $44.17 $104.12
3064 279332007 $179.88 $44.17 $224.04
3065 279341002 $179.88 $44.17 $224.04
3066 279341015 $121.02 $44.17 $165.18
3067 279341017 $179.88 $44.17 $224.04
3068 279343010 $179.88 $44.17 $224.04
3069 279343011 $29.98 $44.17 $74.14
3070 279351001 $179.88 $44.17 $224.04
3071 279352025 $59.96 $44.17 $104.12
3072 279352038 $59.96 $44.17 $104.12
3073 279362002 $29.98 $44.17 $74.14
3074 279363007 $179.88 $44.17 $224.04
3075 279363009 $29.98 $44.17 $74.14
3076 279363032 $29.98 $44.17 $74.14
3077 279363034 $179.88 $44.17 $224.04
3078 279363045 $29.98 $44.17 $74.14
3079 279371014 $179.88 $44.17 $224.04
3080 279372002 $29.98 $44.17 $74.14
3081 279372003 $179.88 $44.17 $224.04
3082 279372007 $231.45 $44.17 $275.62
3083 279372009 $29.98 $44.17 $74.14
3084 279372024 $179.88 $44.17 $224.04
3085 279381005 $179.88 $44.17 $224.04
3086 279382002 $179.88 $44.17 $224.04
3087 279382007 $179.88 $44.17 $224.04
3088 279383009 $29.98 $44.17 $74.14
3089 279383017 $246.45 $44.17 $290.62
3090 279412021 $225.15 $44.17 $269.32
3091 279421008 $179.88 $44.17 $224.04
3092 279421009 $84.18 $44.17 $128.34
3093 279421023 $179.88 $44.17 $224.04
3094 279421024 $179.88 $44.17 $224.04
3095 279421025 $179.88 $44.17 $224.04
3096 279422004 $179.88 $44.17 $224.04
3097 279422010 $179.88 $44.17 $224.04

Page 369 of 1303 ends

3098 279432008 $179.88 $44.17 $224.04
3099 279481004 $179.88 $44.17 $224.04
3100 279481005 $179.88 $44.17 $224.04
3101 279481007 $179.88 $44.17 $224.04
3102 279481012 $179.88 $44.17 $224.04
3103 279481015 $179.88 $44.17 $224.04
3104 279481018 $179.88 $44.17 $224.04
3105 279481021 $179.88 $44.17 $224.04
3106 279481024 $59.96 $44.17 $104.12
3107 279481054 $179.88 $44.17 $224.04
3108 279481058 $179.88 $44.17 $224.04
3109 279482006 $179.88 $44.17 $224.04
3110 279482007 $179.88 $44.17 $224.04
3111 279482021 $53.19 $44.17 $97.36
3112 279482030 $179.88 $44.17 $224.04
3113 279482033 $179.88 $44.17 $224.04
3114 279482044 $179.88 $44.17 $224.04
3115 279482062 $29.98 $44.17 $74.14
3116 279482078 $179.88 $44.17 $224.04
3117 279483004 $179.88 $44.17 $224.04
3118 279483012 $134.70 $44.17 $178.86
3119 279483015 $149.88 $44.17 $194.04
3120 279483025 $179.88 $44.17 $224.04
3121 279483043 $179.88 $44.17 $224.04
3122 279483046 $179.88 $44.17 $224.04
3123 279483070 $29.98 $44.17 $74.14
3124 279484001 $179.88 $44.17 $224.04
3125 279484006 $179.88 $44.17 $224.04
3126 279484019 $59.96 $44.17 $104.12
3127 279484022 $59.96 $44.17 $104.12
3128 279484037 $359.76 $44.17 $403.92
3129 279484043 $179.88 $44.17 $224.04
3130 279484045 $88.94 $44.17 $133.10
3131 279484055 $107.35 $44.17 $151.52
3132 279484056 $179.88 $44.17 $224.04
3133 279484068 $196.35 $44.17 $240.52
3134 279485001 $59.96 $44.17 $104.12
3135 279485046 $179.88 $44.17 $224.04
3136 279500006 $179.88 $44.17 $224.04
3137 279500013 $179.88 $44.17 $224.04
3138 279511024 $179.88 $44.17 $224.04
3139 279511030 $179.88 $44.17 $224.04
3140 279520003 $29.98 $44.17 $74.14
3141 279520005 $179.88 $44.17 $224.04
3142 279520012 $179.88 $44.17 $224.04
3143 279520019 $77.50 $44.17 $121.66
3144 279541008 $149.90 $44.17 $194.06

Page 370 of 1303 ends

3145 279541011 $179.88 $44.17 $224.04
3146 279541030 $89.94 $44.17 $134.10
3147 279541043 $179.88 $44.17 $224.04
3148 279541052 $29.98 $44.17 $74.14
3149 279541069 $59.96 $44.17 $104.12
3150 279543003 $59.96 $44.17 $104.12
3151 279543010 $179.88 $44.17 $224.04
3152 279543012 $179.88 $44.17 $224.04
3153 279543022 $179.88 $44.17 $224.04
3154 279543023 $179.88 $44.17 $224.04
3155 279543044 $29.98 $44.17 $74.14
3156 279543065 $89.94 $44.17 $134.10
3157 279543069 $179.88 $44.17 $224.04
3158 279543074 $179.88 $44.17 $224.04
3159 279544022 $179.88 $44.17 $224.04
3160 279545008 $29.98 $44.17 $74.14
3161 279545025 $179.88 $44.17 $224.04
3162 279551001 $89.94 $44.17 $134.10
3163 279551004 $29.98 $44.17 $74.14
3164 279551021 $179.88 $44.17 $224.04
3165 279551040 $179.88 $44.17 $224.04
3166 279552001 $29.98 $44.17 $74.14
3167 279552006 $134.91 $44.17 $179.08
3168 279552027 $29.98 $44.17 $74.14
3169 279561022 $48.38 $44.17 $92.54
3170 279561088 $59.96 $44.17 $104.12
3171 279571017 $29.98 $44.17 $74.14
3172 279571025 $189.48 $44.17 $233.64
3173 282371020 $89.94 $44.17 $134.10
3174 282371022 $179.88 $44.17 $224.04
3175 282371037 $179.88 $44.17 $224.04
3176 282371039 $179.88 $44.17 $224.04
3177 282372003 $179.88 $44.17 $224.04
3178 282394001 $179.88 $44.17 $224.04
3179 282394004 $179.88 $44.17 $224.04
3180 282402017 $179.88 $44.17 $224.04
3181 282414008 $59.96 $44.17 $104.12
3182 282421010 $179.88 $44.17 $224.04
3183 282421033 $179.88 $44.17 $224.04
3184 282421044 $29.88 $44.17 $74.04
3185 282421060 $179.88 $44.17 $224.04
3186 282421077 $231.45 $44.17 $275.62
3187 282431020 $106.19 $44.17 $150.36
3188 282431035 $119.92 $44.17 $164.08
3189 282431039 $179.88 $44.17 $224.04
3190 282431042 $59.96 $44.17 $104.12
3191 282431052 $29.98 $44.17 $74.14

Page 371 of 1303 ends

3192 282431058 $59.96 $44.17 $104.12
3193 282463001 $27.50 $44.17 $71.66
3194 282464005 $179.88 $44.17 $224.04
3195 282472013 $246.45 $44.17 $290.62
3196 282472031 $29.98 $44.17 $74.14
3197 282472033 $67.35 $44.17 $111.52
3198 282473001 $179.88 $44.17 $224.04
3199 282480012 $179.88 $44.17 $224.04
3200 282480019 $179.88 $44.17 $224.04
3201 282491007 $179.88 $44.17 $224.04
3202 282501001 $179.88 $44.17 $224.04
3203 282501009 $29.98 $44.17 $74.14
3204 282501017 $179.88 $44.17 $224.04
3205 282501019 $179.88 $44.17 $224.04
3206 282513005 $179.88 $44.17 $224.04
3207 282531001 $179.88 $44.17 $224.04
3208 282531011 $134.70 $44.17 $178.86
3209 282591011 $256.71 $44.17 $300.88
3210 282592007 $179.88 $44.17 $224.04
3211 282592012 $179.88 $44.17 $224.04
3212 282791011 $29.98 $44.17 $74.14
3213 282791013 $59.96 $44.17 $104.12
3214 282791023 $179.88 $44.17 $224.04
3215 282791047 $29.98 $44.17 $74.14
3216 282791052 $179.88 $44.17 $224.04
3217 282791057 $179.88 $44.17 $224.04
3218 282791063 $206.19 $44.17 $250.36
3219 282791070 $119.92 $44.17 $164.08
3220 282791077 $179.88 $44.17 $224.04
3221 282791089 $179.88 $44.17 $224.04
3222 282792003 $29.98 $44.17 $74.14
3223 282792005 $179.88 $44.17 $224.04
3224 282792033 $179.88 $44.17 $224.04
3225 282792061 $179.88 $44.17 $224.04
3226 282792066 $76.36 $44.17 $120.52
3227 282792069 $179.88 $44.17 $224.04
3228 282793002 $179.88 $44.17 $224.04
3229 282793017 $179.88 $44.17 $224.04
3230 282793024 $179.88 $44.17 $224.04
3231 282793032 $179.88 $44.17 $224.04
3232 282793034 $179.88 $44.17 $224.04
3233 282793040 $29.98 $44.17 $74.14
3234 282793045 $119.92 $44.17 $164.08
3235 282793049 $29.98 $44.17 $74.14
3236 282793051 $179.88 $44.17 $224.04
3237 282793057 $59.96 $44.17 $104.12
3238 282793070 $179.88 $44.17 $224.04

Page 372 of 1303 ends

3239 282794019 $58.56 $44.17 $102.72
3240 282794033 $179.88 $44.17 $224.04
3241 282794053 $179.88 $44.17 $224.04
3242 282794062 $59.96 $44.17 $104.12
3243 282795001 $77.50 $44.17 $121.66
3244 282795008 $179.88 $44.17 $224.04
3245 282796003 $149.90 $44.17 $194.06
3246 282796004 $179.88 $44.17 $224.04
3247 282796005 $179.88 $44.17 $224.04
3248 282796030 $206.19 $44.17 $250.36
3249 9713228 $59.96 $44.17 $104.12
3250 9713680 $179.88 $44.17 $224.04
3251 9714283 $179.88 $44.17 $224.04
3252 9716088 $179.88 $44.17 $224.04
3253 9719587 $179.88 $44.17 $224.04
3254 9723574 $179.88 $44.17 $224.04

Page 373 of 1303 ends

PLEASE DETACH HERE AND RETURN BOTTOM PORTION WITH YOUR PAYMENT RETURN PAYMENTS TO:

WASTE MANAGEMENT
PO BOX 541008
LOS ANGELES CA 90054-1008
***NOTICE TO PROPERTY OWNER OF DELINQUENT SOLID WASTE
CHARGES***
PO BOX 42930
PHOENIX, AZ 85080
(866)272-6849 Fax
0161000030665295003000000000000000000000000002998 0
Date Business Unit Customer ID
(Include with your payment)
Payment Terms Total Due Amount Paid
Past Due
April 24, 2025 0161
$299.80
April 24, 2025
RE: Account #: CORCustomer ID:
3578-03-00-0000001-0001-0000001
0000001 SP 3578 -C03-P00000-I
Service Location:
-
AMOUNT DUE: $299.80
92882-4112
0 UNPAID CHARGES AS OF APRIL 23, 2025: $299.80
Your Property has been identified as having unpaid charges for trash service. Please be aware that under an agreement with the City of Corona, Waste Management annually places delinquent trash charges on the coming years property tax bill.

If your property is a rental unit, this notice may indicate that your tenant has not paid charges for trash service. If your lease agreement requires your tenant to pay for trash service, you may wish to contact the tenant and ask that the bill be brought current. If tenants do not pay their trash charges the bill becomes the legal obligation of the property owner.

If you have recently acquired the property, you may not be responsible for charges prior to your purchase. You should immediately provide Waste Management with a copy of an escrow closing document or deed so that your account can be cleared.

Questions regarding unpaid charges should be directed to Waste Management at 1 (866) 949-9719. For your convenience, payments can now be made on-line at www.wm.com, or by automated attendant at 1-866-964-2729 with your WMezPay ID#
Questions regarding title/ownership or addresses, please contact the Assessor Clerk & Recorder’s Office at (951) 955-6200.

Thank you for your attention to this matter.

If a payment has recently been made, please disregard this notice.

Page 374 of 1303 ends

PLEASE DETACH HERE AND RETURN BOTTOM PORTION WITH YOUR PAYMENT RETURN PAYMENTS TO:

AMOUNT DUE: $59.96
Service Location: 3
0 UNPAID CHARGES AS OF OCTOBER 11, 2024: $59.96
The above listed property has been identified as having unpaid charges for refuse service.

Be aware that this property is in jeopardy of being placed on the upcoming property tax roll for delinquent refuse service charges.

To avoid a property lien, all charges must be paid immediately. Please send payment directly to Waste Management addressed to the PO Box listed on the form below. For your convenience, you may complete the form below and return in the enclosed envelope.

Should you find this notice to be in error, or if you have any questions regarding unpaid charges, please contact Waste Management 1 (866) 949-9719. For your convenience, payments can now be made on-line at www.wm.com, or by automated attendant at 1-866-964-2729 with your WMezPay ID# Note: Property owners that require refuse service be paid for by the tenant may be exempt from this action. A copy of said lease agreement must be provided to Waste Management.

Owners with recently acquired property may not be responsible for refuse service charges prior to closing escrow. A copy of the property closing escrow statement, that establishes the date of ownership change, must be provided to Waste Management.

Page 375 of 1303 ends

NOTICE OF PUBLIC HEARING ON DELINQUENT SOLID WASTE COLLECTION CHARGES

May 05, 2025
TOTAL BALANCE DUE ON ACCT AS OF «Date»: «Total_MAS»
MINIMUM AMOUNT DUE TO AVOID PLACEMENT ON TAX ROLL: «Principal» «OwnerName»
«MailAddress»
«MailCityState», «MailZip»
PROPERTY SERVICE LOCATION:
«NAME»
«HOUSE» «STREET»
«CITY», «STATE», «ZIPCOD»
ACCOUNT #: «MAS_Acct»
PARCEL #: «ParcelNo»

The above referenced property has been identified as having unpaid charges for solid waste collection services for all or a portion of the following time frame: July 1, 2024 – December 31, 2024. It is the intent of the City of Corona to place delinquent solid waste collection charges on the coming year’s property tax bills per City of Corona Municipal Code 8.20.310 and the agreement with the City’s contract hauler, Waste Management.

If charges for service at the above property are NOT paid or the account otherwise cleared by July 15, 2025, these charges will be considered for collection with your property tax bill for the coming fiscal year.

NOTICE IS HEREBY GIVEN that the Corona City Council will conduct a public hearing on delinquent solid waste collection service charges at the following date and time at which time it will consider the delinquent tax roll and the placement of unpaid charges on property tax bills:

Wednesday, June 4, 2025, at 6:00 p.m.

Corona City Hall, 400 S. Vicentia Ave., Corona, CA 92882 Corona Municipal Code 8.20.310 and Government Code Sections 38790.1 and 25831 authorize the collection of delinquent solid waste charges on the annual property tax bill.

If your property is a rental unit, this notice may indicate your tenant has not paid charges for solid waste collection. If tenants do not pay their solid waste collection charges, the bill becomes the legal obligation of the property owner. Upon request, Waste Management is willing to send property owners quarterly notices on rental units, so owners are aware if their tenants have failed to pay solid waste collection charges. Call Waste Management of the Inland Empire at the number listed below to arrange for this service.

If you have recently acquired the property referenced above, you may not be responsible for charges for service prior to your purchase. You may establish the effective date of the change of ownership by providing a copy of the escrow document or grant deed to Waste Management.

Questions regarding unpaid charges should be directed to Waste Management at (866) 949-9719. For your convenience, payments can now be made on-line at www.wm.com, or by automated attendant at 1-866-964-2729 using your WM Customer ID# «WM_ezPay».

Waste Management of the Inland Empire ~ PO BOX 3020 ~ Monroe ~ WI ~ 53566 ~ 866-949-9719

Page 376 of 1303 ends

DATE: 06/04/2025
TO: Honorable Mayor and City Council Members
FROM: Finance Department
2025-215

REQUEST FOR CITY COUNCIL ACTION

CORONA HOUSING AUTHORITY ACTION

CORONA UTILITY AUTHORITY ACTION

CORONA PUBLIC FINANCING AUTHORITY
SUBJECT:

ADOPTION OF THE CITY OF CORONA PROPOSED BUDGET FOR FISCAL YEAR 2026, AMENDMENTS TO THE FISCAL YEAR 2025 ADOPTED BUDGET, AND

RELATED CONTRACT AMENDMENTS, CHANGE ORDERS, AND PURCHASE ORDERS
EXECUTIVE SUMMARY:

The Fiscal Year 2026 Proposed Budget was reviewed and discussed at the Spring Financial Workshop on April 10, 2025, and at the Study Session on May 21, 2025. This report recommends approval of the proposed budget and includes additional actions identified after the last budget presentation to be incorporated into the Fiscal Year 2026 Adopted Budget. In addition, this report includes recommended Fiscal Year 2025 budget adjustments and purchase orders for Fiscal Year 2026.

RECOMMENDED ACTION:

That the:
a. City Council Adopt Resolution No. 2025-071, adopting the City’s budget for Fiscal Year 2026, Revised Budget Items, and General Fund Budget Policies.

Page 377 of 1303 ends

b. Corona Utility Authority adopts Resolution No. 2025-072, adopting said Authority’s budget for Fiscal Year 2026, Revised Budget Items, and Budget Policies. c. Corona Public Finance Authority adopts Resolution No. 2025-073, adopting said Authority’s budget for Fiscal Year 2026, Revised Budget Items, and Budget Policies.
d. Corona Housing Authority adopts Resolution No. 2025-074, adopting said Authority’s budget for Fiscal Year 2026, Revised Budget Items, and Budget Policies.
e. City Council adopts Resolution No. 2025-075, adopting the annual appropriations limit for Fiscal Year 2026 and selecting the population and inflation factors accordingly.
f. City Council and Corona Utility Authority approve the following additional budget items to be included in the Fiscal Year 2026 Adopted Budget:
i. Authorize an appropriation in the amount of $175,000 from the General Fund 110 Designated Revenue Reserve (Public, Educational and Government (PEG)) to the City Broadcast System Overhaul, Capital Improvement Project No. TC-2022-02.
ii. Authorize an appropriation in the total amount of $1,733,984 across multiple funds (see Analysis section) for Other Post Employment Benefits (OPEB) erroneously omitted from the proposed budget.
iii. Authorize an appropriation reduction in the amount of $41,409 from the Residential Refuse/Recycling Fund 260 and a corresponding appropriation by the same amount in the Water Utility Fund 570 for the Utility Billing and Administration Manager Reallocation.
iv. Authorize an appropriation in the amount of $40,000 from the Airport Fund 275 to conduct a flight check for various equipment.
v. Authorize an appropriation reduction in the amount of $500,000 from the Road Maintenance and Rehabilitation Act (RMRA) Fund 221 and a corresponding appropriation in the same amount from the Measure A Fund 227 for the Pavement Maintenance and Resurfacing, Operations and Maintenance Project No. 69220.
vi. Authorize an appropriation reduction in the amount of $300,000 from the Road Maintenance and Rehabilitation Act (RMRA) Fund 221 and a corresponding appropriation in the same amount from the Measure A Fund 227 for the Miscellaneous Repair and Replacements of Traffic Signals, Operations and Maintenance Project No. 70940.

Page 378 of 1303 ends

vii. Authorize an estimated revenue increase in the amount of $200,000 in the General Fund 110 to account for Waste Management’s annual contribution towards the City beautification program. The estimate was erroneously omitted from the proposed budget.
viii. Authorize one (1) full-time Facilities Supervisor in the Community Services Department, and an appropriation in the amount of $33,988 in the General Fund 110. Recurring costs will be funded 20% in the salary/benefits budget and 80% through Capital Improvement Projects. The total recurring budget impact for the position is approximately $169,938.
g. City Council and Corona Utility Authority approve the following contract amendments, change orders, and purchase orders for Fiscal Year 2026:
i. Authorize the City Manager, or his designee, to issue purchase orders for the attached list (Exhibit 8) of Information Technology software renewals for Fiscal Year 2026 including any non-substantive extensions, change orders, purchase orders, and amendments up to the lesser of either $100,000 or 10% of the original contract amount as authorized by Corona Municipal Code Section

3.08.070 (I).
ii. Authorize the Second Amendment to the Professional Services Agreement with South Coast Automation, Inc., for SCADA Integration Services to extend the term for an additional one-year period at the rates set forth therein and with a total compensation amount of $700,000 annually.
 Authorize the City Manager, or his designee, to negotiate and execute non-substantive extensions, change orders, and amendments up to the amount authorized by Corona Municipal Code Section 3.08.070(I). iii. Authorize the Third Amendment to the Professional Services Agreement with Z and K, Inc. for Temporary Staffing Services to extend the term through June 30, 2027 at the rates set forth therein, with a total compensation amount of $160,000 annually.
 Authorize the City Manager, or his designee, to negotiate and execute non-substantive extensions, change orders, and amendments up to the amount authorized by Corona Municipal Code Section 3.08.070(I).  Make a determination under Corona Municipal Code Section

3.08.140(E) that competitive bidding is not required for this purchase based upon the reasons provided in this agenda report.
iv. Authorize the issuance of a purchase order in the amount of $175,000, annually, through June 30, 2028 to Ewing Irrigation Products, Inc. for the purchase of irrigation-related materials for parks and special districts.  Authorize the City Manager, or his designee, to negotiate and execute non-substantive extensions, change orders, amendments, and additional purchase orders up to the amount permitted under Corona

Page 379 of 1303 ends

Municipal Code Section 3.08.080(I), which is equivalent to 10% of the contract value or $17,500
v. Authorize an extension of the Maintenance/General Services Agreement with National Construction Rentals, Inc. for as needed temporary fencing and portable restroom rental services.
 Authorize the City Manager, or his designee, to execute the Second Amendment to the Maintenance/General Service Agreement to extend the term through June 30, 2027, at the rates set forth therein and with a total compensation of $175,000 annually, including any non-substantive extensions, change orders, purchase orders, and amendments up to the amount authorized by Corona Municipal Code Section 3.08.060 (I), which is equivalent to 10% or $17,500.
 Authorize the City Manager, or his designee, to issue a Purchase Order to National Construction Rentals, Inc., in the amount of $175,000. h. City Council and Corona Utility Authority approve the following budget amendments for Fiscal Year 2025:
i. Authorize a continuing appropriation in the amount not to exceed $2,586,405 in the Measure X Fund 120 from Fiscal Year 2025 to Fiscal Year 2026 for Homeless program activities. The final amount will be determined based on the fiscal year-end balance.
ii. Authorize a continuing appropriation in the amount not to exceed $304,576 in the Measure X Fund 120 from Fiscal Year 2025 to Fiscal Year 2026 for program expenditures related to the City Brand Implementation in the Communications Division. The final amount will be determined based on the fiscal year-end balance.
iii. Authorize a continuing appropriation in the amount not to exceed $172,950 in the Measure X Fund 120 from Fiscal Year 2025 to Fiscal Year 2026 for Professional and Contractual Services in Economic Development. The final amount will be determined based on the fiscal year-end balance. iv. Authorize a continuing appropriation in the amount not to exceed $1,376,862 ($509,241 in the General Fund 110 and $867,621 in the Measure X Fund 120) from Fiscal Year 2025 to Fiscal Year 2026 for multiple items in the Fire Department and Information Technology Department. The final amount will be determined based on the fiscal year-end balance.
v. Authorize a continuing appropriation in the amount not to exceed $16,335 in the Measure X Fund 120 from Fiscal Year 2025 to Fiscal Year 2026 for the Lobby Refresh project in the Planning and Development Department. The final amount will be determined based on the fiscal year-end balance.

Page 380 of 1303 ends

vi. Authorize a budgetary transfer in the amount of $30,000 from the Animal Control Fire Alarm System Capital Improvement Project No. FC-2025-02 to the Police Department Locker Room/Facility Expansion Capital Improvement Project No. FC-2024-03 within the Measure X Fund 120.
vii. Authorize an appropriation in the amount of $300,000 from the Water Utility Fund 570 to the Waterline Infrastructure Operating and Maintenance Project No. 71930.
i. Adopt Resolution No. 2025-076, approving the City of Corona Position Library and Compensation Plan and repealing all prior Plans, including Resolution No. 2025- 038, effective June 14, 2025.

BACKGROUND & HISTORY:

The Fiscal Year (FY) 2026 budget process began in November 2024. On Thursday, April 10, 2025, the Spring Financial Workshop was held to discuss the budget, set goals, and receive direction from the City Council for the development of the FY 2026 budget. The Spring Financial Workshop was an extremely important step in the budget process and included reviewing the City’s Strategic Plan. From this workshop, staff prepared the operating budget, capital improvement plan, and additional service adjustment requests for the City Council’s consideration.

On May 21, 2025, a Study Session was held to update the public and City Council on the progress of the FY 2026 proposed budget. Staff presented the proposed budget overview and a recap of the budget items discussed during the Spring Financial Workshop.

ANALYSIS:

The City of Corona FY 2026 Proposed Operating Budget and Capital Improvement Plan are presented in this report for the City Council’s consideration and adoption. Additionally, there are budgetary adjustments identified after the Study Session meeting on May 21, 2025, which need to be incorporated in the FY 2026 budget, and budgetary amendments to the FY 2025 budget are presented for the City Council’s consideration and approval.

The estimated revenue budget for FY 2026 is $523.3 million, which represents an increase of $70.6 million, or 15.6%, compared to the FY 2025 revenue projections. The most significant increase, $46.3 million, is in the Capital Projects Fund Type, this is primarily for the McKinely Grade Separation. The second largest change is an increase of $14.8 million in the General Fund, due to increases in Sales Tax, Property Tax, Interest on Investments, and the Sale of Surplus Property. The third largest change is in the Enterprise Funds, with an increase of $6.3 million, with the primary reason being an increase in Interest on Investments and Commercial Water Sales. Lastly, a $2.9 million increase for Internal Service Funds. This increase is primarily due to the reevaluation of the Information Technology Fund and increasing the charges through the Cost Allocation Plan to cover the actual costs of providing the services.

Page 381 of 1303 ends

The proposed expenditure budget for FY 2026 totals $456.3 million, which is a decrease of $9.3 million, or 2.0%, compared to the FY 2025 adopted budget. The net change is based on increases in the following categories: $17.1 million in Personnel Costs, $1.1 million in Utilities, and $3.9 million in Operating & Maintenance Projects. In addition, there are decreases of $0.2 million in Capital Outlay, $9.4 million in Contractual, $0.2 million in Materials & Supplies, and $22.3 million in Capital Improvement Projects.

Recommended actions a, b, c, and d: Annual Budget, Revised Budget Items and Budget Policies
The FY 2026 budget was developed in alignment with the City’s adopted Strategic Plan and the following six strategic goals:

1. Financial Stability

2. Strong Economy

3. Sound Infrastructure

4. Safe Community

5. Sense of Place

6. High Performing Government
Presented for consideration by the City Council, Corona Utility Authority, Corona Housing Authority, and Corona Public Financing Authority are the resolutions to adopt the FY 2026 Proposed Operating Budget and Ten-Year Capital Improvement Plan, along with Revised Budget Items as specified in Attachment A to each resolution, if applicable. The Revised Budget Items are changes that have been identified since the Study Session on May 21, 2025. The Ten-Year Capital Improvement Plan allows for the coordination, financing, and timing of major City public improvements. These documents are prepared to communicate the City’s strategic goals and use of resources.

Recommended action e: Appropriations Limit for FY 2026
Article XIII B of the California Constitution specifies that appropriations made by local governments may increase annually by a factor comprised of the change in population from one year to another, combined with an inflation factor. For the population factor, jurisdictions have a choice between the percentage change in the City’s population growth or the County’s population growth. For the inflation factor, jurisdictions can choose between the California per capita personal income or the increase in non-residential assessed valuation due to new construction. Under the California Constitution, a jurisdiction is required to adopt the Gann Appropriation Limit annually by resolution, selecting each factor by a vote of the governing body. The factors that pertain to the Fiscal Year 2026 calculation are as follows:

Population Percentage Grown
City of Corona -0.32%
County of Riverside 0.27%
Inflation Percentage Factors
California per capital personal income 6.44%
Change in non-residential assessed

Page 382 of 1303 ends

Valuation due to new construction Not Available
Staff recommends that the County’s population change of 0.27% and the California per capita personal income change of 6.44% be approved by the City Council. The change in non-residential assessed valuation is usually not available to the City at the time the limit needs to be adopted. When the change in non-residential assessed valuation due to new construction is available, and if it is higher than the California per capita personal income change, staff will recalculate the Appropriations Limit and will resubmit to the City Council for approval. The City’s audit firm provides an attestation letter of the calculation during the audit process each fiscal year.

Recommended action f: City Council and Corona Utility Authority approve the following additional budget items to be included in the Fiscal Year 2026 Adopted Budget
After the proposed budget information was presented to the City Council on May 21, 2025, the following items were identified as budget revisions and are recommended for funding in the FY 2026 budget:
i. Authorize an appropriation in the amount of $175,000 from the General Fund 110 Designated Revenue Reserve (Public, Educational and Governmental (PEG)) to the City Broadcast System Overhaul, Capital Improvement Project No. TC-2022-02.

The funds will be used to refresh, replace, and enhance the broadcast system located in the City Council Chambers. Specifically, this will involve replacing the two projectors and screens with two video wall screens. Additionally, the funding will be used to upgrade existing hardware and remodel the back studio area within the City Council Chambers to be more functional and make better use of the additional space after removing the projectors and screens. The project will be funded through the Public, Educational, and Governmental Access (PEG) designated reserve within the General Fund. ii. Authorize an appropriation in the total amount of $1,733,984 across multiple funds for Other Post Employment Benefits (OPEB) erroneously omitted from the proposed budget.

The City is obligated to pay certain other post-employment benefits (OPEB) to eligible retirees, consisting primarily of retiree medical costs. The budget is based on the most recent actuarial report which considers a multitude of factors to calculate the City’s contribution. For FY 2026, the total OPEB budget is $11,293,857. However, only the General Fund portion of $9,559,873 was included in the proposed budget. Contributions of $1,136,009 from the Water, Sewer, and Electric funds, along with $597,975 from other funds, were erroneously omitted. As a result, an additional $1,733,984 will need to be allocated across multiple funds to fully fund the OPEB obligations.

Page 383 of 1303 ends

Fund Amount
Gas Tax Fund (222) $ 106,830
Abandoned Vehicle Abatement Fund (241) 6,031
NPDES Fund (245) 40,248
Residential Refuse/Recycling Fund (260) 22,180
Airport Fund (275) 6,352
Corona Housing Authority Fund (291) 10,074
CDBG Fund (431) 728
Successor Agency Fund (475) 1,980
Reclaimed Water Utility Fund (567) 11,538
Water Utility Fund (570) 614,295
Sewer Utility Fund (572) 466,000
Direct Access Electric Utility Fund (576) 13,924
Transit Service Fund (577) 13,322
Greenfield Electric Utility Fund (578) 44,176
Warehouse Fund (680) 12,346
Information Technology Fund (681) 286,989
Fleet Operations Fund (682) 76,971
Total $ 1,733,984
iii. Authorize an appropriation reduction in the amount of $41,409 from the Residential Refuse/Recycling Fund 260, and a corresponding appropriation in the same amount to the Water Utility Fund 570 for the Utility Billing and Administration Manager Reallocation.

With the addition of the Sustainability Supervisor, oversight in the division by the Utility Billing and Administration Manager has been reduced, resulting in an allocation reduction in the Residential Refuse/Recycling Fund 260. iv. Authorize an appropriation in the amount of $40,000 from the Airport Fund 275 to conduct a flight check for various equipment.

In coordination with the Federal Aviation Administration (FAA) and Flight Standards, the Corona Municipal Airport (KAJO) must conduct a flight check of the following equipment: Medium Intensity Runway Edge Lights (MIRL), Runway End Identifier Lights (REIL), and the Visual Approach Slope Indicator (VASI).
v. Authorize an appropriation reduction in the amount of $500,000 from the Road Maintenance and Rehabilitation Act (RMRA) Fund 221 and a corresponding appropriation in the same amount from the Measure A Fund 227 for the

Page 384 of 1303 ends

Pavement Maintenance and Resurfacing, Operations and Maintenance Project No. 69220.

Funding for this project was originally allocated to RMRA Fund 221. However, after further consideration, this project will be funded with Measure A Fund 227. vi. Authorize an appropriation reduction in the amount of $300,000 from the Road Maintenance and Rehabilitation Act (RMRA) Fund 221 and a corresponding appropriation in the same amount from the Measure A Fund 227 for the Miscellaneous Repair and Replacements of Traffic Signals, Operations and Maintenance Project No. 70940.

Funding for this project was originally allocated to RMRA Fund 221. However, after further consideration, this project will be funded with Measure A Fund 227. vii. Authorize an estimated revenue increase in the amount of $200,000 in the General Fund 110 to account for Waste Management’s annual contribution towards the City beautification program.

The annual contribution was approved on November 15, 2023, as part of the Second Amended and Restated Franchise Agreement with USA Waste of California, Inc., for solid waste handling services. The estimate was inadvertently excluded from the estimates previously presented on May 21, 2025.
viii. Authorize one (1) full-time Facilities Supervisor in the Community Services Department, and an appropriation in the amount of $33,988 in the General Fund 110. Recurring costs will be funded 20% in the salary/benefits budget and 80% through Capital Improvement Projects. The total recurring budget impact for the position is approximately $169,938.

After further discussions about the City’s new enhanced maintenance team (EMT), it was determined that a supervisor level position is necessary to provide direct supervision and direction to the team on project sites.

Recommended action g: City Council and Corona Utility Authority approve the following contract amendments, change orders, and purchase orders for Fiscal Year 2026
i. Authorize the City Manager, or his designee, to issue purchase orders for the attached list (Exhibit 8) of Information Technology software renewals for Fiscal Year 2026 including any non-substantive extensions, change orders, purchase orders, and amendments up to the lesser of either $100,000 or 10% of the original contract amount as authorized by Corona Municipal Code Section 3.08.070 (I).

The City utilizes a wide range of software for City operations. In an effort to streamline the procurement process for annual routine software renewals, staff is recommending approval of the attached list of annual renewals. Including a

Page 385 of 1303 ends

comprehensive list of items greater than $55,000 will help to ensure maximum efficiency and savings are realized in the procurement of the annual technology maintenance agreements. The City’s ability to continue to use technology is typically tied to the continuation of annual maintenance payments or subscriptions for that technology. Many vendors are the sole providers of support for their products (i.e., software, hardware, and professional services). Due to the nature of the security requirements related to credit card processing and online payment gateways, many financial software vendors have established relationships with specific third-party providers so their products can maintain certifications and ensure that they meet current and future security standards. These relationships result in making those service providers the sole source for that application. ii. Authorize the Second Amendment to the Professional Services Agreement with South Coast Automation, Inc., for SCADA Integration Services to extend the term for an additional one-year period at the rates set forth therein and with a total compensation amount of $700,000 annually.

On June 17, 2020, City Council awarded the Professional Services Agreement to South Coast Automation Systems, Inc. for Supervisory Control and Data Acquisition (SCADA) Integration Services for a five-year term through Fiscal Year 2025. South Coast Automation Systems provides automation, PLC programming, input/output mapping, alarm set up, and ongoing maintenance of the primary components of the SCADA system.

The Utilities Department relies on the SCADA system to monitor and operate all treatment plants, wastewater reclamation facilities, wells, lift stations, booster stations, water storage tanks, select pressure regulating stations, and electric utility wholesale distribution access tariff (WDATs). Throughout the term of the agreement, South Coast Automation Systems has consistently met performance standards, fulfilled expectations, and delivered reliable services.

Staff is requesting a one-year extension of the contract with South Coast Automation Systems to ensure continuity of services while UD and the Purchasing Division issue a new Request for Proposals (RFP) for these services. iii. Authorize the Third Amendment to the Professional Services Agreement with Z and K, Inc. for Temporary Staffing Services to extend the term through June 30, 2027 at the rates set forth therein, with a total compensation amount of $160,000 annually.

On November 2, 2022, the City entered into a Professional Services Agreement with Z and K Consultants, Inc. pursuant to Corona Municipal Code (CMC) Sections

3.08.070 and 3.08.040, utilizing the alternative procurement procedure. Z and K Consultants, Inc. has provided temporary professional staffing services, specifically supporting Project Administrator and Administrative Analyst functions across various capital and operational projects. These services include support

Page 386 of 1303 ends

during the planning, budgeting, plan specification and estimates (PS&E), and construction phases.

The consultant’s continued involvement has been critical to maintaining continuity on active projects, leveraging their accumulated institutional knowledge and technical expertise.

BASIS FOR EXCEPTION TO COMPETITIVE BIDDING
Staff believes that an exception to competitive bidding is warranted for this purchase pursuant to CMC 3.08.140 (E), which states as follows:

Purpose of bidding is otherwise accomplished. When the purchasing agent and the authorized contracting party, with the approval of the City Manager, determine that it is in the best interest of the city and its administrative operations to dispense with public bidding for non-public projects under this chapter.

Z and K Consultants, Inc. has demonstrated consistent performance and an understanding of the City’s unique project needs. Their ongoing participation supports operational efficiency and mitigates potential delays that could arise from onboarding new consultants unfamiliar with the City's systems, procedures, and current project statuses. Accordingly, staff believes it is in the best interest of the City to continue with Z and K Consultants under the amended agreement terms.

Staff requests a purchase order in the amount of $160,000 annually to Z and K Consultants Inc., for temporary professional staffing services through June 30, 2027.
iv. Authorize the issuance of a purchase order in the amount of $175,000, annually, though June 30, 2028 to Ewing Irrigation Products, Inc. for the purchase of irrigation-related materials for parks and special districts.

The City of Corona utilizes Ewing Irrigation for on call as needed irrigation and landscape materials. Ewing irrigation has the staff and knowledge to supply the city with commercial grade irrigation and landscape supplies to maintain its citywide parks and facilities. Ewing Irrigation is a local vendor and has access to provide and deliver the materials in a professional and timely manner the city requires.
v. Authorize an extension of the Maintenance/General Services Agreement with National Construction Rentals, Inc. for as needed temporary fencing and portable restroom rental services.

The City of Corona utilizes professional contractual services for on-call temporary fencing and portable toilet services throughout its city facilities and parks. These contractual services supply the equipment, materials, and staff needed to conduct

Page 387 of 1303 ends

this work in a safe and effective manner. These contractual services are utilized for field renovations and citywide special events.

Recommended action h: City Council and Corona Utility Authority approve the following budget amendments for Fiscal Year 2025
i. Authorize a continuing appropriation in the amount not to exceed $2,586,405 in the Measure X Fund 120 from Fiscal Year 2025 to Fiscal Year 2026 for Homeless program activities. The final amount will be determined based on the fiscal yearend balance.

The balance is requested as Housing & Homeless Solutions has been focused on meeting expenditure and reporting deadlines for multiple grants. A few of these grants are connected to the City Net Agreement: $1 million Corona and $1 million Norco Santa Ana Riverbed (SAR) grants and an $800,000 Norco SAMHSA grant.

Not meeting these deadlines would have resulted in the recapture of funds.

The County of Riverside and the cities of Corona and Norco approved the SAR grants retroactively to allow the cities to leverage city dollars that would have otherwise been spent in the SAR as part of addressing fire hazards, swift water rescues, wildlife habitat and trail destruction, as well as other homeless encampment issues in the SAR in both cities. Corona’s SAR grant was fully expended by the County’s May 15th deadline with Corona being eligible to receive $114,580 of Norco’s unexpended SAR funds. This allocation opportunity is pending budget modification approval by the County of Riverside.

Now that the grant cost allocation and invoice reconciliation process has been completed, the FY 2025 Measure X funds that City Council previously approved as part of the 2025 budget for City Net need to be added to the City Net agreement to cover homeless services and activities not covered by the grants in Corona during FY 2025. The term of the existing City Net agreement is July 1, 2022 to September 30, 2025. The FY 2025 Measure X funds that were budgeted for this agreement need to be added to cover eligible contract activities such as outreach, engagement, shelter, and housing services that were conducted in FY 2025 and not eligible for reimbursement from the grants. Any funds not used for FY 2025 activities will be used to support FY 2026 activities already authorized by the Council as part of the City Net agreement or the Homeless Strategic Plan. ii. Authorize a continuing appropriation in the amount not to exceed $304,576 in the Measure X Fund 120 from Fiscal Year 2025 to Fiscal Year 2026 for program expenditures related to the City Brand Implementation in the Communications Division. The final amount will be determined based on the fiscal year-end balance.

Page 388 of 1303 ends

Creating a sense of place is a fundamental element of the City’s Strategic goals.

The City’s Brand Implementation efforts are underway and will continue through FY 2026.
iii. Authorize a continuing appropriation in the amount not to exceed $172,950 in the Measure X Fund 120 from Fiscal Year 2025 to Fiscal Year 2026 for the Economic Development Department. The final amount will be determined based on the fiscal year-end balance.

These funds couldn’t be spent – not for lack of need, but due to the limited staffing and capacity within the Economic Development Department. Rather than requesting an increase to the overall budget, this request simply allows for unspent funding to be retained and used for its intended purpose such as the South Mall opening and the North Mall pre-development and entitlement work. iv. Authorize a continuing appropriation in the amount not to exceed $1,376,862 ($509,241 in the General Fund 110 and $867,621 in the Measure X Fund 120) from Fiscal Year 2025 to Fiscal Year 2026 for multiple items in the Fire Department and Information Technology Department. The final amount will be determined based on the fiscal year-end balance.

The Fire Department is requesting continuing appropriations for the following items:
 Professional and Contractual Services in the amount of $56,303 for the Training and Safety Division. Physical and wellness fitness tests with the Riverside Medical Center remain pending.
 Conference, Training, and travel in the amount of $37,432 for the Training and Safety Division. This funding will support various conferences and trainings such as boat training, USAR quarterly drills, and Captains Leadership Training that are scheduled beyond the current fiscal year due to timing constraints.  Live Burn Training Prop Project in the amount of $318,100 for the Training and Safety Division. The soil sample has been taken, and the Fire Department and Purchasing teams are currently working on the RFP.
 Professional and Contractual Services in the amount of $17,425 for the Fire Prevention Division. There are still outstanding bills with Interwest for Fire System Plan Reviews, as well as pending invoices for fireworks enforcement and weed abatement services. In addition, a wildfire mitigation plan project is currently in progress.
 Conference, Training, and Travel in the amount of $6,765 for the Fire Prevention Division. Various conferences and trainings are scheduled beyond the current fiscal year due to timing and scheduling constraints.  Public Safety Radio Communication in the amount of $9,013 for the Operations and Suppression Division. The City will fully transition to PSEC. The Department has coordinated with the County, and invoices may be received before the fiscal year-end or may overlap into the new fiscal year.

Page 389 of 1303 ends

 Equipment Maintenance in the amount of $14,574 for the Operations and Suppression Division. Invoices for a large ladder purchase from LN Curtis remain outstanding due to supply chain delays. The order was placed in October 2024.
 Professional and Contractual Services in the amount of $81,992 for the Operations and Suppression Division. CAL FIRE Wildland Protection Agreement (WPA) billing and administration fees are still pending from the County of Riverside.
 Computer Equipment and Software in the amount of $30,849 for the Operations and Suppression Division. The Fire Department deploys a variety of technology hardware that includes cell phones and tablets, both on Android and IOS platforms. Additional technology that needs a formalized replacement schedule includes drones, VR, and ATAK. The IT Department supports the software and SAS functions of the platforms, not the hardware. This line item establishes the year-over-year replacement of the actual devices, hence the need for continued support through the rollover of this line item.
 American Medical Response (AMR) Enhancement Funds in the amount of $243,496 for the Emergency Medical Services Division. The 2022-2023 AMR Enhancement Funds were Council-approved (5/1/24) as a part of the FY 2024 Quarter 3 budget adjustment. Funds will go towards Emergency Medical Services (EMS) Skills Lab Educational Tools/Resources, Enhanced Training (Non-Personnel), Enhanced Training (Personnel), and Homeless Solutions (Personnel). The funds from the 2022-2023 AMR Fee Distribution are provided under the contractual obligation with the Riverside EMS Agency and spent solely on the EMS system enhancements.
 Minor Equipment and Furniture in the amount of $29,550 for the Emergency Medical Services Division. The funds were scheduled to be used to replace and reconfigure the Fire Department’s Emergency Medical Services (EMS) equipment bags. The prospective new equipment failed during field testing, causing the purchase of this equipment to be delayed until FY 2026.  Job Required Certificates and Licenses in the amount of $12,692 for the Emergency Medical Services Division. Emergency Medical Technician (EMT) and Paramedic recertifications, as well as new Paramedic licensing, are required for newly hired staff.

The Fire Department and Information Technology (IT) Department are requesting continuing appropriations for the following item:
 CAD Dispatch Services in the amount of $518,671.61 for the Mobile Data Computer Division within the Information Technology Department. The City Council approved a Fire Dispatch and Emergency Communications Services agreement between the Cities of Corona and Ontario in FY 2022. Approval included the appropriation of short-term/one-time costs from the Measure X Reserve (Public Safety) to the Fire Department’s operating budget. Recurring costs were budgeted in the IT budget in FY 2023. Dispatch transition was delayed due to the onboarding of a new CAD operator. The Fire and the IT

Page 390 of 1303 ends

Departments are requesting to roll over the remainder of the unspent funds from FY 2025 to FY 2026 to continue the efforts of implementation. v. Authorize a continuing appropriation in the amount not to exceed $16,335 in the Measure X Fund 120 from Fiscal Year 2025 to Fiscal Year 2026 for the Lobby Refresh project in the Planning and Development Department. The final amount will be determined based on the fiscal year-end balance.

This project was approved and funded as part of the FY 2024 budget and adopted by City Council. The last item of the project is a mural for the lobby. The Planning & Development Department is working with the Communications team on the design.
vi. Authorize a budgetary transfer in the amount of $30,000 from the Animal Control Fire Alarm System Capital Improvement Project No. FC-2025-02 to the Police Department Locker Room/Facility Expansion Capital Improvement Project No. FC2024-03 within the Measure X Fund 120.

Staff requests the transfer of funds from the Alarm Control Fire Alarm Project to the Police Department Locker Room/Facility Expansion Project due to urgent facility needs. The current women’s locker room lacks sufficient locker space and an adequate number of showers to accommodate employees, creating functional and operational challenges. Addressing these deficiencies is a higher immediate priority to support health, safety, and user capacity requirements. Reallocating funds will enable timely improvements and ensure the facility meets current demand.
vii. Authorize an appropriation in the amount of $300,000 from the Water Utility Fund 570 to the Waterline Infrastructure Operating and Maintenance Project No. 71930.

The Waterline Infrastructure Operating and Maintenance Project has incurred unanticipated expenses due to two significant events that exceeded original budget projections. In March 2025, a major failure occurred on a 30-inch transmission water main located at South Promenade Avenue, south of Sampson Avenue. Emergency repairs were required, with total costs estimated at approximately $300,000. In addition, water main replacement and asphalt patching were performed over a three-month period in connection with the Green Alleys Project along North Merrill Street and North Sheridan Street. These unforeseen expenditures have resulted in a funding shortfall in the budget, impacting the ability to complete scheduled maintenance activities through the end of the fiscal year.

Staff recommends an appropriation of $300,000 from the Water Utility Fund (Fund 570) to the Waterline Infrastructure Operating and Maintenance Project No. 71930

Page 391 of 1303 ends

for FY2025 to support the completion of all remaining water infrastructure maintenance work through the end of the fiscal year.

Recommended action i: Adopt Resolution No. 2025-076, approving the City of Corona Position Library and Compensation Plan and repealing all prior Plans, including Resolution No. 2025-038, effective June 14, 2025 State regulations for public employers require disclosure of position classifications and corresponding compensation. In an effort to ensure position compliance updates and for even greater transparency, the City Council regularly adopts and updates the Position Library and Compensation Plan, a document that includes a list of all authorized employment positions for the City and their corresponding compensation ranges (“Plan”).

The Plan provides added organizational efficiency and permits departments to continue streamlining operations without impacting service levels. Additionally, it allows members of the public to see what any given position, even those not currently filled, is paid. To this end, it is essential to note that this document is strictly a resource of all employment positions, and the positions listed will not necessarily be budgeted or funded in any given fiscal year. A list of full-time budgeted positions is located on the City’s website and within the City’s Operating Budget.

Updates to the City of Corona Position Library and Compensation Plan have been modified to reflect newly added positions for Fiscal Year 2026 based on the needs of the organization, as well as two new positions for Fiscal Year 2025: Recycling & Program Specialist I and Recycling & Program Specialist II.

FINANCIAL IMPACT:

Recommended actions a, b, c, d, and e: FY 2026 Budget Resolutions and Annual Appropriations Limit
Recommended actions a, b, c, d, and e will adopt the budget for Fiscal Year 2026 for each of the City’s authorities and approve the annual appropriations limit calculation. The total expenditures for all Governmental, Proprietary, and Agency funds in Fiscal Year 2026 is $456,297,373. The City’s appropriations subject to the limit, based on the annual appropriations limit (a.k.a. Gann Limit) are $200,810,708. With an appropriations limit of $783,318,153, the City of Corona’s proposed expenditure budget is $327,020,780 under the appropriations limit. Approval of the resolutions will not result in any additional financial impacts.

Recommeded actions f: Budget Adjustments for Fiscal Year 2026 The Fiscal Year 2026 financial impacts for this recommended action are shown below.

There is sufficient fund balance or working capital in each of the respective funds for approval of the recommended actions. Once authorized by the City Council and the Corona Utility Authority, the items will be incorporated into the FY 2026 Adopted Budget.

Page 392 of 1303 ends

Fund Appropriations
Offsetting
Revenue
Net Impact
Total
General Fund (110)

208,988

200,000 8,988
Road Maint. and Rehab Act Fund (221) (800,000) (800,000) Gas Tax Fund (222)

106,830

106,830
Measure A Fund (227)

800,000

800,000
Abandoned Vehicle Abatement Fund
(241)

6,031

6,031
NPDES Fund (245)

40,248

40,248
Residential Refuse/Recycling Fund (260)

(19,229)

(19,229)
Airport Fund (275)

46,352

46,352
Corona Housing Authority Fund (291)

10,074

10,074
CDBG Fund (431)

728

728
Successor Agency Fund (475)

1,980

1,980
Reclaimed Water Utility Fund (567)

11,538

11,538
Water Utility Fund (570)

655,704

655,704
Sewer Utility Fund (572)

466,000

466,000
Direct Access Electric Utility Fund (576)

13,924

13,924
Transit Service Fund (577)

13,322

13,322
Greenfield Electric Utility Fund (578)

44,176

44,176
Warehouse Fund (680)

12,346

12,346
Information Technology Fund (681)

286,989

286,989
Fleet Operations Fund (682)

76,971

76,971
Total
$
1,982,972
$
200,000
$
1,782,972
Recommended actions g: Contract amendments, change orders, and purchase orders for Fiscal Year 2026
The budget for this recommended action is already included in the FY 2026 Proposed Budget. No additional financial impact is associated with this recommended action.

Recommended actions h: Budget Adjustments for Fiscal Year 2025 The Fiscal Year 2025 financial impacts for this recommended action are shown below.

Page 393 of 1303 ends

Fund Appropriations
Offsetting
Revenue
Net Impact
Total
Water Utility Fund (570)

300,000

300,000
Total $ 300,000
$
- $ 300,000
Recommended actions i: City of Corona Position Library and Compensation Plan No additional financial impact is associated with this recommended action.

ENVIRONMENTAL ANALYSIS:

This action is exempt pursuant to Section 15061(b)(3) of the Guidelines for the California Environmental Quality Act (CEQA), which states that a project is exempt from CEQA if the activity is covered by the general rule that CEQA applies only to projects that have the potential for causing a significant effect on the environment. Where it can be seen with certainty that there is no possibility that the activity in question may have a significant effect on the environment, the activity is not subject to CEQA. This action adopts the City’s FY 2026 budget, and makes other budgetary and contract amendments, and there is no possibility that approval of the report will have a significant effect on the environment.

Therefore, no environmental analysis is required.

PREPARED BY: JULIE KENNICUTT, DEPUTY FINANCE DIRECTOR
REVIEWED BY: KIM SITTON, FINANCE DIRECTOR
ATTACHMENTS:

1. Exhibit 1 – Fiscal Year 2026 Proposed Budget

2. Exhibit 2 – Fiscal Year 2026-2035 Proposed Capital Improvement Plan

3. Exhibit 3 – Resolution No. 2025-071, City Council Budget Resolution for Fiscal Year 2026

4. Exhibit 4 – Resolution No. 2025-072, Corona Utility Authority Budget Resolution for Fiscal Year 2026

5. Exhibit 5 – Resolution No. 2025-073, Corona Public Financing Authority Budget Resolution for Fiscal Year 2026

6. Exhibit 6 – Resolution No. 2025-074, Corona Housing Authority Budget Resolution for Fiscal Year 2026

7. Exhibit 7 – Resolution No. 2025-075, Annual Appropriations Limit for Fiscal Year 2026

8. Exhibit 8 – Fiscal Year 2026 IT Renewal Items

9. Exhibit 9 – Southcoast Automation – Second Amendment to Professional Services Agreement

10.Exhibit 10 – Z & K Consultants, Inc. – Third Amendment to Professional Services Agreement

Page 394 of 1303 ends

11.Exhibit 11 – National Construction Rentals, Inc. – Second Amendment to Maintenance/General Services Agreement

12.Exhibit 12 – Resolution No. 2025-076 Position Library and Compensation Plan

13.Exhibit 13 – Position Library and Compensation Plan - Clean

Page 395 of 1303 ends

CALIFORNIA
Proposed
Budget
FISCAL YEAR 2026

Page 396 of 1303 ends

Page 397 of 1303 ends

City of Corona
Digital Budget Book
Proposed Version
City of Corona | Proposed Budget Fiscal Year 2026 Page 1 Page 398 of 1303

TABLE OF CONTENTS
Welcome 5
Our Vision & Our Purpose 6
City Council & Executive Team 7
GFOA Award 9
CSMFO Award 10
Introduction 11
Budget at a Glance 12
City Manager's Budget Message 13
Values and Strategic Goals 16
Guide to the Budget Document 18
About the City of Corona 19
Open Data/Transparency Initiatives 27
Citywide Organizational Chart 31
Guide to the City Budget Process 32
Understanding the City Budget 36
City Fund Structure 41
Key Budgetary Assumptions & Changes 42
Consolidated Financial Summary 49
Schedule of Estimated Fund Balance - Governmental Funds 50 Schedule of Estimated Working Capital - Proprietary Funds 52 Budget Overview 53
Revenue - Where Does it Come From? - General Fund 54
Revenue - Where Does it Come From? - All Funds 59
Schedule of Estimated Revenue 61
Expenses - What are Our Costs? - General Fund 64
Expenses - What are Our Costs? - All Funds 66
Personnel Costs 68
Service Adjustments - Operating Budget 71
Measure X Allocation Plan 74
Summary of Expenditures by Fund Type 82
Debt Service Obligations 85
Interfund Transfers 97
Cost Allocation Plan 98
Citywide Positions 100
Operating & Maintenance Projects 116
Operating & Maintenance Projects Overview 117
Capital Improvement Plan 123
Capital Improvement Plan Overview 124
Schedule of Estimated Carryover and New Funding, by Fund 131 Departments 137
City Manager's Office 138
City Manager's Office Budget Detail 143
City Clerk Budget Detail 145
City of Corona | Proposed Budget Fiscal Year 2026 Page 2 Page 399 of 1303 Communications Budget Detail 147
Homeless Solutions Budget Detail 149
CDBG/HOME Investment Partnership Budget Detail 153
Corona Housing Authority (CHA) Budget Detail 155
Community Services 157
Airport Maintenance Budget Detail 162
Community Services Administration Budget Detail 164
Events and Programs Budget Detail 166
Facilities and Project Management Budget Detail 168
Facility Maintenance Budget Detail 170
Library Services Budget Detail 172
Parks, Trees & Medians Maintenance Budget Detail 174
Literacy and Community Engagement Budget Detail 176
Special Events & Volunteers 178
Economic Development 180
Airport Budget Detail 185
Economic Development Budget Detail 187
Property Management Budget Detail 191
Elected Officials 193
City Council Budget Detail 196
City Treasurer Budget Detail 198
Finance 200
Finance Administration Budget Detail 204
Successor Agency Dissolution Budget Detail 207
Warehouse Budget Detail 209
Fire 211
Fire Administration Budget Detail 216
Training and Safety Budget Detail 218
Emergency Services Budget Detail 220
Fire Prevention Budget Detail 222
Fire Operations and Suppression Budget Detail 224
General Government/Debt Service 226
Debt Service Budget Detail 228
General Government Budget Detail 229
General Government Utilities for City Facilities Budget Detail 230 Human Resources 231
Human Resources Budget Detail 235
Safety and Training Budget Detail 238
Information Technology 240
Information Technology Administration Budget Detail 245 Contracts/Renewals Budget Detail 247
Geographic Information Systems Budget Detail 249
Mobile Data Computer Budget Detail 251
Projects Budget Detail 253
Radio/Communications Budget Detail 255
Tablets Budget Detail 257
Legal & Risk Management 258
City Attorney's Office Budget Detail 262
Risk Management Budget Detail 265
City of Corona | Proposed Budget Fiscal Year 2026 Page 3 Page 400 of 1303 Planning & Development 268
Building Inspection Budget Detail 272
Code Compliance Budget Detail 274
Development Services Budget Detail 276
Inspection Services Budget Detail 278
Land Use Planning & Zoning Budget Detail 280
Plan Check Budget Detail 282
Planning & Development Administration Budget Detail 284 Police 286
Police Administration Budget Detail 290
Police HOPE Team Budget Detail 292
Police Patrol Bureau Budget Detail 294
Special Enforcement Bureau Budget Detail 297
Animal Services and Enforcement Budget Detail 299
Dispatch Budget Detail 301
Investigations Bureau Budget Detail 303
Records Budget Detail 306
Public Works 308
Public Works Administration Budget Detail 313
Public Transport/Emission Reduction Budget Detail 315
Traffic Engineering Budget Detail 317
Transportation Services Budget Detail 319
Signal Operations Budget Detail 322
Capital Improvements Budget Detail 324
Street/Drainage/Sidewalk Maintenance Budget Detail 330
Drainage Quality/NPDES Budget Detail 332
Drainage Maintenance Budget Detail 335
Streetlighting - Districts Budget Detail 336
City Fleet Maintenance Budget Detail 338
Utilities 340
General Services Budget Detail 344
Regulatory Compliance Budget Detail 346
Operations Budget Detail 348
Infrastructure Maintenance Budget Detail 351
Facilities Maintenance Budget Detail 353
Sustainability/Conservation Budget Detail 355
Utility Billing/Customer Care Budget Detail 357
Waste Disposal and Recycling Budget Detail 359
Airport Operations Budget Detail 361
Appendix 364
City Council Budget Resolution 365
Corona Utility Authority Budget Resolution 370
Corona Public Financing Authority Budget Resolution 375 Corona Housing Authority Budget Resolution 380
Annual Appropriations Limit Resolution 385
Budget Glossary 387
City of Corona | Proposed Budget Fiscal Year 2026 Page 4 Page 401 of 1303

WELCOME
City of Corona | Proposed Budget Fiscal Year 2026 Page 5 Page 402 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 6 Page 403 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 7 Page 404 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 8 Page 405 of 1303 Government Finance Officers Association (GFOA) Award
The City of Corona received the Distinguished Budget Presentation Award from the Government Finance Officers Association of the United States and Canada (GFOA) for the Fiscal Year ending June 30, 2025 Annual Budget. To receive this award, a governmental agency must issue a budget document that meets nationally recognized guidelines for effective budget presentation. The guidelines are designed to assess how well an entity’s budget serves as a policy document, financial plan, operations guide, and communications device.

The City received the GFOA budget award for the last eight fiscal years, starting with the Fiscal Year 2017 Annual Budget. The Fiscal Year 2026 budget document has been prepared with the GFOA guidelines in mind and will be submitted for award consideration.

City of Corona | Proposed Budget Fiscal Year 2026 Page 9 Page 406 of 1303 California Society of Municipal Finance Officers (CSMFO) Award The City of Corona received the Operating Budget Excellence Award for Fiscal Year ending June 30, 2025 from the California Society of Municipal Finance Officers (CSMFO). There are two levels of the budgeting award issued by the CSMFO. The first level, Meritorious Award, includes basic budget criteria established by the CSMFO. The second level, Excellence Award, includes additional budget communication criteria that must be met to receive the designation.

The City has been receiving the “Excellence Award” each year since Fiscal Year 2005. The City will submit the Fiscal Year 2026 budget document for award consideration.

City of Corona | Proposed Budget Fiscal Year 2026 Page 10 Page 407 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 11 Page 408 of 1303 Budget at a Glance
Fiscal Year 2026
Operating Budget by Department Totals $422.7 million (all funds) Department Budget Department Budget
City Manager's Office $11.4M Human Resources $3.2M
Community Services $26.4M Information Technology $17.4M Debt Service $33.9M Legal & Risk Management $13.4M
Economic Development $1.8M Operating & Maintenance Projects $16.6M Elected Officials $0.2M Planning & Development $10.6M
Finance $5.9M Police $65.6M
Fire $40.3M Public Works $23.3M
General Government $36.0M Utilities $116.7M
Capital Improvement Plan Funding Totals $33.6 million (all funds) Facilities, Parks &
Open Space
Streets, Traffic and Storm
Drains
Technology and
Communications
Utilties
$4.0M $13.9M $0.6M $15.1M
Want more details? View the full text of the Budget at our website under Budgets & Annual Reports .

City of Corona | Proposed Budget Fiscal Year 2026 Page 12 Page 409 of 1303 City Manager's Budget Message
Jacob Ellis
Honorable Mayor and City Councilmembers:

I am pleased to present the City of Corona’s Fiscal Year (FY) 2026 Budget. This budget underscores our dedication to fostering a resilient and thriving community. As we continue to navigate economic changes, evolving community needs, and strategic growth, this financial plan is crafted to balance our immediate requirements with our long-term aspirations.

The City of Corona is moving forward with bold plans, in spite of uncertain economic conditions and recent supply chain challenges and inflationary pressures. Although optimistic about the future, we remain cautious in our approach. The FY 2026 budget is built on principles of fiscal prudence, sustainability, and adaptability, ensuring we are well-prepared to face unforeseen economic challenges.

The City of Corona 2021-2026 Strategic Plan, adopted by the City Council in February 2021, remains our guiding framework. The Strategic Plan was developed with extensive input from Corona residents and stakeholders, identifying critical issues, needs, and priorities of the community. This plan has successfully directed our actions over the past five years and will continue to do so in its final year, establishing priority goals and outlining actionable steps to achieve them.

The City’s Strategic Plan goals provide the foundation for the FY 2026 budget process. These goals include Financial Stability, a Strong Economy, Sound Infrastructure, a Safe Community, a Sense of Place, and High-Performing Government. Multiple initiatives have been identified for FY 2026 within each category to meet the goals outlined in the Strategic Plan.

City of Corona | Proposed Budget Fiscal Year 2026 Page 13 Page 410 of 1303 At its core, the budget allocates funding for essential city services. To ensure the safety and security of our residents, we are investing in the recruitment and retention of skilled personnel, state-of-the-art equipment, and maintaining and improving our high standards for public safety.

Additionally, significant investments are directed towards maintaining and upgrading our transportation infrastructure, including road resurfacing projects, repairs, and traffic management improvements to enhance safety and reduce congestion.

A significant budgetary item is the allocation of funds to expand and improve our parks and recreation facilities. Corona residents have consistently expressed their support for improved access to parks, open spaces, and recreational opportunities. This budget includes considerable funding to improve and maintain existing park facilities and expand recreation programs for all ages.

FY 2025 was a year of significant accomplishments that furthered the goals of the City’s Strategic Plan. One major achievement from FY 2025 was the operation of the Harrison Hope Center, the City’s homeless shelter, dedicated to serving our homeless population. Addressing homelessness remains a community priority, and despite the difficult nature of the work, we are proud of our proactive approach to this ongoing challenge. The FY 2026 budget includes continued funding for the day-to-day operations of the Harrison Hope Center.

Other accomplishments in FY 2025 include:

Reimagined, designed, and delivered a new City website to provide an engaging, user-friendly and well-organized website that provides information to the community.

Completed the renovation of the Heritage Room at the Library.

Completed a Small Business Grants program, funded with American Rescue Plan Act funds, with three grant programs (Entrepreneur, Small, and Downtown Commercial Beautification), awarding 30 small businesses with $10,000 grants and 60 entrepreneurs with $5,000 grants.

Acquired nearly all properties in the South Corona Mall and undertook much needed repairs to replace the parking lot and prepare for new food and beverage offerings there.

Entitled an affordable housing project consisting of 25 permanent supporting housing units and 109 affordable housing units.

Constructed three new playgrounds: Mountain Gate Park, Fairview Park, and Border Park.

Developed a Community Events & CIP Sponsorship Program that provides opportunities for local business and community members to sponsor parks and recreation events, programs, and projects in the City and be recognized for their contributions.

Demolished the old PD building on the corner of 6th and Buena Vista to improve the area around the Historic Civic Center to better support the center as a HUB for the arts.

And much, much more.

Budgetary Highlights
The total proposed budget for FY 2026 includes revenues of $523.3 million and expenditures of $456.3 million. All funds are balanced with current revenues and expenditures, using existing reserves or fund balance as needed. The total budget consists of Fiduciary Funds, Proprietary Funds (Enterprise and Internal Service), and Governmental Funds (General Fund, Special Revenue, and Capital Projects Funds). Only the General Fund is at the full discretion of the City Council for spending appropriations. All other funds are restricted based on the funding source. Please refer to the Revenues section, pages 54-63, for detailed information on funding sources.

For FY 2026, the Capital Improvement Plan (CIP) program includes all potential capital improvement projects utilizing a ten-year time horizon and a prioritized implementation plan. Prioritization scoring guidelines were developed for each project to be scored on a 100-point scale based on the primary functions the project serves. Projects scoring 70 points and above are Tier I projects to be implemented in years 1-3 of the CIP; projects scoring 35-69 are Tier II projects to be implemented in years 4-6 of the CIP; and projects scoring 0-34 are Tier III projects to be implemented in years 7- 10 of the CIP. This program ensures wise investment in capital projects for well-maintained infrastructure for current and future generations.

For FY 2026, new investments in capital improvement projects total $33.6 million. This investment will fund projects in the following categories:

Facilities, Parks & Open Space - $4.0 million
Streets, Traffic & Storm Drains - $13.9 million
Technology & Communications - $0.6 million
Utilities - $15.1 million
Significant project investments include $11.9 million for Citywide Street Pavement Rehabilitation, $5.3 million for Potable Waterline Replacement Projects, $2.8 million for Water Reclamation Facility #2 Equalization Basin Replacement, and $2.5 million for WRCRWA Booster Pump Station. Please reference the ‘Capital Improvement Plan’section, pages 123-136, or the separate ten-year planning document for project details.

Budgetary Changes
The revenue budget for FY 2026 is $523.3 million, representing an increase of $70.6 million compared to the FY 2025 revenue projections. When compared to the FY 2025 adopted budget, revenue estimates are increasing by $68.6 million, from $454.7 million in FY 2025 to $523.3 million in FY 2026. The most significant increase, $44.2 million, is in the Capital Projects Fund Type. The second largest change is an increase of $14.4 million in the General Fund. The Enterprise Fund also saw an increase of $13.6 million. The only Fund Type that decreased is the Special Revenue Fund, by $10.5 million.

City of Corona | Proposed Budget Fiscal Year 2026 Page 14 Page 411 of 1303 The expenditure budget for FY 2026 totals $456.3 million, a decrease of $9.3 million compared to the adopted FY 2025 budget. The net change is based on increases of $17.1 million in personnel costs, $0.3 million in Claims Expense, $1.1 million in Utilities, $0.4 million in Debt Service, and $3.9 million in Operating & Maintenance Projects, while there are decreases in the following categories: $0.2 million in Capital Outlay, $9.4 million in Contractual, $0.2 million in Materials and Supplies, and $22.3 million in Capital Improvement Projects.

There is an additional 8.52 FTE included in the FY 2026 budget. These increases align with the City’s six Strategic Plan goals. Please reference the Citywide positions overview section on pages 100-115 for a complete list of positions added.

Challenges
In addition to the City’s many accomplishments, there are also challenges the City continues to address.

Unfunded pension liabilities. With the issuance of pension obligation bonds in 2021, the City implemented a bold, definitive plan to eliminate its legacy unfunded pension liability in 13 years or less. Staff will continue to be vigilant and proactively manage this issue, guided by the Pension Management Policy. As each fiscal year closes, financial statements are presented to the City Council. Based on year-end results, recommendations will address any new unfunded pension liabilities through contributions directly to CalPERS or via the Pension Stabilization Trust. The pension obligation bonds and the Pension Management Policy will help provide long-term financial stability for the City.

Asset management planning. The City does not have a comprehensive asset management plan, resulting in a reactive approach to maintaining and replacing public infrastructure assets. The development of the initial plan is underway and anticipated completion is during FY 2026. The plan will identify all major City assets in one centralized system to help plan maintenance schedules to prolong the life of the assets and ensure the highest quality infrastructure at the lowest possible long-term price.

Sixth Street Corridor/Downtown Revitalization. The revitalization of the Sixth Street Corridor and Downtown remains a top priority for the City of Corona and aligns with the City’s Vision for a safe, vibrant, and family-friendly community. After extensive community outreach, engagement, market studies, and strategizing, the City’s Downtown Revitalization Plan continues to guide these efforts. The Plan addresses public safety concerns, deteriorated infrastructure, and the need for community events and programming, to achieve its ultimate goal of creating a thriving, vibrant destination for residents and visitors alike. Multiple efforts are underway, including the revitalization of the South Corona Mall, redevelopment of the North Mall, Sixth & Main Street Beautification, City Park Revitalization, gateway signage, iconic Downtown signage, Historic Civic Center Renovation, and streetscape enhancements along Sixth Street.

In preparing this budget, we remain committed to transparency and accountability in our budgeting process and will continue to provide regular updates on the implementation and outcomes of funded initiatives.

The FY 2026 budget is a balanced, forward-looking plan addressing current needs while laying the foundation for a prosperous future. Crafted with the understanding that our city’s strength lies in its people, our goal is to ensure every resident can thrive in a safe, healthy, and vibrant community.

I extend my gratitude to the City Council, our dedicated staff, and the engaged citizens who have contributed to this comprehensive budget process.

Respectfully Submitted,
Jacob Ellis
City Manager
City of Corona | Proposed Budget Fiscal Year 2026 Page 15 Page 412 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 16 Page 413 of 1303 City of Corona, CA 2021-2026 Strategic Plan 
City of Corona | Proposed Budget Fiscal Year 2026 Page 17 Page 414 of 1303 Guide to the Budget Document
The budget document is designed to communicate the cost of providing services and the associated revenues accurately and openly.

The budget document for Fiscal Year 2026 is divided into the following sections:

Introduction
The budget document starts with the Budget at a Glance and the transmittal letter by the City Manager. Also included in this section is the demographic information for the City of Corona, transparency initiatives, and details about the budget process and the budget document.

Citywide Budget Overview and Financial Summaries
The Citywide Budget Overview and Financial Summaries section includes an overview and analysis of multiple parts of the City’s total budget. This section includes discussion about the key budgetary assumptions for both expenditures and revenues for Fiscal Year 2026 as compared to Fiscal Year 2025. In addition, there are schedules that provide the details of fund balance and working capital changes, revenue estimates, budgeted expenditures, service level changes, debt service obligations, interfund transfers, cost allocation plans, and position changes. Information on the allocation of Measure X funds can also be located in this section.

Operating & Maintenance Projects
The Operating & Maintenance Projects section includes the budget information for the operating & maintenance projects. The section provides a Schedule of Estimated Carryover and New Funding by Fund that provides a breakdown of continuing appropriations and new approved funding for Fiscal Year 2026.

Ten-Year Capital Improvement Plan
The Ten-Year Capital Improvement Plan section includes the budget information for the capital improvement projects. The overview provides a highlight of projects approved for funding in Fiscal Year 2026. Additionally, there is a Schedule of Estimated Carryover and New Funding by Fund that provides a breakdown of continuing appropriations and new approved funding. For additional project details, please reference the City of Corona’s Ten-Year Capital Improvement Plan document for Fiscal Years 2026 to 2035, available on the Finance page of the City’s website. Capital Improvement Plan .

City Departments
The City Departments section provides department mission statements, descriptions of program activities, accomplishments for Fiscal Year 2025, goals for Fiscal Year 2026, department organization charts, financial summaries by category and funding sources, and workload/performance measures. The information is organized alphabetically by department.

Appendix
The Appendix section includes the budget resolutions adopted by the four authorities associated with the City of Corona: Corona City Council, Corona Utility Authority, Corona Housing Authority, and Corona Public Financing Authority. The GANN resolution is also a part of this section. In addition, there is a glossary that contains acronyms and terms to assist with understanding the discussion of the budget document.

City of Corona | Proposed Budget Fiscal Year 2026 Page 18 Page 415 of 1303 Corona - Past and Present
The City of Corona is located approximately 45 miles southeast of Los Angeles in western Riverside County. The community is ideally situated at the base of the mountainous Cleveland National Forest on an alluvial plain leading down or north to the Santa Ana River.

The mean temperature in January has averaged 51.6 degrees, and in July 74.8 degrees. Rainfall averages 2.71 inches in January and .01 inches in July. Corona is a General Law City. Five Corona citizens make up the Corona City Council and each is elected to a four-year term of office.

Historically, the area has many significant features: The Luiseno Indians, the site of the first Spanish family to settle in Riverside County, the Temescal Tin Mines, and some of the best clay and mineral deposits in the United States. The City is also renowned for its circular Grand Boulevard where international road racing events once took place. Other business firsts include: the first United States lemon processing plant built in 1915; and the world’s largest cheese plant, which opened on Lincoln Avenue in 1985 on land where the Desi Arnaz horse ranch once stood. The local Luiseno Indians were known as hunters and gatherers. They hunted for such animals as bears, snakes, rodents, coyotes, rabbits, birds and fish. They made straw baskets from wild grasses, constructed clay containers and gathered acorns, seeds, wild berries, and roots for food. These Native Americans were very clean and used the hot waters and natural springs in the Temescal Canyon to bathe on a daily basis and as part of their religious ceremonies. Current residents and visitors still enjoy the rejuvenating mud baths and hot springs at the Glen Ivy resort. Luiseno religious ceremonies were strictly followed and remnants of some of their artistic pictographs and petroglyphs can still be found on some of the rocks in the undeveloped areas.

These Shoshonean Indian tribes came under the influence of the Spanish settlers at the Mission San Luis Rey, and they were given the name Luiseno. As Spanish settlement progressed inland, the land was soon taken over by the Spanish ranchos. Sheep and cattle dotted the hills of the ranchos run by the Serrano, Cota, Sepulveda and Botiller families. Remnants of the Serrano tanning vat are still found on Old Temescal Canyon Road. This is also the route that was taken by the Butterfield State Route that brought many Americans to California along the southern route between 1858 and 1861. Plaques marking the sites of Indian petroglyphs, the Butterfield Stage stops and the Serrano adobe and tanning vats are still found along this road.

In 1886, developer Robert Taylor persuaded his partners: Rimpau, Joy, Garretson and Merrill to form the South Riverside Land and Water Company. Together they raised approximately $110,000 to purchase approximately 12,000 acres of good agricultural land.

Taylor realized the importance of water for the soon to be developed community, and additional funds were used to ensure that sufficient water rights were obtained. Taylor hired Anaheim engineer H. C. Kellogg to design a circular Grand Boulevard three miles round. Early residents used to parade their fancy buggies on this circular street that enclosed the main functions of the community:
schools, churches, residences and stores. To the north along the railroad tracks were the manufacturing plants and packing houses.

The southern end of town was left to the citrus industry, and mining companies were established just outside the city’s southeastern and eastern city limits.

The town’s founders initially named their development South Riverside after the successful citrus community of Riverside, just a few miles away. In 1896, there was a movement to incorporate and change the town name. The citizens were anxious to
establish their own identity and did not want to be considered an extension of the City of Riverside. On July 26, 1896, an incorporation vote was successful and the City of Corona’s date of incorporation was July 13, 1896. The name "Corona" was suggested, standing for the circle within the City and the connotative crown.

City of Corona | Proposed Budget Fiscal Year 2026 Page 19 Page 416 of 1303 During the teens and twenties, Corona citizens built numerous churches, a library and a new city hall. By 1915, the production of lemons was exceeding national demand, and local
businessmen worked together to form the first Lemon Exchange By-Products Company in the United States. Located on Joy and the railroad tracks, this cooperative was eventually bought out by Sunkist. In 1954, they employed more than 700 people and marketed a variety of lemon products for worldwide
distribution. The plant produced citric acid, lemon oil, lemon juice and pectin, which helped Corona to gain the nickname “Lemon Capital of the World.” As housing developments began to overtake the Southern California citrus orchards, Sunkist found that the lack of a local supply was forcing them to move.

They closed the Corona plant in 1982.

Mining has always played a secondary but vital role in the more prominent citrus industry. Now that citrus has declined and the mines remain, they have again become a focal point in the Corona industry. Historically, this area was known for having the only productive tin mine in the country, and it produced tin until 1893. Other more successful mining ventures included the Minnesota Mining and Manufacturing Company (previously Blue Diamond Mine), the Pacific Clay Company (organized in 1886), Redlands Clay Tile, Maruhachi Ceramics, Monier Roof Tile and US Tile. By 1954, the city had more than 11,000 inhabitants and was home to such industries as the Corona Clipper Company, Liston Brick Company, Borden Food Products, and Tillotsen Refractories. The only oil wells in Riverside County were located in the hills just northwest of the town.

During the 1980s, both Southern California and Corona began to grow. The Riverside Freeway (Highway 91) was constructed through Corona in 1962. Downtown Corona went through urban renewal in the late 60s and 70s, razing the old and putting in a new downtown. By 1989, I-15 was constructed on the east of town, and the development of Sierra del Oro, Corona Hills, and South Corona were put into full gear. New commercial developments began opening on Lincoln Avenue, McKinley Avenue, and in Sierra del Oro.

Price Club, Walmart, and the new auto mall became important parts of the City’s revitalization plan. In June 1993, the City opened the newly redone Corona Public Library at 650 South Main Street with 62,300 square feet of space. The new library not only devoted the usual space to adult and children’s services, but added a Friends of the Corona Public Library bookshop, exhibit gallery, Heritage Room, community meeting rooms, study rooms and an adult literacy program, along with expanded automated technology.

Additional plans for revitalizing downtown were addressed at an October 1995 community charette. By 1996, Corona’s population had topped 100,000 people. There were 32 Corona parks, a Senior Center, gymnasium, and 30 schools in the Corona/Norco Unified School District.

Written by Gloria Scott Freel, former Senior Librarian
County
County of Riverside, established May 4, 1886
Population
159,157 (Source: California Department of Finance, Estimate January 2025)
School Districts
Corona-Norco Unified School District
www.cnusd.k12.ca.us
Alvord Unified School District
www.AlvordSchools.org
Area and Location

39.94 sq. miles at the upper end of Santa Ana River Canyon + Santa Ana Mountains. Located adjacent to Orange County at the junction of the 91 and 15 freeways.

Climate
A Mediterranean climate with mild winters and hot summers.

City of Corona | Proposed Budget Fiscal Year 2026 Page 20 Page 417 of 1303 Government
The City of Corona is a General Law City with a Council-Manager form of government. The City Council is elected by district, following the district map available on the City's website. The mayor and Vice Mayor positions rotate annually, with the selection made by the City Council each December. District elections and city-wide elections, including those for the City Treasurer, are held periodically. For more specific information about districts or elections, please visit the City's website at www.CoronaCA.gov and search for 'district' or 'election'.

City of Corona | Proposed Budget Fiscal Year 2026 Page 21 Page 418 of 1303 Demographic Profile
The City of Corona's population consists of 27% of persons who are under the age of 20 years and 12% are 65 years or over. The average median age is 35 years old. (Source: Applied Geographic Solutions)
The median household income in Corona is $110,199.

Approximately 54% of households make over $100,000 and
about 20% of households make less than $50,000 annually. (Source: Applied Geographic Solutions)
The chart outlines the City’s ethnic diversity.

Education
There are 38 public and private colleges within a 90-mile radius of the City of Corona, including California Baptist University; California State University, San Bernardino; Norco College; La Sierra University; Riverside Community College; and the University of California, Riverside.

Approximately 85% of the Corona population has a high school diploma or higher. Only about 7% of the population has an education level less than 9th Grade. (Source: Applied
Geographic Solutions)
Housing
According to the California Department of Finance January 2025 estimate, there are 51,256 housing units in Corona. 49,731 homes are occupied with 3.18 persons per household.

The median sales price for homes in Corona for March 2025 was $765,000.
(Source: Realtor.com; median sales price was based on singlefamily, condo and townhome properties) City of Corona | Proposed Budget Fiscal Year 2026 Page 22 Page 419 of 1303 Parks & Open Space
Description Count
Total Park Acreage 389
Total Trails/Open Space Acreage 305
Playgrounds 27
Baseball/Softball Diamonds 36
Soccer/Football Fields 18
Community Centers 7
Library & Recreation
Description Count
Libraries 1
Number of Library Visits 221,680
Volumes in Collection 206,357
Circulation (Volumes Borrowed) 397,511
Number of Recreation Program/
Event Participants 1,058,337
City of Corona | Proposed Budget Fiscal Year 2026 Page 23 Page 420 of 1303 Fire
Description Count
Fire Stations 7
Sworn Fire Personnel 123
Emergency Responses 15,967
Fires Extinguished 402
Police
Description Count
Police Stations + Zone Offices 3
Sworn Police Personnel 165
Patrol Units 77
Physical Arrests 2,818
Parking Violations 6,981
Traffic Violations 11,100
City of Corona | Proposed Budget Fiscal Year 2026 Page 24 Page 421 of 1303 Transit
Description Count
Number of Fixed Route Minibuses 7
Number of Dial-A-Ride Minibuses 13
City Infrastructure
Description Count
Strees and Alleys (miles) 464
Streetlights 14,976
Traffic Signals 191
Water Main (miles) 734
Water Storage Capacity (millions of gallons) 55
Sanitary Sewer (miles) 458
Storm Sewers (miles) 181
Treatment Capacity (millions of gallons) 16
Average Daily Sewage Treatment (millions of
gallons) 11.7
New Water Connections 374
Average Daily Water Consumption (millions
of gallons) 24.9
Potholes Filled (square feet) 19,889
City of Corona | Proposed Budget Fiscal Year 2026 Page 25 Page 422 of 1303 Comparative City Information
Name of City Fiscal Year
Number of
Employees Population
Estimated General
Fund Revenues
Estimated General
Fund Expenditures
Expenditures Per
Capita
Corona 2024-25 923 159,157 $225,498,985 $221,736,130 $1,393 2023-24 908 156,615 $212,511,735 $201,826,728 $1,289
2022-23 878 159,567 $194,828,187 $182,509,502 $1,144
2021-22 837 159,377 $411,672,038 $161,699,301 $1,015
2020-21 754 156,778 $148,705,450 $154,124,263 $983
2019-20 730 169,454 $139,866,118 $135,998,844 $803
Lake Elsinore 2024-25 215 73,783 $71,173,350 $71,173,350 $965 2023-24 212 71,452 $68,157,933 $66,585,063 $932
2022-23 183 71,973 $58,935,767 $58,044,761 $806
2021-22 175 71,615 $56,583,350 $52,952,565 $739
2020-21 140 64,762 $47,882,184 $45,202,392 $698
2019-20 136 63,453 $42,225,782 $42,311,820 $667
Riverside 2024-25 2,736 320,337 $356,463,138 $361,032,915 $1,127 2023-24 2,668 318,858 $318,229,147 $311,113,181 $976
2022-23 2,627 317,847 $302,490,761 $304,938,757 $959
2021-22 2,577 317,261 $286,973,197 $286,973,197 $905
2020-21 2,550 317,847 $289,400,000 $262,100,000 $825
2019-20 2,532 324,302 $276,400,000 $280,600,000 $865
Temecula 2024-25 199 112,220 $110,793,147 $107,108,195 $954 2023-24 198 108,700 $138,480,475 $143,109,707 $1,317
2022-23 196 108,899 $144,924,798 $139,646,241 $1,282
2021-22 178 109,925 $133,795,830 $105,645,373 $961
2020-21 173 112,771 $119,353,336 $91,974,475 $816
2019-20 177 111,970 $100,394,398 $90,566,062 $809
Norco 2024-25 123 25,221 $31,420,480 $31,373,857 $1,244 2023-24 122 25,398 $28,809,595 $31,073,552 $1,223
2022-23 121 25,042 $24,889,819 $27,810,978 $1,111
2021-22 111 26,077 $21,746,926 $21,929,980 $841
2020-21 99 26,604 $22,182,269 $21,766,184 $818
2019-20 95 27,564 $21,645,519 $21,645,519 $785
Moreno Valley 2024-25 533 210,823 $155,190,489 $155,185,813 $736 2023-24 531 207,146 $169,532,496 $164,910,799 $796
2022-23 463 208,289 $161,326,241 $161,721,140 $776
2021-22 447 209,407 $136,693,576 $127,385,754 $608
2020-21 426 209,426 $122,004,499 $106,113,032 $507
2019-20 429 208,838 $114,002,121 $109,264,995 $523
Murrieta 2024-25 467 111,789 $103,819,638 $100,574,738 $900 2023-24 466 119,182 $106,549,851 $90,448,901 $759
2022-23 432 109,177 $100,001,063 $78,224,768 $716
2021-22 431 109,998 $88,827,370 $67,613,815 $615
2020-21 407 111,183 $81,447,222 $71,149,130 $640
2019-20 355 115,172 $71,716,032 $53,467,907 $464
City of Corona | Proposed Budget Fiscal Year 2026 Page 26 Page 423 of 1303 Open Data/Transparency Initiatives
About the Open Budget Initiative
The City of Corona is committed to transparency and promoting an environment of openness in regard to the inner workings of local government. To do that well, we are clearing pathways to promote an understanding of the allocation of public funds in the City budget. This is core to the promise of a readily available government which invites public participation and keeps itself accountable for the objectives and strategic goals which are developed as a result of this partnership.

Through www.OpenDataCorona.com, readers can explore data sets directly exported out of the City’s financial system. The web portal is mobile-friendly, encouraging citizen access and outreach.

City of Corona | Proposed Budget Fiscal Year 2026 Page 27 Page 424 of 1303 The ‘Open Budget’ application is a guided view of the financial complexities of the City’s operating budget and presents ordinarily dense data in an interactive and easy-to-understand way. Users can also view an interactive map of capital projects currently in progress. The datasets include the adopted operating budgets, capital project budgets, and revenue estimates. Also included are expenditure and revenue actuals which are updated on a weekly basis.

The ‘Open Checkbook' dataset includes payments made to vendors via the City’s accounts payable system. A search bar enables viewing across multiple categories.

City of Corona | Proposed Budget Fiscal Year 2026 Page 28 Page 425 of 1303 Open Payroll
The City of Corona regularly provides employee salary and benefits information to multiple agencies, including the State of California.

For historical information on this, please visit the State Controller website at www.sco.ca.gov or Transparent California at www.TransparentCalifornia.com.

Balancing Act/Taxpayer Receipt
In October 2017, the City introduced the Citizen Tax Receipt and Balancing Act budget engagement applications. The applications are designed to make the budget more interactive and transparent to residents. Both applications are available in English and Spanish.

The Citizen Tax Receipt application is intended to provide an estimate to Corona residents on where their tax dollars go. Sales and property tax funds are spent on City services such as fire, police, library, parks, street maintenance, administration, and public works.

Sales and property taxes are split among several different entities, including the county and school districts. By simply entering your age, income, and the value of your home (if applicable), the tool will show you an estimate of your tax bill and where the money is spent. The application calculates taxes on real estate and estimates taxes on restaurant meals and sales tax activity, based on age and income. It does not include fees for water, sewer, trash, and storm water.

After reviewing the Tax Receipt Estimates, residents are given the opportunity to engage in budget allocations by utilizing the Balancing Act application. This portion provides a graphical representation of the General Fund budget. The simulator allows residents to adjust revenues and expenditures to create a balanced budget, while providing feedback on service and spending priorities which the City can use as it develops future budgets.

Open Data Dashboards - Corona Open Performance
In July 2018, the City of Corona launched Corona Open Performance - open data dashboards, powered by Socrata. The dashboards are a way for people to make sense of large amounts of data in a visual format. Site users can download the data sets in spreadsheets, flag data sets to watch or compare, create visualizations, such as maps, charts, and graphs, as well as embed the data into their websites.

There are many data sets available for consumption that cover a variety of City operations, such as library and recreation patronage, social media, SeeClickFix, finance, police and fire activity, and transportation.

The Corona Open Performance platform will continue to evolve as goals and objectives are set and the City works towards achieving those long-term performance management targets. The City will continue to release additional data sets as they become available.

Please visit the Corona Open Performance page at http://Corstat.CoronaCA.gov .

City of Corona | Proposed Budget Fiscal Year 2026 Page 29 Page 426 of 1303 Get Involved & Join the Conversation
The first step in getting involved is getting to know the City of Corona – what we do, and what it takes to provide city services. We invite you to explore the online tools for yourself by visiting the following web pages:

Open Budget: http://www.opendatacorona.com/#!/year/default  Open Checkbook: http://checkbook.opendatacorona.com 
Balancing Act and Taxpayer Receipt: https://coronaca.abalancingact.com/  Corona Open Performance: http://Corstat.CoronaCA.gov 
City of Corona | Proposed Budget Fiscal Year 2026 Page 30 Page 427 of 1303 Citywide Organizational Chart
City of Corona | Proposed Budget Fiscal Year 2026 Page 31 Page 428 of 1303 Guide to the City Budget Process
Building the Budget
The budget is a communication tool which accurately and openly explains the cost of providing services to the community and other public agencies. In addition, it establishes the foundation of effective financial planning. The budget is a resource planning document, with City staff and monetary support as its primary tools for achieving its goals. It establishes fiscal controls and is the legal limit for spending. The Proposed Fiscal Year (FY) 2026 budget is being presented to the City Council on June 4, 2025.

Significant Budget Policies & Guiding Principle
The Corona Municipal Code, Chapter 2.04.060 requires that the City Manager prepare and submit the Annual Budget to the City Council for approval.

Under policy directive and guidance, the budget is developed based upon:

Guidance and policy direction are provided by the City Council through the City Manager and to his/her executive leadership team.

Long-term financial plan which reviews at least 3 years of actuals with a 5-year economic and financial outlook.

The 2021-2026 Citywide Strategic Plan.

Federal, State, and Local law and emerging issues.

The City Strategic Plan outlines six major goals, which should be the City's primary focal points for investment.

City of Corona | Proposed Budget Fiscal Year 2026 Page 32 Page 429 of 1303 Balanced Budget
The City is required to maintain a balanced budget. The total of budgeted expenses and transfers out shall not exceed the total of estimated revenues, transfers in, and use of any one-time funding or fund balance (including reserves). In Fiscal Year 2026, also included are some grant funded projects that will be reimbursed in future fiscal years. This information is summarized on the Schedule of Estimated Fund Balance Change.

Constitutional Spending Authority / Annual Tax Appropriations Limit (Gann Limit) In November 1979, California voters approved Proposition 4 (Gann Initiative) and added Article XIIIB to the California State Constitution. In 1980, the State Legislature added Dvision 9 (commencing with Section 7900) to Title I of the Government Code to implement Article XIIIB. This legislation required the governing body of each local jurisdiction in California to establish an Annual Tax Appropriations Limit (Gann Limit) on or before June 30th for the following fiscal year. The Gann Limit was based on actual appropriations during the Fiscal Years 1978-1979 and was increased each year using the growth in population and inflation.

On June 5, 1990, California voters approved Proposition 111, amending Article XIIIB. Proposition 111 allowed local jurisdictions to choose the annual adjustment factors. The adjustment factors included the growth in the California per capita income, or the growth in the non-residential assessed valuation due to construction within the city and the population growth within the county or the city.

Appropriations in the Annual Budget comply with the City’s appropriation limit as calculated in accordance with Article XIIIB of the Constitution of the State of California and Government Code Section 7900 (Gann Appropriation Limit), which limits growth in appropriations to a percentage increase in the cost of living as well as the City’s population.

The City Council will adopt a resolution on June 4, 2025, that established the City's Tax Appropriations Limit for Fiscal Year 2026 at $200,810,708. With an appropriations limit of $783,318,153, the City of Corona's expenditure budget is $327,020,780 under the appropriation limit. The limitation is not a restricting factor for the City of Corona due to the high population growth after the calculation requirements were established. Historically, the City's "subject to limit" amount has been less than 30% of the appropriations limit. This factor will continue to be monitored annually and budget adjustments will be recommended if necessary in future years.

General Fund Balance Reserve Policy
The City’s General Fund Balance Reserve Policy was originally established in 2010. The emergency contingency reserve was $50.3 million as of June 30, 2024. This amount represents three months of the General Fund Operating Expenditures, which is in compliance with the General Fund Balance Reserve Policy. The City also maintains a budget balancing reserve which is used to maintain critical services which may be impacted by sudden economic or legislative changes that may adversely impact City revenues. The City’s budget balancing reserve was $3.9 million as of June 30, 2024. In FY 2022, City Council approved $30.0 million to the Pension Stabilization Trust, the balance as of June 30, 2024 was $46.5 million. At the end of FY 2022, the Measure X Reserve was created. As of June 30, 2024, the Measure X reserve was $34.0 million. The total of noted reserves for the City of Corona General Fund is $134.7 million as of June 30, 2024.

Investment Policy
The City formally adopts its Investment Policy on an annual basis. It provides guidelines for the prudent investment of the City's idle cash and outlines the policies for maximizing the efficiency of the City's cash management. The Investment Policy is in conformity with the California Government Code Sections 53600 et seq. The City Treasurer is delegated investment authority on a year-to-year basis. Within the constraints set forth in the policy, the City Treasurer has the authority to direct investment strategy and approve investment policy and procedures for the City's investment portfolio. The criteria for selecting investments and the order of priority are safety, liquidity, and yield.

The Investment Policy is approved by the City Council and adopted by resolution. The policy is available on the Finance Department’s page of the City of Corona’s website at www.CoronaCA.gov.

City of Corona | Proposed Budget Fiscal Year 2026 Page 33 Page 430 of 1303 Debt Policy
The debt policy is adopted as a means of standardizing the issuance and management of debt. The primary objective is to establish conditions for the use of debt, to minimize the City’s Debt Service requirements and cost of issuance; to retain the highest practical credit rating; to maintain full and complete financial disclosure and reporting; and to maintain financial flexibility for the City. The policy applies to all debt issued by the City and its component units. The policy is an important tool to ensure the use of the City's resources to meet its commitments, to meet the needs of the citizens of Corona, and to maintain sound financial management practices.

The Debt Policy is approved by the City Council and adopted by resolution. The policy is available on the Finance Department’s page of the City of Corona’s website at www.CoronaCA.gov .

City Budget Calendar
The budget process begins as a team effort in November of each year. The Finance Department works in cooperation with all City departments to formulate revenue projections for the upcoming fiscal year. From this, the individual departments use the projected revenues and existing fund balance information to prioritize and recommend the budget to meet the next fiscal year’s objectives.

The City Manager’s Office and the Finance Department review each budget proposal, revenue assumptions, and all current financial obligations, before presenting the proposed budget to the City Council.

For Fiscal Year 2026, two public study sessions were held to provide in-depth details, City Council and public input, and discussion about the City’s budget. With the implementation of Measure X in Fiscal Year 2022 (the City’s 1% sales tax measure), a large part of the conversation was to ensure the budget meets the community’s priorities with the additional funds.

April 10, 2025 Spring Financial Workshop – Revenues, Operating and Capital Budget, Service Adjustments May 21, 2025 Study Session – FY 2026 Proposed Budget Overview/Recap June 4, 2025 City Council – FY 2026 Proposed budget presented for adoption City of Corona | Proposed Budget Fiscal Year 2026 Page 34 Page 431 of 1303 Budgetary Control and Amendments
New and continuing (multi-year) appropriations are set for City funds via a majority vote of the City Council. The legal level of budgetary control is at the City Manager and department level. Budget amendments within departments are approved by Department Directors, as long as the amendment does not increase the department’s overall spending authority as dictated by the current budget.

Any amendment which increases spending authority must obtain City Council approval by majority vote. Furthermore, an amendment to the City’s Project Budget exceeding 10%, as explained below, requires City Council approval. This is because each project, having a specific scope, is awarded funding on a discrete basis, and therefore, is treated as a stand-alone budget.

As a practical matter, project budgets may be exceeded, from time to time, due to circumstances that cannot always be predicted in advance. In that event, departments are permitted to transfer up to 10% from a similar project within the same category and have the same funding source. If this condition cannot be met, then departments are required to obtain City Council approval to increase, decrease or transfer funding which exceeds the 10% threshold.

City of Corona | Proposed Budget Fiscal Year 2026 Page 35 Page 432 of 1303 Understanding the City Budget
The City Budget in a Nutshell
The City of Corona’s fiscal year begins July 1 and ends June 30 . Annually, through a public process, the budget commits financial resources to a myriad of services and programs that the City provides. In other words, it commits funding to what we do. However, the budget also works to legally limit funding too. The legal limit is required because financial resources are finite. Therefore, the investments that we make (of these finite resources) into what we do (or want to do) reflect the priorities of the City and the direction of its future.

What Does the City of Corona Do?
In alignment with the City’s Strategic Plan, all City services and the cost of providing those services can be tied back to one of 6 Citywide Priorities which influence the quality of life for our residents. These are the primary components or goal posts of the annual operating budget.

Budget Accounting & Presentation
A formal budget is employed as a management control device during the year. Budgets are adopted on a basis consistent with accounting principles generally accepted in the United States of America.

The accounts of the City are organized by funds, each of which is considered a separate accounting entity. The operations of each fund are accounted for in a separate set of self-balancing accounts that comprise its assets, liabilities, fund equity, revenues, and expenditures or expenses, as appropriate. City resources are allocated to and accounted for in individual funds based upon the purpose for which they are to be spent and the means by which spending activities are controlled.

The City budget includes information regarding estimated costs (or outflows) and revenue (or cash inflows) for identified programs, projects, and levels of service to meet the needs of the City. All annual operating budget appropriations lapse at the end of the fiscal year, except for items that have specifically received City Council approval and grant funded programs with a funding period that ends after June 30 . Operating and Maintenance projects and Capital projects typically span more than one fiscal year, and the appropriations roll forward (continuing appropriations) until projects are completed, placed into service, accounted for as capital assets, or abandoned at the discretion of the City Departments or the City Council. st th
th
City of Corona | Proposed Budget Fiscal Year 2026 Page 36 Page 433 of 1303 The City of Corona’s budget is prepared and based on five expense categories; personnel, supplies and services, debt service, operating and maintenance projects and capital improvement projects. The first two listed are considered operational in nature and are known as recurring costs. Debt service refers to principal and interest payments on borrowed funds (such as bonds or long-term loans). Operating and Maintenance projects are investments in systems or other improvements that do not meet the criteria of a capital improvement project. Capital improvement projects (CIP) are long-term investments to improve, repair, replace, or construct an asset, facility, or public infrastructure which cost over $50,000. These reside “outside” of the operational budget and are an example of a one-time cost.

Basis of Accounting and Budgeting
Basis of accounting refers to the timing of revenue and expenditure recognition for budgeting and financial reporting. The City’s financial statements and accounting records are maintained in accordance with Generally Accepted Accounting Principles (GAAP) of the United States and outlined by the Governmental Accounting Standards Board (GASB). The accounts of the City are organized by funds, each of which is considered a separate accounting entity. The City collects and records revenues and expenditures within the following categories: Governmental Funds, Proprietary Funds, and Fiduciary Funds.

Governmental Funds include the General Fund, Special Revenue, Debt Service, and certain capital project funds which receive primarily grants or intergovernmental revenues (such as Housing and Urban Development - HUD). These funds are accounted for using the modified accrual basis where revenues are recognized in the accounting period in which they become both measurable and available to finance expenditures of the current period.

The General Fund is the City’s primary operating fund and accounts for most City programs and services which are supported by general taxing revenue and/or fees.

The Special Revenue Funds are used to account for and report the proceeds of specific revenue sources that are restricted or committed to specified purposes, often by legislative authority. For example, Gas Tax (Highway User Tax) and Transportation Urban Mitigation Fee (TUMF) revenues may only be used for certain street improvement and transit programs (and no other purpose).

The Capital Project Funds are used to account for and report financial resources that are restricted, or assigned to capital expenditures, including acquisition or construction of capital facilities and other capital assets.

The Debt Service Funds are used to account for and report financial resources that are restricted, committed or assigned to expenditure for the payment of general long-term debt principal, interest, and related costs, other than enterprise debt.

Proprietary Funds are accounted for using the accrual basis of accounting. Under the accrual basis of accounting, revenues are recognized in the period in which they are earned, while expenses are recognized in the period in which the liability is incurred.

Proprietary funds include Enterprise and Internal Service Funds.

The Enterprise Funds are used to separately account for self-supporting activities that are supported by rates and/or fees. These funds include Airport, Electric Utility, Water Utility, Transit (Dial-a-Ride and Fixed Route Shuttles) and Sewer Utility.

The Internal Service Funds are used to separately account for departments that provide services to other City departments, and, therefore, incur costs that are then allocated to each receiving department. These costs include information technology, risk management, warehousing, and fleet.

Fiduciary Funds are custodial in nature (assets equal liabilities) and are accounted for on the accrual basis of accounting. Successor Agency (formerly the Corona Redevelopment Agency) and funds that are maintained to account for debt service obligations relating to certain assessment and community facilities districts are included in this category.

City of Corona | Proposed Budget Fiscal Year 2026 Page 37 Page 434 of 1303 Table - Listing of City Funds

GOVERNMENTAL FUNDS
General Fund
110 General Fund
120 Measure X Fund
130 Corona Mall Properties Fund
232 Civic Center Fund
240 Community Benefit Fund
485 Sec 115 Trust – Pension STB Fund
Special Revenue Funds
206 Library Facilities Fee Fund
207 Fire Wildland Mitigation Fund
208 TC Police Facilities Fund
209 TC Fire Facilities Fund
211 Street and Traffic Signals Fund
212 Drainage Fee Fund
213 Police Facilities Fund
214 Fire Facilities Fund
215 Public Meeting Facilities Fund
216 Aquatics Center Fund
217 Parks and Open Space Fund
218 Corona Mall BID Fund
221 RMRA Fund
222 Gas Tax (2105-2106-Prop 42) Fund
224 Rideshare-Trip Reduction Fund
227 Measure A Fund
231 CAL COPS Grants Fund
234 Parkland Acquisition Fee Fund
235 CFD 2016-3 Zn12 Lemon Grove Fund
236 CFD 2018-1 Spec Tax B Bedford Fund
237 CFD 2018-2 Spec Tax B Sierra Bella Fund
238 CFD 2017-2 Spec Tax B Valencia Fund
239 CFD 2016-3 Zn13 Corona Industrial Pk Fund
241 Abandoned Vehicle Abatement Fund
246 CFD 2000-1 (Eagle Glen II) Fund
247 CFD 2002-2 LMD Fund
248 CFD 97-1 Landscape Fund
249 CFD 2001-1 Landscape Fund
250 Asset Forfeiture Fund
251 CFD/LMD 2002-3 Fund
252 LMD 2003-1 Lighting Fund
253 CFD/LMD 2011-1 Landscape Fund
255 CFD 2016-2 Terrassa Special Tax Fund
256 CFD 2016-3 Zn1 Monte Olivo
257 CFD 2016-3 Zn2 Boardwalk Fund
258 CFD 2016-3 Zn3 Dollar Self Fund
259 CFD 2016-3 Zn4 515 S Promenade Fund
260 Residential Refuse/Recycling Fund
Special Revenue Funds (continued)
261 SC Major Thoroughfares Fund
263 CFD 2016-3 Zn17 Corona Med Center Fund
264 CFD 2016-3 Zn18 Corona Interchange Fund
265 CFD 2016-3 Zn19 Cresta/Promena Fund
266 CFD 2016-3 Zn20 Bedford Marketplace Fund
267 CFD 2016-3 Zn21 Christopher Ranch Fund
268 CFD 2016-3 Zn22 N Main Retail Fund
269 CFD 2016-3 Zn23 Fullerton/Taber Fund
270 CFD 2016-3 Zn24 WC Freeway Center Fund
271 CFD 2016-3 Zn25 Prom Dist Fund
272 CFD 2016-3 Zn26 TM 36605/36608 Fund
273 CFD 2016-3 Zn27 Corona Tle Fund
274 South Corona Landscaping Fund
276 CFD 2016-3 Zn28 A&F Tennis Center Fund
277 CFD 2016-3 Zn29 TM 36821 Fund
279 CFD 2016-3 Zn31 Lat Business Fund
280 CFD 2016-3 Zn32 NH Sherborn Fund
281 CFD 2016-3 Zn33 Oakmont Fund
287 CFD 2016-3 Zn15 Northpoint Fund
288 Park Development (Quimby) Fund
289 Dwelling Development Tax Fund
293 Opioid Settlement Fund
294 CFD 2016-3 Zone 6 Chung Fund
297 CFD 2016-3 Zone 8 K Parker Fund
410 PLHA Grant Fund
411 US Dept of Justice Grant Fund
412 State Encampment Resolution Funding Grant Fund
413 American Rescue Plan Act Fund
415 Library Other Grants Fund
422 Traffic Offender Fund
442 Adult and Family Literacy Grant Fund
446 LMD 84-1 Lighting Fund
455 LMD 84-2 Zone 2 Fund
456 LMD 84-2 Zone 4 Fund
457 LMD 84-2 Zone 6 Fund
458 LMD 84-2 Zone 7 Fund
460 LMD 84-2 Zone 10 Fund
461 LMD 84-2 Zone 14 Fund
462 LMD 84-2 Zone 15 Fund
463 LMD 84-2 Zone 17 Fund
464 LMD 84-2 Zone 18 Fund
468 LMD 84-2 Zone 19 Fund
470 LMD 84-2 Zone 20 Fund
471 LMD 84-2 Zone 1 Fund
473 Eagle Glen HOA Fund
City of Corona | Proposed Budget Fiscal Year 2026 Page 38 Page 435 of 1303

GOVERNMENTAL FUNDS
Debt Service Funds
391 2016 Lease Revenue Bonds Fund
Capital Projects Funds
243 PW Grants/Agreements Fund
244 SB 821 Transportation Grant Fund
245 NPDES Discharge Fund
291 Low Moderate Income Housing Fund
431 CDBG Fund
432 HOME Investment Partnership Fund
445 Bicycle Transportation Account Fund
478 TUMF – RCTC Fund
479 TUMF – WRCOG Fund
480 Reimbursement Grants Fund

PROPRIETARY FUNDS
Enterprise Funds
275 Airport Fund
440 Sewer Capacity Fund
453 2012 Water Revenue Bonds Fund
454 2013 Wastewater Revenue Bonds Fund
507 Water Capacity Fund
567 Reclaimed Water System Fund
570 Water Utility Fund
571 Water Utility Grant Fund
572 Sewer Utility Fund
573 Sewer Utility Grant Fund
576 Direct Access Electric Utility Fund
577 Transit Services Fund
578 Greenfield Electric Utility Fund
579 Electric Utility Grant Fund
Internal Service Funds
680 Warehouse Services Fund
681 Information Technology Fund
682 Fleet Operations Fund
683 Workers’Compensation Fund
684 Fleet Replacement Fund
687 Liability Risk Retention Fund

FIDUCIARY FUNDS
Agency Funds
342 CFD 86-2 (Woodlake) Fund
358 CFD 89-1 A (LOBS DW) Fund
359 CFD 89-1 B (LOBS Improvement) Fund
365 AD 95-1 (Centex) Fund
366 AD 96-1, 96 A (Mtn Gate) Fund
368 AD 96-1, 97 A (Van Daele) Fund
369 AD 96-1, 97 B (WPH) Fund
370 Ref CFD 90-1 (South Corona) Fund
371 CFD 97-2 (Eagle Glen I) Fund
373 AD 96-1, 99A (Centex) Fund
374 CFD 2000-01 (Eagle Glen II) Fund
377 CFD 2001-2 (Cresta-Grande) Fund
378 CFD 2002-1 (Dos Lagos) Fund
381 CFD 2002-4 (Corona Crossings) Fund
382 CFD 2004-1 (Buchanan Street) Fund
383 CFD 2003-2 (Highlands Collection) Fund
384 CFD 2018-1 Bedford 1A Fund
386 CFD 2018-2 Spec Tax A Sierra Bella Fund
387 CFD 2002-1 (Improvement Area) Fund
390 CFD 2016-2 Terrassa Special Tax A Fund
392 CFD 2017-2 Spec Tax A Valencia Fund
393 CFD 2018-1 Bedford IA2 Tax A Fund
Successor Agency Funds
233 Obligation Payment Fund
417 RDA Successor Agency Fund
475 Successor Agency Administration Fund
City of Corona | Proposed Budget Fiscal Year 2026 Page 39 Page 436 of 1303 FY 2026 Fund Types, by Department
Governmental Funds Proprietary Funds Fiduciary Funds
Departments
General
Fund
Special
Revenue
Debt
Service
Capital
Project Enterprise
Internal
Service Agency
Successor
Agency
Capital Improvement Projects X X X X X
City Manager's Office X X X
Community Services X X X X
Debt Service X X X X X X X X
Economic Development X X
Elected Officials X
Finance X X X
Fire X X
General Government X
Human Resources X
Information Technology X X
Legal & Risk Management X X
Operating & Maintenance Projects X X X X X X
Planning & Development X X X
Police X X
Public Works X X X X X
Utilities X X
City of Corona | Proposed Budget Fiscal Year 2026 Page 40 Page 437 of 1303 City Fund Structure
Note: Not all funds have been shown due to space restrictions, such as the fiduciary funds (e.g. Corona Successor Agency), certain capital projects funds that are mostly grant-funded and the debt service funds. All funds are included in the "Summary of Expenditures by Fund Type" City of Corona | Proposed Budget Fiscal Year 2026 Page 41 Page 438 of 1303 Key Budgetary Assumptions & Changes
General Economic Outlook for California
In the early months of 2025, fluctuating key indicators led many experts to draw mixed conclusions about the fluid economic outlook.

Strong job numbers and low unemployment rates have kept consumption spending solid. However, recent bank closures have tested the stock market, causing both investors and customers to feel nervous about the security and accessibility of their funds. One of the most vulnerable segments is taxable discretionary merchandise, as consumers closely monitor their own financial situations. From a sales tax perspective, the forecast remains consistent with recent estimates. While no recession is anticipated, current year results are projected to slow and then decelerate into little or no growth for FY 2026. City staff continue to monitor global, national, state, and local developments for signs of change that could materially impact the City's revenue or expenditure budget.

National and Statewide Economic Drivers
Estimated
FY 2025
Estimated
FY 2026
U.S. Real GDP Growth 2.40% 2.00%
U.S. Unemployment Rate 5.10% 5.20%
California Employment Growth (Non-Farm) 1.20% 1.00%
California Unemployment Rate 4.20% 4.30%
California Median Existing Home Price $733,389 $744,794 California Residential Building Permits 97,713 102,581
Source: Beacon Economics, March 2025
The City of Corona has a diversified mix of businesses. The following are some exciting economic development activities occurring within Corona that will bolster the City’s economic condition:

The City of Corona began reconstruction of the South Corona Mall parking lot and will be completed by the end of Spring 2025.

The City has now acquired 20 of 24 properties on the North Mall, with an additional underway, in order to pursue a wholesale mixed-use redevelopment project.

The City continued implementation of the Downtown Revitalization Plan including advancing the Sixth Street Beautification project, which will enhance roadways, sidewalks, and medians near Main Street.

The Crossings at Corona continued to bring in new and exciting tenants including Daiso, Skechers, Luxury Nail Bar, and Burlington.

Dos Lagos continues to revise their center, adding exciting dining and entertainment options including Claro's Italian Market & Deli, Reunion Kitchen, Blackstone Kitchen & Bar, Crab N Spice, Karl Strauss Brewing Company, The Improv, and Get Air Trampoline Park.

The City supported Riverside Community College District with site selection assistance for an expansion campus. RCCD Bond Measure CC was approved, ensuring development of the future sight at Main and Parkridge.

The City's Small Business Grants Program awarded 30 small businesses with $10,000 grants and 60 entrepreneurs with $5,000 grants. The City also launched a Downtown Commercial Beautification Grant Program and awarded 5 businesses up to $20,000.

Key Revenue Assumptions
Property Tax Revenue
Property tax revenues are estimated at $68.5 million for FY 2026. This represents an overall property tax increase of

4.2% for FY 2026, when compared to the FY 2025 year-end projection of $65.7 million.

Assessment roll growth is assumed to be approximately 4% when compared to Fiscal Year 2025. The City continues to see growth in the taxable assessed values for properties. Property tax collected in Fiscal Year 2026 is based on a valuation date of January 2025. While homeowners are seeing increasing values in the real estate market, assessed value growth is capped at 2% based on Proposition 13. The growth in assessed value is due to additional inventory and re-assessed value as property changes ownership.

City of Corona | Proposed Budget Fiscal Year 2026 Page 42 Page 439 of 1303 Assessment roll growth is partially offset by delinquencies which affect the City’s ability to collect property tax revenue. The delinquency rate is assumed to be approximately 3% for FY 2026, which is in line with normal trends for delinquencies. FY 2025 was also estimated with a 3% delinquency which returned the City to the prepandemic rate.

The Vehicle License Property Tax revenues are estimated to increase by $0.8 million, or 4.0%, as that line item is based on the assessed valuation growth.

The Property Tax Receipts graph is a ten-year look at total property tax revenues. The budget for FY 2026 includes an estimated increase in assessed valuation. For the property tax line items where the delinquency factor applies, those estimates have been adjusted appropriately.

City of Corona | Proposed Budget Fiscal Year 2026 Page 43 Page 440 of 1303 Sales Tax Revenue
The sales tax revenue category is estimated at $100.2 million for Fiscal Year 2026, which represents a 2.2% increase when compared to the FY 2025 year-end projection of $98.1 million.

In FY 2025, the sales tax revenues are projected to be $98.1 million, an increase of $0.4 million as compared to the FY 2024 actuals of $97.7 million. Measure X was approved by a majority of Corona voters in November 2020. The additional 1% sales tax measure was effective on July 1, 2021. Updated net estimates are $41.0 million for FY 2025 and $42.2 million for FY 2026. The net estimates include the sales tax agreement payments to be paid to businesses with those agreements.

The following chart is a ten-year look at the total sales tax revenue category. Starting in FY 2018, an accounting change was made to move sales tax agreements (aka operating covenant agreements) from expenditures to a contra revenue account. This change was to provide more clarity on the net sales tax revenue available for funding the City’s operations. A full listing of the City’s operating covenant agreements is available on the City’s website, on the City Manager’s Office page.

Sales Tax Revenue History
[1] FY 2018 Projected and forward - includes accounting change for sales tax agreements. [2] FY 2019 includes $1.4 Million received for FY 2018 activity.

Estimated Statewide Sales Tax Trends, by Industry Group:

Industry Group FY 2025 Estimates FY 2026 Estimates
Autos & Transportation -0.60% 1.40%
Building & Construction -2.90% -1.00%
Business & Industry 0.10% 1.60%
Food & Drugs -3.60% -0.50%
Fuel & Service Stations -9.10% 3.00%
General Consumer Goods -2.20% 1.10%
Restaurants & Hotels 1.30% 2.80%
State & County Pools 3.00% 3.00%
TOTAL -1.00% 1.60%
Source: Beacon Economics, March 2025
City of Corona | Proposed Budget Fiscal Year 2026 Page 44 Page 441 of 1303 The following pie chart breaks down the City’s estimated sales tax revenue by industry group for Fiscal Year 2026.

City of Corona | Proposed Budget Fiscal Year 2026 Page 45 Page 442 of 1303 Highway User Taxes - Gas Tax and Road Maintenance and Rehabilitation Account (RMRA) Gas Tax revenue (Fund 222) is estimated at $4.6 million for Fiscal Year 2026, an increase of 1.4% as compared to FY 2025 projected. The Road Maintenance and Rehabilitation Account (RMRA, fund 221) is estimated at $4.4 million for FY 2026. This estimate is an increase of 7.2% when compared to the FY 2025 year-end projection.

Provisions in the California Streets & Highway Code allocate funding to cities for the maintenance and improvement of public streets, roads, and highways. Revenues are collected from taxes imposed on the purchase of gasoline and fuel, and allocations are administered by the California Department of Tax and Fee Administration.

California has experienced a shift in consumer preferences, from traditional gasoline-powered to more fuel-efficient vehicles due to tax incentives, rebates, and environmental concerns. This has resulted in reduced available revenues for cities and constricted cash flows needed to support critical street maintenance and transportation-related projects.

In 2017, the Governor approved additional gas taxes to fund street and road infrastructure projects throughout the State of California.

The Road Repair and Accountability Act of 2017, now known as the Road Maintenance and Rehabilitation Account (RMRA), contains special provisions to protect the funds from being diverted for other purposes. Funding is estimated to provide $15 Billion for California streets and roads over the next ten years.

The following table provides estimates for both the RMRA Fund and the Gas Tax Fund.

Actual Actual Actual Projected Estimated Growth %
Fund FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 to FY 2025 221 - RMRA Fund $3,231,690 $3,489,645 $4,069,764 $4,101,677 $4,398,331 7.2% 222 - Gas Tax Fund $3,835,851 $4,149,826 $4,481,672 $4,522,975 $4,585,514 1.4% Water and Sewer Revenue
In the Water Utility Fund in FY 2026, revenue is anticipated to increase by $8.8 million, or 14.1% over the FY 2025 projections.

In the Sewer Utility Fund, FY 2026 revenues are estimated to increase by $3.1 million, or 8.5% over the FY 2025 projections.

Actual Actual Actual Projected Estimated Growth %
Fund FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 to FY 2025 570 - Water Utility $58,125,365 $77,309,190 $61,769,598 $62,312,470 $71,085,594 14.1% 572 - Sewer Utility $30,495,052 $35,263,627 $37,071,730 $36,822,375 $39,940,698 8.5% City of Corona | Proposed Budget Fiscal Year 2026 Page 46 Page 443 of 1303 Significant Expense Assumptions
Line-Item Budget
The City of Corona utilizes a line-item budget procedure, which is a traditional budgeting method where expenses are itemized and categorized into specific lines on a budget sheet. Each line represents a particular type of expense or revenue source, making it straightforward to see where money is ocming from and where it is going. Department directors were required, as part of this process, to review their budgets at a granular level of detail. This included several years of historical actuals, funding sources, revenue performance, and a review of the most commonly used commodities and service level agreements used citywide in the context of service needs and goals for the forthcoming year. Each department reviewed three years of actuals and was asked to adjust their budgets accordingly so the history supported each request.

Overall, a line-item budget is a useful tool for detailed financial planning and control, providing clarity and accountability in managing an organization's finances.

Salaries and Benefits
The salaries and benefits budget for FY 2026 has been prepared based on current resolutions or Memorandums of Understanding (MOU). All represented groups have negotiated contracts set to expire December 31, 2027.

Employee Group Approval Date Agreement Terms
Public Safety Groups (Approved by MOU):

Corona Firefighters Association (CFA) 12/15/21 01/01/22 - 12/31/24 Corona Police Employees Association (CPEA) 03/02/22 01/01/22 - 12/31/24 Corona Police Supervisors Association (CPSA) 03/02/22 01/01/22 - 12/31/24 Non-Safety Groups (Approved by MOU):

Corona Public Service Employees Association (CPSEA) 03/02/22 11/16/21 - 12/31/24 Corona Supervisors Association (CSA) 03/16/22 11/16/21 - 12/31/24 Non-Safety Groups (Approved by Resolution):

Executive Employees (EXEC) 03/02/22 N/A - typically follows CSA Management/Confidential Employees (MGMT) 03/02/22 N/A - typically follows CSA Note: The negotiated terms for the City Manager and City Attorney/Legal & Risk Management Director are based on their individual contracts as approved by the City Council. Copies of their contracts along with the rest of the Executive group can be found on the City’s website (www.CoronaCA.gov) in the Open & Transparent section.

With respect to health care costs, the budget is based on individual employee elections and the current MOUs or adopted resolutions.

Health related costs in FY 2026 are budgeted at $16.0 million which is a 11.4% increase as compared to the Adopted FY 2025 budget.

City of Corona | Proposed Budget Fiscal Year 2026 Page 47 Page 444 of 1303 California Public Employees Retirement System (CalPERS)/Pension Obligation Bonds CalPERS contributions are made up of two components. The first is the normal cost which is calculated as a percentage of pay and will continue as long as the City has active employees in the CalPERS system. The second component is the unfunded accrued liability (UAL). The UAL amount and annual contribution are determined by assessing the projected funding target, as compared to the current market value of the plan’s assets.

In October 2021, the City issued pension obligation bonds to reduce the overall pension impact on the City’s budget and ultimately save money. The action was officially approved by the City Council in January 2021. The bonds extinguished the UAL at that point in time. With the payment structure of the bond issuance, the City anticipates saving $166 million over 20 years. On an annual basis, CalPERS prepares actuarial reports which re-evaluate the investment returns and the projected funding target for current and future retirees. Staff will review the actuarial reports to evaluate and address any future unfunded liabilities per the City’s adopted Pension Management Policy.

In July 2024, the City received the June 2023 actuarial reports. They are the second reports since the issuance of the Pension Obligation Bonds. The City’s new combined UAL is $108.3 million, with a minimum payment of $6.5 million in FY 2026. To achieve cash flow savings, for several years the City of Corona utilized the annual lump sum pre-payment offered by CalPERS. By making the full annual payment of the UAL in July, rather than spread over 12 months, the City can take advantage of approximately 3% savings. For FY 2026, the City will once again take adantage of the annual lump sum pre-payment option offered, yielding a savings of $211,533, or 3.2% across all plans. For more details on the total CalPERS contributions, please reference the CalPERS information in the Budget Overview section.

City of Corona | Proposed Budget Fiscal Year 2026 Page 48 Page 445 of 1303 Consolidated Financial Summary/Major Funds
The following summarized schedule shows a three-year period for the City of Corona’s major funds: General Fund and Water Utility Fund. A fund whose revenues or expenditures are greater than 10% of the overall total revenues or expenditures is considered a major fund, for budget purposes.

GENERAL FUND WATER UTILITY FUND
Adopted Proposed Adopted Proposed
Actuals Budget Budget Actuals Budget Budget
FY 2024 FY 2025 FY 2026 FY 2024 FY 2025 FY 2026

INFLOWS BY REVENUE SOURCE
Property Tax $ 64,969,085 $ 65,623,930 $ 68,469,800 $ - $ - $ - Sales Tax 97,709,068 100,612,838 100,207,312 - - -
Other Taxes 15,166,752 14,789,698 16,144,202 - - -
Licenses, Fees & Permits 2,273,820 2,091,186 2,408,480 - - - Fines, Penalties & Forfeitures 1,420,858 1,290,195 1,197,981 514,127 577,008 566,174 Special Assessments 777,314 779,667 787,463 - - -
Investment Earnings 19,124,999 6,484,027 8,513,667 2,232,966 1,545,208 1,540,179 Intergovernmental Revenue 3,899,069 2,099,035 3,027,163 32,633 - - Current Services 13,840,200 12,849,409 12,776,042 129,333 25,633 20,995 Payment in Lieu of Services 6,336,890 7,874,038 8,0245,801 34,971 25,000 35,000 Other Revenue 12,173,450 11,004,962 18,372,039 1,159,245 897,471 504,081 Proceeds From Long Term Obligation - - - 141,368 88,308 88,308 Utility Service Charges - - - 57,524,956 59,579,858 68,330,857 Transfers In 1,289,243 1,305,451 1,361,138 - - -
TOTAL INFLOWS 238,980,746 226,804,436 241,290,087 61,769,598 62,738,486 71,085,594

OUTFLOWS BY DEPARTMENT
Capital Projects 8,056,469 12,000,000 4,617,802 351,404 1,950,000 5,475,000 City Manager's Office 9,158,983 10,298,456 10,264,683 - - - Community Services 17,815,570 19,444,337 20,057,685 - - - Economic Development 1,142,649 1,692,601 1,784,936 - - - Elected Officials 128,773 172,830 216,878 - - -
Finance 4,651,763 4,770,907 5,650,482 - - -
Fire 33,409,110 35,601,968 39,824,536 - - -
General Government/Debt Service 49,744,165 57,686,006 60,115,421 367,151 354,136 354,220 Human Resources 2,669,495 3,087,781 3,225,556 - - -
Information Technology 725,037 736,222 760,962 - - -
Legal and Risk Management 2,057,339 2,099,380 2,701,159 - - - Maintenance Services - - - - -
Operating & Maintenance Projects 4,819,123 176,327 20,000 713,457 1,374,659 4,196,361 Planning & Development 7,778,600 9,047,628 10,214,174 47,300 54,853 58,776 Police 54,268,169 59,905,521 65,213,574 - - -
Public Works 4,481,445 5,016,166 6,381,058 657,936 871,978 576,020 Utilities - - - 59,554,576 58,224,183 57,393,362
Transfers Out 6,716,565 - 391,844 - - -
TOTAL OUTFLOWS 207,623,253 221,736,130 231,440,751 61,691,824 62,829,809 68,053,740 INFLOWS OVER OUTFLOWS $ 31,357,493 $ 5,068,306 $ 9,849,337 $ 77,774 $ (91,323) $ 3,031,854 * Negative Inflows Over Outflows indicates use of existing fund balance or reserves for fiscal year activities.

City of Corona | Proposed Budget Fiscal Year 2026 Page 49 Page 446 of 1303 Schedule of Estimated Fund Balance Changes - Governmental Funds Fund No. / Description
Projected
Beginning
Balance
7/1/2025
FY 2026
Estimated
Revenues
FY 2026
Estimated
Expenditures
FY 2026
Estimated
Net
Transfers
Projected
Ending
Balance
6/30/2026
General Fund $ 320,725,144 $ 231,714,517 $ (231,254,828) $ 969,294 $ 322,154,127 Special Revenue Funds
206 Library Facilities Fee Fund $ 43,314 $ 68,181 $ (3,964) $ - $ 107,531 207 Fire Wild Land Mitigation Fund 24,995 21,375 (25,164) - 21,206 208 Temescal Canyon Police Facilities Fund 375,922 128,836 (83,520) - 421,238 209 Temescal Canyon Fire Facilities Fund 227,641 112,137 (216,245) - 123,533 211 Street and Traffic Signals Fund 474,233 619,214 (1,037,724) - 55,723 212 Drainage Fee Fund 265,031 299,773 (6,841) - 557,963 213 Police Facilities Fund 44,463 21,045 (132) - 65,376 214 Fire Facilities Fund 50,117 28,663 (10,489) - 68,291 215 Public Meeting Facilities Fund 136,202 51,216 (53) - 187,365 216 Aquatics Center Fund 251,763 40,744 (147) - 292,360 217 Parks and Open Space Fund 1,134,217 756,440 (32,671) - 1,857,986 218 Corona Mall Bus. Impr. Dist. Fund 165,032 12,244 - - 177,276 221 RMRA Fund 392,881 4,398,331 (4,757,634) - 33,578
222 Gas Tax Fund 782,657 4,585,514 (3,891,583) (1,361,138) 115,450 224 Rideshare-Trip Reduction Fund 2,113,521 282,022 (31,200) - 2,364,343 227 Measure A Fund 1,085,361 6,018,987 (6,281,146) - 823,202 231 CAL COPS Grant Fund 240,205 48,811 (234,016) - 55,000 234 AB1600 Parkland Acquisition Fee Fund 138,595 101,101 - - 239,696 235 CFD 2016-3 Zone 12 Lemon Grove Fund 2,604 2,326 (1,737) - 3,193 236 CFD 2018-1 Spec Tax B (Bedford) Fund 142,816 110,732 (183,593) - 69,955 237 CFD 2018-2 Spec Tax B Sierra Bella Fund 394,353 242,272 (173,569) - 463,056 238 CFD 2017-2 Valencia Special Tax Fund 74,089 53,919 (44,343) - 83,665 239 CFD 2016-3 Zone 3 Corona Industrial Pk Fd 55,229 25,120 (8,878) - 71,471 241 Abandoned Vehicle Abatement Fund 556,913 93,351 (111,057) - 539,207 246 CFD 2000-1 (Eagle Glen II) Fund 1,099,681 60,356 (4,180) - 1,155,857 247 CFD 2002-2 LMD Fund 456,157 93,252 (75,553) - 473,856 248 CFD 97-1 Landscape Fund 1,246,033 485,404 (376,945) - 1,354,492 249 CFD 2001-1 Landscape Fund 5,214,088 853,595 (691,954) - 5,375,729 250 Asset Forfeiture Fund 127,224 13,486 (94,288) - 46,422 251 CFD/LMD 2002-3 Landscape Fund 282,743 30,021 (18,599) - 294,165 252 LMD 2003-1 Lighting Fund 633,593 166,619 (96,831) - 703,381 253 CFD/LMD 2011-1 Landscape Fund 376,459 134,454 (84,239) - 426,674 255 CFD 2016-2, Terrassa Special Tax Fund 119,161 43,707 (24,136) - 138,732 257 CFD 2016-3, Zone 2 Boardwalk Fund 159,436 76,635 (71,882) - 164,189 258 CFD 2016-3, Zone 3 Dollar Self Fund 11,213 3,478 (1,696) - 12,995 259 CFD 2016-3, Zone 4 515 S Promenade Fund 63,061 14,814 (3,679) - 74,196 260 Residential Refuse/Recycling Fund - 581,665 (973,509) 391,844 - 261 So Corona Major Thoroughfares Fund (398) 1,596 (8) - 1,190 263 CFD 2016-3 Zone 17 Corona Medical Center Fund 62,391 20,188 (1,607) - 80,972 264 CFD 2016-3 Zone 18 Corona Int Com Fund 2,533 6,801 (6,278) - 3,056 265 CFD 2016-3 Zone 19 Cresta/Promenade Fund 65,134 32,056 (9,998) - 87,192 266 CFD 2016-3 Zone 20 Bedford Market Place Fund 10,866 14,693 (10,118) - 15,441 267 CFD 2016-3 Zone 21 Christopher Rn Fund 16,036 5,926 (1,250) - 20,712 268 CFD 2016-3 Zone 22 N Main Retail Fund 18,388 7,086 (1,860) - 23,614 270 CFD 2016-3 Zone 24 WC FREEWAY Center Fund 3,312 3,628 (2,096) - 4,844 271 CFD 2016-3 Zone 25 Prom Dist Fund 2,651 2,486 (1,582) - 3,555 272 CFD 2016-3 Zone 26 TM 36605/36608 Fund 76,243 37,487 (12,153) - 101,577 273 CFD 2016-3 Zone 27 Corona Tle Fund 1,951 2,051 (1,162) - 2,840 274 So Corona Landscaping Fund 113,193 60,202 (220) - 173,175 279 CFD 2016-3 Zone 31 LAT Business Fund 49,428 24,376 (7,976) - 65,828 280 CFD 2016-3 Zone 32 NH Sherborn Fund 17,242 4,752 (7,447) - 14,547 City of Corona | Proposed Budget Fiscal Year 2026 Page 50 Page 447 of 1303 Fund No. / Description
Projected
Beginning
Balance
7/1/2025
FY 2026
Estimated
Revenues
FY 2026
Estimated
Expenditures
FY 2026
Estimated
Net
Transfers
Projected
Ending
Balance
6/30/2026
281 CFD 2016-3 Zone 33 Oakmont Fund 18,553 24,090 (3,370) - 39,273 287 CFD 2016-3 Zone 15 Northpoint Fund 772 1,357 (1,288) - 841 288 Park Development Fund (5,880,806) - - - (5,880,806) B 289 Dwelling Development Tax Fund 909,832 31,071 (830,000) - 110,903 293 Opioid Settlement Fund 892,675 280,239 (437,806) - 735,108 294 CFD 2016-3 Zone 6 Chung Fund 174,232 53,680 (30,144) - 197,768 297 CFD 2016-3 Zone 8 Karen Parker Fund 10,370 4,728 (2,484) - 12,614 410 PLHA Grant Fund - 382,425 (382,425) - -
411 US DOJ Grant - Police Fund - 17,738 (10,633) - 7,105 412 State Encampment Resolution Funding Grant Fund (522,440) - - - (522,440) C 413 American Rescue Plan Act Fund - 611,265 - - 611,265 415 Library Other Grants Fund 14,035 37,797 - - 51,832
422 Traffic Offender Fund 160,126 70,805 (34,380) - 196,551 442 Adult & Family Literacy Grant Fund (21,370) 163,390 (93,388) - 48,632 446 LMD 84-1 Lighting Fund (1,586,592) 2,147,157 (2,193,462) - (1,632,897) D 455 LMD 84-2, Zone 2 Fund 22,863 81,084 (80,061) - 23,886 456 LMD 84-2, Zone 4 Fund 322,841 104,383 (99,819) - 327,405 457 LMD 84-2, Zone 6 Fund 443,948 326,429 (399,165) - 371,212 458 LMD 84-2, Zone 7 Fund 235,167 86,106 (62,452) - 258,821 460 LMD 84-2, Zone 10 Fund 9,690,453 2,446,804 (2,004,137) - 10,133,120 461 LMD 84-2, Zone 14 Fund 2,594,074 668,064 (510,894) - 2,751,244 462 LMD 84-2, Zone 15 Fund 161,065 33,154 (22,860) - 171,359 463 LMD 84-2, Zone 17 Fund 28,436 23,016 (17,097) - 34,355 464 LMD 84-2, Zone 18 Fund 68,406 38,234 (31,690) - 74,950 468 LMD 84-2, Zone 19 Fund 95,291 500,582 (472,191) - 123,682 470 LMD 84-2, Zone 20 Fund 3,370,529 1,170,261 (1,782,398) - 2,758,392 471 LMD 84-2, Zone 1 Fund 33,908 5,029 (2,033) - 36,904 473 Eagle Glen HOA Streetlight Fund 2,501 76,084 (78,208) - 377 Total Special Revenue Funds $ 30,638,840 $ 30,288,140 $ (29,299,337) $ (969,294) $ 30,658,349 Capital Project Funds
243 Public Works Capital Grants Fund $ (96,063,057) $ 36,358,000 $ - $ - $ (59,705,057) A 245 Co. Svc. Area 152 (NPDES) Fund 526,823 1,121,953 (1,355,498) - 293,278 291 Low Mod Income Housing Asset Fund 31,306,089 1,023,009 (343,575) - 31,985,523 431 CDBG Fund 350,716 1,187,305 (1,118,699) - 419,322
432 HOME Investment Partnership Prog. Fund 60,333 519,069 (579,402) - - 445 Bicycle Transportation Account Fund 2,113 61 - - 2,174 478 TUMF - RCTC Fund (2,603,880) - - - (2,603,880) A
479 TUMF - WRCOG Fund (18,711,042) 11,000,000 - - (7,711,042) A 480 Reimbursement Grants Fund 353,536 83,515 - - 437,051 Total Capital Project Funds $ (84,778,368) $ 51,292,912 $ (3,397,174) $ - $ (36,882,630) Total Governmental Funds $ 266,585,616 $ 313,295,569 $ (263,951,339) $ - $ 315,929,846 A - Revenue / Reimbursement Offset Expected in Outyears - Revenue recognized when expensed.

B - Park Bond Payable / amount owed to General Fund.

C - Grant fund negative fund balance to be addressed as the grant period ends.

D - Loan Payable from LMD 84-1 to Electric Utility Fund for Streetlight Retrofit Project.

City of Corona | Proposed Budget Fiscal Year 2026 Page 51 Page 448 of 1303 Schedule of Estimated Working Capital Changes - Proprietary Funds Fund No. / Description
Projected
Beginning
Balance
7/1/2025
FY 2026
Estimated
Revenues
FY 2026
Principal
Payments
on Debt
FY 2026
Estimated
Expenditures
FY 2026
Estimated
Net
Transfers
Projected
Ending
Balance
06/30/26
Enterprise Funds
Utility Funds
440 Sewer Capacity Fund $ 577,822 $ 1,464,903 $ (1,778,907) $ (98,009) $ - $ 165,809 453 2012 Water Revenue Bond Fund 14,019 - - - - 14,019
507 Water Capacity Fund 1,747,249 3,660,851 (711,350) (704,426) - 3,992,324 567 Reclaimed Water System Fund 589,285 5,620,077 (2,225,362) (7,137,828) - (3,153,828) E 570 Water Utility Fund 2,920,566 69,545,415 (2,700,067) (68,053,740) - 1,712,175 571 Water Utility Grant Fund (2,345,411) - - - - (2,345,411) F 572 Sewer Utility Fund 9,413,087 37,914,985 (1,666,810) (45,526,873) - 134,389 573 Water Reclamation Grant Fund (528,583) - - - - (528,583) F 576 Direct Access Electric Utility Fund 1,048,809 5,946,607 - (7,531,069) - (535,653) E 578 Greenfield Electric Utility Fund 7,368,848 13,660,513 (348,101) (15,152,087) - 5,529,174 Total Utility Funds $ 20,805,691 $ 137,813,351 $ (9,430,596) $ (144,204,031) $ - $ 4,984,416 Total Water Funds $ 2,336,424 $ 73,206,266 $ (3,411,417) $ (68,758,165) $ - $ 3,373,108 Total Reclaimed Water Funds 589,285 5,620,077 (2,225,362) (7,137,828) - (3,153,828) Total Sewer Funds 9,462,326 39,379,888 (3,445,717) (45,624,882) - (228,385) Total Electric Funds 8,417,657 19,607,120 (348,101) (22,683,156) - 4,993,521 Total Utility Funds $ 20,805,691 $ 137,813,351 $ (9,430,596) $ (144,204,031) $ - $ 4,984,416 Non-Utility Funds:
275 Airport Fund $ 1,359,256 $ 518,346 $ - $ (280,345) $ - $ 1,597,257 577 Transit Services Fund (5,859,703) 3,850,950 (71,536) (3,932,327) - (6,012,616) F Total Non-Utility Funds $ (4,500,447) $ 4,369,296 $ (71,536) $ (4,212,672) $ - $ (4,415,359) Total Enterprise Funds $ 16,305,244 $ 142,182,647 $ (9,502,132) $ (148,416,703) $ - $ 569,056 Internal Service Funds
680 Warehouse Services Fund $ 939,419 $ - $ - $ (255,215) $ - $ 684,204 681 Information Technology Fund - 17,477,311 - (16,977,312) - 499,999 682 Fleet Operations Fund 70,523 5,557,950 - (5,169,441) - 459,032 683 Workers' Compensation Fund 691,722 4,981,218 - (4,325,308) - 1,347,632 684 Fleet Replacement Fund 4,490,510 3,260,152 - (1,241,615) - 6,509,047 687 Liability Risk Retention Fund 2,467,652 6,327,764 - (6,381,006) - 2,414,410 Total Internal Service Funds $ 8,659,827 $ 37,604,395 $ - $ (34,349,897) $ - $ 11,914,325 Total Proprietary Funds $ 24,965,071 $ 179,787,042 $ (9,502,132) $ (182,766,600) $ - $ 12,483,381 E - A potential loan at fiscal-year end will be processed, if needed, based on actuals.

F - Revenue / Reimbursement Offset Expected in Outyears - Revenue recognized when expensed.

City of Corona | Proposed Budget Fiscal Year 2026 Page 52 Page 449 of 1303

BUDGET OVERVIEW
City of Corona | Proposed Budget Fiscal Year 2026 Page 53 Page 450 of 1303 Revenue - Where Does it Come From? - General Fund
The largest components of the General Fund revenues are Property Tax and Sales Tax. The two categories combined make up

70.3%, or $168.7 million out of a total of $239.9 million. The next three largest categories, Other Taxes, Current Services, and Other Revenue total 19.7% of the estimated revenues for Fiscal Year 2026. The revenue categories will be discussed in more detail on the following pages.

Revenue estimates are carefully developed using current and historical trends, published industry data, workload and operating indicators collected by City staff, as well as opinions from expert third parties which may include the State of California's Department of Finance, County of Riverside and local economists.

Please also refer to the "Schedule of Estimated Revenue" which includes two years of revenue actuals by fund, the current year projection, as well as the City's estimated revenue for Fiscal Year 2026.

FY 2026 Estimated Revenues, by Source
SSSaaallleeesss TTTaaaxxx (((444111...888%%%)))
PPPrrrooopppeeerrrtttyyy TTTaaaxxxeeesss (((222888...555%%%))) OOOttthhheeerrr RRReeevvveeennnuuueee (((777...777%%%))) OOOttthhheeerrr TTTaaaxxxeeesss (((666...777%%%)))
CCCuuurrrrrreeennnttt SSSeeerrrvvviiiccceeesss (((555...333%%%))) IIInnnvvveeessstttmmmeeennnttt EEEaaarrrnnniiinnngggsss (((333...555%%%))) PPPaaayyymmmeeennnttt IIInnn LLLiiieeeuuu OOOfff SSSeeerrrvvviiiccceeesss (((333...333%%%))) IIInnnttteeerrrgggooovvveeerrrnnnmmmeeennntttaaalll RRReeevvveeennnuuueeesss (((111...333%%%))) LLLiiiccceeennnssseeesss,,, FFFeeeeeesss &&& PPPeeerrrmmmiiitttsss (((111%%%))) City of Corona | Proposed Budget Fiscal Year 2026 Page 54 Page 451 of 1303 Property Taxes $60,965,345 $64,969,085 $65,623,930 $65,736,729 $68,469,800 $2,733,071 4.2% Sales Tax $101,136,364 $97,709,068 $100,612,838 $98,050,171 $100,207,312 $2,157,141 2.2% Other Taxes $13,376,528 $15,166,752 $14,789,698 $15,725,589 $16,144,202 $418,613 2.7% Licenses, Fees & Permits $2,783,393 $2,273,820 $2,091,186 $2,386,695 $2,408,480 $21,785 0.9% Fines, Penalties & Forfeitures $1,436,615 $1,420,858 $1,290,195 $1,172,461 $1,197,981 $25,520 2.2% Special Assessments $669,915 $777,314 $779,667 $780,498 $787,463 $6,965 0.9% Investment Earnings $6,546,859 $19,124,999 $6,484,027 $4,322,838 $8,513,667 $4,190,829 96.9% Intergovernmental
Revenues
$2,217,199 $3,899,069 $2,099,035 $5,134,683 $3,027,163 -$2,107,520 -41% Current Services $14,279,476 $13,840,200 $12,809,719 $12,620,370 $12,776,042 $155,672 1.2% Payment In Lieu Of Services $6,029,949 $6,336,890 $7,874,038 $7,773,943 $8,024,801 $250,858 3.2% Other Revenue $11,018,643 $12,173,450 $11,044,652 $11,396,946 $18,372,039 $6,975,093 61.2% Total: $220,460,285 $237,691,504 $225,498,985 $225,100,922 $239,928,949 $14,828,027 6.6% Name FY2023
Actual
FY2024
Actual
FY2025
Adopted
FY2025
Estimated
FY2026
Proposed
$ Change (Prop. to
Est.)
% Change (Prop. to
Est.)
City of Corona | Proposed Budget Fiscal Year 2026 Page 55 Page 452 of 1303 General Fund Revenue Overview
The General Fund revenue in FY 2025 is projected to be $225.1 million. This is $12.6 million less than FY 2024 actuals and $0.4 million lower than originally approved through the FY 2025 budget process. The decrease compared to FY 2024 actuals is mainly attributed to Investment Earnings. Specifically, how the City must report the unrealized gains/losses from investments. These are book entries and not actual cash.

The estimated FY 2026 revenue of $239.9 million is estimated to increase by $14.8 million as compared to FY 2025 projections. The FY 2026 estimates are growing by 6.6%. The FY 2026 estimates include the following changes over the FY 2025 Projections:

Property Tax FY 2026 Estimated: $68.5 million. This represents a growth of $2.7 million over FY 2025 projections. The estimated budget is based on an increase in assessed valuation of 4.0% which incorporates additional housing inventory for the tax rolls. It also includes a delinquency rate of 3.0%, based on a look-back of prior delinquency trends.

Sales Tax FY 2026 Estimated: $100.2 million. The estimate is an increase of $2.2 million over FY 2025 projections. Regular sales tax activity is estimated to increase by $1.0 million and Measure X by $1.2 million based on economic forecast information available when the budget was prepared. The sales tax category also includes Proposition 172 sales tax activity (for public safety) and a contra revenue account, allowance for sales tax agreements (AKA operating covenant agreements). A full listing of operating covenant agreements is available on the City’s website.

Other Taxes FY 2026 Estimated: $16.1 million. This is an increase of $0.4 million over FY 2025 projections. Franchise fees are estimated to increase by $185,242 in FY 2026. Franchise fees are received from Waste Management, Ware Disposal, Southern California Edison, SoCalGas, and local cable companies. Transient Occupancy Tax (TOT) revenues are estimated to increase by $194,800 in FY 2026. Business License Taxes are estimated to increase by $25,571. The Cannabis Tax is steady and is estimated to have a slight increase of $13,000. That amount may increase if additional businesses become operational.

Licenses, Fees, and Permits FY 2026 Estimated: $2.4 million. The estimate is an increase of $21,785 when compared to projections for FY 2025. There are slight increases in multiple items in this category, including: building, plumbing, and electrical permits, animal licenses, and encroachment permits. The bulk of the revenue generated in this category is related to building activity. As such, the timing of development projects has a large impact on this category. This group can experience significant variations from one year to the next. Also included in this group are garage sale permits.

Fines, Penalties, and Forfeitures FY 2026 Estimated: $1.2 million. The FY 2026 estimate is an increase of $25,520 when compared to FY 2025 projections. The increases are primarily due to administrative fines & penalties, though there are small increases in vehicle code fines and parking fines.

Special Assessments FY 2026 Estimated: $787,463. This category is from public service assessments and is part of the tax roll. The FY 2026 estimate is an increase of $6,965 over FY 2025 projections.

Investment Earnings FY 2026 Estimated: $8.5 million. The estimate is an increase of $4.2 million over FY 2025 projections. The estimate is based on current investment strategies and performance of the portfolio, and cash balance in the General Fund.

Intergovernmental Revenue FY 2026 Estimated: $3.0 million. This is a decrease of $2.1 million as compared to FY 2025 projections. The revenue generated from this group includes mutual aid reimbursement, and State and Federal grant revenues.

Many grant-related items are one-time in nature and are not a sure source of revenue in future years. This category also experiences fluctuations from one year to the next from mutual aid reimbursements, depending on the severity of the fire season.

Current Services FY 2026 Estimated: $12.8 million. This represents an increase of $115,982 when compared to FY 2025 projections. Primary revenue items in this group include plan check fees, engineering and inspection fees, recreation revenues, and the EMS program. As with the Licenses, Fees, and Permits category, fluctuations in building-related activity can have a significant impact on this revenue group. There are increases in plan checks, planning application fees, fire service agreements, utility locating & marking, and after-school recreation programs. Additionally, there are decreases included for formationannexation fees, hazardous material services, and AMR systems enhanced fees.

Payments in Lieu of Services FY 2026 Estimated: $8.0 million. The estimate is an increase of $0.3 million compared to FY 2025 projections. The increase is related to the updated Cost Allocation Plan, which is reviewed annually.

Other Revenue FY 2026 Estimated: $18.4 million. The increase in this category is $7.0 million over FY 2025 projections. This is primarily due to an increase in the sale of surplus property. In addition, there are decreases in damage recovery, estimated donations, and miscellaneous income/refunds.

City of Corona | Proposed Budget Fiscal Year 2026 Page 56 Page 453 of 1303 Where Do Your Tax Dollars Go?
Property Tax
Property tax is applied to the net assessed property value as determined by the County of Riverside Assessor-Recorder. California Proposition 13 sets the maximum tax rate at 1%, which excludes voter-approved overrides (such as additional taxes for community facilities districts). Proposition 13 also limits the growth in assessed property values to the lesser of inflation or 2% per year.

The City carefully monitors property tax, in conjunction with the County of Riverside Assessor-Recorder.

According to the County of Riverside Assessor-Recorder, of each $1 in your base 1% property taxes that you pay, only 8 cents goes to Corona's General Fund to pay for critical services such as (but not limited to) police, library services, infrastructure, parks, recreation, and fire.
*from countywide perspective
Example: Home valued at $780,000
1% secured property tax = $624 to the City of Corona General Fund Corona’s Median Home Price (sold) approx. $780,000
(April 2025 – Realtor.com)
Sales Tax
Sales and use taxes are imposed on retail transactions and are remitted to the State of California, which allocates the sales tax to state and local agencies. The program is administered by the California Department of Tax and Fee Administration (CDTFA).

Generally, sales of tangible items in California are subject to sales tax, such as clothes, gasoline, vehicles, and most retail goods.

However, not all transactions are subject to sales tax. Transactions exempt from sales tax include sale of certain food products for human consumption (i.e. groceries) and sales of prescription medicine. In California, internet sales (i.e. Amazon) are generally taxable too.

Staff carefully monitors sales tax, along with published economic data as well as HdL Companies, the City’s sales tax consultant. HdL and City staff provide an update to the City Council on a quarterly basis.

Effective July 1, 2021, the City of Corona sales tax rate increased by 1.00%, to 8.75%. This is due to Measure X, also known as the City of Corona Economic Recovery, Public Safety, City Services Measure. Measure X was approved by a majority of the City of Corona voters in November 2020. Revenue collected will provide additional locally controlled funds to address City services and community-expressed priorities.

Following is an infographic which illustrates your City of Corona sales tax dollars and where they go.

City of Corona | Proposed Budget Fiscal Year 2026 Page 57 Page 454 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 58 Page 455 of 1303 Revenue - Where Does it Come From? - All Funds
FY 2026 Estimated Revenue, by Fund
GGGeeennneeerrraaalll FFFuuunnnddd (((444555...888%%%))) EEEnnnttteeerrrppprrriiissseee FFFuuunnndddsss (((222888...222%%%))) CCCaaapppiiitttaaalll PPPrrrooojjjeeeccctttsss FFFuuunnndddsss (((999...888%%%))) IIInnnttteeerrrnnnaaalll SSSeeerrrvvviiiccceee FFFuuunnndddsss (((777...222%%%))) SSSpppeeeccciiiaaalll RRReeevvveeennnuuueee FFFuuunnndddsss (((555...888%%%))) SSSuuucccccceeessssssooorrr AAAgggeeennncccyyy FFFuuunnndddsss (((111...777%%%))) AAAgggeeennncccyyy FFFuuunnndddsss (((111...555%%%)))
Capital Projects Funds $31,207,260 $30,172,135 $7,118,950 $3,954,607 $51,292,912 $47,338,305 1,197% General Fund $220,460,285 $237,691,504 $225,498,985 $225,100,922 $239,928,949 $14,828,027 6.6% Special Revenue Funds $38,655,633 $48,698,670 $40,804,689 $30,531,555 $30,288,138 -$243,417 -0.8% Enterprise Funds $145,022,546 $138,972,452 $134,006,789 $137,477,648 $147,563,707 $10,086,059 7.3% Internal Service Funds $27,629,084 $29,279,346 $32,084,557 $34,726,338 $37,604,395 $2,878,057 8.3% Agency Funds $23,080,889 $8,403,734 $7,107,504 $7,888,362 $7,846,690 -$41,673 -0.5% Successor Agency Funds $7,595,376 $8,208,111 $8,035,508 $8,035,508 $8,775,244 $739,736 9.2% Total: $493,651,072 $501,425,952 $454,656,981 $447,714,940 $523,300,034 $75,585,094 16.9% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2025 Estimated FY2026 Proposed $ Change (Prop. to Est.) % Change (Prop. to Est.) City of Corona | Proposed Budget Fiscal Year 2026 Page 59 Page 456 of 1303 Other funds (aside from the General Fund) receive revenue from multiple sources, such as utility rates (for water, sewer, and electric services), special capital grants (such as the federal Housing and Urban Development agency and community development block grants), as well as Gas Tax and Measure A. Below is a table which describes other significant non-General Fund revenue sources. For additional details, please also refer to documents on the Finance Department's page on the City's website (www.CoronaCA.gov) such as the "Budget Resources Manual" and presentations from budget workshops.

Special Revenue Funds – used to account for and report the proceeds of specific revenues sources that are restricted or committed to specific purposed, often by legislative authority.

Development Impact Fees (DIF) – Various funds Fees charged to real estate developers under AB1600. Fee is based upon the additional costs of providing public services to the new development. These fees are used to fund major capital projects.

Gas Tax Fund 222 and Road Maintenance and Rehabilitation Account (RMRA) Fund 221
A tax on gasoline per the California Streets and Highway Code.

The use of this revenue is limited to maintenance, rehabilitation, or improvement of public streets (such as paving).

Measure A Fund 227 Comes from a 0.50% sales tax rate originally approved by voters in 1988 (in Riverside County). In 2002, voters extended this sales tax rate through 2039. Revenue used to maintain and construct local streets and roads, and is allocated by the Riverside County Transportation Commission (RCTC) to cities within Riverside County.

Special Taxing Districts – Special Assessments – Various funds A special assessment on a property tax parcel for a special benefit provided. This revenue is only used to fund
maintenance efforts in the City’s landscape maintenance (LMD) and community facilities districts (CFD).

Capital Project Funds – used to account for and report financial resources that are restricted, or assigned to capital expenditures, including the acquisition or construction of capital facilities and other capital assets.

Home Investment Partnership Grant (HOME) Fund 432;
Neighborhood Stabilization Program Grant (NSP) and
Community Block Development Grants (CDBG) Fund 431
The City receives federal funding from the Housing and Urban Development Agency (HUD). CDBG funds may be used for
eligible projects and are allocated to benefit low and moderate income persons and/or to fund programs and projects to
alleviate blighted conditions within eligible CDBG areas. HOME funds may be used for activities that increase and preserve affordable housing. NSP funds are used to acquire and
rehabilitate foreclosed properties within the City for future multi-family development.

Transportation Uniform Mitigation Fee (TUMF) Funds 478 and 479 A voter-approved fee in 2002, which charges real estate developers a fee to fund transportation projects required as a result of growth. The program is administered by the County of Riverside.

Enterprise Funds – used to separately account self-supporting activities that are supported by rates and/or fees.

Utility Rates – Various funds Utility rates are calculated and charged based on the cost of service for each of the City’s utilities – water, sewer, electricity, and reclaimed water, in accordance with Proposition 218. A rate study is conducted every 3 years.

Internal Service Funds – used to separately account for departments that provide services to other City departments, and therefore incur costs that are then allocated to each receiving department.

Services to Other Funds – Various funds Internal service funds provide services to City departments, such as fleet operations, information technology, and
warehouse services. Revenues received by Internal Service Funds are treated as expenses by other departments receiving the services.

City of Corona | Proposed Budget Fiscal Year 2026 Page 60 Page 457 of 1303 Schedule of Estimated Revenue
Fund Number / Description
Actuals
2023
Actuals
2024
Adopted
2025
Projected
2025
Proposed
2026
General Fund
Property Taxes $ 60,965,345 $ 64,969,085 $ 65,623,930 $ 65,736,729 $ 68,469,800 Sales Tax 101,136,364 97,709,068 100,612,838 98,050,171 100,207,312 Other Taxes 13,376,528 15,166,752 14,789,698 15,725,589 16,144,202 Special Assessments 669,915 777,314 779,667 780,498 787,463 Licenses, Fees & Permits 2,783,393 2,273,820 2,091,186 2,386,695 2,408,480 Fines, Penalties & Forfeitures 1,436,615 1,420,858 1,290,195 1,172,461 1,197,981 Investment Earnings 6,546,859 19,124,999 6,484,027 4,322,838 8,513,667 Intergovernmental Revenues 2,217,199 3,899,069 2,099,035 5,134,683 3,027,163 Current Services 14,297,476 13,840,200 12,849,409 12,660,060 12,776,042 Payments In Lieu Of Services 6,029,949 6,336,890 7,874,038 7,773,943 8,024,801 Other Revenue 11,000,643 12,173,450 11,004,962 11,357,256 18,372,039 Total General Fund $ 220,460,285 $ 237,691,503 $ 225,498,985 $ 225,100,922 $ 239,928,949 Special Revenue Fund
206 Library Facilities Fee Fund $ 50,628 $ 26,806 $ 65,572 $ 64,146 $ 68,181 207 Fire Wild Land Mitigation Fund 7,490 8,924 10,944 20,697 21,375 208 TC Police Facilities Fund 116,594 138,546 119,887 114,615 128,836 209 TC Fire Facilities Fund 100,910 127,569 99,712 96,288 112,137 211 Street and Traffic Signals Fund 406,921 1,031,471 538,955 375,490 619,214 212 Drainage Fee Fund 204,528 221,428 173,653 213,240 299,773 213 Police Facilities Fund 13,956 6,141 21,305 10,530 21,045 214 Fire Facilities Fund 29,545 10,625 30,686 9,856 28,663 215 Public Meeting Facilities Fund 20,272 20,247 47,336 45,685 51,216 216 Aquatics Center Fund 16,312 20,646 36,998 32,980 40,744 217 Parks and Open Space Fund 117,884 315,192 603,562 680,659 756,440 218 Corona Mall Business Improvement District Fund 6,696 14,852 13,185 6,206 12,244 221 RMRA Fund 3,489,645 4,069,764 4,170,922 4,101,677 4,398,331 222 Gas Tax (2105-2106-Prop 42) Fund 4,149,826 4,481,672 4,814,965 4,522,975 4,585,514 224 Rideshare -Trip Reduction Fund 279,958 264,475 260,501 246,504 282,022 227 Measure A Fund 6,133,343 6,282,922 6,287,402 6,178,010 6,018,987 231 CAL COPS Grants Fund 258,808 188,001 268,924 521,162 48,811 234 AB1600 Parkland Acquisition Fee Fund 216,162 461,867 100,661 30,563 101,101 235 CFD 2016-3 Zone 12 Lemon Grove Fund 2,042 2,189 2,212 2,265 2,326 236 CFD 2018-1 Special Tax B (Bedford) Fund 143,370 167,893 172,547 240,623 110,732 237 CFD 2018-2 Special Tax B (Sierra Bella) Fund 193,161 226,430 227,681 234,992 242,272 238 CFD 2017-2 Valencia Fund 47,670 49,990 51,195 52,423 53,919 239 CFD 2016-3 Zone 13 Corona Industrial Park Fund 21,560 23,336 23,631 24,181 25,120 241 Abandonded Vehicle Abatement Fund 178,293 173,278 135,763 69,301 93,351 246 CFD 2000-1 (Eagle Glen II) Fund 36,343 54,148 51,743 41,322 60,356 247 CFD 2002-2 LMD Fund 78,102 87,999 87,831 84,240 93,252 248 CFD 97-1 Landscape Fund 434,919 464,529 463,408 461,911 485,404 249 CFD 2001-1 Landscape Fund 712,406 811,930 802,554 758,931 853,595 250 Asset Forfeiture Fund 56,344 45,347 9,708 59,286 13,486 251 CFD/LMD 2002-3 Landscape Fund 21,670 26,947 27,337 24,510 30,021 252 LMD 2003-1 Lighting Fund 148,190 161,213 160,640 153,019 166,619 253 CFD/LMD 2011-1 Fund 97,392 111,990 112,884 118,928 134,454 255 CFD 2016-2 Terrassa Fund 36,150 40,601 40,898 41,251 43,707 257 CFD 2016-3 Zone 2 Boardwalk Fund 66,917 72,268 72,611 73,715 76,635 258 CFD 2016-3 Zone 3 Dollar Self Fund 2,923 3,228 3,255 3,282 3,478 259 CFD 2016-3 Zone 4 515 S Promenade Fund 12,074 13,545 13,681 13,755 14,814 260 Residential Refuse / Recycling Fund 11,064,004 12,129,412 11,612,889 700,405 581,665 261 South Corona Major Thoroughfares Fund 655 1,378 1,283 809 1,596 263 CFD 2016-3 Zone 17 Corona Med Ctr Fund 16,825 18,375 18,684 19,214 20,188 264 CFD 2016-3 Zone 18 Corona Int Com Fund 5,950 6,495 6,533 6,635 6,801 City of Corona | Proposed Budget Fiscal Year 2026 Page 61 Page 458 of 1303 Fund Number / Description
Actuals
2023
Actuals
2024
Adopted
2025
Projected
2025
Proposed
2026
265 CFD 2016-3 ZN19 (Cresta Rd and Promenade) Fund 26,997.92 28,289 30,018 30,987 32,056 266 CFD 2016-3 Zone 20 Bedford Market Pl Fund 10,432 17,116 13,972 14,386 14,693 267 CFD 2016-3 Zone 21 Christopher Rn Fund 4,982 5,456 5,518 5,671 5,926 268 CFD 2016-3 Zone 22 N Main Rtl Fund 5,993 6,484 6,608 6,787 7,086 270 CFD 2016-3 Zone 24 WC Freeway CTR Fund - 3,425 3,480 3,592 3,628 271 CFD 2016-3 Zone 25 Prom Dist Ctr Fund 2,189 2,323 2,358 2,437 2,486 272 CFD 2016-3 ZN26 (TM 36605/36608) Fund 31,582.79 34,519 35,077 36,230 37,487 273 CFD 2016-3 Zone 27 Corona Tle Fund 933 2,075 1,968 2,031 2,051 274 South Corona Landscaping Fund 42,564 47,470 50,458 37,910 60,202 279 CFD 2016-3 Zone 31 (Lat Business) Fund 20,563.84 21,909 22,821 23,562 24,376 280 CFD 2016-3 Zone 32 NH Sherborn Fund - 22,611 4,166 4,431 4,752 281 CFD 2016-3 Zone 33 Oakmont Fund - 4,104 23,071 23,833 24,090 287 CFD 2016-3 Zone 15 N Point Evangl Ch Fund 1,224 1,300 1,308 1,336 1,357 288 Park Development (Quimby) Fund 165,204 - - - -
289 Dwelling Development Tax Fund 208,646 205,630 19,016 15,748 31,071 293 Opioid Settlement Fund 267,884 185,166 11,307 814,908 280,239 294 CFD 2016-3 Zone 6 Chung Fund 45,535 49,177 49,832 50,788 53,680 297 CFD 2016-3 Zone 8 Karen Parker Fund 3,250 6,855 4,379 4,544 4,728 410 Permanent Local Housing Grant Fund - 2,482,110 - 498,946 382,425 411 US Department of Justice Grant Fund 290,572 225,067 195,452 195,452 17,738 412 State Encampment Resolution Funding Grant - 566,705 - 500,170 - 413 American Rescue Plan Fund 565,521 4,050,651 794,820 309,816 611,265 415 Library-Other Grants Fund 594,461 33,879 9,424 31,600 37,797 422 Traffic Offender Fund 57,407 74,372 61,541 68,171 70,805 442 Adult and Family Literacy Grant Fund (17,830) 226,879 95,552 67,931 163,390 446 LMD84-1 Street Lights Fund 2,232,849 2,351,454 2,160,322 2,277,010 2,147,157 455 LMD 84-2 Zone 2 Fund 84,034 83,224 82,029 81,084 81,084 456 LMD 84-2 Zone 4 Fund 95,971 103,710 101,183 99,070 104,383 457 LMD 84-2 Zone 6 Fund 322,134 335,958 326,322 320,665 326,429 458 LMD 84-2 Zone 7 Fund 80,532 86,751 84,247 82,500 86,106 460 LMD 84-2 Zone 10 Fund 2,235,598 2,506,202 2,382,796 2,295,124 2,446,804 461 LMD 84-2 Zone 14 Fund 615,598 676,515 647,923 628,898 668,064 462 LMD 84-2 Zone 15 Fund 26,584 34,875 31,457 30,393 33,154 463 LMD 84-2 Zone 17 Fund 22,694 23,053 22,713 22,569 23,016 464 LMD 84-2 Zone 18 Fund 36,935 39,103 37,842 37,122 38,234 468 LMD 84-2 Zone 19 Fund 460,872 497,741 498,333 499,473 500,582 470 LMD 84-2 Zone 20 Fund 1,098,641 1,188,973 1,146,316 1,120,162 1,170,261 471 LMD 84-2 Zone 1 Fund 4,516 5,347 4,984 4,594 5,029
473 Eagle Glen HOA Fund 69,607 78,037 71,938 71,847 76,084 Total Special Revenue Fund $ 38,711,116 $ 48,698,184 $ 40,804,689 $ 30,778,059 $ 30,288,138 Capital Project Fund
243 Public Works Capital Grants Fund $ 25,263,389 $ 26,603,361 $ 421,562 $ 2,854,600 $ 36,358,000 244 SB 821 Transporation Grant - - 400,000 - -
245 County Service Area 152 (NPDES) Fund 1,180,095 1,227,488 1,057,522 1,057,647 1,121,953 291 Low Moderate Income Housing Asset Fund 900,480 893,173 965,411 599,259 1,023,009 431 CDBG Fund 960,149 773,331 1,181,327 - 1,187,305
432 Home Investment Partnership Program Fund - 613,998 526,977 405,216 519,069 445 Bicycle Transportation Account Fund 30 86 58 31 61
479 TUMF - WRCOG Fund 38,814 - - - 11,000,000
480 Reimbursement Grants Fund 2,864,302 60,698 2,566,093 42,329 83,515 Total Capital Project Fund $ 31,207,260 $ 30,172,135 $ 7,118,950 $ 4,959,082 $ 51,292,912 Enterprise Fund
275 Airport Fund $ 549,819 $ 552,181 $ 554,645 $ 555,232 $ 591,024 440 Sewer Capacity Fund 3,729,667 3,006,399 2,226,042 2,279,767 1,641,628 453 2012 Water Revenue Bonds Fund 10,070 50 - - -
507 Water Capacity Fund 1,945,094 1,978,381 4,133,005 2,797,948 3,755,674 567 Reclaimed Water System Fund 4,546,686 6,017,580 5,551,507 5,590,348 5,736,772 City of Corona | Proposed Budget Fiscal Year 2026 Page 62 Page 459 of 1303 Fund Number / Description
Actuals
2023
Actuals
2024
Adopted
2025
Projected
2025
Proposed
2026
570 Water Utility Fund 77,309,190 61,769,598 62,738,486 65,312,470 71,085,594 571 Water Utility Grant / Agreement Fund 296,312 5,893,268 - 5,435,201 - 572 Sewer Utility Fund 35,263,627 37,071,730 34,446,632 36,822,375 39,940,698 573 Sewer Grant / Agreement Fund 181,424 541,723 - - -
577 Transit Services Fund 2,662,458 2,937,742 3,401,197 3,772,126 4,198,066 576 Direct Access Electric Utility Fund 5,792,337 5,445,326 6,609,388 5,809,435 6,185,501 578 Greenfield Electric Utility Fund 12,631,456 13,757,340 14,345,887 12,871,006 14,428,751 579 Electric Utility Grant/Agreement Fund 22,205 1,134 - 3,866 - Total Enterprise Fund $ 144,940,345 $ 138,972,452 $ 134,006,789 $ 141,249,775 $ 147,563,707 Internal Service Fund
680 Warehouse Services Fund $ 446,580 $ 529,936 $ 471,110 $ 471,110 $ - 681 Information Technology Fund 14,233,631 13,782,452 15,041,884 15,041,884 17,477,311 682 Fleet Operations Fund 6,279,150 3,048,031 4,844,547 4,844,547 5,557,950 683 Workers' Compensation Fund 2,535,974 2,677,389 2,560,500 3,853,027 4,981,218 684 Fleet Replacement Fund - 3,454,470 2,991,550 2,991,550 3,260,152 687 Liability Risk Retention Fund 4,133,749 5,787,069 6,174,966 7,524,220 6,327,764 Total Internal Service Fund $ 27,629,084 $ 29,279,346 $ 32,084,557 $ 34,726,338 $ 37,604,395 Agency Funds
342 CFD 86-2 (Woodlake) Fund $ 2,828 $ 3,576 $ 3,306 $ 2,116 $ 4,175 358 CFD 89-1 A (LOBS DW) Fund 1,779 3,530 2,892 1,859 3,667 359 CFD 89-1 B (LOBS Improvement) Fund 1,725 2,613 2,449 1,567 3,092 365 AD 95-1 (Centex) Fund 235 497 463 297 585
366 AD 96-1, 96 A (MTN Gate) Fund 397 841 784 502 990
368 AD 96-1, 97 A (Van Daele) Fund 335 593 552 354 698
369 AD 96-1, 97 B (WPH) Fund 478 944 880 563 1,111
370 Ref CFD 90-1 (South Corona) Fund 11,665 23,886 20,975 13,450 26,538 371 CFD 97-2 (Eagle Glen I) Fund 282,561 21,818 686 1,767 3,487 373 AD 96-1, 99 A (Centex) Fund 207,617 18,839 865 12 24 374 CFD 2000-1 (Eagle Glen II) Fund 428,137 440,270 415,010 412,828 413,417 377 CFD 2001-2 (Cresta-Grande) Fund 233,367 247,465 235,245 236,700 158,678 378 CFD 2002-1 (Dos Lagos) Fund 1,205,701 1,288,883 1,178,288 1,158,929 1,159,397 381 CFD 2002-4 (Corona Crossings) Fund 623,343 639,612 599,310 595,544 595,938 382 CFD 2004-1 (Buchanan Street) Fund 204,596 205,146 202,806 202,359 202,803 383 CFD 2003-2 (Highlands Collection) Fund 467,867 462,232 443,118 445,343 445,934 384 CFD 2018-1 Bedford Fund 1,201,556 1,305,641 1,147,092 1,167,772 1,169,091 386 CFD 2018-2 Sierra Bella Debt Service Fund 17,002,985 2,006,646 1,167,920 1,167,759 1,168,103 387 CFD 2002-1 (Improvement Area) Fund 546,533 575,388 534,042 531,745 532,124 390 CFD 2016-2 (Terrassa Special Tax A) Fund 364,165 382,811 353,520 346,591 347,287 392 CFD 2017-2 (Valencia Special Tax A) Fund 279,088 286,540 266,971 260,756 261,294 393 CFD 2018-1 (Bedford IA 2 Tax A) Fund 13,933 485,963 530,330 1,339,549 1,348,257 Total Agency Funds $ 23,080,889 $ 8,403,734 $ 7,107,504 $ 7,888,362 $ 7,846,690 Successor Agency Fund
233 Obligation Payment Fund $ 7,204,595 $ 7,954,069 $ 8,035,508 $ 8,035,508 $ 8,775,244 417 RDA Successor Agency Fund 390,781 254,042 - - -
Total Successor Agency Fund $ 7,595,376 $ 8,208,111 $ 8,035,508 $ 8,035,508 $ 8,775,244 Total All Funds $ 493,624,355 $ 501,425,466 $ 454,656,981 $ 452,738,046 $ 523,300,035 Duplicate Debt Service/Agency Items (accounted for in multiple funds) 391 2016 Lease Revenue Bonds Fund $ 2,112,727 $ 2,115,883 $ 2,109,850 $ 2,109,850 $ 2,109,850 Total Duplicate Debt Service/Agency Items $ 2,112,727 $ 2,115,883 $ 2,109,850 $ 2,109,850 $ 2,109,850 Total All Funds, Including Duplicate Debt
Service Items, for Appropriation Purposes $ 495,737,082 $ 503,541,349 $ 456,766,831 $ 454,847,896 $ 525,409,885 City of Corona | Proposed Budget Fiscal Year 2026 Page 63 Page 460 of 1303 Expenses - What are Our Costs? - General Fund
The General Fund budget for Fiscal Year (FY) 2026 is $231.0 million. This represents a 4.2% increase, or $9.3 million, as compared to the FY 2025 adopted budget.

FY 2026 Budgeted Expenditures by, Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((666111...222%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((222888...111%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((888...666%%%)))
UUUtttiiillliiitttiiieeesss (((222...222%%%)))
General Fund
Expenditure Type
Actuals
FY 2023
Actuals
FY 2024
Adopted
FY 2025
Proposed
FY 2026
$ Change
FY 2025 to
FY 2026
Personnel $ 101,599,518 $ 111,232,532 $ 126,522,597 $ 141,304,324 $ 14,781,727 Services/Supplies
Capital Outlay 291,355 497,704 - - -
Contractual 14,185,376 17,953,188 19,202,442 19,821,823 619,381 Materials and Supplies 29,627,489 31,820,485 35,629,675 36,226,481 596,806 Other Sources 184,958 - - - -
Utilities 3,976,934 4,244,133 4,847,163 4,970,310 123,147 Subtotal Services/Supplies 48,266,112 54,515,511 59,679,280 61,018,614 1,339,334 Debt Service 21,716,865 22,386,117 23,357,926 24,088,167 730,241 Operating & Maintenance Projects - 4,810,789 176,327 20,000 (156,327) Capital Improvement Projects 5,498,614 7,961,739 12,000,000 4,617,802 (7,382,198) Totals $ 177,081,109 $ 200,906,688 $ 221,736,130 $ 231,048,907 $ 9,312,777 Year over year change ($) 23,825,579 20,709,018 9,312,777 Year over year change (%) 13.45% 10.3% 4.2%
City of Corona | Proposed Budget Fiscal Year 2026 Page 64 Page 461 of 1303 The General Fund net changes between FY 2025 and FY 2026 are from the following categories:

Personnel: Increase of $14.8 million. There are 832 full-time positions and 97.70 part-time positions included in the FY 2026 budget, many of which are budgeted in the General Fund.

Contractual: Increase of $0.6 million. The increase in the contractual amount is due to an expanded scope of services— including additional mowing areas, landscaping needs, and animal service responsibilities.

Materials and Supplies: Increase of $0.6 million. There are multiple increases and decreases leading to the net increase in this category. There are increases in materials and supplies costs for tree maintenance service, and increase in insurance premiums. There are increases in internal service charges for information technology and fleet. There are decreases in minor equipment and furniture, maintenance and operating service, program expenditures, and prevention and maintenance materials.

Utilities: Increase of $0.1 million. The primary increase in this category is due to an increase in electric utility costs.

Debt Service: Increase of $0.7 million. The increase is due to an increase in interest expense. The budget is based on approved bond payment schedules.

Operating & Maintenance Projects: Decrease of $0.2 million. This decrease is due to the completion of general fund projects at fiscal year-end.

Capital Improvement Projects: Decrease of $7.4 million. The decrease is due to the one-time nature of budgeting for capital projects and the fluctuations from year-to-year.

City of Corona | Proposed Budget Fiscal Year 2026 Page 65 Page 462 of 1303 Expenses - What are Our Costs? - All Funds
The City’s total budget for Fiscal Year (FY) 2026 is $456.3 million (excluding duplicate debt service fund 391). This represents a 2.0% decrease, or $9.3 million, as compared to the FY 2025 adopted budget.

All Funds
Expenditure Type
Actuals
FY 2023
Actuals
FY 2024
Adopted
FY 2025
Proposed
FY 2026
$ Change
FY 2025 to
FY 2026
Personnel $ 126,697,962 $ 140,328,666 $ 154,454,322 $ 171,571,686 $ 17,117,364 Services/Supplies
Capital Outlay 757,665 951,035 200,000 - (200,000)
Claims Expense 1,878,040 4,590,160 2,483,778 2,750,600 266,822 Contractual 42,620,419 51,366,276 53,266,039 43,848,658 (9,417,381) Depreciation 18,833,328 19,765,099 - - -
Materials and Supplies 92,833,984 100,288,838 116,095,609 115,897,752 (197,857) Other Sources 184,958 - - - -
Utilities 31,289,567 29,249,797 37,020,241 38,129,808 1,109,567 Subtotal Services/Supplies 188,397,962 206,211,204 209,065,667 200,626,818 (8,438,849) Debt Service 33,284,348 38,054,515 33,437,185 33,861,168 423,983 Operating & Maintenance Projects - 22,720,471 12,819,851 16,685,856 3,906,005 Capital Improvement Projects 39,715,546 39,743,898 55,793,741 33,551,845 (22,281,896) Totals $ 388,095,819 $ 447,058,754 $ 465,570,766 $ 456,297,373 $ (9,273,393) Year over year change ($) 58,962,936 18,512,012 (9,273,393) Year over year change (%) 15.19% 4.1% -2.0%
FY 2025 Adopted vs. FY 2026 Proposed Expenditures, by Fund Millions
Successor Agency Funds
Capital Projects Funds
Agency Funds
Special Revenue Funds
Internal Service Funds
Enterprise Funds
General Fund
FY2025
FY2026
$0
$100
$200
$300
$400
$500
City of Corona | Proposed Budget Fiscal Year 2026 Page 66 Page 463 of 1303 The net changes between FY 2025 and FY 2026 are from the following categories:

Personnel: Increase of $17.1 million. There are 8 new full-time positions included in the FY 2026 budget.

Claims Expense: Increase of $0.3 million. The primary increase in claims expense is due to increase in workers' compensation claims expenses related to medical.

Contractual: Decrease of $9.4 million. The primary decrease is due to the transition of refuse and recycling billing services to Waste Management.

Materials and Supplies: Decrease of $0.2 million. There are multiple increases and decreases leading to the net increase in this category. There are increases in materials and supplies costs for tree maintenance service, and increase in insurance premiums. There are increases in internal service charges for administrative services, information technology, and fleet. There are decreases in minor equipment and furniture, maintenance and operating service, program expenditures, prevention and maintenance materials.

Utilities: Increase of $1.1 million. The utilities category increase is due to electric and water usage costs and wholesale energy costs.

Debt Service: Increase of $0.4 million. The increase in this category is due to a net increase and decrease in principal payment and interest expense for pension obligation bonds. The budget is based on the approved bond payment schedule.

Operating & Maintenance Projects: Increase of $3.9 million. The increase is due to additional projects requested, resulting from the essential need for routine measures to ensure the proper function and condition of existing assets.

Capital Improvement Projects: Decrease of $22.3 million. The decrease is due to the one-time nature of budgeting for capital projects and the fluctuations from year-to-year.

City of Corona | Proposed Budget Fiscal Year 2026 Page 67 Page 464 of 1303 Personnel Costs
The main drivers for personnel costs are salaries, health care contributions, CalPERS normal employer contributions, overtime and comp time, and other post-employment benefits (retiree medical benefits).

Please refer to the Schedule of Positions for a historical overview of City staffing, including changes during FY 2025 and position changes authorized in the budget process for FY 2026.

The total citywide personnel budget for all funds is $171.6 Million (includes fiduciary funds).

All Funds Breakdown of Personnel Costs
(values in millions)
Salaries
Salary costs may vary as a result of changes in staffing levels, which occur either through salary savings as a result of vacant positions (authorized but unfilled), employee separation (attrition due to a retirement, resignation, or layoff) or new full-time equivalent positions (FTE) that are authorized in the budget. As a general rule, vacant positions are budgeted at the mid-salary range of the position.

The City includes a full-time position vacancy factor in the budget process for the General Fund and utility funds. Historically, there was a savings at the end of each fiscal year based on vacancies from attrition and other related reasons. Instead of budgeting 100% of the positions, a vacancy factor has been applied to FY 2026 to account for the savings at the beginning of the budget process. The savings will continue to be monitored throughout the year to determine if adjustments are needed. For existing positions, the rates were determined using a lookback period of five years.

Vacancy Factor Applied: Sworn – Fire 0.0%
Vacancy Factor Applied: Sworn – Police 0.0%
Vacancy Factor Applied: Non-Sworn 4.5% average (varies by department, 0.0% - 9.5%) Vacancy Factor Applied: Non-Sworn Utilities 6.4%
City of Corona | Proposed Budget Fiscal Year 2026 Page 68 Page 465 of 1303 CalPERS Employer Contributions (Pension Costs) / Pension Obligation Bonds CalPERS contributions are made up of two components: normal cost and unfunded accrued liability (UAL). The following tables reflect the City’s employer contributions as forecasted by CalPERS over the next five fiscal years, which takes into account mortality rates, and CalPERS investment returns. The information is based on the June 30, 2023 actuarial report released in July 2024. The information from the actuarial report includes the discount rate (assumed rate of return) of 6.8% as approved by the CalPERS Board of Administration in November 2021. The employer normal cost rates below are calculated on base pay, special compensation and other PERS’able items.

PERS is not calculated on overtime unless the hours were worked on a holiday.

Actual/Estimated CalPERS Employer Contribution - Normal Cost Normal Cost,
PERS Plan
Actual
FY 2024
Actual
FY 2025
Actual
FY 2026
Est.

FY 2027
Est.

FY 2028
Est.

FY 2029
Est.

FY 2030
Est.

FY 2031
Miscellaneous 12.03% 12.05% 11.53% 11.30% 11.10% 10.90% 10.70% 10.50% Police 26.19% 25.13% 24.54% 23.70% 23.00% 22.20% 21.40% 20.70% Fire - Classic 29.09% 29.30% 29.35% 29.40% 29.40% 29.40% 29.40% 29.40% Fire - PEPRA 14.50% 14.72% 14.96% 15.00% 15.00% 15.00% 15.00% 15.00% Note: Safety employees contribute 1.50% towards the employer contribution, not reflected above.

Actual/Estimated CalPERS Unfunded Accrued Liability (UAL) Value in Millions
Unfunded Liability,
PERS Plan
Actual
FY 2024
Actual
FY 2025
Actual
FY 2026
Est.

FY 2027
Est.

FY 2028
Est.

FY 2029
Est.

FY 2030
Est.

FY 2031
Miscellaneous $0.00 $1.38 $3.04 $3.71 $4.38 $5.05 $5.13 $5.13 Police $0.00 $1.52 $2.20 $2.93 $3.66 $4.40 $4.46 $4.46
Fire - Classic $0.00 $0.63 $1.26 $1.60 $1.93 $2.26 $2.30 $2.30 Fire - PEPRA $0.00 $0.02 $0.03 $0.04 $0.06 $0.07 $0.07 $0.07 Totals $0.00 $3.54 $6.54 $8.28 $10.03 $11.78 $11.96 $11.96 In October 2021, the City issued pension obligation bonds to reduce the overall pension impact on the City’s budget and ultimately save money. The action was officially approved by the City Council in January 2021. The bonds extinguished the UAL at that point in time. With the payment structure of the bond issuance, the City anticipates saving $166 million over 20 years. On an annual basis, CalPERS prepares actuarial reports which re-evaluate the investment returns and the projected funding target for current and future retirees. Staff will review the actuarial reports to evaluate and address any future unfunded liabilities per the City’s adopted Pension Management Policy.

In July 2024, the City received the June 2023 actuarial reports. They are the second reports since the issuance of the Pension Obligation Bonds. The City’s new combined UAL is $108.3 million, with a minimum payment of $6.5 million in FY 2026. To achieve cash flow savings, for several years the City of Corona utilized the annual lump sum pre-payment option offered by CalPERS. By making the full annual payment of the UAL in July, rather than spread over 12 months, the City can take advantage of a savings of approximately 3%. For FY 2026, the City will once again take advantage of the annual lump sum pre-payment option offered yielding a savings of $211,533, or 3.2%, across all plans.

City of Corona | Proposed Budget Fiscal Year 2026 Page 69 Page 466 of 1303 Other Post-Employment Benefits (Retirees)
The City is obligated to pay certain other post-employment benefits to retirees (‘OPEB’), consisting primarily of retiree medical costs.

To mitigate the further escalation of OPEB costs, the City established an irrevocable OPEB trust fund through the California Employers’ Retiree Benefit Trust (CERBT) Program in March 2008. The current budgetary policy is to fund the annual required contribution (‘ARC’).

The ARC is an actuarially-determined, annual contribution that addresses current costs (for active retirees) and future costs (for eligible, current employees) which the City is obligated to pay.

OPEB costs in FY 2025 were budgeted at $11,101,200. The budget for FY 2026 currently sits at $9,559,873, which is a decrease of $1,541,327, or 13.9%, over the budget for FY 2025. The OPEB budget for non-general funds was inadvertently omitted from the proposed budget. Given the importance of ensuring all financial obligations are properly accounted for, a review is actively underway to address the necessary adjustments. The updated figures will be incorporated into the final budget to reflect the appropriate allocations and maintain fiscal accuracy.

OPEB by Funding Source
Actuals
FY 2023
Actuals
FY 2024
Adopted
FY 2025
Proposed
FY 2026
$ Change
FY 2025 to
FY 2026
General Fund $ 7,156,903 $ 7,245,007 $ 9,208,126 $ 9,559,873 $ 351,747 Water, Sewer, Electric Funds 997,487 963,932 1,211,909 - (1,211,909) Other Funds 456,216 541,787 681,165 - (681,165)
Totals $ 8,610,605 $ 8,750,726 $ 11,101,200 $ 9,559,873 $ (1,541,327) Year over year change ($) $ 140,121 $ 2,350,474 $ (1,541,327) Year over year change (%) 1.6% 26.9% -13.9%
Health Care Costs
The health care costs budgeted for FY 2026 are based on elections that employees made during the open enrollment period in October 2024. Employees can select a health plan option based on their hire date and respective bargaining unit. The health care costs include medical insurance premiums and medical insurance opt out payments. The budget for health care was prepared based on the current Memorandums of Understanding (MOU) and resolutions for each bargaining unit. The health costs in FY 2026 are expected to increase by $1,646,223, or 11.4%, as compared to the adopted FY 2025 budget. The increase is largely due to revised cafeteria plan benefits approved in December 2024.

Health Care Costs by Funding Source
Actuals
FY 2023
Actuals
FY 2024
Adopted
FY 2025
Proposed
FY 2026
$ Change
FY 2025 to
FY 2026
General Fund $ 8,147,449 $ 9,390,093 $ 10,853,366 $ 12,164,909 $ 1,311,543 Water, Sewer, Electric Funds 1,669,004 1,928,177 2,302,554 2,526,305 $ 223,751 Other Funds 785,552 930,925 1,242,987 1,353,916 $ 110,929 Totals $ 10,602,005 $ 12,249,195 $ 14,398,907 $ 16,045,130 $ 1,646,223 Year over year change ($) $ 1,647,190 $ 2,149,712 $ 1,646,223 Year over year change (%) 15.5% 17.5% 11.4%
Service Adjustments (Operating Budget)
A service adjustment change relates to new programs, service level enhancements, and/or new authorized positions. A capital outlay is a non-recurring operating expense, typically a one-time small equipment purchase, which does not meet the criteria of a new capital project (less than $50K). A detailed list of recommended service adjustments for FY 2026 can be found on the following pages.

City of Corona | Proposed Budget Fiscal Year 2026 Page 70 Page 467 of 1303 Service Adjustments - Operating Budget

FUND DEPARTMENT DESCRIPTION

ONE-TIME/

RECURRING
AMOUNT
GENERAL FUND (FUND 110, 120 & 130)
Community Services 1 FT Facilities Manager and 3 FT Facilities Specialist Recurring 116,489 Community Services Community Event Sponsorship Recurring 25,000 Community Services Conference and Travel - Park Services Recurring 2,025 Community Services Electronic Information Resources for Library Recurring 125,000 Community Services Fourth of July Celebration Recurring 4,000 Community Services Holiday Lighting Decorations One-Time 42,200 Community Services Operational Tools - 1 FT Facilities Manager and 3 FT Facilities Specialist
One-Time 30,000
Community Services Purchase of multilingual books Recurring 11,174 Community Services Self-Check out machines replacement for the Library One-Time 48,190 Community Services Tree Trimming and Pruning Services One-Time 50,000 Community Services Vehicles Purchase for 1 FT Facilities Manager and 3 FT Facilities Specialist
Recurring 42,000
Economic Development Corona Mall Maintenance Services One-Time 25,000 Economic Development Security Services for South Corona Mall One-Time 113,525 Economic Development Professional and Contract Services for North Mall Development One-Time 100,000 Finance Conference - Finance Recurring 2,600
Fire Increase coverage acreage for Wildland Protection Agreement Recurring 62,848 Fire Fire Station #3 Dormitory Renovation One-Time 50,000 Fire Fire Station #3 Bathrooms Renovation One-Time 50,000 Fire Fire Station #6 Flooring Replacement One-Time 15,000 Fire Prehospital Blood Transfusion Program Recurring 15,000 Fire Purchase of Books For New Building and Fire Codes One-Time 4,000 Fire Subscription for Public Safety Enterprise Communication (PSEC) Recurring 62,497 Fire Weed Abatement Program Recurring 25,000
Human Resources Conferences and Training - Human Resources Recurring 10,000 Human Resources Personnel Investigations Recurring 25,000 Legal & Risk Management 1 FT Senior Deputy City Attorney (Constitutional Policing Advisor)
One-Time/Recurring 288,133
Planning & Development Computer Equipment and Software - Planning and Development
Recurring 1,500
Planning & Development Landscape Ordinance and Guidelines Professional and Contract Services
One-Time 50,000
Police 1 FT Animal Care Technician One-Time/Recurring 91,685 Police Animal Control Supplies due to growth of puppy and fostering activities
Recurring 16,254
Police Cellebrite Insights Program (Examination of digital evidence) Recurring 10,000 Police Drug Destruction from property and evidence section Recurring 5,950 Police Incident Based Reports Maintenance Recurring 5,780 Police Police Range Maintenance Services Recurring 121,321 Police Vehicle Purchase for 2 new Community Service Officers' units Recurring 15,555 Public Works Memberships and Dues - American Public Works Association (APWA)
Recurring 2,700
Public Works Increase in Employee Engagement Recurring 2,000 City of Corona | Proposed Budget Fiscal Year 2026 Page 71 Page 468 of 1303

FUND DEPARTMENT DESCRIPTION

ONE-TIME/

RECURRING
AMOUNT
Public Works Conference, Training, and Travel - Public Works Recurring 4,000 Public Works Memberships and Dues - California Park & Recreation Society (CPRS) and National Council of Architectural Registration Boards
Recurring 670
GENERAL FUND TOTAL $ 1,672,096
TC LAW ENFORCEMENT FAC FEE FUND (208)
Police Vehicle Purchase for 2 new Community Service Officers' units One-Time 83,520 TC LAW ENFORCEMENT FAC FEE FUND TOTAL $ 83,520
GAS TAX FUND (222)
Public Works Conference, Training, and Travel - Public Works Recurring 4,000 GAS TAX FUND TOTAL $ 4,000
ABANDONED VEHICLE ABATEMENT FUND (241)
Planning & Development Conference, Training, and Travel - Abandoned Vehicle Abatement
Recurring 600
Planning & Development Memberships and Dues - California Association of Code Enforcement Officers (CACEO)
Recurring 100
Planning & Development New Uniforms for Abandoned Vehicle Abatement (AVA) Inspectors
Recurring 180
Planning & Development Postage and Shipping for AVA notice of violations and citations Recurring 1,300 Planning & Development Replacement of Computer Equipment and Software One-Time 2,000 ABANDONED VEHICLE ABATEMENT FUND TOTAL $ 4,180
COUNTY SERVICE AREA 152 FUND (245)
Public Works Catch Basin with Trash Capture Device Cleaning Recurring 85,000 COUNTY SERVICE AREA FUND TOTAL $ 85,000
LOW MOD INCOME HOUSING ASSET FUND (291)
City Manager's Office Mailers and Meeting for Rent Stabilization Initiative One-Time 4,000 City Manager's Office Postage and Shipping for Rent Stabilization Initiative One-Time 1,500 LOW MOD INCOME HOUSING ASSET FUND TOTAL $ 5,500
LMD 84-2 ZONE 19 FUND (468)
Community Services Tree Trimming Services One-Time 7,500 LMD 84-2 ZONE19 FUND TOTAL $ 7,500
RECLAIMED WATER UTILITY FUND (567)
Utilities 1 FT Water Operator I/II/III Flex Recurring 1,729 Utilities Vehicle Purchase for 1 Utility Truck One-Time/Recurring 235 RECLAIMED WATER UTILITY FUND TOTAL $ 1,964
WATER UTILITY FUND (570)
Public Works Purchase of References Documents for Public Works One-Time 1,100 City of Corona | Proposed Budget Fiscal Year 2026 Page 72 Page 469 of 1303

FUND DEPARTMENT DESCRIPTION

ONE-TIME/

RECURRING
AMOUNT
Public Works Memberships and Dues - American Water Works Association and North American Society for Trenchless Technology
Recurring 825
Public Works Conference, Training, and Travel - Public Works Recurring 10,000 Utilities Vehicle Purchase for 1 Utility Truck One-Time/Recurring 11,741 Utilities 1 FT Water Operator I/II/III Flex Recurring 168,204 Utilities Operational Tools for 2 New Water Operators One-Time 7,200 WATER UTILITY FUND TOTAL $ 199,070
SEWER UTILITY FUND (572)
Utilities 1 FT Water Reclamation Operator I/II/III/Flex Recurring 168,027 Utilities Training for Vactor Truck and Sanitary Sewer Overflow One-Time 2,500 Utilities Vehicle Purchase for 1 Utility Truck One-Time/Recurring 10,566 SEWER UTILITY FUND TOTAL $ 181,093
GREENFIELD ELECTRIC UTILITY FUND (578)
Utilities Buried Underground Residential Distribution (BURD) Transformer Lid Replacements
Recurring 15,800
Utilities Electric Corrective Maintenance Recurring 100,000 Utilities Vehicle Purchase for 1 Utility Truck One-Time/Recurring 939 GREENFIELD ELECTRIC UTILITY FUND TOTAL $ 116,739
INFORMATION TECHNOLOGY FUND (681)
Information Technology 1 FT Reclassify PT Administrative Assistant to FT Recurring 32,535 Information Technology AV Equipment Replacement Recurring 50,000 Legal & Risk Management Hardware/Software/IT cost for 1 FT Senior Deputy City Attorney (Constitutional Policing Advisor)
One-Time/Recurring 3,155
Police Cybersecurity Program for Police Dispatch Consoles Recurring 14,000 Police Hardware/Software/IT cost for 1 FT Animal Care Technician One-Time/Recurring 2,668 Police Mobile Secure Access Virtual Private Networks Recurring 20,000 Police Upgrade License Plate Recognition Program Recurring 15,000 INFORMATION TECHNOLOGY FUND TOTAL $ 137,358
FLEET OPERATIONS FUND (682)
Public Works Materials for Fleet's Office Renovation One-Time 750 FLEET OPERATIONS FUND TOTAL $ 750
TOTAL SERVICE LEVEL CHANGES $ 2,498,770
City of Corona | Proposed Budget Fiscal Year 2026 Page 73 Page 470 of 1303 Measure X Allocation Plan
In November 2020, City of Corona voters approved Measure X, a 1% sales tax measure effective on July 1, 2021. The net Measure X estimates are $44.8 million for FY 2026. This amount is net of the estimate to be distributed for sales tax agreements. Please reference the ‘Measure X Allocation Plan’ for a full list of operating budget items, capital improvement projects, and estimated reserve contributions. Measure X funds for FY 2026 are allocated to community priorities as shown in the following table.

FY 2026 Measure X Allocations
Including FY 2026 Reserves
Category
FY 2026
Recurring
FY 2026
One-Time
Total
FY 2026
Funding
FY 2026
Reserves
Economic Development $ 534,762 $ - $ 534,762 $ -
Public Safety 17,089,356 115,000 17,204,356 -
Service Improvements 5,375,177 - 5,375,177 -
Proactive Debt Retirement 4,380,439 - 4,380,439 2,000,000 Homelessness 5,714,343 - 5,714,343 -
Infrastructure Investments 897,935 2,495,000 3,392,935 - Parks & Recreation 2,765,276 1,727,802 4,493,078 187,679 Community Building/Engagement 1,432,031 48,190 1,480,221 - Totals $ 38,189,318 $ 4,385,992 $ 42,575,310 $ 2,187,679 FY 2026 Grand Total: Total FY 2026 Funding + FY 2026 Reserves $ 44,762,989 City of Corona | Proposed Budget Fiscal Year 2026 Page 74 Page 471 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 75 Page 472 of 1303 Measure X Funding Plan FY 2026
Strategic Goal #1 - Financial Stability / Strategic Goal #2 - Strong Economy / Strategic Goal #3 - Sound Infrastructure Strategic Goal #4 - Safe Community / Strategic Goal #5 - Sense of Place / Strategic Goal #6 - High-Performing Government

COMMUNITY BUILDING / ENGAGEMENT
Department
Strategic
Goal Request Name Description / Justification FTE One-Time Recurring Reserves Total Various Previously
Approved
Recurring Items
Previously approved recurring items - 1,307,031 - 1,307,031 Community Services 5 Library Electronic
Information
Resources
Databases (Reference resources for business, homework help and early literacy.) E-media, E-books, E-audio, streaming movies, music and television shows.
- 125,000 - 125,000
Community Services 5 Self-Check
Equipment Update
The current self-check machines & gates were purchased in 2013 and have to come to end of life. Software updates are no longer available for the self-check machines and the security gates. The Security gates no longer register the titles of books without the RFID inactivated. This is important to ensure that Heritage Room books are not stolen. The
equipment needs to be replaced.
48,190 - - 48,190
CATEGORY TOTAL 0 $ 48,190 $ 1,432,031 $ - $ 1,480,221

ECONOMIC DEVELOPMENT
Department
Strategic
Goal Request Name Description / Justification FTE One-Time Recurring Reserves Total Economic Development Previously
Approved
Recurring Items
Previously approved recurring items - 534,762 - 534,762 CATEGORY TOTAL 0 $ - $ 534,762 $ - $ 534,762

HOMELESSNESS
Department
Strategic
Goal Request Name Description / Justification FTE One-Time Recurring Reserves Total Various Previously
Approved
Recurring Items
Previously approved recurring items - 5,714,343 - 5,714,343 CATEGORY TOTAL 0 $ - $ 5,714,343 $ - $ 5,714,343

INFRASTRUCTURE INVESTMENTS
Department
Strategic
Goal Request Name Description / Justification FTE One-Time Recurring Reserves Total Various Previously
Approved
Recurring Items
Previous approved recurring items - 897,935 - 897,935
CIP 3 Citywide Street
Pavement
Rehabilitation
Pavement rehabilitation for local and major streets in
accordance with the current Pavement Management Study.

Rehabilitation may include reconstruction paving, crack sealing, slurry, etc.
2,150,000 - - 2,150,000
CIP 3 Library Facilities
Improvements
A Capital Improvement Project (CIP) dedicated to the
maintenance and repair of the City's Library.
50,000 - - 50,000
CiP 3 Police Department
Facility
Improvements
This project is dedicated to the maintenance and repair of the City's Police Department.
45,000 - - 45,000
CIP 3 Library HVAC
Pneumatic
Controls
This project will install new software and programming of the HVAC system and convert electric actuators to eliminate pneumatic controls for the HVAC system at the Library.
250,000 - - 250,000
City of Corona | Proposed Budget Fiscal Year 2026 Page 76 Page 473 of 1303 CATEGORY TOTAL 0 $ 2,495,000 $ 897,935 $ - $ 3,392,935

PARKS & RECREATION
Department
Strategic
Goal Request Name Description / Justification FTE One-Time Recurring Reserves Total Various Previously
Approved
Recurring Items
Previously approved recurring items - 2,626,787 - 2,626,787 City of Corona | Proposed Budget Fiscal Year 2026 Page 77 Page 474 of 1303

PARKS & RECREATION
Department
Strategic
Goal Request Name Description / Justification FTE One-Time Recurring Reserves Total Community Services 5 Enhanced
Maintenance Team
Creation of a skilled maintenance crew to do more advanced repairs, remodels, and amenity replacements. The current maintenance team performs some of this work, but a more skilled crew will be able to do more work at a lower cost than our on-call contractors and provide on the job training to upskill our existing maintenance team. The personnel costs will be funded by each project, either a CIP or the general fund. Amount budgeted is 20%.
4 30,000 138,489 - 168,493
Community Services 5 Tree Trimming and
Pruning Services
The residential pay program will request an appropriation of $50,000 to offset costs for residents opting to have their tree pruned outside of the scheduled 5-year grid pruning
schedule. This appropriation is budget neutral with full cost recovery and will not add any additional finical impacts to the general fund operating budget.
50,000 - - 50,000
CIP 3 River Road Park To enhance recreational variety and improve the efficiency of the site, add a multi-use sports court and an active
use/challenge amenity. Increase shade by replacing the
picnic area pergola and adding shade to the play area.

Redesign existing water features with conservation in mind, while also improving the park's aesthetics. Additionally, add publicly accessible restrooms to improve visitor convenience. 550,000 - - 550,000
CIP 3 Pickleball Facility A tournament-style pickleball facility with approximately 12- 16 courts will be provided, along with two paired pickleball courts added in Quadrant 2. Additionally, 8 pickleball courts currently at Border Park will be relocated to a citywide or community park, resulting in 7-9 more courts.
1,097,802 - - 1,097,802
Finance Parks & Recreation
Reserve
Reserved for future parks and recreation investments. - - 187,679 187,679 CATEGORY TOTAL 4 $ 1,727,802 $ 2,765,276 $ 187,679 $ 4,680,757

PROACTIVE DEBT RETIREMENT
Department
Strategic
Goal Request Name Description / Justification FTE One-Time Recurring Reserves Total Finance PERS Contributions Recurring cost in increase in CalPERS contribution as compared to Fiscal Year 2021 (baseline year). Reserves will be set aside to address future unfunded accrued pension
liabilities.
- 4,380,439 2,000,000 6,380,439
CATEGORY TOTAL 0 $ - $ 4,380,439 $ 2,000,000 $ 6,380,439

PUBLIC SAFETY
Department
Strategic
Goal Request Name Description / Justification FTE One-Time Recurring Reserves Total Various Previously
Approved
Recurring Items
Previously approved recurring items - 16,720,224 - 16,720,224 Fire 4 PSEC Subscription The Fire Department is requesting additional funding for an increase in the Public Safety Enterprise Communication
(PSEC) subscription to ensure reliable emergency
communication and interoperability with regional agencies. - 62,497 - 62,497
City of Corona | Proposed Budget Fiscal Year 2026 Page 78 Page 475 of 1303 Fire 4 Wildland
Protection
Agreement
CFD currently has a Wildland Protection Agreement (WPA) with Cal FIRE for the Prado Basin and Eagle Valley. The combined acreage is 1879. We are seeking to add 1476 acres in Sierra Del Oro. These WPAs provide specialty resources like aircraft, hand-crews, and dozers. For context, Assistance By Hire (ABH) rates for an initial attack high-watershed dispatch with 2000 gal. of retardant is $93,551. The added WPA
acreage equates to $62,848 annual increase.
- 62,848 - 62,848
Fire 4 Blood Program CFD launched its prehospital blood transfusion program in FY 25, enabling emergency responders to deliver life-saving blood products directly to trauma victims, improving survival rates for patients with severe hemorrhaging. The estimated programmatic cost is $30,000 annually. Half of this cost is offset by blood donations. The SLC request is the remaining balance of $15,000/year.
- 15,000 - 15,000
Fire 4 Station 3 Dorms Corona Fire Station 3, built in 1974, requires a remodel to align with modern workforce standards, improve privacy, and meet gender inclusivity requirements. The current open
dorm layout is outdated and has exceeded the 35-year
lifespan, as noted by the Roth IAMS facility assessment (6-8 individual rooms).
50,000 - - 50,000
City of Corona | Proposed Budget Fiscal Year 2026 Page 79 Page 476 of 1303

PUBLIC SAFETY
Department
Strategic
Goal Request Name Description / Justification FTE One-Time Recurring Reserves Total Fire 4 Station 3
Bathrooms
The restrooms and showers at Corona Fire Station 3, original to its 1974 construction, are outdated and in need of
upgrades for safety, hygiene, and accessibility. With a 35-year lifespan per the Roth IAMS assessment, these facilities are overdue for needed upgrades and enhancements.
50,000 - - 50,000
Fire 4 Station 6 Flooring The 1999-installed carpet in Fire Station 6 shows significant deterioration due to high traffic and past contamination events (sewer blockage). The Roth IAMS facility assessment notes a 10-year lifecycle for carpets in high-use areas.

Replacement with hard flooring is recommended for
durability, longevity, and cleanliness.
15,000 - - 15,000
Police 4 Animal Care
Technician
The Humane Society standards require about 15 minutes of daily care per animal in a shelter. With 100-150 animals at Corona Animal Shelter, our 2 Animal Care Technicians need

12.5-19 hours daily just for basic care. This unsustainable workload, without additional staffing, has led to burnout, turnover, and a stressful environment. Current numbers don’t account for enrichment, grooming, health monitoring, or social interaction. To meet the needs of both animals and staff.
1 - 91,685 - 91,686
Police 4 Annual Range
Maintenance
Services
Cleaning and mining the range significantly reduces lead exposure for both range staff and users. Nearby agencies have recently reported high blood lead levels in their range staff, highlighting the importance of preventive measures.

Mining the range will help avoid similar issues here, ensuring the safety of our personnel and other users. Additionally, properly filling the hopper with the correct amount of rubber will help prevent rounds from ricocheting back toward
officers.
- 121,321 - 121,321
Police 4 Celebrite Insights Cellebrite Insights is a critical iinvestigative tool for our Police Department. Cellebrite Insights is an advanced data analytics platform that enhances our law enforcement capabilities by rapidly analyzing digital evidence, identifying patterns, and providing actionable intelligence for solving crimes.
- 10,000 - 10,000
Police 4 IBR Maintenance This program is necessary as is generates complete and accurate Incident Based Reports (IBR). This module assists users in knowing exactly what information needs to be
added or changed in order to complete a report by
highlighting any required fields. This helps personnel spot vital information that needs attention and streamlines the editing process. The software’s capabilities also assist users in gathering all pertinent information by asking additional questions based on the data they enter.
- 5,781 - 5,781
CATEGORY TOTAL 1 $ 115,000 $ 17,089,356 $ - $ 17,204,356

SERVICE IMPROVEMENTS
Department
Strategic
Goal Request Name Description / Justification FTE One-Time Recurring Reserves Total Finance Previously
Approved
Recurring Items
Previously approved recurring items - 5,087,044 - 5,087,044 Legal & Risk Management Senior Deputy City
Attorney
(Constitutional
Policing Advisor)
The City Attorney's Division wishes to add an additional attorney to staff - Senior Deputy City Attorney (Constitutional Policing Advisor) as we begin our succession planning
process. This will be for up to 2 years for training before retirement of any current attorney staff.
1 - 288,133 - 288,134
City of Corona | Proposed Budget Fiscal Year 2026 Page 80 Page 477 of 1303 CATEGORY TOTAL 1 $ - $ 5,375,177 $ - $ 5,375,177
City of Corona | Proposed Budget Fiscal Year 2026 Page 81 Page 478 of 1303 Summary of Expenditures by Fund Type
Fund Number / Description
Actuals
2023
Actuals
2024
Adopted
2025
Proposed
2026
General Fund
Elected Officials $ 119,051 $ 128,773 $ 172,830 $ 216,878 City Manager's Office 6,526,530 9,158,983 10,298,456 10,264,683 Human Resources Department 2,232,124 2,669,495 3,087,781 3,225,556 General Government / Debt Service 48,013,312 49,744,165 57,686,006 60,115,421 Information Technology Department 318,995 725,037 736,222 760,962 Finance Department 3,929,509 4,651,763 4,770,907 5,650,482 Economic Development Department 1,158,528 1,142,649 1,692,601 1,784,936 Legal & Risk Management Department 1,787,521 2,057,339 2,099,380 2,701,159 Planning & Development Department 7,867,814 7,778,600 9,047,628 10,214,174 Fire Department 30,847,526 33,409,110 35,601,968 39,824,536 Police Department 47,894,196 54,268,169 59,905,521 65,213,574 Public Works Department 3,975,073 4,481,445 5,016,166 6,381,058 Community Services Department 16,852,617 17,815,570 19,444,337 20,057,685 Capital Projects 5,558,313 8,056,469 12,000,000 4,617,802 Operating and Maintenance Projects - 4,819,123 176,327 20,000 Total General Fund $ 177,081,109 $ 200,906,688 $ 221,736,130 $ 231,048,907 Special Revenue Fund
206 Library Facilities Fee Fund $ 71,423 $ 69,387 $ 6,052 $ 3,964 207 Fire Wild Land Mitigation Fund 47,617 11,855 981 25,164 208 TC Police Facilities Fund - 40,000 - 83,520
209 TC Fire Facilities Fund - - - 216,245
211 Street and Traffic Signals Fund 287,018 957,042 1,099,826 1,037,724 212 Drainage Fee Fund 29,683 39,674 106,313 6,841
213 Police Facilities Fund 81,828 43,766 759 132
214 Fire Facilities Fund 392,072 97,589 2,016 10,489
215 Public Meeting Facilities Fund 419 261 77 53
216 Aquatics Center Fund 295 17,887 140 147
217 Parks and Open Space Fund 246,425 628,187 301,687 32,671 218 Corona Mall Business Improvement District Fund - 72,451 - - 221 RMRA Fund 2,647,264 775,838 4,133,508 4,757,634
222 Gas Tax (2105-2106-Prop 42) Fund 2,688,562 3,371,360 4,627,537 3,891,583 224 Rideshare -Trip Reduction Fund 18,417 29,760 33,300 31,200 227 Measure A Fund 7,294,785 11,512,169 6,489,169 6,281,146 231 CAL COPS Grants Fund 262,460 188,646 228,266 234,016 235 CFD 2016-3 Zone 12 Lemon Grove Fund 1,229 1,645 2,197 1,737 236 CFD 2018-1 Special Tax B (Bedford) Fund 119,059 139,611 169,152 183,593 237 CFD 2018-2 Special Tax B (Sierra Bella) Fund 99,301 112,906 125,349 173,569 238 CFD 2017-2 Valencia Fund 34,461 38,158 39,560 44,343 239 CFD 2016-3 Zone 13 Corona Industrial Park Fund 11,291 14,019 9,499 8,878 241 Abandonded Vehicle Abatement Fund 29,599 77,499 94,344 111,057 246 CFD 2000-1 (Eagle Glen II) Fund 4,947 5,135 7,352 4,180 247 CFD 2002-2 LMD Fund 66,179 70,221 75,307 75,553
248 CFD 97-1 Landscape Fund 345,661 293,910 384,506 376,945 249 CFD 2001-1 Landscape Fund 583,781 521,649 731,979 691,954 250 Asset Forfeiture Fund 145,722 59,350 94,288 94,288
251 CFD/LMD 2002-3 Landscape Fund 16,895 27,054 46,993 18,599 252 LMD 2003-1 Lighting Fund 124,961 127,129 134,029 96,831 253 CFD/LMD 2011-1 Fund 72,692 58,462 97,975 84,239
255 CFD 2016-2 Terrassa Fund 17,090 24,451 41,087 24,136 256 CFD 2016-3 Zone 1 Monte Olivo Fund - - 9,667 -
257 CFD 2016-3 Zone 2 Boardwalk Fund 49,883 55,116 52,265 71,882 258 CFD 2016-3 Zone 3 Dollar Self Fund 1,510 1,820 1,819 1,696 259 CFD 2016-3 Zone 4 515 S Promenade Fund 3,972 4,376 3,919 3,679 260 Residential Refuse / Recycling Fund 11,279,143 11,826,686 11,809,724 973,509 City of Corona | Proposed Budget Fiscal Year 2026 Page 82 Page 479 of 1303 Fund Number / Description
Actuals
2023
Actuals
2024
Adopted
2025
Proposed
2026
261 South Corona Major Thoroughfares Fund 111 53 1,314 8 263 CFD 2016-3 Zone 17 Corona Med Ctr Fund 2,462 2,664 1,952 1,607 264 CFD 2016-3 Zone 18 Corona Int Com Fund 2,376 7,509 10,112 6,278 265 CFD 2016-3 ZN19 (Cresta Rd and Promenade) Fund 845 10,637 9,659 9,998 266 CFD 2016-3 Zone 20 Bedford Mkt Pl Fund 13,803 14,151 13,545 10,118 267 CFD 2016-3 Zone 21 Christopher Rn Fund 1,101 1,453 1,393 1,250 268 CFD 2016-3 Zone 22 N Main Retail Fund 1,571 2,123 2,015 1,860 270 CFD 2016-3 Zone 24 WC Freeway CTR Fund - 1,870 1,835 2,096 271 CFD 2016-3 Zone 25 Prom Dist Ctr Fund 1,361 1,320 1,618 1,582 272 CFD 2016-3 Zone 26 Fund 1,399 12,952 11,737 12,153
273 CFD 2016-3 Zone 27 Corona Tle Fund 958 909 1,222 1,162 274 South Corona Landscaping Fund 424 246 194 220
276 CFD 2016-3 Zone 28 A&F Tennis CTR Fund - - 519 65
277 CFD 2016-3 Zone 29 TM 36821 Fund - - 519 65
279 CFD 2016-3 Zone 31 (Lat Business) Fund 812 8,225 7,570 7,976 280 CFD 2016-3 Zone 32 NH Sherborn Fund - 6,617 3,183 7,447 281 CFD 2016-3 Zone 33 Oakmont Fund - 2,788 6,596 3,370 287 CFD 2016-3 Zone 15 N Point Evangl Ch Fund 960 1,341 1,394 1,288 289 Dwelling Development Tax Fund 254,439 47,020 - 830,000 293 Opioid Settlement Fund - - 80,807 437,806
294 CFD 2016-3 Zone 6 Chung Fund 15,047 15,649 13,873 30,144 297 CFD 2016-3 Zone 8 Karen Parker Fund 2,276 2,619 2,553 2,484 410 PLHA Grant Fund 1,047,192 1,434,917 498,946 382,425 411 US Department of Justice Grant Fund 292,404 230,436 195,144 10,633 413 American Rescue Plan Act Fund - 596,630 - -
412 State Encampment Resolution Funding Grant 1,011,928 3,565,235 - - 415 Library-Other Grants Fund 302,373 23,125 - -
422 Traffic Offender Fund 96,173 16,252 15,000 34,380
442 Adult and Family Literacy Grant Fund 75,627 116,870 91,850 93,388 446 LMD84-1 Street Lights Fund 2,368,086 2,504,461 2,797,754 2,193,462 455 LMD 84-2 Zone 2 Fund 132,995 97,987 104,298 80,061
456 LMD 84-2 Zone 4 Fund 65,930 49,629 100,685 99,819
457 LMD 84-2 Zone 6 Fund 332,763 365,588 356,518 399,165 458 LMD 84-2 Zone 7 Fund 51,654 52,681 70,760 62,452
460 LMD 84-2 Zone 10 Fund 1,560,001 1,921,438 1,671,867 2,004,137 461 LMD 84-2 Zone 14 Fund 423,756 417,927 430,591 510,894 462 LMD 84-2 Zone 15 Fund 7,348 9,961 28,489 22,860
463 LMD 84-2 Zone 17 Fund 22,506 17,488 24,956 17,097
464 LMD 84-2 Zone 18 Fund 32,463 35,254 45,267 31,690
468 LMD 84-2 Zone 19 Fund 492,405 371,074 421,049 472,191 470 LMD 84-2 Zone 20 Fund 868,162 792,707 836,954 1,782,398 471 LMD 84-2 Zone 1 Fund 2,401 1,854 3,027 2,033
473 Eagle Glen HOA Fund 71,095 74,172 85,125 78,208
Total Special Revenue Fund $ 36,632,850 $ 44,150,902 $ 38,912,532 $ 29,299,464 Capital Project Fund
243 Public Works Capital Grants Fund $ 20,185,273 $ 26,694,013 $ 12,061,091 $ - 245 County Service Area 152 (NPDES) Fund 938,299 1,092,035 1,160,529 1,355,498 291 Low Moderate Income Housing Asset Fund 129,797 169,034 340,185 343,575 431 CDBG Fund 913,963 840,748 1,236,656 1,118,699
432 Home Investment Partnership Program Fund 23,299 548,653 526,977 579,402 479 TUMF - WRCOG Fund 377,500 - - -
480 Reimbursement Grants Fund 375,973 34,366 - -
Total Capital Project Fund $ 22,944,104 $ 29,378,849 $ 15,325,438 $ 3,397,173 Enterprise Fund
275 Airport Fund $ 224,270 $ 210,382 $ 285,189 $ 280,345 440 Sewer Capacity Fund 659,196 626,875 230,737 98,009
507 Water Capacity Fund 2,642,898 2,511,572 724,468 704,426 City of Corona | Proposed Budget Fiscal Year 2026 Page 83 Page 480 of 1303 Fund Number / Description
Actuals
2023
Actuals
2024
Adopted
2025
Proposed
2026
567 Reclaimed Water System Fund 3,173,057 3,147,290 8,251,058 7,137,828 570 Water Utility Fund 55,278,827 61,691,825 62,829,809 68,053,740 571 Water Utility Grant / Agreement Fund 224,792 1,175,850 3,446,230 - 572 Sewer Utility Fund 33,289,309 35,216,556 44,336,795 45,526,873 573 Sewer Utility Grant Fund 42,346 548,679 - -
576 Direct Access Electric Utility Fund 6,471,605 4,970,588 7,276,894 7,531,069 577 Transit Services Fund 3,356,928 3,368,599 6,674,471 3,938,327 578 Greenfield Electric Utility Fund 11,880,062 10,736,705 14,299,106 15,152,087 579 Electric Utility Grant Fund 22,205 1,134 - -
Total Enterprise Fund $ 117,265,495 $ 124,206,055 $ 148,354,757 $ 148,422,703 Internal Service Fund
680 Warehouse Services Fund $ 238,560 $ 223,078 $ 232,275 $ 255,215 681 Information Technology Fund 10,668,200 13,983,546 15,058,728 16,977,312 682 Fleet Operations Fund 5,959,146 5,599,278 4,607,431 5,169,441 683 Workers' Compensation Fund 2,959,167 5,441,800 4,005,118 4,325,308 684 Fleet Replacement Fund - 1,629,301 991,085 1,241,615 687 Liability Risk Retention Fund 3,051,776 5,787,069 6,138,541 6,381,006 Total Internal Service Fund $ 22,876,849 $ 32,664,072 $ 31,033,178 $ 34,349,897 Agency Funds
368 AD 96-1, 97 A (Van Daele) Fund $ 1,477 $ - $ - $ 35 369 AD 96-1, 97 B (WPH) Fund 1,477 - - 47
371 CFD 97-2 (Eagle Glen I) Fund 1,234,847 1,237,996 22,806 6,071 373 AD 96-1, 99 A (Centex) Fund 201,803 201,827 137,367 7,404 374 CFD 2000-1 (Eagle Glen II) Fund 413,922 417,290 411,567 405,848 377 CFD 2001-2 (Cresta-Grande) Fund 232,261 229,867 225,804 209,934 378 CFD 2002-1 (Dos Lagos) Fund 1,171,912 1,169,357 1,163,728 1,160,966 381 CFD 2002-4 (Corona Crossings) Fund 598,052 601,837 594,317 591,972 382 CFD 2004-1 (Buchanan Street) Fund 202,231 199,715 199,583 190,012 383 CFD 2003-2 (Highlands Collection) Fund 441,145 439,276 428,451 432,574 384 CFD 2018-1 Bedford Fund 983,505 999,975 1,986,179 1,025,917 386 CFD 2018-2 Sierra Bella Debt Service Fund 963,907 6,240,095 1,038,402 1,017,760 387 CFD 2002-1 (Improvement Area) Fund 535,478 532,487 530,118 526,079 390 CFD 2016-2 (Terrassa Special Tax A) Fund 343,992 338,261 336,444 330,049 392 CFD 2017-2 (Valencia Special Tax A) Fund 246,836 246,892 245,474 241,628 393 CFD 2018-1 (Bedford IA 2 Tax A) Fund 1,978 4,161 24,570 1,314,669 Total Agency Funds $ 7,574,823 $ 12,859,035 $ 7,344,810 $ 7,460,967 Successor Agency Fund
353 Corona Revitalization Zone-DS Fund $ 711,206 $ - $ - $ - 417 RDA Successor Agency Fund 2,989,575 2,859,911 2,833,873 2,286,902 475 Successor Agency Administration Fund 19,808 33,242 30,048 31,360 Total Successor Agency Fund $ 3,720,589 $ 2,893,153 $ 2,863,921 $ 2,318,262 Total All Funds $ 388,095,819 $ 447,058,755 $ 465,570,767 $ 456,297,373 Duplicate Debt Service/Agency Items (accounted for in multiple funds) 391 2016 Lease Revenue Bonds Fund $ 2,112,750 $ 2,114,950 $ 2,109,850 $ 2,107,950 Total Duplicate Debt Service/Agency Items (accounted for in multiple funds) $ 2,112,750 $ 2,114,950 $ 2,109,850 $ 2,107,950 Total All Funds, Including Duplicate Debt
Service Items, for Appropriation Purposes $ 390,208,569 $ 449,173,705 $ 467,680,617 $ 458,405,323 City of Corona | Proposed Budget Fiscal Year 2026 Page 84 Page 481 of 1303 Debt Service Obligations
Overview
The City’s annual operating budget includes provisions to ensure the prompt and full payment of annual debt service (i.e. principal and interest), which is incurred upon outstanding debt instruments previously issued by the City. Commonly issued debt instruments include bonds, long-term loans (with the State of California) or small issue, private placement debt. Prior to issuing debt, the City may consult with City Council, expert financial advisors, bond and disclosure counsel, underwriters as well as internal finance and capital planning staff. The ‘Guide to City Budget Process’ section in the budget document includes a brief overview of the City’s ‘Debt Policy.' The ‘Debt Policy’ is accessible on the City’s website at www.CoronaCA.gov.

The proceeds of debt are typically used to either finance the construction of infrastructure (rather than cash-funding the capital project) or to refinance existing debt at a lower interest rate (if market conditions are favorable). The City is required to pay debt service in accordance with bond covenants and indentures, which generally, may ‘pledge’City revenue (and its‘full faith and credit’) to guarantee that it fulfills its obligations to investors and provide remedies against the unlikely event of default. Prompt and full payment of annual debt service also ensures that the City maintains favorable bond ratings.

Included in this section is the Summary of Debt Service by debt type. Following the summary is the Schedule of Debt Payments by fund which includes principal and interest payments for the life of the debt.

Legal Debt Limit
California Government Code, Section 43605 sets the debt limit at 15% of assessed value. As reported in the City’s audited Annual Comprehensive Financial Report (ACFR) year ended June 30, 2024, the assessed value was $28.0 billion and the legal debt margin as a percentage of debt limit was 5.956%, which was significantly lower than the State’s debt limit.

Summary of Debt Service - Principal and Interest
General Fund
The source of payment for these obligations comes from General Fund revenue.

Description Fund Principal Interest Total Payments
Bond
Rating Maturity Purpose
Fiscal Year 2026
2016 Lease Revenue Refunding Bonds 110 $ 1,590,000 $ 517,450 $ 2,107,450 AA 11/1/2036 Lease payments for CPFA 2016
Lease Revenue Refunding
Bonds.
2012 Refunding Lease 110 2,014,596 120,526 2,135,122 N/A 9/1/2027 To refund bonds issued to
construct City Hall.

Total $ 3,604,596 $ 637,976 $ 4,242,572
City of Corona | Proposed Budget Fiscal Year 2026 Page 85 Page 482 of 1303 Pension Obligation Bonds - Various Funds
The source of payment for the 2021 Taxable Pension Obligation Bonds comes from any source of legally available funds of the City.

The allocation was primarily determined based on where full-time positions were budgeted when the bonds were issued.

Responsible Funds Fund Principal Interest Total Payments Bond
Rating Maturity Purpose
2021 Taxable Pension Obligation Bonds
AA+ 5/1/2034
To refund the City's obligations
to CalPERs evidenced by the
three retirement plans.

Fiscal Year 2026
General Fund 110 $ 12,631,701 $ 2,823,559 $ 15,455,260
Measure X Fund 120 3,579,945 800,224 4,380,169
NPDES Discharge Fund 245 97,269 22,341 119,610
Residential Refuse/Recycling Fund 260 22,221 5,104 27,325 Low Moderate Income Housing Fund 291 16,222 3,726 19,948 CDBG Fund 431 10,057 2,310 12,367
Successor Agency Administration Fund 475 5,471 1,257 6,728 Reclaimed Water System Fund 567 84,905 19,501 104,406
Water Utility Fund 570 1,470,367 337,720 1,808,087
Sewer Utility Fund 572 873,112 200,540 1,073,652
Transit Services Fund 577 71,536 16,431 87,967
Electric Utility Fund 578 348,101 79,953 428,054
Warehouse Services Fund 680 26,218 6,021 32,239
Information Technology Fund 681 553,623 127,158 680,781 Fleet Operations Fund 682 179,252 41,171 220,423
Total $ 19,970,000 $ 4,487,016 $ 24,457,016
City of Corona | Proposed Budget Fiscal Year 2026 Page 86 Page 483 of 1303 Water, Reclaimed Water, and Sewer Utilities
The sources of payment for these obligations come from water and sewer capacity fees (charged as a result of new development) as well as water, reclaimed water, and sewer utility ratepayer revenue. The debt obligations were issued by the Corona Utility Authority, which is a component of the City of Corona.

Bond Description Fund Principal Interest Total
Bond
Rating Maturity Purpose
Fiscal Year 2026
CUA 2013 Wastewater Revenue Bonds 440 $ 288,800 $ 95,285 $ 384,085 AA+ 9/1/2031 Certain improvements and refundings for
the Sewer Enterprise.

Joint Venture w/WRCRWA - SRF Loan 440 1,490,107 413,082 1,903,189 N/A 12/31/2037 Corona's share of annual debt service for
the WRCRWA Treatment Plant expansion.

TOTAL WASTEWATER CAPACITY FEES 1,778,907 508,367 2,287,274 CUA 2023 Water Revenue Refunding Bonds 507 711,350 322,619 1,033,969 AA 9/1/2032 Certain improvements and refundings for
the Water Enterprise.

TOTAL WATER CAPACITY FEES 711,350 322,619 1,033,969
CUA 2023 Water Revenue Refunding Bonds 567 242,900 110,163 353,063 AA 9/1/2032 Certain improvements and refundings for
the Water Enterprise.

State Water Resources Control Board Loan
(Recycled)
567 1,897,556 47,439 1,944,995 N/A 9/30/2025
Financing construction of Recycled Water
improvements.

TOTAL RECLAIMED WATER 2,140,456 157,602 2,298,058
CUA 2023 Water Revenue Refunding Bonds 570 780,750 354,094 1,134,844 AA 9/1/2032 Certain improvements and refundings for
the Water Enterprise.

Brine Line System Discharge 570 448,949 151,051 600,000 N/A 11/19/2034 To acquire wastewater discharge rights .

TOTAL WATER UTILITY 1,229,699 505,145 1,734,844
CUA 2013 Wastewater Revenue Bonds 572 471,200 155,465 626,665 AA+ 9/1/2031 Certain improvements and refundings for
the Sewer Enterprise.

State Water Resources Control Board Loan
(Tertiary Filtration WRF 2)
572 322,498 186,943 509,441 N/A 8/31/2046
Financing of the Tertiary Filtration Project at
Sewer Facility No. 2
TOTAL WATER RECLAMATION $ 793,698 $ 342,408 $ 1,136,106 City of Corona | Proposed Budget Fiscal Year 2026 Page 87 Page 484 of 1303 Community Facilities Districts
The source of payment for these obligations comes from special taxes levied on parcels located within each Community Facilities District (CFD).

Bond Description Fund Principal Interest
Total
Payments Maturity Purpose
Fiscal Year 2026
CFD 2000-1 Special Tax Bonds 374 330,000 55,440 385,440 9/1/2031 Improvements in Eagle Glen.

CFD 2001-2 Special Tax Bonds 377 155,000 30,927 185,927 9/1/2032 Improvements in Northeast Corona and
South Corona areas.

CFD 2002-1 2017 Special Tax Refunding Bonds 378 750,000 387,650 1,137,650 9/1/2034 Improvements in Dos Lagos.

CFD 2002-4 2017 Special Tax Refunding Bonds 381 370,000 206,200 576,200 9/1/2034 Improvements in Corona Crossings.

CFD 2004-1 Special Tax Bonds 382 130,000 44,226 174,226 9/1/2036 Improvements in Buchanan Street
development.

CFD 2003-2 Special Tax Bonds 383 330,000 83,328 413,328 9/1/2034 Improvements in Highlands Collection.

CFD 2018-1, 2018 Special Tax Bonds, Series A
(Improvement Area No. 1)
384 90,000 433,350 523,350 9/1/2048 Improvements in Bedford development.

CFD 2018-1, 2020 Special Tax Bonds
(Improvement Area No. 1)
384 65,000 402,700 467,700 9/1/2050 Improvements in Bedford development.

CFD 2018-2 Sierra Bella 386 275,000 724,969 999,969 9/1/2051 Improvements in Sierra Bella development.

CFD 2002-1 2017 Special Tax Refunding Bonds
(Improvement Area No. 1)
387 310,000 200,312 510,312 9/1/2037 Improvements in Dos Lagos.

CFD 2016-2 2018 Special Tax Bonds 390 125,000 189,331 314,331 9/1/2048 Improvements in Terrassa Court
development.

CFD 2017-2 2018 Special Tax Bonds
CFD 2018-1, 2024 Special Tax Bonds
(Improvement Area No. 2)
392
393
75,000
-
148,381
1,300,000
223,381
1,300,000
9/1/2048
9/1/2054
Improvements in Valencia/Seville
development.

Improvements in Bedford development.

TOTAL $ 3,005,000 $ 4,206,815 $ 7,211,815
City of Corona | Proposed Budget Fiscal Year 2026 Page 88 Page 485 of 1303 Successor Agency (of the former Corona Redevelopment Agency) The source of payment for these obligations comes from pledged tax increment revenues of the former Corona Redevelopment Agency.

Bond Description Fund Principal Interest Total
Bond
Rating Maturity Purpose
Fiscal Year 2026
2007 Tax Allocation Bonds
(Temescal)
417 975,000 389,603 1,364,603 AA 11/1/2032
Financed redevelopment activities
within the Temescal Canyon Project
Area.
2007 Tax Allocation Bonds (Project
Area A)
417 4,145,000 875,091 5,020,091 A 9/1/2027
Financed redevelopment activities
within the Merged Downtown
Project Area A.

TOTAL $ 5,120,000 $ 1,264,694 $ 6,384,694
Inter-fund Loan Payments
The following are inter-fund loan payments of principal and interest. While there is a (cash) transfer that occurs between these funds for the items reported below, these have been shown as a component of ‘debt service’ (rather than as a transfer) to reflect the nature of the transactions.

With respect to the capital leases of Water and Sewer funds, each fund is required to make payments to the General Fund for the lease (and corresponding use) of the water and sewer infrastructure.

The Water Utility Interfund Loan and Sewer Interfund Loan shall be paid with available revenues. If available revenues are not sufficient to pay off the interfund loans, any unpaid balance shall be carried forward without default to the next fiscal year.

Description Fund Principal Interest Total Maturity Purpose Fiscal Year 2026
LMD 84-1 446/578 $ 160,281 $ 39,267 $ 199,548 9/1/2027
Loan payments for LED Street and Safety Light Retrofit
project.

LMD 84-2 Zone 19 468/110 $ 14,528 $ 4,996 $ 19,524 7/1/2032 Loan payments for installation, construction, and
maintenance of public landscaping and appurtenant
facilities.

Capital Lease Payment (Facilities) 570/110 - 2,047,634 2,047,634 2/1/2056 Lease payments to the General Fund for the Water and
Sewer facilities.

Capital Lease Payment (Facilities) 572/110 - 1,464,595 1,384,616 2/1/2056 Lease payments to the General Fund for the Water and
Sewer facilities.

Water Utility Interfund Loan 507/570 - 339,320 339,320 N/A Loan payments for prior year cash advances to fund for
capital improvement projects.

Sewar Interfund Loan 567/572 - 72,294 72,294 N/A
Loan payments for prior year cash advances to fund for
capital improvement projects.

Total $ 174,809 $ 3,968,107 $ 4,062,936
City of Corona | Proposed Budget Fiscal Year 2026 Page 89 Page 486 of 1303 Schedule of Debt Payments, by Fund

SCHEDULE OF DEBT PAYMENTS
110 120
FY Principal Interest Total Principal Interest Total
2026 $ 16,236,301.74 $ 3,461,535.39 $ 19,697,837.12 $ 3,579,945.23 $ 800,223.65 $ 4,380,168.89 2027 15,830,236.65 3,103,800.61 18,934,037.27 4,055,003.82 815,463.66 4,870,467.48 2028 14,031,789.07 2,767,001.08 16,798,790.15 4,296,567.77 769,859.54 5,066,427.31 2029 14,341,039.29 2,455,375.68 16,796,414.97 4,554,164.11 709,885.41 5,264,049.52 2030 14,705,521.82 2,091,143.30 16,796,665.12 5,090,941.75 658,335.13 5,749,276.88 2031 15,064,082.33 1,730,332.93 16,794,415.25 5,228,469.30 545,927.19 5,774,396.49 2032 15,455,454.30 1,771,192.96 17,226,647.26 5,505,180.71 432,106.90 5,937,287.61 2033 15,840,896.51 952,969.02 16,793,865.53 5,389,817.21 288,162.74 5,677,979.95 2034 16,253,651.09 539,589.55 16,793,240.65 5,549,801.79 149,955.64 5,699,757.43 2035 1,240,000.00 96,300.00 1,336,300.00 - - -
2036 1,275,000.00 58,575.00 1,333,575.00 - - -
2037 1,315,000.00 19,725.00 1,334,725.00 - - -
Grand Total $ 141,588,972.81 $ 19,047,540.51 $ 160,636,513.32 $ 43,249,891.68 $ 5,169,919.88 $ 48,419,811.56 245 260
FY Principal Interest Total Principal Interest Total
2026 $ 97,268.73 $ 22,341.08 $ 119,609.81 $ 22,221.21 $ 5,103.86 $ 27,325.07 2027 101,644.14 21,017.25 122,661.39 23,220.78 4,801.43 28,022.21 2028 106,412.22 19,306.58 125,718.79 24,310.06 4,410.62 28,720.68 2029 105,458.60 17,324.12 122,782.72 24,092.20 3,957.72 28,049.92 2030 110,731.53 15,170.65 125,902.18 25,296.81 3,465.76 28,762.57 2031 116,397.13 12,688.05 129,085.18 26,591.13 2,898.61 29,489.73 2032 122,399.29 9,962.03 132,361.32 27,962.33 2,275.84 30,238.17 2033 128,738.03 6,973.04 135,711.07 29,410.43 1,593.00 31,003.43 2034 135,525.52 3,661.90 139,187.42 30,961.04 836.57 31,797.61 Grand Total $ 1,024,575.18 $ 128,444.70 $ 1,153,019.88 $ 234,065.98 $ 29,343.41 $ 263,409.39 291 374
FY Principal Interest Total Principal Interest Total
2026 $ 16,221.57 $ 3,725.84 $ 19,947.41 $ 330,000.00 $ 55,440.00 $ 385,440.00 2027 16,951.26 3,505.06 20,456.32 340,000.00 47,400.00 387,400.00 2028 17,746.44 3,219.77 20,966.21 345,000.00 39,180.00 384,180.00 2029 17,587.40 2,889.15 20,476.55 350,000.00 30,840.00 380,840.00 2030 18,466.77 2,530.02 20,996.79 365,000.00 22,260.00 387,260.00 2031 19,411.63 2,115.99 21,527.62 370,000.00 13,440.00 383,440.00 2032 20,412.61 1,661.37 22,073.98 375,000.00 4,500.00 379,500.00 2033 21,469.73 1,162.90 22,632.62 - - -
2034 22,601.68 1,661.37 23,212.38 - - -
Grand Total $ 170,869.08 $ 21,420.81 $ 192,289.88 $ 2,475,000.00 $ 213,060.00 $ 2,688,060.00 City of Corona | Proposed Budget Fiscal Year 2026 Page 90 Page 487 of 1303

SCHEDULE OF DEBT PAYMENTS
377 378
FY Principal Interest Total Principal Interest Total
2026 $ 155,000.00 $ 30,927.00 $ 185,927.00 $ 750,000.00 $ 387,650.00 $ 1,137,650.00 2027 160,000.00 27,084.00 187,084.00 780,000.00 349,400.00 1,129,400.00 2028 160,000.00 23,180.00 183,180.00 825,000.00 309,275.00 1,134,275.00 2029 165,000.00 19,215.00 184,215.00 865,000.00 273,512.50 1,138,512.50 2030 170,000.00 15,128.00 185,128.00 895,000.00 236,000.00 1,131,000.00 2031 175,000.00 10,919.00 185,919.00 940,000.00 196,587.50 1,136,587.50 2032 180,000.00 6,588.00 186,588.00 870,000.00 162,150.00 1,032,150.00 2033 180,000.00 2,196.00 182,196.00 915,000.00 121,875.00 1,036,875.00 2034 - - - 965,000.00 74,875.00 1,039,875.00
2035 - - - 1,015,000.00 25,375.00 1,040,375.00
Grand Total $ 1,345,000.00 $ 135,237.00 $ 1,480,237.00 $8,820,000.00 $ 2,136,700.00 $ 10,956,700.00 381 382
FY Principal Interest Total Principal Interest Total
2026 $ 370,000.00 $ 206,200.00 $ 576,200.00 $ 130,000.00 $ 44,226.00 $ 174,226.00 2027 385,000.00 191,025.00 576,025.00 135,000.00 40,887.00 175,887.00 2028 400,000.00 172,050.00 572,050.00 140,000.00 37,422.00 177,422.00 2029 420,000.00 155,350.00 575,350.00 140,000.00 33,894.00 173,894.00 2030 435,000.00 137,125.00 572,125.00 145,000.00 30,303.00 175,303.00 2031 455,000.00 114,875.00 569,875.00 150,000.00 26,586.00 176,586.00 2032 480,000.00 91,500.00 571,500.00 155,000.00 22,743.00 177,743.00 2033 505,000.00 66,875.00 571,875.00 155,000.00 18,837.00 173,837.00 2034 530,000.00 41,000.00 571,000.00 160,000.00 14,868.00 174,868.00 2035 555,000.00 13,875.00 568,875.00 165,000.00 10,773.00 175,773.00 2036 - - - 170,000.00 6,552.00 176,552.00
2037 - - - 175,000.00 2,205.00 177,205.00
Grand Total $ 4,535,000.00 $ 1,189,875.00 $ 5,724,875.00 $ 1,820,000.00 $ 289,296.00 $ 2,109,296.00 City of Corona | Proposed Budget Fiscal Year 2026 Page 91 Page 488 of 1303

SCHEDULE OF DEBT PAYMENTS
383 384
FY Principal Interest Total Principal Interest Total
2026 $ 330,000.00 $ 83,328.00 $ 413,328.00 $ 155,000.00 $ 836,050.00 $ 991,050.00 2027 325,000.00 75,206.00 400,206.00 180,000.00 829,300.00 1,009,300.00 2028 335,000.00 67,022.00 402,022.00 210,000.00 820,425.00 1,030,425.00 2029 330,000.00 58,776.00 388,776.00 240,000.00 810,175.00 1,050,175.00 2030 345,000.00 50,406.00 395,406.00 275,000.00 798,450.00 1,073,450.00 2031 350,000.00 41,788.00 391,788.00 310,000.00 785,150.00 1,095,150.00 2032 360,000.00 32,984.00 392,984.00 345,000.00 770,250.00 1,115,250.00 2033 370,000.00 23,932.00 393,932.00 385,000.00 753,650.00 1,138,650.00 2034 390,000.00 14,508.00 404,508.00 425,000.00 735,225.00 1,160,225.00 2035 390,000.00 4,836.00 394,836.00 470,000.00 714,875.00 1,184,875.00 2036 - - - 515,000.00 692,475.00 1,207,475.00
2037 - - - 565,000.00 667,900.00 1,232,900.00
2038 - - - 615,000.00 641,050.00 1,256,050.00
2039 - - - 670,000.00 611,800.00 1,281,800.00
2040 - - - 725,000.00 580,050.00 1,305,050.00
2041 - - - 785,000.00 545,675.00 1,330,675.00
2042 - - - 850,000.00 508,450.00 1,358,450.00
2043 - - - 915,000.00 468,275.00 1,383,275.00
2044 - - - 985,000.00 425,025.00 1,410,025.00
2045 - - - 1,060,000.00 378,450.00 1,438,450.00
2046 - - - 1,140,000.00 328,325.00 1,468,325.00
2047 - - - 1,220,000.00 274,550.00 1,494,550.00
2048 - - - 1,305,000.00 217,000.00 1,522,000.00
2049 - - - 1,400,000.00 155,325.00 1,555,325.00
2050 - - - 1,495,000.00 93,500.00 1,588,500.00
2051 - - - 1,590,000.00 31,800.00 1,621,800.00
Grand Total $ 3,525,000.00 $ 452,786.00 $ 3,977,786.00 $ 18,830,000.00 $ 14,473,200.00 $ 33,303,200.00 City of Corona | Proposed Budget Fiscal Year 2026 Page 92 Page 489 of 1303

SCHEDULE OF DEBT PAYMENTS
386 387
FY Principal Interest Total Principal Interest Total
2026 $ 275,000.00 $ 724,968.75 $ 999,968.75 $ 310,000.00 $ 200,312.50 $ 510,312.50 2027 290,000.00 710,843.75 1,000,843.75 320,000.00 190,268.75 510,268.75 2028 305,000.00 695,968.75 1,000,968.75 330,000.00 179,500.00 509,500.00 2029 320,000.00 680,343.75 1,000,343.75 345,000.00 167,893.75 512,893.75 2030 335,000.00 663,968.75 998,968.75 355,000.00 155,421.88 510,421.88 2031 350,000.00 646,843.75 996,843.75 365,000.00 142,143.75 507,143.75 2032 365,000.00 628,968.75 993,968.75 380,000.00 127,700.00 507,700.00 2033 385,000.00 610,218.75 995,218.75 395,000.00 112,200.00 507,200.00 2034 405,000.00 589,962.50 994,962.50 415,000.00 96,000.00 511,000.00 2035 425,000.00 568,175.00 993,175.00 430,000.00 79,100.00 509,100.00 2036 445,000.00 546,728.13 991,728.13 450,000.00 59,250.00 509,250.00 2037 465,000.00 525,684.38 990,684.38 470,000.00 36,250.00 506,250.00 2038 485,000.00 503,715.63 988,715.63 490,000.00 12,250.00 502,250.00 2039 505,000.00 479,875.00 984,875.00 - - -
2040 530,000.00 454,000.00 984,000.00 - - -
2041 560,000.00 426,750.00 986,750.00 - - -
2042 585,000.00 398,125.00 983,125.00 - - -
2043 615,000.00 368,125.00 983,125.00 - - -
2044 645,000.00 336,625.00 981,625.00 - - -
2045 675,000.00 303,625.00 978,625.00 - - -
2046 705,000.00 269,125.00 974,125.00 - - -
2047 740,000.00 233,000.00 973,000.00 - - -
2048 780,000.00 195,000.00 975,000.00 - - -
2049 815,000.00 155,125.00 970,125.00 - - -
2050 855,000.00 113,375.00 968,375.00 - - -
2051 900,000.00 69,500.00 969,500.00 - - -
2052 940,000.00 23,500.00 963,500.00 - - -
Grand Total $ 14,700,000.00 $ 11,922,140.63 $ 26,622,140.63 $ 5,055,000.00 $ 1,558,290.63 $ 6,613,290.63 390 392
FY Principal Interest Total Principal Interest Total
2026 $ 130,000.00 $ 184,231.25 $ 314,231.25 $ 80,000.00 $ 145,831.25 $ 225,831.25 2027 135,000.00 178,931.25 313,931.25 80,000.00 142,781.25 222,781.25 2028 140,000.00 173,431.25 313,431.25 85,000.00 138,656.25 223,656.25 2029 145,000.00 167,731.25 312,731.25 90,000.00 134,281.25 224,281.25 2030 150,000.00 161,831.25 311,831.25 95,000.00 129,656.25 224,656.25 2031 155,000.00 155,731.25 310,731.25 100,000.00 124,781.25 224,781.25 2032 160,000.00 149,431.25 309,431.25 100,000.00 119,781.25 219,781.25 2033 165,000.00 142,931.25 307,931.25 110,000.00 114,531.25 224,531.25 2034 175,000.00 136,568.75 311,568.75 115,000.00 108,906.25 223,906.25 2035 180,000.00 130,356.25 310,356.25 120,000.00 103,856.25 223,856.25 2036 185,000.00 123,853.13 308,853.13 125,000.00 99,337.50 224,337.50 2037 190,000.00 117,056.25 307,056.25 130,000.00 94,393.75 224,393.75 2038 195,000.00 109,956.25 304,956.25 135,000.00 89,093.75 224,093.75 2039 200,000.00 102,550.00 302,550.00 140,000.00 83,593.75 223,593.75 2040 210,000.00 94,600.00 304,600.00 145,000.00 77,168.75 222,168.75 2041 215,000.00 86,100.00 301,100.00 150,000.00 69,793.75 219,793.75 2042 225,000.00 77,300.00 302,300.00 160,000.00 62,043.75 222,043.75 2043 230,000.00 68,200.00 298,200.00 165,000.00 53,918.75 218,918.75 2044 240,000.00 58,800.00 298,800.00 175,000.00 45,418.75 220,418.75 2045 250,000.00 49,000.00 299,000.00 185,000.00 37,228.13 222,228.13 2046 260,000.00 38,800.00 298,800.00 190,000.00 29,493.75 219,493.75 2047 270,000.00 28,200.00 298,200.00 200,000.00 21,450.00 221,450.00 2048 280,000.00 17,200.00 297,200.00 205,000.00 13,096.88 218,096.88 2049 290,000.00 5,800.00 295,800.00 215,000.00 4,434.38 219,434.38 Grand Total $ 4,775,000.00 $ 2,558,590.63 $ 7,333,590.63 $ 3,295,000.00 $ 2,043,528.13 $ 5,338,528.13 City of Corona | Proposed Budget Fiscal Year 2026 Page 93 Page 490 of 1303

SCHEDULE OF DEBT PAYMENTS
393 417
FY Principal Interest Total Principal Interest Total
2026 $ - $ 1,300,000.00 $ 1,300,000.00 $ 5,120,000.00 $ 1,264,694.08 $ 6,384,694.08 2027 70,000.00 1,298,250.00 1,368,250.00 6,475,000.00 920,689.68 7,395,689.68 2028 105,000.00 1,293,875.00 1,398,875.00 7,540,000.00 501,341.90 8,041,341.90 2029 135,000.00 1,287,875.00 1,422,875.00 1,110,000.00 249,975.00 1,359,975.00 2030 170,000.00 1,280,250.00 1,450,250.00 1,170,000.00 198,675.00 1,368,675.00 2031 210,000.00 1,270,750.00 1,480,750.00 1,220,000.00 144,900.00 1,364,900.00 2032 250,000.00 1,259,250.00 1,509,250.00 1,275,000.00 88,762.50 1,363,762.50 2033 290,000.00 1,245,750.00 1,535,750.00 1,335,000.00 30,037.50 1,365,037.50 2034 340,000.00 1,230,000.00 1,570,000.00 - - -
2035 385,000.00 1,211,875.00 1,596,875.00 - - -
2036 440,000.00 1,191,250.00 1,631,250.00 - - -
2037 495,000.00 1,167,875.00 1,662,875.00 - - -
-2-038 550,000.00 1,141,750.00 1,691,750.00 - - -
2039- 610,000.00 1,112,750.00 1,722,750.00 - - -
2040 675,000.00 1,080,625.00 1,755,625.00 - - -
2041 745,000.00 1,045,125.00 1,790,125.00 - - -
2042 820,000.00 1,006,000.00 1,826,000.00 - - -
2043 900,000.00 963,000.00 1,863,000.00 - - -
2044 980,000.00 916,000.00 1,896,000.00 - - -
2045 1,070,000.00 864,750.00 1,934,750.00 - - -
2046 1,160,000.00 809,000.00 1,969,000.00 - - -
2047 1,260,000.00 748,500.00 2,008,500.00 - - -
2048 1,360,000.00 683,000.00 2,043,000.00 - - -
2049 1,470,000.00 612,250.00 2,082,250.00 - - -
2050 1,590,000.00 535,750.00 2,125,750.00 - - -
2051 1,710,000.00 453,250.00 2,163,250.00 - - -
2052 1,840,000.00 364,500.00 2,204,500.00 - - -
2053 1,975,000.00 269,125.00 2,244,125.00 - - -
2054 2,120,000.00 166,750.00 2,286,750.00 - - -
2055 2,275,000.00 56,875.00 2,331,875.00 - - -
Grand Total $ 26,000,000.00 $ 27,866,000.00 $ 53,866,000.00 $ 25,245,000.00 $ 3,399,075.65 $ 28,644,075.65 431 440
FY Principal Interest Total Principal Interest Total
2026 $ 10,057.20 $ 2,309.98 $ 12,367.18 $ 1,778,906.98 $ 508,366.68 $ 2,287,273.66 2027 10,509.60 2,173.10 12,682.70 1,822,419.01 465,234.65 2,287,653.66 2028 11,002.60 1,996.22 12,998.82 1,866,468.98 422,400.69 2,288,869.66 2029 10,904.00 1,791.24 12,695.24 1,909,167.09 378,306.07 2,287,473.16 2030 11,449.20 1,568.59 13,017.79 1,956,223.76 333,044.90 2,289,268.66 2031 12,035.00 1,311.89 13,346.89 1,998,149.61 288,307.05 2,286,456.66 2032 12,655.60 1,030.03 13,685.63 2,044,455.45 242,457.21 2,286,912.66 2033 13,311.00 720.98 14,031.98 1,699,952.31 203,236.35 1,903,188.66 2034 14,012.80 378.63 14,391.43 1,732,251.40 170,937.26 1,903,188.66 2035 - - - 1,765,164.18 138,024.48 1,903,188.66
2036 - - - 1,798,702.30 104,486.36 1,903,188.66
2037 - - - 1,832,877.64 70,311.02 1,903,188.66
2038 - - - 1,867,702.30 35,486.34 1,903,188.64
Grand Total $ 105,937.00 $ 13,280.67 $ 119,217.67 $ 24,072,441.01 $ 3,360,599.06 $ 27,433,040.07 City of Corona | Proposed Budget Fiscal Year 2026 Page 94 Page 491 of 1303

SCHEDULE OF DEBT PAYMENTS
475 507
FY Principal Interest Total Principal Interest Total
2026 $ 5,470.77 $ 1,256.55 $ 6,727.32 $ 711,350.00 $ 322,618.75 $ 1,033,968.75 2027 5,716.86 1,182.09 6,898.95 746,200.00 286,180.00 1,032,380.00 2028 5,985.04 1,085.88 7,070.91 785,150.00 247,896.25 1,033,046.25 2029 5,931.40 974.38 6,905.78 826,150.00 207,613.75 1,033,763.75 2030 6,227.97 853.26 7,081.23 867,150.00 165,281.25 1,032,431.25 2031 6,546.63 713.63 7,260.25 910,200.00 120,847.50 1,031,047.50 2032 6,884.21 560.30 7,444.51 957,350.00 74,158.75 1,031,508.75 2033 7,240.73 392.19 7,632.92 1,004,500.00 25,112.50 1,029,612.50 2034 7,622.48 205.96 7,828.44
Grand Total $ 57,626.08 $7,224.23 $ 64,850.30 $6,808,050.00 $ 1,449,708.75 $ 8,257,758.75 567 570
FY Principal Interest Total Principal Interest Total
2026 $ 2,225,361.55 $ 177,102.81 $ 2,402,464.36 $ 2,700,066.72 $ 842,864.35 $ 3,542,931.07 2027 343,524.58 116,065.83 459,590.41 2,817,926.29 769,390.42 3,587,316.71 2028 360,098.61 101,500.10 462,486.70 2,946,625.65 687,639.70 3,634,265.35 2029 374,154.20 86,014.62 460,168.82 2,991,498.99 599,170.54 3,590,669.54 2030 392,756.91 69,679.88 462,436.79 3,130,924.87 505,437.72 3,636,362.59 2031 412,402.38 52,340.33 464,742.70 3,278,977.98 403,981.72 3,682,959.71 2032 433,741.63 34,018.30 467,759.93 3,437,073.66 295,916.29 3,732,989.95 2033 455,374.68 14,661.73 470,036.40 3,600,725.51 180,819.75 3,781,545.27 2034 118,299.44 3,196.45 121,495.89 2,617,393.53 86,639.69 2,704,033.22 2035 - - - 474,098.06 14,222.94 488,321.00
Grand Total $ 5,116,601.98 $ 654,580.05 $ 5,771,182.03 $ 27,995,311.26 $ 4,386,083.12 $ 32,381,394.38 572 576
FY Principal Interest Total Principal Interest Total
2026 $ 1,666,810.05 $ 542,947.45 $ 2,209,757.50 $ 146,202.21 $ 33,580.31 $ 179,782.52 2027 1,737,657.43 500,111.93 2,237,769.36 152,778.78 31,590.51 184,369.29 2028 1,812,171.71 455,025.77 2,267,197.48 159,945.56 29,019.24 188,964.79 2029 1,832,371.69 406,192.26 2,238,563.95 158,512.20 26,039.45 184,551.65 2030 1,914,811.15 354,683.50 2,269,494.65 166,437.81 22,802.63 189,240.44 2031 1,991,626.66 301,851.44 2,293,478.11 174,953.63 19,071.10 194,024.72 2032 2,077,817.87 245,811.83 2,323,629.70 183,975.33 14,973.68 198,949.01 2033 1,528,588.01 199,033.94 1,727,621.95 193,502.93 10,481.00 203,983.93 2034 1,597,347.46 161,479.21 1,758,826.68 203,705.04 5,504.11 209,209.15 2035 388,829.62 120,611.49 509,441.11 - - -
2036 396,995.04 112,446.07 509,441.11 - - -
2037 405,331.94 104,109.17 509,441.11 - - -
2038 413,843.91 95,597.20 509,441.11 - - -
2039 422,534.63 86,906.48 509,441.11 - - -
2040 431,407.86 78,033.25 509,441.11 - - -
2041 440,467.42 68,973.69 509,441.11 - - -
2042 449,717.24 59,723.87 509,441.11 - - -
2043 459,161.30 50,279.81 509,441.11 - - -
2044 468,803.69 40,637.42 509,441.11 - - -
2045 478,648.56 30,792.55 509,441.11 - - -
2046 488,700.18 20,740.93 509,441.11 - - -
2047 498,963.03 10,478.22 509,441.25 - - -
Grand Total $ 21,902,606.47 $ 4,046,467.49 $ 25,949,073.96 $ 1,540,013.48 $ 193,062.03 $ 1,733,075.51 City of Corona | Proposed Budget Fiscal Year 2026 Page 95 Page 492 of 1303

SCHEDULE OF DEBT PAYMENTS
577 578
FY Principal Interest Total Principal Interest Total
2026 $ 71,536.17 $ 16,430.72 $ 87,966.89 $ 201,898.29 $ 46,372.82 $ 248,271.11 2027 74,754.06 15,457.11 90,211.17 210,980.22 43,624.98 254,605.20 2028 78,260.74 14,199.00 92,459.73 220,877.20 40,074.18 260,951.38 2029 77,559.40 12,741.00 90,300.40 218,897.80 35,959.24 254,857.04 2030 81,437.37 11,157.24 92,594.61 229,842.69 31,489.35 261,332.04 2031 85,604.13 9,331.41 94,935.54 241,602.63 26,336.27 267,938.90 2032 90,018.41 7,326.56 97,344.97 254,061.17 20,677.95 274,739.12 2033 94,680.23 5,128.31 99,808.54 267,218.33 14,473.77 281,692.09 2034 99,672.08 2,693.14 102,365.22 281,306.96 7,600.91 288,907.87 Grand Total $ 753,522.58 $ 94,464.50 $ 847,987.08 $ 2,126,685.28 $266,609.47 $ 2,393,294.75 680 681
FY Principal Interest Total Principal Interest Total
2026 $ 26,218.08 $ 6,021.87 $ 32,239.95 $ 553,622.85 $ 127,158.34 $ 680,781.19 2027 27,397.44 5,665.05 33,062.49 578,526.30 119,623.53 698,149.83 2028 28,682.64 5,203.95 33,886.59 605,664.68 109,886.94 715,551.61 2029 28,425.60 4,669.59 33,095.19 600,237.00 98,603.40 698,840.40 2030 29,846.88 4,089.14 33,936.02 630,248.85 86,346.56 716,595.41 2031 31,374.00 3,419.97 34,793.97 662,495.63 72,216.38 734,712.01 2032 32,991.84 2,685.19 35,677.03 696,658.05 56,700.74 753,358.79 2033 34,700.40 1,879.53 36,579.93 732,736.13 39,688.35 772,424.47 2034 36,529.92 987.04 37,516.96 771,368.40 20,842.37 792,210.77 Grand Total $ 276,166.80 $ 34,621.34 $ 310,788.14 $ 5,831,557.88 $ 731,066.62 $ 6,562,624.50 682
FY Principal Interest Total
2026 $ 179,252.25 $ 41,171.38 $ 220,423.63
2027 187,315.50 38,731.76 226,047.26
2028 196,102.38 35,579.24 231,681.62
2029 194,345.00 31,925.85 226,270.85
2030 204,062.25 27,957.33 232,019.58
2031 214,503.13 23,382.25 237,885.38
2032 225,564.25 18,358.59 243,922.84
2033 237,245.63 12,850.31 250,095.94
2034 249,754.00 6,748.35 256,502.35
Grand Total $ 1,888,144.38 $ 236,705.07 $2,124,849.45
*Interfund loan amounts are not included. Interest is adjusted annually and no set dates when the principal will be paid off.

City of Corona | Proposed Budget Fiscal Year 2026 Page 96 Page 493 of 1303 Interfund Transfers
An interfund transfer occurs between funds and involves the transfer of cash. Interfund transfers for the City of Corona may occur for a variety of reasons. Generally, transfers between funds occur to reimburse for services that occur in one fund on behalf of another fund.

For example, the General Fund may need to be reimbursed for debt service incurred on a bond that may be issued on behalf of one or more other non-General Funds (which then receive a benefit with respect to how the bond proceeds are used).

The City does, during its regular business activities, establish interfund loans from time to time between City funds to properly allocate shared benefits and costs. To ensure the integrity of these loans, the City maintains‘loan amortization’schedules to ensure full and timely payments between funds, in the same manner that the City maintains debt service schedules to ensure that it fully and timely makes payments of debt service to external entities (such as bondholders) as debt service payments become due. Due to the principal and interest components of these interfund transfers, the City presents these items as a component of ‘debt service’ to facilitate public understanding of the City budget and reports all principal and interest payments by funds in the aggregate. Please refer to the ‘Debt Service Obligation’section for additional details.

Detailed Listing of Estimated Fund Transfers
The following is a detailed listing of Transfers In and Transfers Out, by Fund.

Estimated
FY 2026
Fund Description Transfer In Transfer Out
110 - General Fund
Reimbursement for engineering and project support $1,361,138 - To support the Refuse/Recycling function and implementation of SB1383 - (391,844) Total Fund 110 - General Fund 1,361,138 (391,844)
222 - Gas Tax Fund
Reimbursement for engineering and project support - (1,361,138) Total Fund 222 - Gas Tax Fund - (1,361,138)
260 - Residential Refuse/Recycling Fund
To support the Refuse/Recycling function and implementation of SB1383 391,844 - Total Fund 260 - Residential Refuse/Recycling Fund 391,844 - Total All Transfers $1,752,982 $ (1,752,982)
City of Corona | Proposed Budget Fiscal Year 2026 Page 97 Page 494 of 1303 Cost Allocation Plan
A Cost Allocation Plan, or CAP, is used to identify, value, and distribute indirect costs across city services. The CAP sets forth the reimbursement between funds for the indirect costs incurred by other funds. Procedurally, this reimbursement takes place via transfer.

In the presentation of the budget, funds providing services to other funds receive reimbursements as a component of operating revenue. As such, funds receiving services from other funds report the cost of service (to be reimbursed) as a component of operating expense.

The CAP fairly and proportionately allocates the indirect costs that each program, project or activity should bear. It is a ratio of total indirect expenses to a direct cost base. Examples of direct costs include police services, fire services, parks, and recreation services.

These examples are considered direct costs because these programs provide a direct benefit to the community.

The CAP assumes that all indirect costs are incurred proportionately to the direct cost base of the activity. These indirect costs are commonly referred to as‘City overhead’ or general and administrative expenses. Examples of indirect cost functions are finance, city clerk and human resources. All direct City services and programs incur indirect costs.

The City utilizes a consultant to assist the City in the development of the annual CAP to ensure that it coincides with standard practices used by other cities. The City’s CAP is a ‘total’ cost allocation plan, which includes a citywide allocation of legislative costs which are incurred on behalf of all funds. Furthermore, costs have been allocated based upon budgetary assumptions for the forthcoming year.

Admin = Administrative Services Charge, General Indirect Costs NPDES = National Pollutant Discharge Exchange System Administrative Charges Admin NPDES
From Fund To Fund 110 To Fund 245 Total
206 Library Facilities and Collection Fee Fund $ 3,964 $ 3,964 207 Fire Wild Land Facilities Fee Fund 183 183
211 Streets, Bridges and Signals Development Fee Fund 2,724 2,724 212 Storm Drainage Development Fee Fund 6,841 6,841
213 Law Enforcement Development Fee Fund 132 132
214 Fire Protection Development Fee Fund 110 110
215 Community Meeting Development Fee Fund 53 53
216 Aquatic Center Development Fee Fund 147 147
217 Parkland Acquisition and Development Fee Fund 2,671 2,671 221 RMRA Fund 1,834 1,834
222 Gas Tax Fund 343,933 343,933
227 Measure A Fund 21,146 21,146
235 CFD 2016-3 Zone 12 Lemon Grove Fund 388 388
236 CFD 2018-1 Special Tax B Bedford Fund 10,173 10,173 237 CFD 2018-2 Special Tax B Sierra B Fund 7,223 7,223
238 CFD 2017-2 Valencia Special Tax B Fund 2,635 2,635
239 CFD 2016-3 Zone 13 Corona Ind Park Fund 716 716
245 Drainage Quality / NPDES Fund 105,545 105,545
246 CFD 2000-1 O&M Det/Debris Basin Fund 776 776
247 CFD 2002-2 LMD Fund 4,815 4,815
248 CFD 97-1 Landscape Fund 22,480 22,480
249 CFD 2001-1 Landscape Fund 42,642 42,642
251 CFD/LMD 2002-3 Landscape Fund 3,315 3,315
252 LMD 2003-1 Lighting Fund 9,781 9,781
253 CFD/LMD 2011-1 Landscape Fund 6,237 6,237
255 CFD 2016-2 Terrassa Fund 2,698 2,698
257 CFD 2016-3 Zone 2 Boardwalk Fund 3,345 3,345
City of Corona | Proposed Budget Fiscal Year 2026 Page 98 Page 495 of 1303 Admin NPDES
From Fund To Fund 110 To Fund 245 Total
258 CFD 2016-3 Zone 3 Dollar Self Fund 297 297
259 CFD 2016-3 Zone 4 515 S Promenade Fund 419 419
261 So Corona Major Thoroughfares Fund 8 8
263 CFD 2016-3 Zone 17 Corona Medical Center Fund 308 308 264 CFD 2016-3 Zone 18 Corona Inter. Comm. Center Fund 768 768 265 CFD 2016-3 Zone 9 Cresta/Promenade Fund 755 755
266 CFD 2016-3 Zone 20 Bedford Market Place Fund 945 945 267 CFD 2016-3 Zone 21 Christopher Ranch Fund 273 273
268 CFD 2016-3 Zone 22 North Main Retail Fund 308 308
270 CFD 2016-3 Zone 24 West Coast Freeway Center Fund 301 301 271 CFD 2016-3 Zone 25 Promenade Distr. Center Fund 288 288 272 CFD 2016-3 Zone 26 Landscape Maintenance Fund 874 874 273 CFD 2016-3 Zone 27 Corona TLE Fund 265 265
274 So Corona Landscaping Fund 220 220
275 Airport Fund 23,038 23,038
276 CFD 2016-3 Zone 28 A&F Tennis Center Fund 65 65
277 CFD 2016-3 Zone 29 TM36821 Fund 65 65
279 CFD 2016-3 Zone 31 Landscape Maintenance Fund 634 634 280 CFD 2016-3 Zone 32 NH Sherborn Fund 345 345
281 CFD 2016-3 Zone 33 Oakmont Fund 538 538
287 CFD 2016-3 Zone 15 Northpoint Eva Fund 272 272
294 CFD 2016-3 Zone 6 TM31373 Fund 950 950
297 CFD 2016-3 Zone 8 Karen Parker Fund 337 337
440 Sewer Capacity Fund 2,724 2,724
446 LMD 84-1 Lighting Fund 156,818 156,818
455 LMD 84-2, Zone 2 Fund 6,283 6,283
456 LMD 84-2, Zone 4 Fund 5,938 5,938
457 LMD 84-2, Zone 6 Fund 20,599 20,599
458 LMD 84-2, Zone 7 Fund 4,396 4,396
460 LMD 84-2, Zone 10 Fund 96,302 96,302
461 LMD 84-2, Zone 14 Fund 25,053 25,053
462 LMD 84-2, Zone 15 Fund 1,838 1,838
463 LMD 84-2, Zone 17 Fund 1,760 1,760
464 LMD 84-2, Zone 18 Fund 2,897 2,897
468 LMD 84-2, Zone 19 Fund 23,425 23,425
470 LMD 84-2, Zone 20 Fund 47,729 47,729
471 LMD 84-2, Zone 1 Fund 384 384
473 Eagle Glen HOA Streetlights Fund 4,740 4,740
475 Successor Agency Administration Fund 2,946 2,946
507 Water Capacity Fund 2,265 2,265
567 Reclaimed Water System Fund 148,898 148,898
570 Water Utility Fund 3,584,324 3,584,324
572 Sewer Utility Fund 2,681,620 170,158 2,851,778
577 Transit Services Fund 50,000 50,000
576 Direct Access Electric Utility Fund 69,132 69,132
578 Greenfield Electric Utility Fund 234,250 104,842 339,092 Total Cost Allocation by Fund $ 7,813,101 $ 275,000 $ 8,088,101 City of Corona | Proposed Budget Fiscal Year 2026 Page 99 Page 496 of 1303 Citywide Positions
The Schedule of Citywide Positions includes a total of 935.70 FTE positions in the budget for Fiscal Year 2026. This figure includes parttime staff, full-time staff, and elected officials. With respect to full-time staffing, the budget includes a total of 831 positions for Fiscal Year 2026, including recommended service level changes.

Position Type
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Elected Officials 6.00 6.00 6.00 6.00 6.00
Full Time Employees 778.00 802.00 816.00 823.00 831.00
Part Time Employees 100.08 100.60 100.98 98.18 98.70
TOTALS 884.08 908.60 922.98 927.18 935.70
The Schedule of Positions includes part-time employees that assist with City’s day-to-day operations and special events. The count of part-time employees is calculated as a full-time equivalent (FTE) based on actual hours worked or hours budgeted. One FTE equates to 2,080 hours per year (40 hours/week x 52 weeks).

Changes Throughout Fiscal Year 2025
There have been multiple position changes since the Fiscal Year 2025 budget was adopted with 922.98 positions. The change is a net increase of 4.20 positions. Many of the changes throughout the year were department reorganizations through reclassification of multiple positions, transfers between departments, part-time hour adjustments, and positions that are eligible for Flex I to II. Below is a summary of the changes by department:

The City Manager’s Office had a net increase of 1.04 FTEs due to reorganization involving full-time and part-time positions.

Specifically, 3.00 FTEs were transferred from the Community Services Department, while 1.96 FTEs were transferred out to the Information Technology Department, resulting in the net increase. Additionally, five positions had title changes, but these did not affect the total number of positions.

The Community Services Department had a net decrease of 4.14 FTEs due to changes in full-time staffing. Three positions were transferred to the City Manager’s Office and two positions were transferred to Public Works. One new position was added. The Accounting Manager position, which had 0.14 FTE allocated to Community Services, was transferred to Finance. Additionally, two positions had title changes, but these did not affect the total FTE count.

The Economic Development Department reclassified an Economic Development Administrator to Real Estate/Business Retention Administrator, which had no impact on the net change in positions.

The Finance Department had a net increase of 0.62 FTE, resulting from two changes: the addition 0.48 FTE for a limited-term part-time position and the transfer of 0.14 FTE for the Accounting Manager position from Community Services. The Budget Manager position was reclassified to Deputy Finance Director, with no impact on the total number of positions. Additionally, two positions were eligible to flex from level I to level II, and one position had a title change; none of these changes affected the overall FTE count.

The Fire Department had a net increase of 0.52 FTE due to the reclassification of a part-time position to full-time. Additionally, one position had a title change, which did not impact the total number of positions.

The Human Resources Department had a net decrease of 0.50 FTE. This change is due to the elimination of one full-time position and the addition of a part-time position. Additionally, two Human Resources Analyst positions were reclassified to Senior Human Resources Analyst positions, with no impact on the total number of positions.

The Information Technology Department had a net increase of 3.96 FTEs. This includes the addition of three new positions (two full-time and one limited-term), the transfer of 1.96 FTEs from the City Manager’s Office, and the elimination of one position. In addition, four positions were reclassified, but these did not impact the total position count.

The Planning and Development Department reclassified an Associate Planner to a Senior Planner and a Code Compliance Inspector II Flex to a Senior Code Compliance Inspector. These reclassifications did not impact the total number of positions.

Additionally, a position allocation correction, made to address a previous error, was offset by an adjustment to more accurately reflect the current duties of another position.

The Police Department had a net decrease of 3.8 FTEs due to the elimination of both full-time and part-time positions.

Additionally, four positions were reclassified, and one position had a title change; however, these changes did not affect the total number of positions.

City of Corona | Proposed Budget Fiscal Year 2026 Page 100 Page 497 of 1303 The Public Works Department had a net increase of 3.50 FTEs. This includes the addition of two new positions, the elimination of a 0.50 FTE part-time position, and the transfer of two FTEs from the Community Services Department. Additionally, three positions had title changes. A position allocation correction made to address a previous error was offset by an adjustment to more accurately reflect the current duties of another position. These changes did not affect the total number of positions.

The Utilities Department had a net increase of 3.00 FTEs due to the addition of three new positions. There was also one position that was reclassified and three title changes, with no impact on the total number of positions.

With the incorporation of the above changes, the authorized or ending total for Fiscal Year 2025 is 927.18 FTE.

Position Changes in Fiscal Year 2025
Department / Position Count Comments
City Manager's Office
Administrative Assistant 1.00 Position Transferred from Community Services Administrative Assistant I (Confidential) 1.00 Department reorganization / Title Change Only Broadcast Operator (0.96) Position Transferred to Information Technology Broadcast Specialist (1.00) Position Transferred to Information Technology City Clerk Specialist 1.00 Department reorganization / Title Change Only City Clerk Services Specialist (1.00) Department reorganization / Title Change Only City Clerk Technician 1.00 Department reorganization / Title Change Only City Clerk Services Technician (1.00) Department reorganization / Title Change Only Community Assistance Manager - Position Transferred from Community Services / Title Change Homeless Solutions Manager (1.00) Department reorganization / Title Change Only Housing & Homeless Solutions Manager 1.00 Department reorganization / Title Change Only Housing & Homeless Solutions Supervisor 1.00 Department reorganization / Title Change Only Management Administrative Assistant (1.00) Department reorganization / Title Change Only Management Analyst II 1.00 Position Transferred from Community Services Net Change 1.04
Community Services
Accounting Manager (0.14) Position allocation transferred to Finance Administrative Assistant (1.00) Position Transferred to City Manager's Office Community Assistance Manager (1.00) Position Transferred to City Manager's Office Facilities Maintenance Supervisor 1.00 Department reorganization / Title Change Only Facilities, Parks, & Trails Manager (1.00) Department reorganization / Title Change Only Landscape Maintenance District (LMD) Inspector 1.00 New Position Maintenance Supervisor (1.00) Department reorganization / Title Change Only Management Analyst I (1.00) Position Transferred to Public Works Management Analyst II (1.00) Position Transferred to City Manager's Office Parks & Trails Manager 1.00 Department reorganization / Title Change Only Regulatory Compliance Specialist I Flex (0.25) Position eligible to Flex I to II Regulatory Compliance Specialist II Flex 0.25 Position eligible to Flex I to II Transit Program Manager (1.00) Position Transferred to Public Works Net Change (4.14)
Economic Development
Economic Development Administrator (1.00) Position Reclassification Real Estate/Business Retention Administrator 1.00 Position Reclassification Net Change -
Finance
Accounting Manager 0.14 Position allocation transferred from Community Services Budget Manager (1.00) Position Reclassification
Deputy Finance Director 1.00 Position Reclassification
Financial Analyst II 1.00 Department reorganization / Title Change Only Grant Financial Analyst (1.00) Department reorganization / Title Change Only Intern II 0.48 New Position / Limited Term
City of Corona | Proposed Budget Fiscal Year 2026 Page 101 Page 498 of 1303 Department / Position Count Comments
Purchasing Specialist I Flex (2.00) Position eligible to Flex I to II Purchasing Specialist II Flex 2.00 Position eligible to Flex I to II Net Change 0.62
Fire
Assistant to the Fire Chief (1.00) Department reorganization / Title Change Only Emergency Services Coordinator 0.52 Department reorganization / PT to FT Adjustment Executive Assistant 1.00 Department reorganization / Title Change Only Net Change 0.52
Human Resources
Administrative Assistant I (Confidential) 1.00 Department reorganization / Title Change Only Human Resources Administrative Assistant (1.00) Department reorganization / Title Change Only Human Resources Analyst (2.00) Position Reclassification Human Resources Assistant (2.00) Department reorganization / Title Change Only Human Resources Specialist 0.50 New position
Human Resources Supervisor (1.00) Position Eliminated
Office Assistant (Confidential) 2.00 Department reorganization / Title Change Only Senior Human Resources Analyst 2.00 Position Reclassification Net Change (0.50)
Information Technology
Applications Analyst 1.00 New Position / Limited Term
Broadcast Operator 0.96 Transferred from City Manager's Office Broadcast Specialist 1.00 Transferred from City Manager's Office Chief Data Officer (1.00) Position Eliminated
Data & AI Systems Supervisor 1.00 Position Reclassification ERP Administrator 1.00 New Position / Limited Term
GIS Supervisor 1.00 New Position
Help Desk Manager (1.00) Position Reclassification
IT Operations Manager 1.00 Position Reclassification
Senior Applications Analyst (1.00) Position Reclassification Senior Data & Software Architect 1.00 Position Reclassification Senior Software Architect (1.00) Position Reclassification Software Applications Supervisor 1.00 Position Reclassification UI/UX Digital Services Engineer (1.00) Position Reclassification Net Change 3.96
Planning and Development
Associate Planner (1.00) Position Reclassification
Code Compliance Inspector II Flex (1.00) Position Reclassification Lead Public Works Inspector (0.10) Position allocation correction due to error Public Works Inspector II Flex 0.10 Position allocation adjustment moved from Public Works Senior Code Compliance Inspector 1.00 Position Reclassification Senior Planner 1.00 Position Reclassification
Net Change -
Police
Accounting/Grants Specialist (1.00) Position Reclassification Animal Control Officer (1.00) Position Reclassification Assistant to the Chief of Police (1.00) Department reorganization / Title Change Only Executive Assistant 1.00 Department reorganization / Title Change Only Lead Animal Control Officer 1.00 Position Reclassification Lead Police Records Technician 2.00 Position Reclassification Management Analyst I 1.00 Position Reclassification
Police Records Technician II Flex (2.00) Position Reclassification Public Safety Dispatch Call Taker (2.00) Position Eliminated City of Corona | Proposed Budget Fiscal Year 2026 Page 102 Page 499 of 1303 Department / Position Count Comments
Public Safety Dispatcher II Flex (1.80) Position Eliminated Net Change (3.80)
Public Works
Administrative Program Analyst (1.00) Department reorganization / Title Change Only City Traffic Engineer (1.00) Department reorganization / Title Change Only Construction Superintendent (1.00) Department reorganization / Title Change Only Lead Public Works Inspector 0.10 Position allocation correction due to error Management Analyst I 1.00 Position Transferred from Community Services Management Analyst II 1.00 Department reorganization / Title Change Only Project Manager 2.00 New Positions
Public Works Inspector II Flex (0.10) Position allocation adjustment moved to Planning & Development Regulatory Compliance Specialist I Flex (0.75) Position eligible to Flex I to II Regulatory Compliance Specialist II Flex 0.75 Position eligible to Flex I to II Street Maintenance Manager 1.00 Department reorganization / Title Change Only Technical Intern (0.50) PT Hours Adjustment
Transit Program Manager 1.00 Position Transferred from Community Services Transportation Manager / City Traffic Engineer 1.00 Department reorganization / Title Change Only Net Change 3.50
Utilities
Assistant Director of Utilities (1.00) Department reorganization / Title Change Only Assistant Utilities Director 1.00 Department reorganization / Title Change Only Assistant Utilities Director 1.00 Position Reclassification Director of Utilities (1.00) Department reorganization / Title Change Only Operations Manager (1.00) Position Reclassification
Senior Administrative Assistant (1.00) Department reorganization / Title Change Only Senior Administrative Assistant (Confidential) 1.00 Department reorganization / Title Change Only Utilities Director 1.00 Department reorganization / Title Change Only Utility Maintenance Technician I Flex (2.00) Position eligible to Flex I to II Utility Maintenance Technician II Flex 2.00 Position eligible to Flex I to II Water Operator III Flex 2.00 New Position
Water Reclamation Operator III Flex 1.00 New Position
Net Change 3.00
FTE Adopted FY 2025 922.98
FTE Net Changes 4.20
FTE Authorized FY 2025 927.18
Changes in the FY 2026 Budget
The budget for Fiscal Year 2026 includes a total of 935.70 FTE positions. From the Authorized Fiscal Year 2025 total of 927.18, this is a net increase of 8.52 positions. This includes a net increase of 9.00 full-time positions and a net decreasse of 0.48 FTE part-time positions. The changes have been reviewed and discussed at the FY 2026 budget workshops. The changes are shown in the following table.

Position Changes in Fiscal Year 2026 Budget
Department / Position Count Comments
Community Services
Facilities Specialist 3.00 Service Adjustment
Facilities Manager 1.00 Service Adjustment
Net Change 4.00
Information Technology
IT Administrative Assistant 0.52 Service Adjustment / PT to FT adjustment Net Change 0.52
City of Corona | Proposed Budget Fiscal Year 2026 Page 103 Page 500 of 1303 Department / Position Count Comments
Legal & Risk Management Department
Senior Deputy City Attorney (Constitutional Policing Advisor) 1.00 Service Adjustment Net Change 1.00
Police
Animal Care Technician 1.00 Service Adjustment
Net Change 1.00
Utilities
Water Operator III Flex 1.00 Service Adjustment
Water Reclamation Operator III Flex 1.00 Service Adjustment Net Change 2.00
Total Position Changes for FY 2026 8.52
FTE Proposed FY 2026 935.70
City of Corona | Proposed Budget Fiscal Year 2026 Page 104 Page 501 of 1303 Departments
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Elected Officials 6.00 6.00 6.00 6.00 6.00
City Manager's Office 22.55 23.05 23.05 24.09 24.09
Community Services 115.47 121.08 124.05 119.91 123.91
Economic Development 6.00 6.00 6.00 6.00 6.00
Finance 35.86 35.86 35.86 36.48 36.48
Fire 130.28 132.24 136.24 136.76 136.76
Human Resources 16.00 16.00 16.00 15.50 15.50
Information Technology 32.55 33.55 36.55 40.51 41.03
Legal & Risk Management 7.72 8.47 8.47 8.47 9.47
Planning & Development 60.86 60.86 60.86 60.86 60.86
Police 268.95 276.65 280.06 276.26 277.26
Public Works 66.19 68.19 68.19 71.69 71.69
Utilities 115.65 120.65 121.65 124.65 126.65
Totals 884.08 908.60 922.98 927.18 935.70
Department Distribution of Full-Time Equivalent (FTE)
Fiscal Year 2026
City of Corona | Proposed Budget Fiscal Year 2026 Page 105 Page 502 of 1303 Schedule of Citywide Positions
Department / Position
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Monthly
Salaries $
Elected Officials
City Council Members 5.00 5.00 5.00 5.00 5.00 800
City Treasurer 1.00 1.00 1.00 1.00 1.00 200
Total Elected Officials 6.00 6.00 6.00 6.00 6.00
City Manager's Office
Administrative Assistant - - - 1.00 1.00 4,416 - 5,367
Administrative Assistant I (Confidential) - - - 1.00 1.00 4,416 - 5,367 Assistant City Manager 2.00 2.00 2.00 2.00 2.00 20,214 - 24,571 Assistant to the City Manager 2.00 2.00 2.00 2.00 2.00 9,857 - 11,981 Broadcast Operator 0.96 0.96 0.96 - - 3,977 - 4,834
Broadcast Specialist 1.00 1.00 1.00 - - 4,879 - 5,930
Chief Communications Officer 1.00 1.00 1.00 1.00 1.00 9,906 - 12,041 City Clerk 1.00 1.00 1.00 1.00 1.00 10,891 - 13,238
City Clerk Specialist - - - 1.00 1.00 4,903 - 5,960
City Clerk Services Specialist 1.00 1.00 1.00 - -
City Clerk Technician - - - 1.00 1.00 3,493 - 4,246
City Clerk Services Technician 1.00 1.00 1.00 - -
City Management Fellow 1.00 1.50 1.50 1.50 1.50 3,424 - 4,162 City Manager 1.00 1.00 1.00 1.00 1.00 26,217
Deputy City Clerk 1.00 1.00 1.00 1.00 1.00 6,614 - 8,039 Digital Journalist 1.00 1.00 1.00 1.00 1.00 5,418 - 6,585 Digital Media Specialist 1.00 1.00 1.00 1.00 1.00 4,642 - 5,642 Executive Assistant 1.00 1.00 1.00 1.00 1.00 5,337 - 6,488 Homeless Solutions Manager 1.00 1.00 1.00 - - 9,906 - 12,041 Housing & Homeless Solutions Manager - - - 1.00 1.00 10,945 - 13,304 Housing & Homeless Solutions Supervisor - - - 1.00 1.00 8,530 - 10,368 Management Administrative Assistant I 1.00 1.00 1.00 - - Management Analyst I 1.00 1.00 1.00 1.00 1.00 6,107 - 7,423 Management Analyst II - - - 1.00 1.00 6,952 - 8,450
Office Assistant 0.63 0.63 0.63 0.63 0.63 3,356 - 4,080 Public Information Officer 1.00 1.00 1.00 1.00 1.00 7,530 - 9,152 Receptionist 0.96 0.96 0.96 0.96 0.96 2,948 - 3,584
Social Media Specialist 1.00 1.00 1.00 1.00 1.00 4,642 - 5,642 Total City Manager's Office 22.55 23.05 23.05 24.09 24.09 Total Full Time FTE, City Manager's Office 19.00 20.00 20.00 22.00 22.00 Total Part Time FTE, City Manager's Office 3.55 3.05 3.05 2.09 2.09 Total FTE, City Manager's Office 22.55 23.05 23.05 24.09 24.09 Community Services Department
Accounting Manager 0.14 0.14 0.14 - -
Administrative Assistant 3.00 3.00 3.00 2.00 2.00 4,416 - 5,367 Assistant Recreation Coordinator 5.07 4.35 5.07 5.07 5.07 3,690 - 4,485 Building Maintenance Technician 2.08 2.08 2.08 2.08 2.08 3,390 - 4,121 Community Assistance Manager 1.00 1.00 1.00 - -
Community Services Director 1.00 1.00 1.00 1.00 1.00 15,674 - 19,052 Community Services Leader 35.14 35.94 35.94 35.94 35.94 2,993 - 3,638 Community Services Program Coordinator 6.00 7.00 7.00 7.00 7.00 5,499 - 6,685 Facilities Maintenance Supervisor - - - 1.00 1.00 8,034 - 9,766 Facilities Maintenance Technician II Flex 5.00 5.00 5.00 5.00 5.00 4,505 - 5,476 Facilities Manager - - - - 1.00 9,857 - 11,981
Facilities, Parks, & Trails Manager 1.00 1.00 1.00 - -
Facilities Specialist - - - - 3.00 6,548 - 7,960
City of Corona | Proposed Budget Fiscal Year 2026 Page 106 Page 503 of 1303 Department / Position
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Monthly
Salaries $
Landscape Maintenance District (LMD) Inspector - - - 1.00 1.00 6,199 - 7,535 Lead Facilities Maintenance Technician 1.00 1.00 1.00 1.00 1.00 6,076 - 7,386 Lead Parks & Landscape Technician 1.00 1.00 1.00 1.00 1.00 6,076 - 7,386 Librarian I Flex - 2.00 2.00 2.00 2.00 4,831 - 5,872
Librarian II Flex 4.00 4.00 4.00 4.00 4.00 5,337 - 6,488 Library Acquisitions Technician 0.40 0.40 0.40 0.40 0.40 3,441 - 4,183 Library Assistant 3.59 3.59 4.84 4.84 4.84 3,290 - 3,999 Library Manager 1.00 1.00 1.00 1.00 1.00 9,519 - 11,570 Library Specialist II Flex 4.00 4.00 4.00 4.00 4.00 3,898 - 4,738 Library Supervisor 2.00 2.00 2.00 2.00 2.00 7,022 - 8,535 Maintenance Supervisor 1.00 1.00 1.00 - -
Management Analyst I 2.00 2.00 3.00 2.00 2.00 6,107 - 7,423 Management Analyst II 2.00 2.00 2.00 1.00 1.00 6,952 - 8,450 Office Assistant 2.00 4.00 4.00 4.00 4.00 3,356 - 4,080 Park Maintenance Assistant 0.96 0.96 0.96 0.96 0.96 3,390 - 4,121 Park Planner 1.00 1.00 1.00 1.00 1.00 6,647 - 8,080
Park Ranger 2.40 2.73 2.73 2.73 2.73 3,528 - 4,288
Park Ranger Supervisor 1.00 1.00 1.00 1.00 1.00 6,451 - 7,841 Parks & Landscape Technician I Flex 1.00 - - - - 4,077 - 4,956 Parks & Landscape Technician II Flex 5.00 6.00 6.00 6.00 6.00 4,505 - 5,476 Parks & Trails Manager - - - 1.00 1.00 9,519 - 11,570
Parks Supervisor 1.00 1.00 1.00 1.00 1.00 8,034 - 9,766 Patron Services Assistant 0.80 - - - -
Recreation Services Manager 1.00 1.00 1.00 1.00 1.00 9,519 - 11,570 Recreation Specialist - 1.00 1.00 1.00 1.00 4,350 - 5,288 Recreation Supervisor 2.00 2.00 2.00 2.00 2.00 6,781 - 8,242 Regulatory Compliance Specialist I Flex 0.25 0.25 0.25 - - 4,527 - 5,503 Regulatory Compliance Specialist II Flex (Note 1) - - - 0.25 0.25 5,527 - 6,718 Senior Community Services Leader 7.16 7.16 7.16 7.16 7.16 3,225 - 3,920 Senior Office Assistant 2.00 2.00 2.00 2.00 2.00 3,617 - 4,397 Senior Park Ranger 1.48 1.48 1.48 1.48 1.48 4,688 - 5,699 Senior Parks & Landscape Technician 3.00 3.00 3.00 3.00 3.00 5,232 - 6,359 Trails Planner 1.00 1.00 1.00 1.00 1.00 6,647 - 8,080
Transit Program Manager 1.00 1.00 1.00 - - 8,361 - 10,163 Total Community Services 115.47 121.08 124.05 119.91 123.91 Total Full Time FTE, Community Services 57.39 63.39 64.39 60.25 64.25 Total Part Time FTE, Community Services 58.08 57.69 59.66 59.66 59.66 Total FTE, Community Services 115.47 121.08 124.05 119.91 123.91 Community Services Notes:
1Position is split between multiple departments.

Economic Development Department
Economic Development Administrator 3.00 2.00 2.00 1.00 1.00 7,994 - 9,717 Economic Development Assistant 1.00 1.00 1.00 1.00 1.00 3,356 - 4,080 Economic Development Director 1.00 1.00 1.00 1.00 1.00 15,288 - 18,583 Economic Development Manager - 1.00 1.00 1.00 1.00 9,331 - 11,342 Management Analyst II 1.00 1.00 1.00 1.00 1.00 6,952 - 8,450 Real Estate/Business Retention Administrator - - - 1.00 1.00 7,994 - 9,717 Total Economic Development 6.00 6.00 6.00 6.00 6.00
Total Full Time FTE, Economic Development 6.00 6.00 6.00 6.00 6.00 Total Part Time FTE, Economic Development - - - - -
Total FTE, Economic Development 6.00 6.00 6.00 6.00 6.00 Finance Department
City of Corona | Proposed Budget Fiscal Year 2026 Page 107 Page 504 of 1303 Department / Position
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Monthly
Salaries $
Accounting Assistant 2.00 2.00 2.00 2.00 2.00 3,424 - 4,162 Accounting Manager 0.86 0.86 0.86 1.00 1.00 9,857 - 11,981 Accounting Supervisor 2.00 2.00 2.00 2.00 2.00 8,615 - 10,472 Accounting Technician I Flex 1.00 - - - - 3,977 - 4,834 Accounting Technician II Flex 3.00 4.00 4.00 4.00 4.00 4,394 - 5,341 Budget Manager 1.00 1.00 1.00 - - 9,857 - 11,981
Budget Supervisor - - 1.00 1.00 1.00 8,615 - 10,472
Deputy Finance Director - - - 1.00 1.00 12,968 - 15,763 Finance Director 1.00 1.00 1.00 1.00 1.00 16,151 - 19,631 Financial Analyst I 3.00 3.00 3.00 3.00 3.00 6,261 - 7,610 Financial Analyst II 2.00 2.00 1.00 2.00 2.00 6,918 - 8,408 Grant Financial Analyst 1.00 1.00 1.00 - -
Intern II (Note 1) - - - 0.48 0.48 3,099 - 3,767
Lead Purchasing Specialist 2.00 2.00 2.00 2.00 2.00 7,022 - 8,535 Lead Warehouse Specialist 1.00 1.00 1.00 1.00 1.00 4,394 - 5,341 Payroll Analyst 1.00 1.00 1.00 1.00 1.00 6,952 - 8,450
Payroll Technician I 1.00 1.00 1.00 1.00 1.00 4,665 - 5,670 Payroll Technician II 1.00 1.00 1.00 1.00 1.00 5,154 - 6,265 Purchasing Manager 1.00 1.00 1.00 1.00 1.00 9,857 - 11,981 Purchasing Specialist I Flex 4.00 4.00 4.00 2.00 2.00 4,712 - 5,727 Purchasing Specialist II Flex 3.00 3.00 3.00 5.00 5.00 5,206 - 6,328 Senior Accounting Technician 2.00 2.00 2.00 2.00 2.00 5,103 - 6,203 Senior Financial Analyst 2.00 2.00 2.00 2.00 2.00 8,034 - 9,766 Warehouse Specialist 1.00 1.00 1.00 1.00 1.00 3,783 - 4,599 Total Finance 35.86 35.86 35.86 36.48 36.48
Total Full Time FTE, Finance 35.86 35.86 35.86 36.00 36.00 Total Part Time FTE, Finance - - - 0.48 0.48
Total FTE, Finance 35.86 35.86 35.86 36.48 36.48
Finance Notes:
1Position is limited term
Fire Department
40-Hour Battalion Chief s 1.00 1.00 - - - 15,686 - 19,066 40-Hour Fire Captain s 3.00 3.00 3.00 3.00 3.00 12,103 - 14,711 Administrative Assistant 1.00 1.00 1.00 1.00 1.00 4,416 - 5,367 Assistant to the Fire Chief 1.00 1.00 1.00 - -
Battalion Chief s 3.00 3.00 3.00 3.00 3.00 13,506 - 16,417 Deputy Fire Chief s 1.00 1.00 3.00 3.00 3.00 16,243 - 19,744 Deputy Fire Marshal s 1.00 1.00 1.00 1.00 1.00 8,326 - 10,120 Emergency Services Coordinator s 0.48 0.48 0.48 1.00 1.00 7,057 - 8,578 Emergency Services Manager 1.00 1.00 1.00 1.00 1.00 9,011 - 10,953 Executive Assistant - - - 1.00 1.00 5,337 - 6,488
Fire Cadet 2.88 4.32 5.28 5.28 5.28 3,023 - 3,674
Fire Captain s 24.00 24.00 24.00 24.00 24.00 10,421 - 12,666 Fire Chief s 1.00 1.00 1.00 1.00 1.00 19,521 - 23,728
Fire Engineer s 24.00 24.00 24.00 24.00 24.00 8,129 - 9,881 Fire Inspector I s 6.96 6.96 7.48 7.48 7.48 5,990 - 7,281 Fire Inspector II s - - 1.00 1.00 1.00 7,133 - 8,670
Fire Marshal s 1.00 1.00 1.00 1.00 1.00 11,982 - 14,565 Firefighter s 24.00 18.00 18.00 18.00 18.00 7,035 - 8,551 Firefighter/Paramedic s 30.00 36.00 36.00 36.00 36.00 8,009 - 9,735 Management Analyst II 1.00 1.00 1.00 1.00 1.00 6,952 - 8,450 Nurse Educator 0.48 1.00 1.00 1.00 1.00 8,966 - 10,898
Office Assistant 2.48 2.48 3.00 3.00 3.00 3,356 - 4,080 Total Fire 130.28 132.24 136.24 136.76 136.76
s = Sworn Public Safety 120.44 120.44 122.96 123.48 123.48 City of Corona | Proposed Budget Fiscal Year 2026 Page 108 Page 505 of 1303 Department / Position
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Monthly
Salaries $
Total Full Time FTE, Fire 125.00 126.00 130.00 131.00 131.00 Total Part Time FTE, Fire 5.28 6.24 6.24 5.76 5.76
Total FTE, Fire 130.28 132.24 136.24 136.76 136.76
Human Resources Department
Administrative Assistant I (Confidential) - - - 1.00 1.00 4,416 - 5,367 Chief Talent Officer 1.00 1.00 1.00 1.00 1.00 15,288 - 18,583 Human Resources Administrative Assistant 1.00 1.00 1.00 - - Human Resources Analyst 4.00 4.00 4.00 2.00 2.00 6,952 - 8,450 Human Resources Assistant 2.00 2.00 2.00 - -
Human Resources Manager - 1.00 1.00 1.00 1.00 10,676 - 12,977 Human Resources Specialist 3.00 3.00 3.00 3.50 3.50 5,154 - 6,265 Human Resources Supervisor 2.00 1.00 1.00 - - 9,378 - 11,398 Occupational Health & Safety Manager 1.00 1.00 1.00 1.00 1.00 10,006 - 12,162 Office Assistant (Confidential) - - - 2.00 2.00 3,356 - 4,080 Organizational Training & Development Officer 1.00 1.00 1.00 1.00 1.00 8,074 - 9,814 Safety Program Analyst 1.00 1.00 1.00 1.00 1.00 6,952 - 8,450 Senior Human Resources Analyst - - - 2.00 2.00 8,074 - 9,814 Total Human Resources 16.00 16.00 16.00 15.50 15.50
Total Full Time FTE, Human Resources 16.00 16.00 16.00 15.00 15.00 Total Part Time FTE, Human Resources - - - 0.50 0.50
Total FTE, Human Resources 16.00 16.00 16.00 15.50 15.50 Information Technology Department
Applications Analyst (Note 1) 3.00 3.00 3.00 4.00 4.00 6,451 - 7,841 Broadcast Operator - - - 0.96 0.96 3,977 - 4,834
Broadcast Specialist - - - 1.00 1.00 4,879 - 5,930
Chief Data Officer - 1.00 1.00 - -
Chief Information Officer 1.00 1.00 1.00 1.00 1.00 16,151 - 19,631 Data & AI Systems Supervisor - - - 1.00 1.00 8,615 - 10,472 Data Analyst - 1.00 1.00 1.00 1.00 7,128 - 8,664
Data Scientist 1.00 - - - - 8,966 - 10,898
Deputy Chief Information Officer 1.00 1.00 1.00 1.00 1.00 13,837 - 16,819 ERP Administrator (Note 1) - - - 1.00 1.00 7,128 - 8,664 GIS Administrator 1.00 1.00 1.00 1.00 1.00 7,492 - 9,107 GIS Analyst 2.96 3.96 3.96 3.96 3.96 6,451 - 7,841
GIS Data Analyst 1.00 - - - -
GIS Supervisor - - - 1.00 1.00 8,615 - 10,472
Help Desk I 1.48 1.48 1.48 1.48 1.48 3,709 - 4,508
Help Desk II 4.15 4.15 4.15 4.15 4.15 4,098 - 4,981
Help Desk III 0.48 0.48 0.48 0.48 0.48 4,759 - 5,784
Help Desk Manager 1.00 1.00 1.00 - - 8,403 - 10,214
IT Administrative Assistant - - 0.48 0.48 1.00 4,264 - 5,183 IT Operations Manager - - - 1.00 1.00 10,729 - 13,042
Junior Network Analyst 1.00 1.00 1.00 1.00 1.00 5,723 - 6,957 Network Analyst 1.00 1.00 1.00 1.00 1.00 7,128 - 8,664
Office Assistant 0.48 0.48 - - - 3,356 - 4,080
Public Safety Emergency Communications Support Specialist 1.00 1.00 2.00 2.00 2.00 6,451 - 7,841 Public Safety Technical Support Engineer 2.00 1.00 1.00 1.00 1.00 7,128 - 8,664 Radio Technician 1.00 1.00 1.00 1.00 1.00 3,977 - 4,834 Security Analyst - - 1.00 1.00 1.00 6,451 - 7,841
Senior Applications Analyst 1.00 1.00 1.00 - - 7,681 - 9,337 Senior Data & Software Architect - - - 1.00 1.00 11,000 - 13,371 Senior Network Architect 1.00 1.00 1.00 1.00 1.00 10,729 - 13,042 Senior Public Safety Technical Support Engineer - 1.00 1.00 1.00 1.00 7,492 - 9,107 Senior Software Architect 1.00 1.00 1.00 - - 10,729 - 13,042 City of Corona | Proposed Budget Fiscal Year 2026 Page 109 Page 506 of 1303 Department / Position
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Monthly
Salaries $
Senior Systems Engineer 1.00 1.00 1.00 1.00 1.00 7,128 - 8,664 Software Applications Supervisor - - - 1.00 1.00 8,615 - 10,472 Software Developer 1.00 1.00 1.00 1.00 1.00 7,492 - 9,107 Systems Administrator 1.00 1.00 1.00 1.00 1.00 7,681 - 9,337 Systems Engineer 1.00 1.00 2.00 2.00 2.00 6,451 - 7,841 UI/UX Digital Services Engineer 1.00 1.00 1.00 - - 7,681 - 9,337 Total Information Technology 32.55 33.55 36.55 40.51 41.03 Total Full Time FTE, Information Technology 27.00 28.00 31.00 34.00 35.00 Total Part Time FTE, Information Technology 5.55 5.55 5.55 6.51 6.03 Total FTE, Information Technology 32.55 33.55 36.55 40.51 41.03 Information Technology Notes:
1Position is limited-term; Among the four total Applications Analyst positions, only one is limited-term.

Legal & Risk Management Department
Assistant City Attorney/Assistant Legal & Risk Management Director 1.00 1.00 1.00 1.00 1.00 18,851 - 22,914 Chief Deputy City Attorney 1.00 1.00 1.00 1.00 1.00 15,288 - 18,583 Deputy City Attorney II (Litigation) 1.00 - - - - 12,776 - 15,529 City Attorney/Legal & Risk Management Director 1.00 1.00 1.00 1.00 1.00 26,217 Law Clerk - 1.47 1.47 1.47 1.47 3,441 - 4,183
Professional/Graduate Student Intern 0.72 - - - -
Risk Management Specialist 1.00 1.00 1.00 1.00 1.00 5,180 - 6,296 Senior Deputy City Attorney (Constitutional Policing Advisor) - 1.00 1.00 1.00 2.00 14,545 - 17,679 Senior Paralegal/Claims Manager 1.00 1.00 1.00 1.00 1.00 9,147 - 11,118 Workers' Compensation Manager 1.00 1.00 1.00 1.00 1.00 9,147 - 11,118 Total Legal & Risk Management 7.72 8.47 8.47 8.47 9.47
Total Full Time FTE, Legal & Risk Management 7.00 7.00 7.00 7.00 8.00 Total Part Time FTE, Legal & Risk Management 0.72 1.47 1.47 1.47 1.47 Total FTE, Legal & Risk Management 7.72 8.47 8.47 8.47 9.47 Planning and Development Department
Administrative Assistant 2.00 2.00 2.00 2.00 2.00 4,416 - 5,367 Assistant Engineer 1.00 1.00 1.00 1.00 1.00 7,308 - 8,883 Assistant Planner 1.00 1.00 1.00 1.00 1.00 6,016 - 7,312 Associate Engineer 6.00 6.00 6.00 6.00 6.00 8,074 - 9,814 Associate Planner 3.00 3.00 3.00 2.00 2.00 6,647 - 8,080 Building Inspection Supervisor 1.00 1.00 1.00 1.00 1.00 8,745 - 10,630 Building Inspector II Flex 5.00 5.00 5.00 5.00 5.00 5,810 - 7,062 Building Official 1.00 1.00 1.00 1.00 1.00 11,621 - 14,125 Building Permit Technician II Flex 5.00 5.00 5.00 5.00 5.00 4,783 - 5,813 Code Compliance Inspector II Flex 4.00 4.00 4.00 3.00 3.00 5,445 - 6,618 Code Compliance Supervisor 1.00 1.00 1.00 1.00 1.00 7,235 - 8,794 Code Compliance Technician 1.00 1.00 1.00 1.00 1.00 4,460 - 5,421 Combination Plans Examiner 1.00 1.00 1.00 1.00 1.00 8,074 - 9,814 Construction Manager (Note 3) - 0.70 0.70 0.70 0.70 10,623 - 12,912 Development Services Manager 1.00 1.00 1.00 1.00 1.00 11,166 - 13,572 Engineering Intern 0.48 0.48 0.48 0.48 0.48 3,099 - 3,767 Executive Assistant 1.00 1.00 1.00 1.00 1.00 5,337 - 6,488 Intern II 1.44 1.44 1.44 1.44 1.44 3,099 - 3,767
Lead Public Works Inspector (Note 3) - - 1.00 0.90 0.90 7,797 - 9,478 Plan Check Engineer 2.00 2.00 2.00 2.00 2.00 8,074 - 9,814 Plan Check Manager 1.00 1.00 1.00 1.00 1.00 10,623 - 12,912 Planning & Development Director 1.00 1.00 1.00 1.00 1.00 16,151 - 19,631 Planning Manager 1.00 1.00 1.00 1.00 1.00 11,166 - 13,572 Planning Technician 2.00 2.00 2.00 2.00 2.00 4,688 - 5,699 City of Corona | Proposed Budget Fiscal Year 2026 Page 110 Page 507 of 1303 Department / Position
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Monthly
Salaries $
Public Works Inspection Superintendent 0.70 - - - -
Public Works Inspector II Flex 3.70 3.70 0.90 1.00 1.00 5,810 - 7,062 Public Works Permit Technician II Flex (Note 3) 2.86 2.86 2.86 2.86 2.86 4,783 - 5,813 Senior Administrative Assistant - - 1.00 1.00 1.00 4,879 - 5,930 Senior Building Permit Technician 1.00 1.00 1.00 1.00 1.00 5,555 - 6,752 Senior Code Compliance Inspector 1.00 1.00 1.00 2.00 2.00 6,324 - 7,686 Senior Engineer (Note 3) 1.88 1.88 1.88 1.88 1.88 9,566 - 11,628 Senior Office Assistant 1.00 1.00 - - - 3,617 - 4,397
Senior Planner 1.00 1.00 1.00 2.00 2.00 8,789 - 10,683
Senior Public Works Inspector (Note 3) 1.80 1.80 3.60 3.60 3.60 6,747 - 8,201 Senior Public Works Permit Technician 1.00 1.00 1.00 1.00 1.00 5,555 - 6,752 Subtotal Planning and Development 58.86 58.86 58.86 58.86 58.86 Planning and Development Department (Special Funding)
Code Compliance Inspector II Flex (Note 1) 1.00 1.00 1.00 1.00 1.00 5,445 - 6,618 Code Compliance Inspector II Flex (Note 2) 1.00 1.00 1.00 1.00 1.00 5,445 - 6,618 Subtotal Special Funding 2.00 2.00 2.00 2.00 2.00
Total Planning and Development 60.86 60.86 60.86 60.86 60.86 Total Full Time FTE, Planning and Development 58.94 58.94 58.94 58.94 58.94 Total Part Time FTE, Planning and Development 1.92 1.92 1.92 1.92 1.92 Total FTE, Planning and Development 60.86 60.86 60.86 60.86 60.86 Planning and Development Notes:
1Position is funded by Community Development Block Grant (CDBG) on a year-to-year basis. 2Position is funded by the Abandoned Vehicle Abatement program. 3Position is split between multiple departments.

Police Department
Accounting/Grants Specialist 1.00 1.00 1.00 - - 5,364 - 6,520 Administrative Assistant 4.00 4.00 4.00 4.00 4.00 4,416 - 5,367 Animal Care Technician 4.00 4.00 4.00 4.00 5.00 3,802 - 4,622 Animal Control Officer 4.00 4.00 4.00 3.00 3.00 4,201 - 5,106 Animal Control Supervisor 2.00 2.00 2.00 2.00 2.00 6,419 - 7,802 Assistant to the Chief of Police 1.00 1.00 1.00 - -
Background Investigator 1.00 1.00 1.00 1.00 1.00 5,284 - 6,423 Chief of Police s 1.00 1.00 1.00 1.00 1.00 19,521 - 23,728 Community Outreach Assistant 0.48 0.48 0.48 0.48 0.48 3,257 - 3,959 Community Outreach Specialist 1.00 1.00 1.00 1.00 1.00 4,665 - 5,670 Community Services Officer I Flex 2.00 2.00 2.00 2.00 2.00 3,918 - 4,762 Community Services Officer II Flex 8.00 12.00 12.00 12.00 12.00 4,329 - 5,261 Crime & Intelligence Analyst 2.00 2.00 2.00 2.00 2.00 6,016 - 7,312 Executive Assistant - - - 1.00 1.00 5,337 - 6,488
Forensic Specialist II Flex 3.00 3.00 3.00 3.00 3.00 5,695 - 6,922 Jailer 6.00 6.00 6.00 6.00 6.00 4,928 - 5,990
Janitor 1.59 1.59 2.00 2.00 2.00 3,053 - 3,711
Lead Animal Control Officer - - - 1.00 1.00 5,129 - 6,234 Lead Police Records Technician - - - 2.00 2.00 4,712 - 5,727 Management Analyst I - 1.00 1.00 6,107 - 7,423
Management Analyst II 1.00 1.00 1.00 1.00 1.00 6,952 - 8,450 Parking Enforcement Officer 0.96 0.96 0.96 0.96 0.96 3,038 - 3,692 Police Cadet 5.76 5.76 5.76 5.76 5.76 3,023 - 3,674
Police Captain s 3.00 3.00 3.00 3.00 3.00 15,510 - 18,852 Police Corporal s 17.00 17.00 17.00 17.00 17.00 7,989 - 9,711 Police Department General Assistant 5.86 5.86 5.86 5.86 5.86 2,948 - 3,584 Police Detective s 22.30 22.00 22.00 22.00 22.00 8,191 - 9,956 Police Lieutenant s 6.00 6.00 6.00 6.00 6.00 12,896 - 15,675 Police Officer s 83.00 85.00 85.00 85.00 85.00 7,601 - 9,239 City of Corona | Proposed Budget Fiscal Year 2026 Page 111 Page 508 of 1303 Department / Position
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Monthly
Salaries $
Police Records Supervisor 1.00 2.00 2.00 2.00 2.00 6,581 - 7,999 Police Records Technician II Flex 9.00 10.00 10.00 8.00 8.00 3,859 - 4,691 Police Sergeant s 23.00 24.00 24.00 24.00 24.00 10,303 - 12,524 Property & Evidence Technician 2.00 2.00 2.00 2.00 2.00 4,350 - 5,288 Public Safety Communications Manager 1.00 1.00 1.00 1.00 1.00 9,472 - 11,513 Public Safety Dispatch Call Taker 2.00 2.00 2.00 - - 4,416 - 5,367 Public Safety Dispatch Supervisor 4.00 4.00 4.00 4.00 4.00 7,836 - 9,525 Public Safety Dispatcher II Flex 20.00 20.00 20.00 18.20 18.20 5,695 - 6,922 Public Safety Information Coordinator 1.00 1.00 1.00 1.00 1.00 6,781 - 8,242 Range Master 1.00 1.00 1.00 1.00 1.00 5,695 - 6,922
Real-Time Information Center Operator - - 2.00 2.00 2.00 5,258 - 6,391 Real-Time Information Center Supervisor - - 1.00 1.00 1.00 6,952 - 8,450 Senior Office Assistant 1.00 2.00 2.00 2.00 2.00 3,617 - 4,397 Senior Public Safety Dispatcher 6.00 6.00 6.00 6.00 6.00 6,292 - 7,648 Support Services Manager 1.00 1.00 1.00 1.00 1.00 9,472 - 11,513 Subtotal Police 258.95 268.65 272.06 268.26 269.26
Police Department Special Funding
Community Services Officer I Flex (Note 4) 1.00 1.00 1.00 1.00 1.00 3,918 - 4,762 Police Corporal - Contract Funding (Note 1) s 1.00 1.00 1.00 1.00 1.00 7,989 - 9,711 Police Officer - Contract Funding (Note 2, 3, 5) s 8.00 6.00 6.00 6.00 6.00 7,601 - 9,239 Subtotal Special Funding 10.00 8.00 8.00 8.00 8.00
Total Police 268.95 276.65 280.06 276.26 277.26
s = Sworn Public Safety 164.30 165.00 165.00 165.00 165.00 Total Full Time FTE, Police 251.00 259.00 264.00 262.00 263.00 Total Part Time FTE, Police 17.95 17.65 16.06 14.26 14.26 Total FTE, Police 268.95 276.65 280.06 276.26 277.26
Police Notes:
1Police Corporal 1 position - Post-Release Accountability and Compliance Team (PACT). Agreement with Riverside County Probation Department. 2Police Officer 1 position - Post-Release Accountability and Compliance Team (PACT). Agreement with Riverside County Probation Department. 3Police Officer 4 positions - Corona-Norco Unified School District agreement (School Resource Officers) to high schools. (City pays for 1.5, CNUSD pays for 1.5) 4Community Service Officer 1 position - Corona-Norco Unified School district 3 year agreement for Proposition 47 Grant Program, ending June 2, 2026.

Additional funding approved for position to continue through June 30, 2026. 5Police Officer 1 position - Tobacco Grant Program Award July 1, 2022 thru July 1, 2025 for School Resource Officer.

Public Works Department
Administrative Assistant 1.00 1.00 1.00 1.00 1.00 4,416 - 5,367 Administrative Program Analyst 1.00 1.00 1.00 - - 6,952 - 8,450 Asset Management Coordinator 1.00 1.00 1.00 1.00 1.00 7,271 - 8,838 Assistant Engineer - Traffic 1.00 1.00 1.00 1.00 1.00 7,308 - 8,883 Assistant Project Manager 3.00 3.00 3.00 3.00 3.00 7,308 - 8,883 Associate Engineer 7.00 7.00 7.00 7.00 7.00 8,074 - 9,814 Associate Engineer - Traffic - 1.00 1.00 1.00 1.00 8,074 - 9,814 CIP Manager/Assistant City Engineer 1.00 1.00 1.00 1.00 1.00 13,564 - 16,487 CIP Supervisor 3.00 3.00 3.00 3.00 3.00 11,110 - 13,505 City Traffic Engineer 1.00 1.00 1.00 - -
Construction Manager (Note 1) - 0.30 0.30 0.30 0.30 10,623 - 12,912 Construction Superintendent 1.00 1.00 1.00 - -
Engineering Assistant 0.48 - - - -
Engineering Technician 1.00 1.00 1.00 1.00 1.00 5,555 - 6,752 Environmental Compliance Coordinator 1.00 1.00 1.00 1.00 1.00 6,324 - 7,686 Environmental Compliance Supervisor 1.00 1.00 1.00 1.00 1.00 7,994 - 9,717 Executive Assistant 1.00 1.00 1.00 1.00 1.00 5,337 - 6,488 City of Corona | Proposed Budget Fiscal Year 2026 Page 112 Page 509 of 1303 Department / Position
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Monthly
Salaries $
Fleet Manager 1.00 1.00 1.00 1.00 1.00 9,614 - 11,686
Fleet Superintendent 1.00 1.00 1.00 1.00 1.00 8,074 - 9,814 Fleet Technician II Flex 3.00 3.00 3.00 3.00 3.00 4,264 - 5,183 Intern II 2.40 2.88 2.88 2.88 2.88 3,099 - 3,767
Lead Fleet Technician 1.00 1.00 1.00 1.00 1.00 5,752 - 6,991 Lead Public Works Inspector (Note 1) - - - 0.10 0.10 7,797 - 9,478 Management Analyst I - - - 1.00 1.00 6,107 - 7,423
Management Analyst II 1.00 1.00 1.00 2.00 2.00 6,952 - 8,450 Project Manager 1.00 1.00 1.00 3.00 3.00 8,074 - 9,814
Public Works Director 1.00 1.00 1.00 1.00 1.00 16,151 - 19,631 Public Works Inspection Superintendent 0.30 - - - -
Public Works Inspector II Flex 0.30 0.30 0.10 - - 5,810 - 7,062 Public Works Permit Technician II Flex 0.14 0.14 0.14 0.14 0.14 4,783 - 5,813 Regulatory Compliance Specialist I Flex 0.75 0.75 0.75 - - 4,527 - 5,503 Regulatory Compliance Specialist II Flex (Note 1) - - - 0.75 0.75 4,527 - 5,503 Senior Engineer (Note 1) 2.12 2.12 2.12 2.12 2.12 9,566 - 11,628 Senior Engineer-Traffic 1.00 1.00 1.00 1.00 1.00 10,056 - 12,223 Senior Fleet Technician 4.00 4.00 4.00 4.00 4.00 4,953 - 6,020 Senior Office Assistant 1.00 1.00 1.00 1.00 1.00 3,617 - 4,397 Senior Project Manager 2.00 2.00 2.00 2.00 2.00 10,056 - 12,223 Senior Public Works Inspector (Note 1) 0.20 0.20 0.40 0.40 0.40 6,747 - 8,201 Senior Street Maintenance Worker 4.00 4.00 4.00 4.00 4.00 4,953 - 6,020 Street Light Maintenance Technician 1.00 1.00 1.00 1.00 1.00 4,903 - 5,960 Street Maintenance Crew Leader 2.00 2.00 2.00 2.00 2.00 5,752 - 6,991 Street Maintenance Manager - - - 1.00 1.00 11,334 - 13,777 Street Maintenance Worker I Flex 2.00 - - - - 3,672 - 4,463 Street Maintenance Worker II Flex 4.00 6.00 6.00 6.00 6.00 4,264 - 5,183 Street Sign Maintenance Technician - 1.00 1.00 1.00 1.00 4,903 - 5,960 Technical Intern 0.50 0.50 0.50 - -
Traffic Maintenance Technician 1.00 1.00 1.00 1.00 1.00 4,903 - 5,960 Traffic Management Technician I 1.00 - - - -
Traffic Signal Coordinator 1.00 1.00 1.00 1.00 1.00 7,308 - 8,883 Traffic Signal Technician 2.00 3.00 3.00 3.00 3.00 5,986 - 7,276 Transit Program Manager - - - 1.00 1.00 8,361 - 10,163
Transportation Manager / City Traffic Engineer - - - 1.00 1.00 11,334 - 13,777 Total Public Works 66.19 68.19 68.19 71.69 71.69
Total Full Time FTE, Public Works 62.81 64.81 64.81 68.81 68.81 Total Part Time FTE, Public Works 3.38 3.38 3.38 2.88 2.88 Total FTE, Public Works 66.19 68.19 68.19 71.69 71.69
Public Works Notes:
1Position is split between multiple departments.

Utilities Department
Administrative Assistant 2.00 2.00 2.00 2.00 2.00 4,416 - 5,367 Administrative Supervisor 1.00 1.00 1.00 1.00 1.00 5,897 - 7,168 Assistant Director of Utilities 1.00 1.00 1.00 - -
Assistant Utilities Director - 2.00 2.00 14,329 - 17,416 Business Supervisor 1.00 1.00 1.00 1.00 1.00 7,758 - 9,430 Chief Distribution Operator 1.00 1.00 1.00 1.00 1.00 11,166 - 13,572 Chief Reclamation Operator 1.00 1.00 1.00 1.00 1.00 11,166 - 13,572 Chief Water Operator 1.00 1.00 1.00 1.00 1.00 11,166 - 13,572 Customer Care Assistant I 1.92 1.92 1.92 1.92 1.92 3,511 - 4,267 Customer Care Specialist I Flex 6.00 3.00 3.00 3.00 3.00 3,617 - 4,397 Customer Care Specialist II Flex 3.00 6.00 6.00 6.00 6.00 4,201 - 5,106 Customer Care Supervisor 1.00 1.00 1.00 1.00 1.00 7,758 - 9,430 Deputy Chief Operator - Water 1.00 1.00 1.00 1.00 1.00 10,106 - 12,284 City of Corona | Proposed Budget Fiscal Year 2026 Page 113 Page 510 of 1303 Department / Position
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Monthly
Salaries $
Deputy Chief Operator - Water Reclamation 1.00 1.00 1.00 1.00 1.00 10,106 - 12,284 Director of Utilities 1.00 1.00 1.00 - -
Electric Utility Analyst 1.00 1.00 1.00 1.00 1.00 6,548 - 7,960 Electric Utility Manager 1.00 1.00 1.00 1.00 1.00 10,465 - 12,720 Intern I 1.73 1.73 1.73 1.73 1.73 2,948 - 3,584
Lead Customer Care Specialist 1.00 1.00 1.00 1.00 1.00 6,199 - 7,535 Lead Utility Maintenance Technician 2.00 2.00 2.00 2.00 2.00 7,643 - 9,290 Lead Utility Service Worker 1.00 1.00 1.00 1.00 1.00 6,581 - 7,999 Lead Water Operator 2.00 2.00 2.00 2.00 2.00 8,074 - 9,814 Lead Water Reclamation Operator 1.00 2.00 2.00 2.00 2.00 8,074 - 9,814 Maintenance Manager 1.00 1.00 1.00 1.00 1.00 11,000 - 13,371 Maintenance Planner 1.00 1.00 1.00 1.00 1.00 6,918 - 8,408 Management Analyst I 1.00 1.00 1.00 1.00 1.00 6,107 - 7,423 Management Analyst II 1.00 1.00 1.00 1.00 1.00 6,952 - 8,450 Meter Service Technician - 2.00 2.00 2.00 2.00 4,527 - 5,503 Office Assistant 3.00 3.00 3.00 3.00 3.00 3,356 - 4,080 Operations Manager 1.00 1.00 1.00 - - 10,729 - 13,042
Project Coordinator - 1.00 1.00 1.00 1.00 7,344 - 8,927 Recycling & Program Analyst 2.00 2.00 2.00 2.00 2.00 5,638 - 6,853 Regulatory Compliance Specialist II Flex 1.00 1.00 1.00 1.00 1.00 5,527 - 6,718 SCADA Engineer 2.00 1.00 1.00 1.00 1.00 7,308 - 8,883
Senior SCADA Engineer - 1.00 1.00 1.00 1.00 8,487 - 10,316 Senior Administrative Assistant 1.00 1.00 1.00 - - 4,879 - 5,930 Senior Administrative Assistant (Confidential) - 1.00 1.00 4,879 - 5,930 Senior Customer Care Specialist 4.00 4.00 4.00 4.00 4.00 4,879 - 5,930 Senior Regulatory Compliance Specialist 2.00 2.00 2.00 2.00 2.00 6,747 - 8,201 Senior Sustainability Specialist 1.00 1.00 1.00 1.00 1.00 6,747 - 8,201 Senior Utility Maintenance Technician 2.00 2.00 2.00 2.00 2.00 6,918 - 8,408 Senior Utility Service Worker 6.00 4.00 4.00 4.00 4.00 5,391 - 6,553 Sustainability Specialist I Flex 1.00 - - - - 4,527 - 5,503 Sustainability Specialist II Flex - 1.00 1.00 1.00 1.00 5,527 - 6,718 Sustainability Supervisor - - 1.00 1.00 1.00 7,758 - 9,430 Utilities Director - 1.00 1.00 18,114 - 22,017
Utilities Operations Analyst 1.00 1.00 1.00 1.00 1.00 8,074 - 9,814 Utility Billing and Administration Manager 1.00 1.00 1.00 1.00 1.00 10,729 - 13,042 Utility Maintenance Superintendent 2.00 2.00 2.00 2.00 2.00 9,857 - 11,981 Utility Maintenance Technician I Flex 3.00 3.00 3.00 1.00 1.00 5,667 - 6,888 Utility Maintenance Technician II Flex 5.00 7.00 7.00 9.00 9.00 6,261 - 7,610 Utility Service Worker Crew Leader/Equipment Operator - 2.00 2.00 2.00 2.00 5,956 - 7,240 Utility Service Worker I Flex 3.00 2.00 2.00 2.00 2.00 3,997 - 4,858 Utility Service Worker II Flex 6.00 7.00 7.00 7.00 7.00 4,416 - 5,367 Water Operator I Flex 3.00 3.00 3.00 3.00 3.00 5,002 - 6,080 Water Operator II Flex 7.00 7.00 7.00 7.00 7.00 6,107 - 7,423 Water Operator III Flex 7.00 7.00 7.00 9.00 10.00 7,455 - 9,062 Water Reclamation Operator II Flex 2.00 2.00 2.00 2.00 2.00 6,107 - 7,423 Water Reclamation Operator III Flex 9.00 8.00 8.00 9.00 10.00 7,455 - 9,062 Water Resources Field Representative 3.00 3.00 3.00 3.00 3.00 4,527 - 5,503 Total Utilities Department 115.65 120.65 121.65 124.65 126.65 Total Full Time FTE, Utilities 112.00 117.00 118.00 121.00 123.00 Total Part Time FTE, Utilities 3.65 3.65 3.65 3.65 3.65 Total FTE, Utilities 115.65 120.65 121.65 124.65 126.65 GRAND TOTAL 884.08 908.60 922.98 927.18 935.70
Total Elected Officials 6.00 6.00 6.00 6.00 6.00
Total Full Time Employees 778.00 802.00 816.00 823.00 831.00 City of Corona | Proposed Budget Fiscal Year 2026 Page 114 Page 511 of 1303 Department / Position
FTE
Authorized
FY 2023
FTE
Authorized
FY 2024
FTE
Adopted
FY 2025
FTE
Authorized
FY 2025
FTE
Proposed
FY 2026
Monthly
Salaries $
Total Part Time Employees 100.08 100.60 100.98 98.18 98.70 Total Employees 884.08 908.60 922.98 927.18 935.70
s = Sworn Public Safety 284.74 285.44 287.96 288.48 288.48 City of Corona | Proposed Budget Fiscal Year 2026 Page 115 Page 512 of 1303

OPERATING & MAINTENANCE PROJECTS
City of Corona | Proposed Budget Fiscal Year 2026 Page 116 Page 513 of 1303 Operating & Maintenance Projects Overview
Historically, the Capital Improvement Plan (CIP) consisted of Capital Improvement and Operating & Maintenance Projects. During the FY 2024 budget process, the City underwent a revamp process in which the definition for Capital Improvement Projects was refined.

This new definition meant true Capital Improvement Projects were to remain in the CIP, while projects that did not meet the revised criteria of a Capital Improvement Project would no longer be included in the CIP. Those projects have been labeled Operating & Maintenance (O&M) Projects and will now be considered a new category within the overall umbrella of operating expenditures. While Capital Improvement Projects are a long-term investment of funds ($50,000+) to improve, repair, replace, or construct an asset (lifespan of 5+ years), facility, or public infrastructure, O&M Projects are not tied to a budget threshold or involve construction. Some examples include: purchase of major equipment (excluding major equipment that would extend the lifespan of a current system), development of studies and plans, grant programs (i.e. HOME and CDBG), and routine maintenance (excluding major maintenance or rehabilitation that would extend the lifespan of a current asset).

New O&M funding for Fiscal Year 2026 totals $16,685,856. The following schedule lists all projects, grouped by fund, and includes estimated carryover funding and new Fiscal Year 2026 funding.

FUND

PROJECT
NO. PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
GENERAL FUND (110)
110 63800 COMMUNITY EVENTS - CO-SPONSORED 51,324 - 51,324 110 63900 LIBRARY MATERIALS 6,926 - 6,926
110 68340 VEHICLE PROCUREMENT 214,714 20,000 234,714
110 69060 GENERAL PLAN/CLIMATE ACTION PLAN UPDATE 1,349 - 1,349 110 72160 CITYWIDE TRAFFIC SIGNS 35,000 - 35,000
110 72540 REPLACE MICROWAVE LINKS TO FIRE STATION 37,997 - 37,997 110 77220 UNANTICIPATED / EMERGENCY REPAIRS AT 725 S. MAIN 99,815 - 99,815 110 77380 UV BARRIER FOR SPECIALTY PD VEHICLES 43,790 - 43,790 110 77880 ERP SYSTEM 4,366,767 - 4,366,767
110 78390 NORTH CORONA MALL ACQUISITION/IMPROVEMENTS 115,653 - 115,653 110 79260 CORONA DEPOT BUILDING RELOCATION 238,318 - 238,318 110 79320 SOUTH CORONA MALL ACQUISITION/IMPROVEMENTS 27,287 - 27,287 110 79330 CORONA LANDFILL SOLAR FARM 50,000 - 50,000
110 86460 PD TRAINING ROOMS UPGRADE 10,480 - 10,480
110 86480 EXPANSION OF THE POLICE GYM 28,430 - 28,430
GENERAL FUND (110) TOTAL $5,327,851 $20,000 $5,347,851
MEASURE X FUND (120)
120 68340 VEHICLE PROCUREMENT 4,832,310 - 4,832,310
120 75025 CITY OF CORONA: HOMELESS SHELTER REHABILITATION PHASE II 2,633 - 2,633 120 77350 ADA SELF EVALUATION AND TRANSITION PLAN UPDATE 67,292 - 67,292 120 77380 UV BARRIER FOR SPECIALTY PD VEHICLES 45,000 - 45,000 120 77880 ERP SYSTEM 1,047,367 - 1,047,367
120 78260 FIRE STATION 4 KITCHEN VENTILATION 20,000 - 20,000 120 78280 FIRE STATION 3 BATHROOM REMODEL 10,000 - 10,000 120 78390 NORTH CORONA MALL ACQUISITION/IMPROVEMENTS 493,127 - 493,127 120 78430 EXPANSION OF ANIMAL CONTROL KENNEL SPACE 30,000 - 30,000 120 79080 REPLACE FIRE MICROWAVE NETWORK 150,000 - 150,000 120 79320 SOUTH CORONA MALL ACQUISITION/IMPROVEMENTS 1,158,022 - 1,158,022 MEASURE X FUND (120) TOTAL $7,855,751 - $7,855,751
LIBRARY FACILITIES FEE FUND (206)
206 63900 LIBRARY MATERIALS 10,387 - 10,387
206 86910 CITYWIDE DEVELOPMENT IMPACT FEE REVIEW 2,832 - 2,832 LIBRARY FACILITIES FEE FUND (206) TOTAL $13,219 - $13,219 FIRE WILD LAND MITIGATION FUND (207)
207 62900 FIRE EQUIPMENT ACQUISITION 14,240 - 14,240
207 AUTO - 1250 RAPID EXTRICATION MODULE SUPPORT (REMS) - 24,981 24,981 FIRE WILD LAND MITIGATION FUND (207) TOTAL $14,240 $24,981 $39,221 TC POLICE FACILITIES FUND (208)
208 68340 VEHICLE PROCUREMENT - 83,520 83,520
208 86910 CITYWIDE DEVELOPMENT IMPACT FEE REVIEW 2,832 - 2,832 City of Corona | Proposed Budget Fiscal Year 2026 Page 117 Page 514 of 1303 FUND

PROJECT
NO. PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
TC POLICE FACILITIES FUND (208) TOTAL $2,832 $83,520 $86,352 TC FIRE FACILITIES FUND (209)
209 62900 FIRE EQUIPMENT ACQUISITION 23,593 - 23,593
209 86910 CITYWIDE DEVELOPMENT IMPACT FEE REVIEW 2,832 - 2,832 209 AUTO - 1241 OPERATIONAL SUPPORT IN SOUTH CORONA AND SURROUNDING AREAS - 216,245 216,245 TC FIRE FACILITIES FUND (209) TOTAL $26,425 $216,245 $242,670 STREET AND TRAFFIC SIGNALS FUND (211)
211 69510 CITYWIDE MASTER PLAN STREET IMPROVEMENTS 1,587,748 - 1,587,748 211 70630 CITYWIDE TRAFFIC SIGNALS 1,976,721 - 1,976,721 211 76210 TRAFFIC SIGNAL ADA ENHANCEMENTS 112,358 - 112,358 211 76230 TRAFFIC MONITORING CCTV SYSTEM REPAIRS AND UPGRADES 202,076 - 202,076 211 86910 CITYWIDE DEVELOPMENT IMPACT FEE REVIEW 10,007 - 10,007 STREET AND TRAFFIC SIGNALS FUND (211) TOTAL $3,888,910 - $3,888,910 DRAINAGE FEE FUND (212)
212 68860 CITYWIDE BENCHMARK UPDATE 105,060 - 105,060
212 77390 DRAINAGE MASTER PLAN UPDATE 500,567 - 500,567 212 86910 CITYWIDE DEVELOPMENT IMPACT FEE REVIEW 5,382 - 5,382 212 86920 REIMBURSEMENT AGREEMENT PAYMENTS - DRAINAGE 166,628 - 166,628 DRAINAGE FEE FUND (212) TOTAL $777,637 - $777,637
POLICE FACILITIES FUND (213)
213 86450 POLICE EQUIPMENT ACQUISITION 15,659 - 15,659
213 86910 CITYWIDE DEVELOPMENT IMPACT FEE REVIEW 2,832 - 2,832 POLICE FACILITIES FUND (213) TOTAL $18,491 - $18,491
FIRE FACILITIES FUND (214)
214 62900 FIRE EQUIPMENT ACQUISITION 82,687 - 82,687
214 86910 CITYWIDE DEVELOPMENT IMPACT FEE REVIEW 2,832 - 2,832 214 AUTO - 1250 RAPID EXTRICATION MODULE SUPPORT (REMS) - 10,379 10,379 FIRE FACILITIES FUND (214) TOTAL $85,519 $10,379 $95,898 PUBLIC MEETING FACILITIES FUND (215)
215 86910 CITYWIDE DEVELOPMENT IMPACT FEE REVIEW 2,832 - 2,832 PUBLIC MEETING FACILITIES FUND (215) TOTAL $2,832 - $2,832 AQUATICS CENTER FUND (216)
216 86910 CITYWIDE DEVELOPMENT IMPACT FEE REVIEW 1,082 - 1,082 AQUATICS CENTER FUND (216) TOTAL $1,082 - $1,082
PARKS AND OPEN SPACE FUND (217)
217 AUTO - 1243 GREEN RIVER RANCH TRAIL - 30,000 30,000 PARKS AND OPEN SPACE FUND (217) TOTAL - $30,000 $30,000 RMRA FUND (221)
221 69220 PAVEMENT MAINTENANCE AND RESURFACING - 500,000 500,000 221 70940 MISCELLANEOUS REPAIR AND REPLACEMENT OF TRAFFIC SIGNALS - 300,000 300,000 RMRA FUND (221) TOTAL - $800,000 $800,000
GAS TAX (2105-2106-PROP 42) FUND (222)
222 69220 PAVEMENT MAINTENANCE AND RESURFACING 120,713 - 120,713 222 70730 SIDEWALK, CURB AND GUTTER REPAIR/REPLACEMENT/MAINTENANCE 303,478 725,000 1,028,478 222 70940 MISCELLANEOUS REPAIR AND REPLACEMENT OF TRAFFIC SIGNALS 216,467 - 216,467 222 71830 TRAFFIC SIGNALS LIGHTING UPGRADE 175,564 50,000 225,564 222 72160 CITYWIDE TRAFFIC SIGNS 150,959 80,000 230,959 222 72220 CHANGEABLE TRAFFIC MESSAGE SIGN REPLACEMENT 20,000 - 20,000 222 72920 STRIPING REHABILITATION 148,924 - 148,924
222 77160 LOCAL ROAD SAFETY PLAN 5,019 - 5,019
222 77420 TRAFFIC SIGNAL BATTERY BACKUP SYSTEM REPLACEMENTS 112,080 100,000 212,080 222 77960 STREET LIGHT INSTALLATION 56,307 115,000 171,307 GAS TAX (2105-2106-PROP 42) FUND (222) TOTAL $1,309,512 $1,070,000 $2,379,512 MEASURE A FUND (227)
227 69220 PAVEMENT MAINTENANCE AND RESURFACING 10,885 - 10,885 227 70690 PAVEMENT MANAGEMENT STUDY 151,396 50,000 201,396 227 70730 SIDEWALK, CURB AND GUTTER REPAIR/REPLACEMENT/MAINTENANCE 17,706 200,000 217,706 City of Corona | Proposed Budget Fiscal Year 2026 Page 118 Page 515 of 1303 FUND

PROJECT
NO. PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
227 71830 TRAFFIC SIGNALS LIGHTING UPGRADE 252,186 - 252,186 227 72220 CHANGEABLE TRAFFIC MESSAGE SIGN REPLACEMENT 4,331 - 4,331 227 72920 STRIPING REHABILITATION 561,834 200,000 761,834 227 78170 BICYCLE MASTER PLAN UPDATE 161,594 - 161,594
MEASURE A FUND (227) TOTAL $1,159,932 $450,000 $1,609,932 PUBLIC WORKS CAPITAL GRANTS FUND (243)
243 71790 BRIDGE EVALUATION 116,799 - 116,799
243 77160 LOCAL ROAD SAFETY PLAN 48,460 - 48,460
243 78170 BICYCLE MASTER PLAN UPDATE 322,195 - 322,195
243 79360 LED STREET NAME SIGNS 197,940 - 197,940
PUBLIC WORKS CAPITAL GRANTS FUND (243) TOTAL $685,394 - $685,394 CFD 2001-1 LANDSCAPE FUND (249)
249 AUTO - 1256 CFD 2001-1 ADDITIONAL PLANTINGS - 31,500 31,500 CFD 2001-1 LANDSCAPE FUND (249) TOTAL - $31,500 $31,500 RESIDENTIAL REFUSE/RECYCLING FUND (260)
260 68340 VEHICLE PROCUREMENT 10,875 - 10,875
260 77240 SB1383 LOCAL ASSISTANCE GRANT 363,628 - 363,628 RESIDENTIAL REFUSE/RECYCLING FUND (260) TOTAL $374,503 - $374,503 DWELLING DEVELOPMENT TAX FUND (289)
289 75025 CITY OF CORONA: HOMELESS SHELTER REHABILITATION PHASE II 7,330 - 7,330 DWELLING DEVELOPMENT TAX FUND (289) TOTAL $7,330 - $7,330 AMERICAN RESCUE PLAN FUND (413)
413 76760 BUSINESS GRANTS 62,100 - 62,100
AMERICAN RESCUE PLAN FUND (413) TOTAL $62,100 - $62,100 RDA SUCCESSOR AGENCY FUND (417)
417 65810 SKYPARK OPA 101,240 402,000 503,240
417 68630 CORONA NORTH MAIN DEVELOPMENT OWNER PARTICIPATION AGREEMENT 186,756 615,500 802,256 RDA SUCCESSOR AGENCY FUND (417) TOTAL $287,995 $1,017,500 $1,305,495 COMMUNITY DEVELOPMENT BLOCK GRANT (CDBG) FUND (431)
431 67133 RESIDENTIAL REHABILITATION PROGRAM 136,173 - 136,173 431 75010 CDBG-CV PROGRAM PLANNING, ADMINISTRATION, AND MONITORING 15,375 - 15,375 431 AUTO - 1245 CITY OF CORONA: CODE COMPLIANCE - 100,000 100,000 431 AUTO - 1246 FAIR HOUSING COUNCIL OF RIVERSIDE COUNTY: FAIR HOUSING - 34,595 34,595 431 AUTO - 1247 FY 2026 CDBG PROJECTS - 130,000 130,000 COMMUNITY DEVELOPMENT BLOCK GRANT (CDBG) FUND (431) TOTAL $151,548 $264,595 $416,143 HOME INVESTMENT PARTNERSHIP PROGRAM FUND (432)
432 67133 RESIDENTIAL REHABILITATION PROGRAM 966,859 - 966,859 432 71699 COMMUNITY HOUSING DEVELOPMENT ORGANIZATION (CHDO) 294,708 - 294,708 432 75030 TENANT-BASED RENTAL ASSISTANCE 935,435 303,912 1,239,347 432 75040 AFFORDABLE / PERMANENT SUPPORTIVE HOUSING DEVELOPMENT 200,000 - 200,000 432 77720 SECOND STREET AFFORDABLE HOUSING 1,529,875 - 1,529,875 432 77730 HOME ARP ADMINISTRATION AND PLANNING 265,406 - 265,406 432 AUTO - 1249 FY 2026 COMMUNITY HOUSING DEVELOPMENT ORGANIZATION (CHDO) - 60,782 60,782 HOME INVESTMENT PARTNERSHIP PROGRAM FUND (432) TOTAL $4,192,283 $364,694 $4,556,977 SEWER CAPACITY FUND (440)
440 76330 WATER AND SEWER CAPACITY FEE STUDY 50,000 - 50,000 SEWER CAPACITY FUND (440) TOTAL $50,000 - $50,000
LMD 84-1 LIGHTING FUND (446)
446 70940 MISCELLANEOUS REPAIR AND REPLACEMENT OF TRAFFIC SIGNALS 48,554 23,153 71,707 LMD 84-1 LIGHTING FUND (446) TOTAL $48,554 $23,153 $71,707 LMD 84-2 ZONE 10 FUND (460)
460 AUTO - 1258 LMD 84-2 ZONE 10 FIELD MODIFICATION PLAN - 125,000 125,000 LMD 84-2 ZONE 10 FUND (460) TOTAL - $125,000 $125,000
LMD 84-2 ZONE 14 FUND (461)
461 AUTO - 1257 LMD 84-2 ZONE 14 ADDITIONAL TREE PLANTINGS - 10,000 10,000 LMD 84-2 ZONE 14 FUND (461) TOTAL - $10,000 $10,000
WATER CAPACITY FUND (507)
City of Corona | Proposed Budget Fiscal Year 2026 Page 119 Page 516 of 1303 FUND

PROJECT
NO. PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
507 76330 WATER AND SEWER CAPACITY FEE STUDY 49,855 - 49,855 WATER CAPACITY FUND (507) TOTAL $49,855 - $49,855
RECLAIMED WATER SYSTEM FUND (567)
567 68340 VEHICLE PROCUREMENT 53,457 1,926 55,383
567 69820 SCADA PANEL REPLACEMENT - 100,000 100,000
567 72310 DEVELOPMENT METERS 14,327 - 14,327
567 72740 BORDER RECLAIMED BOOSTER STATION PUMP REPLACEMENT 51,164 - 51,164 567 72750 BUSINESS PROCESS MAPPING 4,794 - 4,794
567 73040 BOOSTER STATION REHABILITATION AT VARIOUS LOCATIONS 41,450 50,000 91,450 567 73900 RECLAIMED WATERLINE INFRASTRUCTURE 69,233 61,320 130,553 567 76000 FLOW METER UPGRADE AT VARIOUS LOCATIONS 25,575 50,000 75,575 567 76280 ARC FLASH STUDY 1,108 - 1,108
567 77470 UTILITIES DEPARTMENT CONFERENCE ROOM UPGRADES 322 - 322 567 77490 WATER RECLAMATION FACILITY 1 RECLAIMED HYDROTANK AIRLINE REPLACEMENT 28,644 - 28,644 567 78440 WRCRWA NORTH PIPELINE CAPACITY PURCHASE 200,000 2,200,000 2,400,000 567 AUTO - 1019 INJECTION WELL STUDY - 60,000 60,000
RECLAIMED WATER SYSTEM FUND (567) TOTAL $490,076 $2,523,246 $3,013,322 WATER UTILITY FUND (570)
570 65310 EMERGENCY GENERATORS AT VARIOUS LOCATIONS 590,891 - 590,891 570 68340 VEHICLE PROCUREMENT 1,128,940 105,987 1,234,927 570 68680 WELL REHABILITATION AT VARIOUS LOCATIONS 558,421 450,000 1,008,421 570 69820 SCADA PANEL REPLACEMENT 332,572 - 332,572
570 69980 RESIDENTIAL TURF REMOVAL REBATE PROJECT 84,768 - 84,768 570 71870 CITYWIDE METER REPLACEMENT 58,599 100,000 158,599 570 71930 WATERLINE INFRASTRUCTURE 364,990 1,226,466 1,591,456 570 72310 DEVELOPMENT METERS 37,977 - 37,977
570 72750 BUSINESS PROCESS MAPPING 102,564 - 102,564
570 73040 BOOSTER STATION REHABILITATION AT VARIOUS LOCATIONS 1,196,140 - 1,196,140 570 73290 TEMESCAL CANYON ROAD WIDENING PROJECT, TEMESCAL VALLEY, UTILITIES RELOCATION 1,100,177 - 1,100,177 570 73930 SUSTAINABLE GROUNDWATER PLAN GRANT - 200,000 200,000 570 75060 DESALTER MEMBRANE REPLACEMENTS - 213,670 213,670 570 76000 FLOW METER UPGRADE AT VARIOUS LOCATIONS 101,942 109,305 211,247 570 76280 ARC FLASH STUDY 1,392 - 1,392
570 76290 PUBLIC SAFETY POWER SHUTOFF SOP MODIFICATIONS 156,000 - 156,000 570 76300 PAINT/COAT ABOVE GROUND WATER STORAGE TANKS 120,000 - 120,000 570 76310 WATER TANK MIXER INSTALLATIONS 278,644 140,933 419,577 570 76350 CHEMICAL TANK REPLACEMENTS 13,801 75,000 88,801 570 76590 LIBERTY AVENUE WATERLINE REPLACEMENT 151,307 - 151,307 570 77070 POTABLE WATER MP UPD PGRM EIR 500,148 - 500,148 570 77470 UTILITIES DEPARTMENT CONFERENCE ROOM UPGRADES 16,056 - 16,056 570 77510 CRESTA VERDE DROP VALVE 11,873 - 11,873
570 77520 CATHODIC PROTECTION SYSTEM PLAN FOR FACILITIES AND PIPELINE INFRASTRUCTURE 299,785 - 299,785 570 77800 GRANULAR ACTIVATED CARBON TREATMENT PLANT MEDIA REPLACEMENT 413,514 350,000 763,514 570 77980 LESTER WATER TREATMENT PLANT BACKWASH TANK PAINT 153,444 - 153,444 570 78190 SDO WTP BRACKETS/BOARD REPLACEMENT 68,528 - 68,528 570 78200 LESTER WATER TREATMENT PLANT GRAVITY THICKENER PAINT 210,344 - 210,344 570 78220 WELLS FLOOR EPOXY/PAINT 50,000 - 50,000
570 78230 LESTER WTP CHEMICAL SKID BOARD REPLACEMENT 22,542 - 22,542 570 78240 DESALTER AMMONIA PUMP REPLACEMENT 15,789 - 15,789 570 78250 BORDER POTABLE BOOSTER MCC DESIGN 124,392 - 124,392 570 78360 CARMELITA AVENUE WATER MAIN INSTALLATION 20,326 - 20,326 570 78370 RIDGEVIEW TERRACE WATER MAIN INSTALLATION 4,750 - 4,750 570 79350 COLDWATER CANYON RECHARGE STUDY 250,000 - 250,000 570 79370 TEMESCAL DESALTER CLEAN-IN-PLACE (CIP) SYSTEM OPTIMIZATION 200,000 - 200,000 570 79380 SIERRA DEL OROTREATMENT PLANT MCC 1 AND 2 DESIGN 100,000 - 100,000 570 79390 LEAD OR COPPER SERVICE LINE AUDIT 1,497,480 - 1,497,480 570 AUTO - 1023 SDOTREATMENT PLANT SURGE BASIN REHABILITATION - 100,000 100,000 570 AUTO - 1026 DESALTER AUTOMATIC TRANSFER SWITCH UPGRADE - 200,000 200,000 City of Corona | Proposed Budget Fiscal Year 2026 Page 120 Page 517 of 1303 FUND

PROJECT
NO. PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
570 AUTO - 1036 DRIVEWAY EXPANSION AT CRESTA VERDE BOOSTER STATION - 100,000 100,000 570 AUTO - 1039 LESTER CHEMICAL VFD UPGRADES (20 DRIVES) - 75,000 75,000 570 AUTO - 1151 DIRECT REUSE FEASIBILITY STUDY - 750,000 750,000 WATER UTILITY FUND (570) TOTAL $10,338,094 $4,196,361 $14,534,455 WATER UTILITY GRANT/AGRMT FUND (571)
571 76620 COVID-19 ARREARAGES FUNDING 1,234,280 - 1,234,280 571 76860 PRADO DAM FLOOD INUNDATION UTILITY RETROFIT 2,792 - 2,792 WATER UTILITY GRANT/AGRMT FUND (571) TOTAL $1,237,073 - $1,237,073 SEWER UTILITY FUND (572)
572 65310 EMERGENCY GENERATORS AT VARIOUS LOCATIONS 200,000 - 200,000 572 68340 VEHICLE PROCUREMENT 1,011,751 94,139 1,105,890 572 69820 SCADA PANEL REPLACEMENT 167,530 300,000 467,530 572 71950 SEWER LINE INFRASTRUCTURE 1,271,961 550,000 1,821,961 572 72750 BUSINESS PROCESS MAPPING 57,611 - 57,611
572 73940 AUTOMATIC TRANSFER SWITCH CHANGE OUTS 100,000 50,000 150,000 572 76000 FLOW METER UPGRADE AT VARIOUS LOCATIONS 225,132 50,000 275,132 572 76280 ARC FLASH STUDY 721 - 721
572 76350 CHEMICAL TANK REPLACEMENTS 161,046 - 161,046
572 77470 UTILITIES DEPARTMENT CONFERENCE ROOM UPGRADES 14,450 - 14,450 572 77580 WATER RECLAMATION FACILITY #1 B RAS ISOLATION AND CHECK VALVE REPLACEMENT 60,891 - 60,891 572 77630 SEWER MASTER PLAN UPDATE PROGRAM EIR 873,211 - 873,211 572 77640 WATER RECLAMATION FACILITY NO. 1 LEASE 4,269,310 2,000,000 6,269,310 572 77641 WRF1 LEASE ADMIN 38,413 - 38,413
572 77650 LIFT STATION WET WELL REHABILITATION 11,401 150,000 161,401 572 77820 WATER RECLAMATION FACILITY NO. 1 CHEMICAL INJECTION FLASH MIXER AND STATIC MIXER

INSTALLATION
26,672 - 26,672
572 77840 SEWER MAIN REHABILITATION AT VARIOUS LOCATIONS 464,800 500,000 964,800 572 77900 SMITH SEWER MAIN UNDER 91FW REHABILITATION 198,912 - 198,912 572 77920 RECONDITIONING OF SEWER DRYING BEDS AT WRF1 200,000 - 200,000 572 77930 HIGH MAINTENANCE SEWER PIPING REHABILITATION AT VARIOUS LOCATIONS 191,584 500,000 691,584 572 78450 WATER RECLAMATION FACILITY 1 GENERATORS & AUTOMATIC TRANSFER SWITCH GEAR

EVALUATION
35,758 - 35,758
572 78460 SEWER INFLOW AND INFILTRATION STUDY 497,120 - 497,120 572 78470 WRF1 DIGESTER MIXING PUMPS 2 AND 3 REPLACEMENTS 98,663 - 98,663 SEWER UTILITY FUND (572) TOTAL $10,176,936 $4,194,139 $14,371,075 SEWER GRANT/AGREEMENT FUND (573)
573 76620 COVID-19 ARREARAGES FUNDING 521,082 - 521,082 573 76860 PRADO DAM FLOOD INUNDATION UTILITY RETROFIT 3,181 - 3,181 SEWER GRANT/AGREEMENT FUND (573) TOTAL $524,263 - $524,263 DIRECT ACCESS ELECTRIC UTILITY FUND (576)
576 72750 BUSINESS PROCESS MAPPING 4,819 - 4,819
576 77470 UTILITIES DEPARTMENT CONFERENCE ROOM UPGRADES 397 - 397 DIRECT ACCESS ELECTRIC UTILITY FUND (576) TOTAL $5,216 - $5,216 TRANSIT SERVICES FUND (577)
577 76250 CNG COMPRESSOR REMEDIATION - 220,000 220,000
577 76530 COA - INTELLIGENT TRANSPORTATION SYSTEM FOR TRANSIT 1,300,000 - 1,300,000 577 76550 COA - DIGITAL LAND MOBILE RADIO 135,000 - 135,000 577 76560 COA - ADA ACCESSIBLE VAN 96,237 - 96,237
577 76580 COA - REPLACEMENT OF BUSES 3,294,786 - 3,294,786 577 78490 COA IMPLEMENTATION 250,000 50,000 300,000
TRANSIT SERVICES FUND (577) TOTAL $5,076,023 $270,000 $5,346,023 GREENFIELD ELECTRIC UTILITY FUND (578)
578 65750 PAD MOUNTED ENCLOSURE (PME) SWITCHES UPGRADE 224,839 50,000 274,839 578 68340 VEHICLE PROCUREMENT 117,322 520 117,842
578 69960 PLUG IN VEHICLE (PEV) READINESS PLAN 177,736 - 177,736 578 71870 CITYWIDE METER REPLACEMENT 205,908 24,000 229,908 578 72310 DEVELOPMENT METERS 59,004 - 59,004
578 72750 BUSINESS PROCESS MAPPING 15,252 - 15,252
City of Corona | Proposed Budget Fiscal Year 2026 Page 121 Page 518 of 1303 FUND

PROJECT
NO. PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
578 76280 ARC FLASH STUDY 40,970 - 40,970
578 76320 TRANSFORMER LIFECYCLE REPLACEMENTS AT VARIOUS LOCATIONS 527,461 100,000 627,461 578 77470 UTILITIES DEPARTMENT CONFERENCE ROOM UPGRADES 888 - 888 578 77690 CAPACITOR BANK UPGRADE 67,613 - 67,613
578 AUTO - 1148 WHOLESALE DISTRIBUTION ACCESS TARIFF BATTERY ENERGY STORAGE SYSTEM STUDY FOR

PEAK DEMAND
- 315,000 315,000
GREENFIELD ELECTRIC UTILITY FUND (578) TOTAL $1,436,993 $489,520 $1,926,513 ELECTRIC UTILITY GRANT/AGRMT FUND (579)
579 76620 COVID-19 ARREARAGES FUNDING 3,866 - 3,866
ELECTRIC UTILITY GRANT/AGRMT FUND (579) TOTAL $3,866 - $3,866 INFORMATION TECHNOLOGY FUND (681)
681 72750 BUSINESS PROCESS MAPPING 25,431 - 25,431
681 74050 ENTERPRISE POWER BACKUP AND STORAGE 974 - 974 681 76040 PENETRATION TESTING 450,952 - 450,952
681 76090 SD-WAN SOLUTION 100,000 - 100,000
681 76890 CITY HALL DATACENTER HARDWARE 71,477 - 71,477 681 77000 SECURITY SOLUTION TO IDENTIFY NEFARIOUS MOVEMENT 170,000 - 170,000 681 79060 MICROWAVE LINK FROM POLICE TO FIRE HEADQUARTERS 10,864 - 10,864 681 79080 REPLACE FIRE MICROWAVE NETWORK 450,000 - 450,000 681 79090 MICROWAVE LINK FROM CITY HALL TO WRF1 40,000 - 40,000 INFORMATION TECHNOLOGY FUND (681) TOTAL $1,319,698 - $1,319,698 FLEET OPERATIONS FUND (682)
682 76250 CNG COMPRESSOR REMEDIATION 150,000 380,000 530,000 FLEET OPERATIONS FUND (682) TOTAL $150,000 $380,000 $530,000 FLEET REPLACEMENT FUND (684)
684 68340 VEHICLE PROCUREMENT 2,671,931 91,023 2,762,954 FLEET REPLACEMENT FUND (684) TOTAL $2,671,931 $91,023 $2,762,954 GRAND TOTAL $59,823,963 $16,685,856 $76,509,819
The estimated carryover funding as listed is an estimate of the continuing appropriations at the time of printing the proposed documents. When fund balance analyses are completed by the Finance Department after the close of the prior year-end, continuing appropriations will be finalized and authorized. Although not listed above, continuing appropriations may include amounts needed for grants that extend over more than one fiscal year.

City of Corona | Proposed Budget Fiscal Year 2026 Page 122 Page 519 of 1303

CAPITAL IMPROVEMENT PLAN
City of Corona | Proposed Budget Fiscal Year 2026 Page 123 Page 520 of 1303

CAPITAL IMPROVEMENT PLAN OVERVIEW
Ten-Year Capital Improvement Plan (CIP)
The Capital Improvement Plan (CIP) identifies capital projects, the necessary public financing required, grant and other funding opportunities, as well as the on-going impact to the operating budgets. The identification of capital projects to be funded is based on multiple factors including feasibility, community enrichment, asset age, historical preservation, safety, and preventative maintenance.

Capital Improvement Projects, whether funded or not, utilize a 10-year time horizon and are developed using a prioritized implementation plan. This task is one of the key strategies identified in the City's Strategic Plan under Goal 3: Sound Infrastructure.

A CIP is defined as a: "Long-term investment of funds to improve, repair, replace, or construct an asset, facility, or public infrastructure." Additionally, the following criteria must be met in order for a project to be included in the CIP.

Budget Threshold: $50,000
Asset Lifespan: 5+ Years
Construction Projects: Included
Purchase of Major Equipment/Assets: Included
If purchase and installation of parts extends the lifespan of a system.

Development of Studies/Plans: Not Included
Routine Maintenance: Included
If major maintenance or rehab projects extend the lifespan of an asset Prioritization scoring guidelines were developed for each project to be scored on a 100-point scale based on the primary functions the project serves. Projects that score 70 points and above are considered Tier I projects to be implemented in years 1-3 of the CIP; projects scoring 35-69 are Tier II projects to be implemented in years 4-6 of the CIP; and projects scoring 0-34 are Tier II projects to be implemented in years 7-10 of the CIP.

The CIP program provides clarity and structure to ensure the City is investing wisely in capital projects and its public infrastructure is well-maintained for current and future generations.

Projects are classified into the following categories:

Facilities, Parks & Open Space Streets, Traffic & Storm Drains Technology & Communications Utilities
Funding by Program
The Capital Improvement Plan (CIP) is a comprehensive list of numerous projects across the organization. Specifically, the Fiscal Year 2026 budget recommends a total investment of $33.6 million across four (4) categories. Facilities, Parks & Open Space; Streets, Traffic & Storm Drains; Technology & Communications; and Utilities. The largest dollar category is Utilities, which includes projects such as the Potable Waterline Replacement Projects (Project #1, #2 and #3), Water Reclamation Facility #2 Equalization Basin Replacement, WRCRWA Booster Pump Station, Digester Equipment Rehabilitation and Electrical Upgrade, and Electrical Cable Upgrades Project. The second-largest dollar category is Streets, Traffic & Storm Drains with projects such as the Citywide Street Pavement Rehabilitation (2025), Advanced Traffic Management System (ATMS) Phase III & Mater Plan Update, Citywide ADA and Sidewalk Improvements, Dynamic Message Sign Retrofit, and Ontario Ave Widening at Lincoln Avenue.

New CIP funding for Fiscal Year 2026 totals $33,551,845 in the categories shown in the following table.

City of Corona | Proposed Budget Fiscal Year 2026 Page 124 Page 521 of 1303

PROJECT CATEGORY

ESTIMATED

CARRYOVER
FUNDING FY 2026 FY 2027 FY 2028 FY 2029 FY 2030
FY 2031
-
FY 2035
TOTAL

FUNDING
Facilities, Parks & Open Space 51,205,308 3,987,802 1,975,000 1,500,000 1,527,000 1,971,000 24,900,000 87,066,110 Streets, Traffic & Storm Drains 149,746,773 13,914,043 11,669,000 11,780,000 12,326,000 12,392,000 74,899,814 286,727,630 Technology & Communications 5,739,803 585,000 560,000 360,000 360,000 - - 7,604,803 Utilities 80,477,755 15,065,000 77,796,453 18,500,000 9,000,000 11,500,000 108,447,053 320,786,261 TOTAL $287,169,639 $33,551,845 $92,000,453 $32,140,000 $23,213,000 $25,863,000 $208,246,867 $702,184,804 Funding by Funding Source
The City utilizes multiple funding sources for its CIP program, including those that are legislatively set aside and committed to specific capital improvement projects, as well as other sources such as the General Fund and utility rates. The following is a summary of funding (in millions) for Fiscal Year 2026 and beyond.

FUND TYPE / FUND NAME

ESTIMATED

CARRYOVER
FUNDING FY 2026 FY 2027 FY 2028 FY 2029 FY 2030
FY 2031
-
FY2035
TOTAL

FUNDING

GENERAL FUND
110 - GENERAL FUND 12,563,085 475,000 - - - - 1,000,000 14,038,085 120 - MEASURE X FUND 30,775,456 4,142,802 3,835,000 3,960,000 3,987,000 4,071,000 34,400,000 85,171,258 GENERAL FUND TOTAL 43,338,541 4,617,802 3,835,000 3,960,000 3,987,000 4,071,000 35,400,000 99,209,343

SPECIAL REVENUE FUND
211 - STREET AND TRAFFIC SIGNALS FUND 8,506,146 1,035,000 - - 300,000 - - 9,841,146 212 - DRAINAGE FEE FUND 1,551,469 - - - - - - 1,551,469 216 - AQUATICS CENTER FUND 84,480 - - - - - - 84,480
217 - PARKS AND OPEN SPACE FUND 1,282,944 - - - - - - 1,282,944 218 - CORONA MALL BUSINESS IMPROVEMENT DISTRICT
FUND
163,995 - - - - - - 163,995
221 - RMRA FUND 9,633,260 3,955,800 - - - - 23,046,160 36,635,220 222 - GAS TAX (2105-2106-PROP 42) FUND 1,757,565 350,000 - - - - - 2,107,565 224 - RIDESHARE -TRIP REDUCTION FUND 59,684 - - - - - - 59,684 227 - MEASURE A FUND 15,521,131 5,810,000 5,569,000 5,680,000 5,794,000 5,910,000 27,089,654 71,373,785 261 - SOUTH CORONA MAJOR THOROUGHFARES FUND 45,660 - - - - - - 45,660 274 - SOUTH CORONA LANDSCAPING FUND 1,200,726 - - - - - - 1,200,726 289 - DWELLING DEVELOPMENT TAX FUND - 830,000 - - - - - 830,000 413 - AMERICAN RESCUE PLAN FUND 11,240,453 - - - - - - 11,240,453 460 - LMD 84-2 ZONE 10 FUND 6,962 300,000 600,000 - - - - 906,962 470 - LMD 84-2 ZONE 20 FUND - 750,000 - - - - - 750,000 SPECIAL REVENUE FUND TOTAL 51,054,473 13,030,800 6,169,000 5,680,000 6,094,000 5,910,000 50,135,814 138,074,087

CAPITAL PROJECT FUND
243 - PUBLIC WORKS CAPITAL GRANTS FUND 74,634,211 - - - - - - 74,634,211 245 - COUNTY SERVICE AREA 152 (NPDES) FUND 349,465 - - - 132,000 132,000 264,000 877,465 431 - COMMUNITY DEVELOPMENT BLOCK GRANT (CDBG)
FUND
529,285 613,243 - - - - - 1,142,528
479 - TUMF - WRCOG FUND 17,226,869 - - - - - - 17,226,869 480 - REIMBURSEMENT GRANTS FUND 4,366,775 - - - - - - 4,366,775 CAPITAL PROJECT FUND TOTAL 97,106,605 613,243 - - 132,000 132,000 264,000 98,247,848

ENTERPRISE FUND
275 - AIRPORT FUND 628,956 - - - - - - 628,956
440 - SEWER CAPACITY FUND 5,004,022 - - - - - - 5,004,022 507 - WATER CAPACITY FUND 2,282,148 - 14,500,000 - - - 2,995,000 19,777,148 567 - RECLAIMED WATER SYSTEM FUND 2,947,737 2,500,000 3,511,453 - - - - 8,959,190 570 - WATER UTILITY FUND 30,071,600 5,475,000 22,565,000 14,500,000 8,250,000 11,500,000 79,337,592 171,699,192 571 - WATER UTILITY GRANT/AGRMT FUND 5,707,293 - - - - - - 5,707,293 572 - SEWER UTILITY FUND 33,400,952 6,250,000 37,220,000 4,000,000 - - 25,364,461 106,235,413 573 - SEWER GRANT/AGREEMENT FUND 24,348 - - - - - - 24,348 576 - DIRECT ACCESS ELECTRIC UTILITY FUND 8,324 - - - - - - 8,324 577 - TRANSIT SERVICES FUND 13,225,616 - - - - - - 13,225,616 578 - GREENFIELD ELECTRIC UTILITY FUND 346,966 840,000 - - 750,000 - 750,000 2,686,966 ENTERPRISE FUND TOTAL 93,647,961 15,065,000 77,796,453 18,500,000 9,000,000 11,500,000 108,447,053 333,956,467 City of Corona | Proposed Budget Fiscal Year 2026 Page 125 Page 522 of 1303

FUND TYPE / FUND NAME

ESTIMATED

CARRYOVER
FUNDING FY 2026 FY 2027 FY 2028 FY 2029 FY 2030
FY 2031
-
FY2035
TOTAL

FUNDING

INTERNAL SERVICE FUND
681 - INFORMATION TECHNOLOGY FUND 2,021,595 225,000 200,000 - - - - 2,446,595 682 - FLEET OPERATIONS FUND 464 - - - - - - 464
INTERNAL SERVICE FUND TOTAL 2,022,059 225,000 200,000 - - - - 2,447,059

UNFUNDED
999 - UNFUNDED PROJECTS - - 4,000,000 4,000,000 4,000,000 4,250,000 14,000,000 30,250,000 UNFUNDED TOTAL - - 4,000,000 4,000,000 4,000,000 4,250,000 14,000,000 30,250,000 GRAND TOTAL $ 287,169,639 $ 33,551,845 $ 92,000,453 $ 32,140,000 $ 23,213,000 $ 25,863,000 $ 208,246,867 $ 702,184,804 Ten-Year History
The chart below provides a snapshot of the City’s Capital Improvement Budget over a ten-year period. ($)
Capital Improvement Budget Over the Past Decade
$51.1
$39.1
$34.4
$43.8 $43.0
$63.2
$61.0 $61.1
$55.8
$33.6
Millions
FY 2017 Adopted
FY 2018 Adopted
FY 2019 Adopted
FY 2020 Adopted
FY 2021 Adopted
FY 2022 Adopted
FY 2023 Adopted
FY 2024 Adopted
FY 2025 Adopted
FY 2026 Proposed
0 10
20 30
40 50
60 70
City of Corona | Proposed Budget Fiscal Year 2026 Page 126 Page 523 of 1303 Significant Capital Improvements
The following project summaries describe a few of the significant capital improvement projects proposed for Fiscal Year 2026.

City of Corona | Proposed Budget Fiscal Year 2026 Page 127 Page 524 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 128 Page 525 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 129 Page 526 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 130 Page 527 of 1303 Schedule of Estimated Carryover Funding and New Funding, by Fund FUND

PROJECT
NO. CATEGORY PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
GENERAL FUND (110)
110 FC-2020-01 FC CITYWIDE ADA IMPROVEMENTS AT PARKS 1,968,711 - 1,968,711 110 FC-2022-02 FC LIBRARY HVAC PNEUMATIC CONTROLS 82,152 - 82,152 110 FC-2022-04 FC CITY FIRE STATIONS CAPITAL IMPROVEMENTS 88,324 - 88,324 110 FC-2022-05 FC LIBRARY FACILITIES CAPITAL IMPROVEMENTS 311,888 - 311,888 110 FC-2022-10 FC POLICE DEPARTMENT FACILITY IMPROVEMENTS 8,333 - 8,333 110 FC-2022-11 FC CDBG PUBLIC FACILITIES AND INFRASTRUCTURE IMPROVEMENTS (SENIOR CENTER) 36,327 - 36,327 110 FC-2022-20 FC FIRE STATION #2 REBUILD 1,508,856 - 1,508,856 110 FC-2022-21 FC SKYLINE TRAIL ACCESS BRIDGE 566,245 - 566,245 110 FC-2023-01 FC AUBURNDALE AMENITIES IMPROVEMENTS 383,451 - 383,451 110 FC-2023-10 FC CORONA INNOVATION CENTER 72,964 - 72,964 110 FC-2024-06 FC EMERGENCY MEDICAL SERVICES SKILLS LAB TENANT IMPROVEMENTS 85,787 - 85,787 110 FC-2025-06 FC EMERGENCY OPERATIONS CENTER PHASE 2 UPGRADE 22,138 - 22,138 110 FC-2025-21 FC DRONE AS A FIRST RESPONDER PROGRAM (DFR) INFRASTRUCTURE UPGRADES 100,000 - 100,000 110 FC-2026-06 FC PROMENADE PARK MUSCO LIGHTING - 475,000 475,000 110 ST-2014-01 ST GILBERT AVENUE PUBLIC IMPROVEMENTS 10,842 - 10,842 110 ST-2015-01 ST MAGNOLIA AVENUE BRIDGE AND ROADWAY WIDENING 438,130 - 438,130 110 ST-2016-01 ST CAJALCO / I-15 INTERCHANGE IMPROVEMENTS 721 - 721 110 ST-2016-02 ST CITYWIDE ALLEY IMPROVEMENTS 1,999,441 - 1,999,441 110 ST-2021-03 ST ONTARIO AVENUE WIDENING AT LINCOLN AVENUE 47,315 - 47,315 110 ST-2022-02 ST 6TH STREET BEAUTIFICATION AND REVITALIZATION 111,901 - 111,901 110 ST-2022-03 ST CITYWIDE TRAFFIC SIGNAL OPTIMIZATION 1,573,580 - 1,573,580 110 ST-2024-04 ST SANTA ANA RIVER TRAIL 55,412 - 55,412 110 TC-2014-01 TC CITYWIDE UNIFIED CAMERA PROJECT 39,243 - 39,243 110 TC-2016-01 TC EMERGENCY 911 PHONE SYSTEM REPLACEMENT 3,673 - 3,673 110 TC-2016-02 TC CITYWIDE UNIFIED CAMERA PROJECT, PHASE II 5,726 - 5,726 110 TC-2016-03 TC CITY HALL SECURITY IMPROVEMENTS 18,535 - 18,535 110 TC-2017-02 TC POLICE CAD/RMS SYSTEM 419,322 - 419,322 110 TC-2020-02 TC EMERGENCY OPERATIONS CENTER UPGRADE 22,501 - 22,501 110 TC-2022-01 TC COMMUNICATIONS STUDIO AT CITY HALL 250,000 - 250,000 110 TC-2022-02 TC CITY BROADCAST SYSTEM OVERHAUL 100,000 - 100,000 110 TC-2023-01 TC NEW VHF RADIO SIMULCAST AND BACKHAUL SYSTEM 1,794,742 - 1,794,742 110 UT-2019-01 UT ALCOA DIKE POTABLE WATER NON-COMPENSABLE 436,826 - 436,826 GENERAL FUND (110) TOTAL $12,563,085 $475,000 $13,038,085 MEASURE X FUND (120)
120 FC-2021-02 FC PD MAIN STATION HVAC AUTOMATION UPGRADE 70,300 - 70,300 120 FC-2022-02 FC LIBRARY HVAC PNEUMATIC CONTROLS - 250,000 250,000 120 FC-2022-04 FC CITY FIRE STATIONS CAPITAL IMPROVEMENTS 22,310 - 22,310 120 FC-2022-05 FC LIBRARY FACILITIES CAPITAL IMPROVEMENTS - 50,000 50,000 120 FC-2022-08 FC HISTORIC CIVIC CENTER FACILITY CAPITAL IMPROVEMENTS 6,767 - 6,767 120 FC-2022-10 FC POLICE DEPARTMENT FACILITY IMPROVEMENTS 3,689 45,000 48,689 120 FC-2022-20 FC FIRE STATION #2 REBUILD 4,846,872 - 4,846,872 120 FC-2022-24 FC PD WROUGHT IRON FENCE AT SOUTH PERIMETER PARKING 36,200 - 36,200 120 FC-2023-01 FC AUBURNDALE AMENITIES IMPROVEMENTS 576,220 - 576,220 120 FC-2023-04 FC SHADE INSTALLATION AT PARK PLAYGROUNDS 881,314 - 881,314 120 FC-2023-06 FC CITY HALL VETERANS MEMORIAL IMPROVEMENTS 625,937 - 625,937 120 FC-2023-07 FC HISTORIC CIVIC CENTER FOUNTAIN AND SIGN 207,000 - 207,000 120 FC-2023-09 FC OLD PD BUILDING DEMOLITION 1,134,190 - 1,134,190 120 FC-2024-01 FC POLICE DEPARTMENT HVAC SYSTEM 100,000 - 100,000 120 FC-2024-02 FC GRIND AND OVERLAY OF POLICE TRAINING CENTER ASPHALT 60,000 - 60,000 120 FC-2024-03 FC POLICE DEPARTMENT LOCKER ROOM/FACILITY EXPANSION 20,000 - 20,000 120 FC-2024-04 FC DOWNTOWN PLACEMAKING AND WAYFINDING SIGNAGE 1,060,000 - 1,060,000 120 FC-2024-05 FC PARK PLAYGROUND REPLACEMENTS 1,795,041 - 1,795,041 120 FC-2024-07 FC CITY PARK REVITALIZATION 8,404,472 - 8,404,472 120 FC-2025-01 FC CITY HALL CARPET REPLACEMENT 1,050,000 - 1,050,000 120 FC-2025-02 FC ANIMAL CONTROL FIRE ALARM SYSTEM 30,000 - 30,000 City of Corona | Proposed Budget Fiscal Year 2026 Page 131 Page 528 of 1303 FUND

PROJECT
NO. CATEGORY PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
120 FC-2025-07 FC FIRE HQ BATHROOMS 105,050 - 105,050
120 FC-2025-09 FC LIBRARY CARPET REPLACEMENT 600,000 - 600,000 120 FC-2025-10 FC PROMENADE PARK 1,044,865 - 1,044,865
120 FC-2025-11 FC REAL-TIME INTELLIGENCE CENTER - EQUIPMENT 52,417 - 52,417 120 FC-2025-16 FC SKYLINE TRAIL AMENITIES 13,199 - 13,199 120 FC-2025-17 FC TRAINING CENTER UPGRADES 60,000 - 60,000 120 FC-2025-19 FC WAYFINDING PLAN/PROGRAM 70,000 - 70,000 120 FC-2026-02 FC RIVER ROAD PARK - 550,000 550,000
120 FC-2026-05 FC PICKLEBALL FACILITY - 1,097,802 1,097,802 120 ST-2012-01 ST MCKINLEY STREET GRADE SEPARATION 923,967 - 923,967 120 ST-2016-02 ST CITYWIDE ALLEY IMPROVEMENTS 423,846 - 423,846 120 ST-2023-03 ST CITY OF CORONA GREEN ALLEYS 2,823,378 - 2,823,378 120 ST-2025-05 ST CITYWIDE ADA AND SIDEWALK IMPROVEMENTS 1,348,150 - 1,348,150 120 ST-2025-07 ST SOUTH MALL PARKING LOT REHABILITATION 531,312 - 531,312 120 ST-2025-09 ST ZERO EMISSION VEHICLE CHARGING INFRASTRUCTURE 74,321 - 74,321 120 ST-2025-10 ST FREEWAY OVERPASS SIGN REPLACEMENT AND INSTALLATION 47,282 - 47,282 120 ST-2025-26 ST CITYWIDE STREET PAVEMENT REHABILITATION (2025) 627,422 2,150,000 2,777,422 120 TC-2016-01 TC EMERGENCY 911 PHONE SYSTEM REPLACEMENT 696,952 - 696,952 120 TC-2022-01 TC COMMUNICATIONS STUDIO AT CITY HALL 103,886 - 103,886 120 TC-2022-02 TC CITY BROADCAST SYSTEM OVERHAUL 66,298 - 66,298 120 TC-2023-01 TC NEW VHF RADIO SIMULCAST AND BACKHAUL SYSTEM 57,783 - 57,783 120 TC-2025-02 TC CITYWIDE UNIFIED CAMERA PROJECT, PHASE III 175,016 - 175,016 MEASURE X FUND (120) TOTAL $30,775,456 $4,142,802 $34,918,258 STREET AND TRAFFIC SIGNALS FUND (211)
211 ST-2015-01 ST MAGNOLIA AVENUE BRIDGE AND ROADWAY WIDENING 1,289,321 - 1,289,321 211 ST-2017-01 ST ADVANCED TRAFFIC MANAGEMENT SYSTEM PHASE III & MASTER PLAN UPDATE 4,090,347 800,000 4,890,347 211 ST-2017-02 ST TRAFFIC SIGNAL INSTALLATION AT AUTO CENTER DRIVE / METROLINK STATION 100,000 - 100,000 211 ST-2017-03 ST TRAFFIC SIGNAL MAINTENANCE FACILITY 130,000 - 130,000 211 ST-2017-04 ST ONTARIO AVENUE/I15 MULTIMODAL CORRIDOR ENHANCEMENT 356,837 - 356,837 211 ST-2019-02 ST TRAFFIC SIGNAL INSTALLATION AT BEDFORD CANYON / GEORGETOWN 100,000 - 100,000 211 ST-2021-02 ST TRAFFIC SIGNAL AT MASTERS DRIVE / CALIFORNIA AVENUE 871,364 - 871,364 211 ST-2021-03 ST ONTARIO AVENUE WIDENING AT LINCOLN AVENUE 968,276 135,000 1,103,276 211 ST-2022-01 ST CITYWIDE ADA CURB RAMP IMPROVEMENTS 350,000 - 350,000 211 ST-2025-01 ST TRAFFIC SIGNALS ON PROMENADE AVENUE EAST OF MCKINLEY STREET 250,000 100,000 350,000 STREET AND TRAFFIC SIGNALS FUND (211) TOTAL $8,506,146 $1,035,000 $9,541,146 DRAINAGE FEE FUND (212)
212 ST-2012-03 ST CHASE DRIVE IMPROVEMENTS - PHASE III 90,906 - 90,906 212 ST-2021-03 ST ONTARIO AVENUE WIDENING AT LINCOLN AVENUE 394,133 - 394,133 212 ST-2023-01 ST EAST GRAND BOULEVARD STORM DRAIN CONSTRUCTION 561,181 - 561,181 212 ST-2023-02 ST WEST RINCON STREET IMPROVEMENTS 505,249 - 505,249 DRAINAGE FEE FUND (212) TOTAL $1,551,469 - $1,551,469
AQUATICS CENTER FUND (216)
216 FC-2022-06 FC AQUATIC IMPROVEMENTS AT AUBURNDALE POOL 84,480 - 84,480 AQUATICS CENTER FUND (216) TOTAL $84,480 - $84,480
PARKS AND OPEN SPACE FUND (217)
217 FC-2022-21 FC SKYLINE TRAIL ACCESS BRIDGE 24,340 - 24,340 217 FC-2023-01 FC AUBURNDALE AMENITIES IMPROVEMENTS 571,292 - 571,292 217 FC-2023-04 FC SHADE INSTALLATION AT PARK PLAYGROUNDS 8,896 - 8,896 217 FC-2023-12 FC COMMUNITY FACILITIES & INFRASTRUCTURE PHASE I - VICTORIA PARK SPLASH PAD 378,415 - 378,415 217 FC-2025-18 FC WARDLOW CANYON TRAIL CENTRAL/SOUTH 300,000 - 300,000 PARKS AND OPEN SPACE FUND (217) TOTAL $1,282,944 - $1,282,944 CORONA MALL BUSINESS IMPROVEMENT DISTRICT FUND (218)
218 ST-2022-02 ST 6TH STREET BEAUTIFICATION AND REVITALIZATION 163,995 - 163,995 CORONA MALL BUSINESS IMPROVEMENT DISTRICT FUND (218) TOTAL $163,995 - $163,995 RMRA FUND (221)
221 ST-2021-01 ST CITYWIDE STREET PAVEMENT REHABILITATION 5,633,821 - 5,633,821 221 ST-2025-26 ST CITYWIDE STREET PAVEMENT REHABILITATION (2025) 3,999,439 3,955,800 7,955,239 RMRA FUND (221) TOTAL $9,633,260 $3,955,800 $13,589,060 City of Corona | Proposed Budget Fiscal Year 2026 Page 132 Page 529 of 1303 FUND

PROJECT
NO. CATEGORY PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
GAS TAX (2105-2106-PROP 42) FUND (222)
222 ST-2012-01 ST MCKINLEY STREET GRADE SEPARATION 10,512 - 10,512 222 ST-2015-01 ST MAGNOLIA AVENUE BRIDGE AND ROADWAY WIDENING 50,091 - 50,091 222 ST-2017-02 ST TRAFFIC SIGNAL INSTALLATION AT AUTO CENTER DRIVE / METROLINK STATION 144,444 - 144,444 222 ST-2017-05 ST FOOTHILL PARKWAY WESTERLY EXTENSION 270,746 - 270,746 222 ST-2019-01 ST BUTTERFIELD DRIVE ROAD RELOCATION 88,819 - 88,819 222 ST-2019-02 ST TRAFFIC SIGNAL INSTALLATION AT BEDFORD CANYON / GEORGETOWN 142,953 - 142,953 222 ST-2023-04 ST CITYWIDE DYNAMIC MESSAGE SIGN RETROFIT 450,000 250,000 700,000 222 ST-2023-05 ST CITYWIDE TRAFFIC SIGNAL MODIFICATIONS 600,000 - 600,000 222 ST-2026-01 ST HIDDEN PARKWAY MEDIAN DESIGN - 100,000 100,000 GAS TAX (2105-2106-PROP 42) FUND (222) TOTAL $1,757,565 $350,000 $2,107,565 RIDESHARE -TRIP REDUCTION FUND (224)
224 ST-2022-04 ST SIDEWALK GAP CLOSURE AT CHASE DRIVE & SMITH AVENUE 59,684 - 59,684 RIDESHARE -TRIP REDUCTION FUND (224) TOTAL $59,684 - $59,684 MEASURE A FUND (227)
227 ST-2012-01 ST MCKINLEY STREET GRADE SEPARATION 115,051 - 115,051 227 ST-2015-01 ST MAGNOLIA AVENUE BRIDGE AND ROADWAY WIDENING 1,973,049 - 1,973,049 227 ST-2017-04 ST ONTARIO AVENUE/I15 MULTIMODAL CORRIDOR ENHANCEMENT 1,709,988 - 1,709,988 227 ST-2019-01 ST BUTTERFIELD DRIVE ROAD RELOCATION 1,396,891 - 1,396,891 227 ST-2021-01 ST CITYWIDE STREET PAVEMENT REHABILITATION 52,562 - 52,562 227 ST-2021-03 ST ONTARIO AVENUE WIDENING AT LINCOLN AVENUE 1,080,890 - 1,080,890 227 ST-2022-02 ST 6TH STREET BEAUTIFICATION AND REVITALIZATION 572,393 - 572,393 227 ST-2023-01 ST EAST GRAND BOULEVARD STORM DRAIN CONSTRUCTION 485,552 - 485,552 227 ST-2025-26 ST CITYWIDE STREET PAVEMENT REHABILITATION (2025) 7,944,754 5,810,000 13,754,754 227 UT-2019-01 UT ALCOA DIKE POTABLE WATER NON-COMPENSABLE 190,000 - 190,000 MEASURE A FUND (227) TOTAL $15,521,131 $5,810,000 $21,331,131 PUBLIC WORKS CAPITAL GRANTS FUND (243)
243 ST-2012-01 ST MCKINLEY STREET GRADE SEPARATION 21,819,471 - 21,819,471 243 ST-2015-01 ST MAGNOLIA AVENUE BRIDGE AND ROADWAY WIDENING 2,008,498 - 2,008,498 243 ST-2016-01 ST CAJALCO / I-15 INTERCHANGE IMPROVEMENTS 3,239,994 - 3,239,994 243 ST-2017-02 ST TRAFFIC SIGNAL INSTALLATION AT AUTO CENTER DRIVE / METROLINK STATION 235,685 - 235,685 243 ST-2017-04 ST ONTARIO AVENUE/I15 MULTIMODAL CORRIDOR ENHANCEMENT 11,251,743 - 11,251,743 243 ST-2019-02 ST TRAFFIC SIGNAL INSTALLATION AT BEDFORD CANYON / GEORGETOWN 430,361 - 430,361 243 ST-2021-03 ST ONTARIO AVENUE WIDENING AT LINCOLN AVENUE 1,885,358 - 1,885,358 243 ST-2022-04 ST SIDEWALK GAP CLOSURE AT CHASE DRIVE & SMITH AVENUE 330,970 - 330,970 243 ST-2022-05 ST RADIO ROAD RAILROAD GRADE CROSSING IMPROVEMENTS 3,236,921 - 3,236,921 243 ST-2023-01 ST EAST GRAND BOULEVARD STORM DRAIN CONSTRUCTION 4,108,563 - 4,108,563 243 ST-2023-03 ST CITY OF CORONA GREEN ALLEYS 1,221,976 - 1,221,976 243 ST-2023-06 ST CITYWIDE STORM DRAIN CATCH BASIN FILTERS 999,546 - 999,546 243 ST-2024-01 ST SOUTH JOY STREET STORM DRAIN CONSTRUCTION 2,729,267 - 2,729,267 243 ST-2024-02 ST SOUTH VICTORIA AVENUE STORM DRAIN CONSTRUCTION 2,858,770 - 2,858,770 243 ST-2024-03 ST CORONA DRAIN LINE 9A CONSTRUCTION 7,417,874 - 7,417,874 243 ST-2025-02 ST CORONA SOUTH MAIN STREET STORM DRAIN 3,810,000 - 3,810,000 243 ST-2025-03 ST CORONA MDP LINE 5 3,508,124 - 3,508,124 243 ST-2025-04 ST NORTH MAIN STREET CHANNEL 3,541,091 - 3,541,091 PUBLIC WORKS CAPITAL GRANTS FUND (243) TOTAL $74,634,211 - $74,634,211 COUNTY SERVICE AREA 152 (NPDES) FUND (245)
245 ST-2023-06 ST CITYWIDE STORM DRAIN CATCH BASIN FILTERS 349,465 - 349,465 COUNTY SERVICE AREA 152 (NPDES) FUND (245) TOTAL $349,465 - $349,465 SOUTH CORONA MAJOR THOROUGHFARES FUND (261)
261 ST-2017-05 ST FOOTHILL PARKWAY WESTERLY EXTENSION 45,660 - 45,660 SOUTH CORONA MAJOR THOROUGHFARES FUND (261) TOTAL $45,660 - $45,660 SOUTH CORONA LANDSCAPING FUND (274)
274 ST-2021-03 ST ONTARIO AVENUE WIDENING AT LINCOLN AVENUE 1,200,726 - 1,200,726 SOUTH CORONA LANDSCAPING FUND (274) TOTAL $1,200,726 - $1,200,726 AIRPORT FUND (275)
275 FC-2022-25 FC AIRPORT HELIPAD IMPROVEMENTS 50,000 - 50,000 275 FC-2022-26 FC AIRPORT SECURITY MEASURES 200,000 - 200,000 City of Corona | Proposed Budget Fiscal Year 2026 Page 133 Page 530 of 1303 FUND

PROJECT
NO. CATEGORY PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
275 ST-2021-01 ST CITYWIDE STREET PAVEMENT REHABILITATION 378,956 - 378,956 AIRPORT FUND (275) TOTAL $628,956 - $628,956
DWELLING DEVELOPMENT TAX FUND (289)
289 FC-2025-16 FC SKYLINE TRAIL AMENITIES - 470,000 470,000 289 TC-2025-02 TC CITYWIDE UNIFIED CAMERA PROJECT, PHASE III - 360,000 360,000 DWELLING DEVELOPMENT TAX FUND (289) TOTAL - $830,000 $830,000 AMERICAN RESCUE PLAN FUND (413)
413 FC-2022-20 FC FIRE STATION #2 REBUILD 2,761,041 - 2,761,041 413 FC-2023-09 FC OLD PD BUILDING DEMOLITION 608,796 - 608,796 413 ST-2022-03 ST CITYWIDE TRAFFIC SIGNAL OPTIMIZATION 3,619,641 - 3,619,641 413 ST-2025-07 ST SOUTH MALL PARKING LOT REHABILITATION 4,250,976 - 4,250,976 AMERICAN RESCUE PLAN FUND (413) TOTAL $11,240,453 - $11,240,453 COMMUNITY DEVELOPMENT BLOCK GRANT (CDBG) FUND (431)
431 FC-2022-11 FC CDBG PUBLIC FACILITIES AND INFRASTRUCTURE IMPROVEMENTS (SENIOR CENTER) 10,565 - 10,565 431 FC-2023-12 FC COMMUNITY FACILITIES & INFRASTRUCTURE PHASE I - VICTORIA PARK SPLASH PAD 113,350 - 113,350 431 FC-2024-08 FC COMMUNITY FACILITIES & INFRASTRUCTURE PHASE II - SHERIDAN PARK

PLAYGROUND
405,370 - 405,370
431 ST-2025-05 ST CITYWIDE ADA AND SIDEWALK IMPROVEMENTS - 613,243 613,243 COMMUNITY DEVELOPMENT BLOCK GRANT (CDBG) FUND (431) TOTAL $529,285 $613,243 $1,142,528 SEWER CAPACITY FUND (440)
440 UT-2015-01 UT SIERRA DEL ORO LIFT STATION AND PIPELINES 3,098,400 - 3,098,400 440 UT-2020-02 UT GALLOWAY LANE SEWER EXTENSION 483,707 - 483,707 440 UT-2021-14 UT RUDELL ROAD SEWER EXTENSION 1,421,914 - 1,421,914 SEWER CAPACITY FUND (440) TOTAL $5,004,022 - $5,004,022 LMD 84-2 ZONE 10 FUND (460)
460 FC-2020-02 FC LMD 84-2, ZONE 10 SLOPE IMPROVEMENT/STABILIZATION 6,962 - 6,962 460 FC-2026-03 FC MONTANA RANCH SLOPE REPAIRS - 300,000 300,000 LMD 84-2 ZONE 10 FUND (460) TOTAL $6,962 $300,000 $306,962 LMD 84-2 ZONE 20 FUND (470)
470 FC-2026-04 FC LMD 84-2, ZONE 20 LANDSCAPE ENHANCEMENTS - 750,000 750,000 LMD 84-2 ZONE 20 FUND (470) TOTAL - $750,000 $750,000
TUMF - WRCOG FUND (479)
479 ST-2012-01 ST MCKINLEY STREET GRADE SEPARATION 11,066,869 - 11,066,869 479 ST-2017-04 ST ONTARIO AVENUE/I15 MULTIMODAL CORRIDOR ENHANCEMENT 6,160,000 - 6,160,000 TUMF - WRCOG FUND (479) TOTAL $17,226,869 - $17,226,869 REIMBURSEMENT GRANTS FUND (480)
480 FC-2023-10 FC CORONA INNOVATION CENTER 2,437,500 - 2,437,500 480 FC-2023-11 FC GRIFFIN PARK ENHANCEMENTS PHASE II 1,907,667 - 1,907,667 480 UT-2019-01 UT ALCOA DIKE POTABLE WATER NON-COMPENSABLE 21,609 - 21,609 REIMBURSEMENT GRANTS FUND (480) TOTAL $4,366,775 - $4,366,775 WATER CAPACITY FUND (507)
507 UT-2016-01 UT WATER STORAGE TANK IN 1380-ZONE 2,082,148 - 2,082,148 507 UT-2024-01 UT BOOSTER PUMP STATION IN 1220-ZONE 200,000 - 200,000 WATER CAPACITY FUND (507) TOTAL $2,282,148 - $2,282,148 RECLAIMED WATER SYSTEM FUND (567)
567 UT-2015-06 UT OLD TEMESCAL ROAD RECLAIMED WATERLINE 4,121 - 4,121 567 UT-2021-12 UT WATER RECLAMATION FACILITY #3 COMMUNICATIONS TOWER 19,488 - 19,488 567 UT-2022-03 UT CITYWIDE AMI METER REPLACEMENT 367,641 - 367,641 567 UT-2023-03 UT WRCRWA FLOW CONTROL IMPROVEMENTS (XVI) 370,659 - 370,659 567 UT-2023-04 UT WRCRWA BOOSTER PUMP STATION 2,085,828 2,500,000 4,585,828 567 UT-2025-11 UT WATER RECLAMATION FACILITY #1 RECLAIMED HYDROTANK COMPRESSORS 100,000 - 100,000 RECLAIMED WATER SYSTEM FUND (567) TOTAL $2,947,737 $2,500,000 $5,447,737 WATER UTILITY FUND (570)
570 TC-2016-02 TC CITYWIDE UNIFIED CAMERA PROJECT, PHASE II 10,523 - 10,523 570 UT-2013-02 UT LESTER POST DISINFECTION STATION 1,411,585 - 1,411,585 570 UT-2013-03 UT REPIPE WELL 14 1,893,048 - 1,893,048
570 UT-2013-04 UT WELL 15 RELOCATION 400,000 - 400,000
City of Corona | Proposed Budget Fiscal Year 2026 Page 134 Page 531 of 1303 FUND

PROJECT
NO. CATEGORY PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
570 UT-2013-05 UT COMMON WELL 22 UPGRADES 73,790 - 73,790 570 UT-2015-02 UT ARCADIA/MINNESOTA WATERLINE REPLACEMENT 1,791,456 - 1,791,456 570 UT-2016-02 UT DOWNTOWN SIXTH STREET WATERLINE REPLACEMENT 992,316 - 992,316 570 UT-2016-03 UT GRAND QUAD WATERLINE REPLACEMENT 993,684 - 993,684 570 UT-2019-01 UT ALCOA DIKE POTABLE WATER NON-COMPENSABLE 27,199 - 27,199 570 UT-2021-12 UT WATER RECLAMATION FACILITY #3 COMMUNICATIONS TOWER 177,335 - 177,335 570 UT-2022-03 UT CITYWIDE AMI METER REPLACEMENT 20,603,961 - 20,603,961 570 UT-2023-06 UT DESALTER SURGE ANTICIPATOR 430,979 - 430,979 570 UT-2023-15 UT GLEN IVY WATER TREATMENT PLANT 99,827 - 99,827 570 UT-2023-17 UT GLEN IVY RADIO COMMUNICATIONS TOWER 249,639 - 249,639 570 UT-2024-05 UT TEMESCAL VALLEY WATER DISTRICT METER INSTALLATION 150,000 - 150,000 570 UT-2024-07 UT SIERRA DEL ORO GENERATOR REPLACEMENT 150,000 150,000 300,000 570 UT-2024-08 UT LESTER FILTERS DIFFERENTIAL PRESSURE CELL REPLACEMENT 41,526 - 41,526 570 UT-2024-10 UT PFAS AND 1, 2, 3-TCP REMEDIATION 196,042 - 196,042 570 UT-2025-02 UT POTABLE WATERLINE REPLACEMENT PROJECT #1 - 1,250,000 1,250,000 570 UT-2025-03 UT POTABLE WATERLINE REPLACEMENT PROJECT #2 - 1,750,000 1,750,000 570 UT-2025-04 UT POTABLE WATERLINE REPLACEMENT PROJECT #3 - 2,250,000 2,250,000 570 UT-2025-07 UT HYDRO-PNEUMATIC TANK REPLACEMENTS 100,000 - 100,000 570 UT-2025-08 UT REPLACE DESALTER MOTORIZED OPERATING VALVES 278,690 - 278,690 570 UT-2026-03 UT SDOTREATMENT PLANT MCC 1 AND 2 DESIGN/REPLACEMENT - 75,000 75,000 WATER UTILITY FUND (570) TOTAL $30,071,600 $5,475,000 $35,546,600 WATER UTILITY GRANT/AGRMT FUND (571)
571 UT-2015-06 UT OLD TEMESCAL ROAD RECLAIMED WATERLINE 998,584 - 998,584 571 UT-2019-01 UT ALCOA DIKE POTABLE WATER NON-COMPENSABLE 18,842 - 18,842 571 UT-2022-03 UT CITYWIDE AMI METER REPLACEMENT 2,000,000 - 2,000,000 571 UT-2023-03 UT WRCRWA FLOW CONTROL IMPROVEMENTS (XVI) 2,689,867 - 2,689,867 WATER UTILITY GRANT/AGRMT FUND (571) TOTAL $5,707,293 - $5,707,293 SEWER UTILITY FUND (572)
572 TC-2016-02 TC CITYWIDE UNIFIED CAMERA PROJECT, PHASE II 45,420 - 45,420 572 UT-2011-01 UT WATER RECLAMATION FACILITY #1B ENERGY EFFICIENCY 1,950,000 - 1,950,000 572 UT-2013-06 UT RESEARCH/RAILROAD SEWER LINE REPLACEMENT 549,368 - 549,368 572 UT-2015-01 UT SIERRA DEL ORO LIFT STATION AND PIPELINES 9,667,085 - 9,667,085 572 UT-2015-05 UT WATER RECLAMATION FACILITY #3 LIFT STATION 2,647,654 - 2,647,654 572 UT-2019-01 UT ALCOA DIKE POTABLE WATER NON-COMPENSABLE 356,107 - 356,107 572 UT-2019-02 UT ALCOA RECLAIMED WATER EFFLUENT RELOCATION AND PIPE REMOVAL 1,399,503 - 1,399,503 572 UT-2021-02 UT CENTRIFUGE INSTALLATION AT WATER RECLAMATION FACILITY #1 310,462 - 310,462 572 UT-2021-03 UT WATER RECLAMATION FACILITY #2 EQUALIZATION BASIN REPLACEMENT 1,115,561 2,800,000 3,915,561 572 UT-2021-04 UT WATER RECLAMATION FACILITY #1 DRYER REBUILD 4,099,289 - 4,099,289 572 UT-2021-07 UT PLANT 1A SECONDARY CLARIFIER CONCRETE DECKS 898,232 - 898,232 572 UT-2021-09 UT WATER RECLAMATION FACILITY #1 AERATION DIFFUSER REPLACEMENT 1,141,129 - 1,141,129 572 UT-2021-10 UT WATER RECLAMATION FACILITY #2 ASPHALT ROADWAY PAVING 80,868 - 80,868 572 UT-2021-11 UT WATER RECLAMATION FACILITY #2 MCC INSTALLATION - SUNKIST AND AERATION 1,033,250 - 1,033,250 572 UT-2021-12 UT WATER RECLAMATION FACILITY #3 COMMUNICATIONS TOWER 171,182 - 171,182 572 UT-2022-05 UT WATER RECLAMATION FACILITY #1 DIGESTER DOME #2 REPLACEMENT 47,202 - 47,202 572 UT-2023-07 UT WATER RECLAMATION FACILITY #2 SECONDARY CLARIFIER REHABILITATION 1,568,485 - 1,568,485 572 UT-2023-08 UT WATER RECLAMATION FACILITY #1A PRIMARY AND BLOWER ROOM MCC

REPLACEMENT
1,099,475 - 1,099,475
572 UT-2023-09 UT WATER RECLAMATION FACILITY #1 BOILER DESIGN 558,050 - 558,050 572 UT-2023-10 UT SIERRA DEL ORO LIFT STATION GENERATOR REPLACEMENT 146,185 - 146,185 572 UT-2023-11 UT SMITH AND RINCON LIFT STATION PIPING UPGRADE/PAVING 189,563 - 189,563 572 UT-2023-12 UT WATER RECLAMATION FACILITY #2 GENERATOR REPLACEMENT 628,435 - 628,435 572 UT-2024-09 UT STAGECOACH LIFT STATION MOTOR CONTROL CENTER AND GENERATOR UPGRADE 199,475 - 199,475 572 UT-2025-05 UT DIGESTER EQUIPMENT REHAB AND ELECTRICAL UPGRADE 299,016 2,000,000 2,299,016 572 UT-2025-06 UT GREEN RIVER LIFT STATION GENERATOR UPGRADE 150,000 - 150,000 572 UT-2025-09 UT WATER RECLAMATION FACILITY #1 COMPLIANCE FLOW METER 150,000 500,000 650,000 572 UT-2025-10 UT WATER RECLAMATION FACILITY #1 EQUALIZATION BASINS IMPROVEMENT 400,000 - 400,000 572 UT-2025-12 UT WATER RECLAMATION FACILITY #2 PRIMARY CLARIFIERS REHABILITATION (DESIGN /

CONSTRUCTION)
2,499,956 - 2,499,956
City of Corona | Proposed Budget Fiscal Year 2026 Page 135 Page 532 of 1303 FUND

PROJECT
NO. CATEGORY PROJECT TITLE

ESTIMATED

CARRYOVER
FUNDING FY 2026
TOTAL

AVAILABLE
572 UT-2026-01 UT WATER RECLAMATION FACILITY #1 CAMERAS, REMOTE PROCESS MONITORING AND

SECURITY
- 200,000 200,000
572 UT-2026-02 UT WATER RECLAMATION FACILITY #1 CHLORINE CONTACT BASIN INSTRUMENTATION

AND ELECTRICAL IMPROVEMENTS
- 700,000 700,000
572 UT-2026-05 UT WATER RECLAMATION FACILITY #1 GRATING PLACEMENT - 50,000 50,000 SEWER UTILITY FUND (572) TOTAL $33,400,952 $6,250,000 $39,650,952 SEWER GRANT/AGREEMENT FUND (573)
573 UT-2019-01 UT ALCOA DIKE POTABLE WATER NON-COMPENSABLE 24,348 - 24,348 SEWER GRANT/AGREEMENT FUND (573) TOTAL $24,348 - $24,348 DIRECT ACCESS ELECTRIC UTILITY FUND (576)
576 UT-2021-12 UT WATER RECLAMATION FACILITY #3 COMMUNICATIONS TOWER 8,324 - 8,324 DIRECT ACCESS ELECTRIC UTILITY FUND (576) TOTAL $8,324 - $8,324 TRANSIT SERVICES FUND (577)
577 FC-2022-19 FC COA - CITYWIDE BUS STOP IMPROVEMENTS 825,616 - 825,616 577 FC-2024-09 FC HYDROGEN FUELING STATION 10,303,948 - 10,303,948 577 FC-2024-10 FC INFRASTRUCTURE FOR BATTERY ELECTRIC BUSES 2,096,052 - 2,096,052 TRANSIT SERVICES FUND (577) TOTAL $13,225,616 - $13,225,616 GREENFIELD ELECTRIC UTILITY FUND (578)
578 UT-2020-01 UT BURD TRANSFORMER REPLACEMENTS AT VARIOUS LOCATIONS 110,677 90,000 200,677 578 UT-2021-12 UT WATER RECLAMATION FACILITY #3 COMMUNICATIONS TOWER 11,289 - 11,289 578 UT-2023-13 UT ELECTRICAL VAULTS WATER INFILTRATION MITIGATION AT VARIOUS LOCATIONS 225,000 - 225,000 578 UT-2026-04 UT ELECTRIC CABLE UPGRADES - 750,000 750,000 GREENFIELD ELECTRIC UTILITY FUND (578) TOTAL $346,966 $840,000 $1,186,966 INFORMATION TECHNOLOGY FUND (681)
681 TC-2019-01 TC NEW VOICE OVER INTERNET PROTOCOL PHONE SERVICE 164,299 - 164,299 681 TC-2020-01 TC ELECTRONIC DOCUMENT MANAGEMENT SYSTEM (EDMS) 767,250 - 767,250 681 TC-2022-03 TC UTILITY BILLING SOFTWARE SYSTEM UPGRADE 422,590 - 422,590 681 TC-2022-04 TC DEVICE COMPLIANCE - SECURITY REMEDIATION 95,302 - 95,302 681 TC-2022-05 TC CITYWIDE BADGE ACCESS SYSTEM UPGRADE 136,566 - 136,566 681 TC-2023-02 TC PD REPLACEMENT NETWORK SWITCHES 41,314 - 41,314 681 TC-2023-03 TC CITYWIDE FIRE STATIONS FIREWALL REPLACEMENT 60,000 - 60,000 681 TC-2025-01 TC ACCESS CONTROL REPLACEMENT 242,399 225,000 467,399 681 UT-2021-12 UT WATER RECLAMATION FACILITY #3 COMMUNICATIONS TOWER 91,874 - 91,874 INFORMATION TECHNOLOGY FUND (681) TOTAL $2,021,595 $225,000 $2,246,595 FLEET OPERATIONS FUND (682)
682 TC-2016-02 TC CITYWIDE UNIFIED CAMERA PROJECT, PHASE II 464 - 464 FLEET OPERATIONS FUND (682) TOTAL $464 - $464
GRAND TOTAL $287,169,639 $33,551,845 $320,721,484
The estimated carryover funding as listed is an estimate of the continuing appropriations at the time of printing the proposed budget documents. When fund balance analyses are completed by the Finance Department after the close of the prior year-end, continuing appropriations will be finalized and authorized. Although not listed above, continuing appropriations may include amounts needed for grants that extend over more than one fiscal y City of Corona | Proposed Budget Fiscal Year 2026 Page 136 Page 533 of 1303

DEPARTMENTS
City of Corona | Proposed Budget Fiscal Year 2026 Page 137 Page 534 of 1303 City Manager's Office
Jacob Ellis
City Manager
The mission of the City manager's Office is to ensure implementation and administration of policies and programs as adopted and directed by the City Council. The City Clerk is responsible for the care and custody of all official records and documents of the City and for conducting all municipal elections. The Communications Division is responsible for outbound communications between the City and its residents.

What do we do?
The City Manager's Office provides overall citywide administrative direction in pursuit of goals and policies established by the City Council. The City Manager's Office also oversees the City Clerk, Communications, and the Homeless Solutions Program.

City of Corona | Proposed Budget Fiscal Year 2026 Page 138 Page 535 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 139 Page 536 of 1303 City Manager's Office Organizational Chart
City of Corona | Proposed Budget Fiscal Year 2026 Page 140 Page 537 of 1303 City Manager's Office - Expenditures Summary
$11,415,152
-$144,331
(-1.25% vs. prior year)
Expenditures, by Fund
GGGeeennneeerrraaalll FFFuuunnnddd (((888999...999%%%))) CCCaaapppiiitttaaalll PPPrrrooojjjeeeccctttsss FFFuuunnndddsss (((666...777%%%))) SSSpppeeeccciiiaaalll RRReeevvveeennnuuueee FFFuuunnndddsss (((333...444%%%))) Capital Projects Funds $209,065 $330,319 $569,621 $768,044 $198,423 34.8% General Fund $6,636,822 $9,297,665 $10,487,102 $10,264,683 -$222,419 -2.1% Special Revenue Funds $1,047,192 $2,031,547 $498,946 $382,425 -$116,521 -23.4% Enterprise Funds $1,864 $3,088 $3,814 $0 -$3,814 -100%
Total: $7,894,943 $11,662,619 $11,559,483 $11,415,152 -$144,331 -1.2% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 141 Page 538 of 1303 City Manager's Office
Budgeted Expenditures, by Function
HHHooommmeeellleeessssss SSSooollluuutttiiiooonnnsss (((555222...999%%%))) CCCiiitttyyy MMMaaannnaaagggeeerrr'''sss OOOffiffifficcceee AAAdddmmmiiinnniiissstttrrraaatttiiiooonnn (((222111...444%%%))) CCCooommmmmmuuunnniiicccaaatttiiiooonnnsss (((111000%%%))) CCCiiitttyyy CCCllleeerrrkkk (((666...444%%%)))
HHHooouuusssiiinnnggg (((555...444%%%)))
CCCDDDBBBGGG///HHHOOOMMMEEE IIInnnvvveeessstttmmmeeennnttt PPPaaarrrtttnnneeerrrssshhhiiippp (((333...999%%%))) CDBG/HOME Investment Partnership $114,442 $203,454 $266,605 $443,666 $177,061 66.4% City Clerk $873,894 $608,537 $985,318 $729,727 -$255,591 -25.9% City Manager's Office Administration $1,803,135 $1,908,985 $2,190,527 $2,440,334 $249,806 11.4% Communications $1,172,672 $1,280,391 $1,467,671 $1,141,098 -$326,573 -22.3% Homeless Solutions $3,713,254 $7,390,183 $6,157,699 $6,040,548 -$117,151 -1.9% Housing $217,547 $271,068 $491,662 $619,779 $128,117 26.1% Total: $7,894,943 $11,662,619 $11,559,483 $11,415,152 -$144,331 -1.2% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 142 Page 539 of 1303 City Manager's Office Budget Detail
What do we do?
The City Manager's Office is responsible for the implementation and administration of goals, policies, procedures, and programs adopted by the City Council. This requires ongoing planning, organization, direction, and evaluation of the City's programs and resources. The City Manager's Office researches issues and prepares recommendations for consideration by the City Council. This group is also responsible for implementing the City's Strategic Plan.

Goals & Objectives
What did we do in Fiscal Year 2025?
Continued to enhance the City's legislative advocacy efforts by utilizing a contracted state lobbyist and executed an agreement with a federal lobbying firm to advocate for the City's interests at the federal level.

Maintained standard annual performance reporting to the City Council to increase accountability.

Launched an annual community satisfaction survey to gather statistically significant data, track residential concerns over time, and ensure that services and service levels are consistent with community needs and wants.

Continued building a high-performing team with Council and City management.

Continued the Corona Citizen's Academy to educate residents about the major elements of city services and how the city operates.

Coordinated a Student Discovery Day for local students to tour city facilities and help them gain a vision for jobs they could prepare for.

Reviewed and revamped the Capital Improvement Plan (CIP) program to include all potential capital improvement projects, whether funded or not, utilizing a 10-year time horizon, and developed a prioritized implementation plan.

What do we plan to do in Fiscal Year 2026?
Pursue meaningful award and certification opportunities to evaluate municipal services and better demonstrate the talent, commitment, and outcomes achieved by the City for its residents.

Restructure City departments as needed to improve efficiency and achieve organizational objectives.

Increase the City's support, coordination, and partnerships to enhance veteran services and programs.

Develop a Strategic Plan Annual Report to highlight departmental workplan milestones and performance measures.

Prepare the year four Strategic Plan implementation schedule and continue reporting our progress quarterly.

Continue the rollout of Envisio software citywide to better align department workplans and activities, improve coordination and communication, and analyze performance.

Finalize the development of the Electronic Document Management System (EDMS).

Review, revise, and simplify personnel policies to improve readability, reduce the number of policies, and embrace forwardthinking employment policies and practices that will enhance the City’s ability to attract, reward, and retain top talent.

City of Corona | Proposed Budget Fiscal Year 2026 Page 143 Page 540 of 1303 City Manager's Office
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((888555...999%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((888...333%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((555...666%%%)))
UUUtttiiillliiitttiiieeesss (((000...111%%%)))
Capital Outlay $0 $44,855 $0 $0 $0 0%
Contractual $116,080 $169,881 $161,720 $137,720 -$24,000 -14.8% Materials And Supplies $166,532 $170,071 $212,420 $201,796 -$10,624 -5% Personnel Services $1,518,050 $1,521,430 $1,812,787 $2,097,218 $284,430 15.7% Utilities $2,473 $2,747 $3,600 $3,600 $0 0%
Total: $1,803,135 $1,908,985 $2,190,527 $2,440,334 $249,806 11.4% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 144 Page 541 of 1303 City Clerk Budget Detail
What do we do?
The City Clerk is the custodian of records for the City of Corona. The mission of the City Clerk's Office is to ensure transparency to the public in the decision-making process, to accurately record all proceedings of the City Council, to preserve vital and historical records of the City, and to serve as a source of information for all City Departments and the public. The Office of the City Clerk is committed to providing these services in an efficient, professional, ethical, and courteous manner. The City Clerk also serves as the City's election official, responsible for all general municipal and special elections. The Office of the City Clerk is responsible for the preparation and distribution of City Council agendas and minutes; performs centralized processing of all legal notices; coordinates appointments to City Boards and Commissions; issues and administers oaths of office; maintains campaign and economic interest statement filings in accordance with the Political Reform Act; manages the retention and retrieval of all official City Council actions; and maintains and administers the Corona Municipal Code.

Goals & Objectives
What did we do in Fiscal Year 2025?
Successfully transitioned Agenda Management System eScribe, streamlining agenda preparation, review, and publication processes for improved efficiency and transparency.

Adopted retention schedules across all departments, promoting consistent and legally compliant records management practices.

Updated and adopted the biannual Conflict of Interest Code, ensuring continued alignment with state regulations and ethical governance standards.

Administered a smooth and successful 2024 General Municipal Election for Districts 2 and 3, and the citywide City Treasurer, reinforcing public trust in the electoral process.

In collaboration with the Information Technology Department, implemented Laserfiche, a robust Records Management System that significantly improves document storage, retrieval, and lifecycle management.

Successfully complete a citywide annual records destruction and continue to evaluate, coordinate, and facilitate the records destruction program.

Continued to research system and procedures to streamline our public records request process.

Continued to improve the Claims and Subpoenas process by streamlining for staff efficiency.

What do we plan to do in Fiscal Year 2026?
Implement a new Claims portal to streamline the entire process for easy retrieval and reporting.

Conduct a citywide annual staff report training to provide a clearer understanding of what is expected and how to meet those expectations.

Update City Retention Schedules to bring the City’s retention schedule up to date in accordance with current legal and operational standards.

Annual records destruction to destroy eligible records in alignment with the approved retention schedule to promote efficient records management.

Complete digitization of paper records, digitize all paper documents to enhance accessibility and improve records management.

Organize the Archive Center to ensure easy retrieval, secure storage, and efficient management of historical and official records.

Access to Public Records. Continue to work with staff to improve public access by expanding online availability of City records.

Enhance Public Records Request, streamline workflows to improve response times and accuracy in handling PRAs.

City of Corona | Proposed Budget Fiscal Year 2026 Page 145 Page 542 of 1303 City Clerk
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((999666...444%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((222...111%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((111...333%%%)))
UUUtttiiillliiitttiiieeesss (((000...222%%%)))
Contractual $318,776 $14,410 $331,000 $9,150 -$321,850 -97.2% Materials And Supplies $24,652 $16,915 $16,900 $15,550 -$1,350 -8% Personnel Services $528,573 $576,028 $636,118 $703,727 $67,609 10.6% Utilities $1,893 $1,184 $1,300 $1,300 $0 0%
Total: $873,894 $608,537 $985,318 $729,727 -$255,591 -25.9% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 146 Page 543 of 1303 Communications Budget Detail
What do we do?
The Communications Office is dedicated to strengthening the relationship between the City of Corona and its residents. This team is responsible for outbound communications to the City's 150,000+ residents through press releases, the City’s website, and social media channels. The group also maintains and manages the City's website and live broadcasts. The Communications Office keeps residents informed about what is going on in their City through engaging, transparent, and timely distribution of accurate and relevant information.

Goals & Objectives
What did we do in Fiscal Year 2025?
Reimagined, designed, and delivered a new City website to provide an engaging, user-friendly and well-organized website that provides services and information to the community.

Elevated the City's social media community engagement with the launch of various communications campaigns, such as publicizing the changes to the City’s Downtown, to drive awareness and invite community input on strategic projects.

Imagined, created, developed, and launched branding for major City projects, including the Circle and City Park projects, to tell the stories of these projects and increase transparency.

Launched an online Swag Store where the community can purchase unique Corona apparel and accessories to allow the community to show their community pride.

What do we plan to do in Fiscal Year 2026?
Foster community pride and increase engagement with the City.

Implement the City’s brand identity, and continue to tell our story.

Boost digital engagement via strategic media campaigns about what the City is doing to improve the lives of our residents.

Increase the frequency, quality, and quantity of resident feedback and engagement that better reaches the "silent majority." City of Corona | Proposed Budget Fiscal Year 2026 Page 147 Page 544 of 1303 Communications
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((666555...444%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((222333...111%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((111111...111%%%))) UUUtttiiillliiitttiiieeesss (((000...333%%%)))
Contractual $214,136 $198,510 $264,000 $264,000 $0 0%
Materials And Supplies $272,254 $320,166 $378,178 $126,406 -$251,772 -66.6% Personnel Services $683,913 $760,046 $821,553 $746,752 -$74,801 -9.1% Utilities $2,368 $1,669 $3,940 $3,940 $0 0%
Total: $1,172,672 $1,280,391 $1,467,671 $1,141,098 -$326,573 -22.3% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 148 Page 545 of 1303 Homeless Solutions Budget Detail
What do we do?
Homelessness is currently one of the most urgent and significant issues facing local government. Without effective solutions, homelessness impacts the quality of life of everyone and results in expensive cost impacts on taxpayers. The Homeless Solutions Program was created to strategically address homelessness in the City of Corona. Critical to the success of this program is the successful implementation of the City's Homeless Strategic Plan. The Plan focuses on preventing homelessness and reducing chronic and situational homelessness through a comprehensive system of services that includes outreach and engagement, emergency shelter, a wide range of multidisciplinary services, permanent housing, public/private partnerships, advocacy, and data tracking to measure system performance. The Housing & Homeless Solutions program staff manage the implementation of the Plan through contract administration, grant writing, partnership development, and collaboration with County Agencies, the Continuum of Care, and many other partners.

City of Corona | Proposed Budget Fiscal Year 2026 Page 149 Page 546 of 1303 Goals & Objectives
What did we do in Fiscal Year 2025?
Since the launch of the Homeless Plan in June 2020, the City of Corona has developed a robust system of services. The system is supported by multiple federal, state, and local grants that are leveraged with Measure X Funds. As a result, in Fiscal Year 2025, the City’s A to Z system served approximately 400 residents per day.

Housing & Homeless Solutions continued to collaborate with the County, Abode Communities, City Net, CPD HOPE Team, Centro Medico Community Clinic, and Mercy House to maintain 100% lease-up of the Vista Dorada 52 Permanent Supportive Housing Units. This ongoing collaboration ensures that Corona’s chronically homeless population is referred to permanent supportive housing as units become vacant at Vista Dorada. In addition, Housing & Homeless Solutions collaborated with faith and community-based organizations to provide social activities and essential items to residents.

The Housing & Homeless Solutions Manager was reelected as the Chair of the Riverside County Continuum of Care. Duties associated with this role include:

Chairing monthly Continuum of Care meetings for the region of Riverside County Participating as a member of the Continuum of Care Board of Governance to approve policies and funding to support regional homeless and housing programs
Chairing the Policy/Advocacy Committee which includes working groups for Youth/Advocacy
Legislation/Housing
Healthcare/Mental Healthcare
Reentry & Justice System
Community Education and Engagement
Managed $15,331,685 in contract funds for the cities of Corona and Norco. Contract funds include current maximum obligations outlined in the Mercy House and City Net agreements. Both agreements include complex programs funded with federal, state, county and city funds.

Managed Corona’s Homeless System of services including homeless prevention, outreach and engagement, emergency shelter, supportive services, rental assistance, and permanent supportive housing resources.

Renewed MOU with the City of Norco to manage collaborative homeless services in the cities of Corona and Norco.

Managed contract development, execution, and full expenditure of the $1,000,000 County ARPA Grant that was previously secured to offset the City’s $3 million capital investment in the shelter renovation.

Managed contract development, execution, and full expenditure of the $400,000 County HHIP Grant that was previously secured to support operating costs at the Harrison Hope Center.

Completed grant reporting milestones in support of $1,400,000 in State PLHA funds that supported the Harrison Hope Center operation and applied for additional PLHA funding in the amount of $1,876,869.

Met spending deadlines associated with Claim #1 and #2 for the Santa Ana Riverbed Homeless Encampment Response Grants in the cities of Corona and Norco.

Renewed contract with County Behavioral Health for co-location of the Mobile Crisis Management Team (MCMT) in City Hall.

Continued collaboration with MCMT, City Net, CPD HOPE, Mercy House, and other stakeholders to address behavioral health crises and to connect at-risk and homeless residents to the County’s behavioral health system of services.

Finalized negotiations with the County of Riverside for the 5 Street Housing Project-Based Voucher Housing Assistance Payment (HAP) Agreement. Once approved by the Board of Supervisors, the HAP agreement will provide an estimated $5.1 million of rent subsidy over a 20-year period.

Worked with League of California Cities, Riverside Division to organize educational workshops and panels to educate cities on the value of investing in homeless programs and being a good neighbor to surrounding cities. th
City of Corona | Proposed Budget Fiscal Year 2026 Page 150 Page 547 of 1303 What do we plan to do in Fiscal Year 2026?
Work with Mercy House, City Net, and the County to launch the 5 Street Project-Based Voucher Program at the Fifth Street Permanent Supportive Housing Project.

Manage all five program components in the Mercy House Homeless System of Services and all four program components in the City Net System of Services.

Collaborate with the County of Riverside and the other western cities to submit another Encampment Resolution Funding (ERF) Application to the State to continue ongoing efforts in the Santa Ana Riverbed. ERF grants support outreach, emergency shelter, housing, encampment clean-up and other activities to reduce fire hazards, preserve wildlife habitat, and connect encampment residents to resources to address homelessness.

Increase permanent housing placements for clients exiting the City’s shelter system and report to City Council on a quarterly basis.

Expand partnerships with the faith community, businesses, residents, and the County to support initiatives in the Homeless Strategic Plan.

If grant application is approved, execute grant agreement with State HCD for $1,876,989 in PLHA grant funding to support operation of the Harrison Hope Center.

Utilize HMIS data tracking system to evaluate system performance for client measures such as length of homelessness, number of first time homeless, street exit destinations, length of shelter stay, housing placements, and housing retention rates. Report outcomes to City Council.

Work with the League of California Cities, Riverside Division to organize additional educational workshops and panels to educate cities on the value of investing in homeless programs and being a good neighbor to surrounding cities. th
Service Adjustment Changes (Operating Budget)
Description Amount
Postage and Shipping for Rent Stabilization Initiative 1,500 Mailers and Meeting for Rent Stabilization Initiative 4,000 Total $ 5,500
Homeless Solutions
Budgeted Expenditures, by Expense Type
CCCooonnntttrrraaaccctttuuuaaalll (((999444...111%%%))) PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((555...888%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((000...111%%%))) UUUtttiiillliiitttiiieeesss (((000...000222%%%)))
City of Corona | Proposed Budget Fiscal Year 2026 Page 151 Page 548 of 1303 Capital Outlay $0 $53,383 $0 $0 $0 0%
Contractual $3,531,847 $7,005,028 $5,863,406 $5,682,481 -$180,925 -3.1% Materials And Supplies $4,580 $49,585 $16,090 $7,271 -$8,819 -54.8% Personnel Services $176,703 $280,705 $277,196 $349,789 $72,593 26.2% Utilities $124 $1,484 $1,008 $1,008 $0 0%
Total: $3,713,254 $7,390,183 $6,157,699 $6,040,548 -$117,151 -1.9% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 152 Page 549 of 1303 CDBG/HOME Investment Partnership Budget Detail
What do we do?
The City of Corona receives federal funding from Housing and Urban Development under the Community Development Block Grant (CDBG) and HOME Investment Partnership Grant Programs. CDBG funds are utilized for low and moderate income housing, economic development activities and community improvements that alleviate blighted conditions within eligible CDBG areas.

HOME funds are used to preserve the City's affordable housing stock and tenant-based rental assistance. The Housing & Homeless Solutions Division is responsible for administering these programs in compliance with federal requirements.

Goals & Objectives
What did we do in Fiscal Year 2025?
Supported the successful integration of housing and homeless programs into one Division in the City Manager’s Office.

Provided technical assistance and guidance to grantees (i.e. Service Providers, Code Compliance, Facility/Parks/Trails Division, Public Works CIP Division, and Finance) to ensure compliance and performance in accordance with HUD requirements.

Assisted in project planning and support of Park and Community Facility projects funded with CDBG grant funds.

Conducted quarterly monitoring of grantees and monthly HUD grant drawdowns to reimburse the City for grant expenses.

Prepared and processed the annual Action Plan for Fiscal Year 2025.

Prepared and processed the Fiscal Year 2024 Consolidated Annual Performance Evaluation Report.

Prepared and processed the FY 2025-2029 Five-Year Consolidated Plan which included:

Issuing a new NOFA for public service grants, coordinating a review panel, and making recommendations for new programs
Collecting and analyzing over 2,500 survey responses from residents to assess priorities for affordable housing, public services, community facilities, and infrastructure
Preparing Needs Assessment, Market Analysis, Analysis of Impediments to Fair Housing, Language Assessment Plan, and a host of miscellaneous research and data-gathering actions.

Revising the residential rehabilitation program guidelines to include mobile home grants in addition to forgivable loans for owner-occupied dwellings
Conducted Annual Audit of Service Providers.

Achieved milestones in work out plan with HUD regarding CDBG timeliness spending.

City of Corona | Proposed Budget Fiscal Year 2026 Page 153 Page 550 of 1303 What do we plan to do in Fiscal Year 2026?
Audit prior year grantee files.

Oversight and monitoring of all CDBG and HOME funded activities.

Continue to provide technical assistance to service providers and city staff for the award capital projects and code compliance.

Execute and implement new public service grant contracts and programs.

Continue to provide HOME TBRA technical assistance and program oversight.

Prepare and submit the Fiscal Year 2026 Annual Action Plan.

Prepare and submit the Fiscal Year 2025 Consolidated Action Plan Evaluation Report.

Implement expanded residential rehabilitation program, including marketing and outreach in mobile home parks.

CDBG/HOME Investment Partnership
Budgeted Expenditures, by Expense Type
CCCooonnntttrrraaaccctttuuuaaalll (((999777...999%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((111...777%%%))) PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((000...444%%%))) UUUtttiiillliiitttiiieeesss (((000...000555%%%)))
Contractual $111,214 $200,653 $258,738 $434,167 $175,429 67.8% Materials And Supplies $3,084 $2,705 $7,545 $7,545 $0 0% Personnel Services $0 $0 $122 $1,754 $1,632 1,337.7%
Utilities $144 $96 $200 $200 $0 0%
Total: $114,442 $203,454 $266,605 $443,666 $177,061 66.4% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 154 Page 551 of 1303 Corona Housing Authority (CHA) Budget Detail
What do we do?
The Corona Housing Authority, or CHA, is responsible for administering all low and moderate-income housing functions and assets.

CHA is responsible for increasing and preserving the City's affordable housing stock and for developing and implementing affordable housing programs and projects that meet state requirements and support our local Housing Element. The City’s newest efforts in furthering the preservation of affordable housing include the creation of a Mobile Home Rent Stabilization Program that will be managed under the CHA.

Goals & Objectives
What did we do in Fiscal Year 2025?
Provided continued assistance to National Core in support of the renovations at Corona de Oro (72-unit low-income affordable housing for families) and Corona del Rey (160-unit low-income affordable housing for families), processed final wire transfer payments for both projects and participated in the Grand Reopening Celebration for both projects.

Fielded miscellaneous housing inquiries from residents and developers.

Collaborated with C&C Development to begin pre-construction planning meetings to meet Tax Credit Financing Deadlines for the Second Street Multi-Family Affordable Housing Project of 115 units.

Received nine (9) applications and approved four (4) applications to assist all with repairs under the Residential Rehabilitation Program.

Mailed approximately 4,000 Residential Rehabilitation Program flyers to targeted neighborhoods as outlined in the City's Housing Element.

Prepared annual compliance reports and submitted them to State HCD, and in collaboration with Planning, completed the Housing & CDBG program reporting requirements for the annual Housing Element Update.

Conducted monitoring activities of existing housing assets and affordable housing projects.

Processed housing loan monthly payments, payoff demands, and subordination requests.

Continued work on the Mobile Home Rent Stabilization Ordinance (RSO) including:

Preliminary RSO recommendations to City Council in September 2024 Work with City Council Ad Hoc Committee to conduct community meetings with Mobile Home Park Owners and residents in 10 Mobile Home Parks to solicit feedback on possibilities for an In Lieu Agreement (ILA) Summarize stakeholder feedback and present Council with RSO and ILA options and cost ranges Planned and coordinated internal efforts to meet goals and coordinated with the City's fair housing provider to support services to meet the City's Housing Elements requirements.

City of Corona | Proposed Budget Fiscal Year 2026 Page 155 Page 552 of 1303 What do we plan to do in Fiscal Year 2026?
Work in collaboration with Economic Development to present City Council with development options for land owned by the Corona Housing Authority as well as possibilities for affordable housing options at the North Mall.

Work with Planning and Development Services to support the development and monitoring of additional affordable housing units created as a result of the Density Bonus Agreement opportunity in the City.

Work with C&C Development to:

Develop a plan of action to secure gap financing and begin construction on the Second Street 115-unit Multi-Family Affordable Housing Project
Develop a plan of action to secure funds to support the development of the Second Street 25-unit Permanent Supportive Housing Project
Assist income-qualified homeowners with health, safety, and code violation reports under the Residential Rehabilitation Program.

Prepare annual compliance reports due to the State HCD and Housing Element Updates.

Conduct annual monitoring activities of housing assets and affordable housing projects.

Implement the Rent Stabilization Ordinance Program and develop program guidelines, documents, and operating procedures for executing and monitoring the RSO Program.

Continue to manage the execution of all new Housing Element housing and fair housing program requirements.

Assist Finance with all internal and external audit activities.

Corona Housing Authority (CHA)
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((777222...222%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((222555...888%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((111...888%%%))) UUUtttiiillliiitttiiieeesss (((000...222%%%)))
Contractual $5,618 $21,035 $160,000 $160,000 $0 0%
Materials And Supplies $973 $552 $5,750 $11,240 $5,490 95.5% Personnel Services $210,785 $249,343 $324,688 $447,315 $122,627 37.8% Utilities $171 $138 $1,224 $1,224 $0 0%
Total: $217,547 $271,068 $491,662 $619,779 $128,117 26.1% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 156 Page 553 of 1303 Community Services
Donna Finch
Community Services Director
Welcome to the Community Services Department where we create a community in Corona. The Community Services Department includes Parks, Facility Maintenance, Trails, Library Services, and Recreation. We are your special events coordinator, your access to programs for all ages, your access to city transit, your maintainer of the beautiful open spaces and trees of our City, and we want to community with you. Our vision is for Corona to be an engaged, healthy, and enriched community!
What do we do?
Within the Leisure & Culture service area, the Community Services Department enriches the lives of adults, seniors, youth, and their families through creative recreational programming and the promotion of reading and learning activities through the Corona Public Library. We engage in the community in Corona's parks and trails and through the Park Ranger Program, Park Ambassador Program, and Adopt-A-Park. These services strive to keep parks and open spaces a clean and safe place to enjoy the outdoors. We also relish in the abundance of urban trees we care for and are committed to maintaining a rich Urban Forest in Corona.

City of Corona | Proposed Budget Fiscal Year 2026 Page 157 Page 554 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 158 Page 555 of 1303 Community Services Department Organizational Chart
City of Corona | Proposed Budget Fiscal Year 2026 Page 159 Page 556 of 1303 Community Services - Expenditures Summary
$26,365,267
$926,785
(3.64% vs. prior year)
Expenditures, by Fund
GGGeeennneeerrraaalll FFFuuunnnddd (((777666...111%%%))) SSSpppeeeccciiiaaalll RRReeevvveeennnuuueee FFFuuunnndddsss (((222333%%%))) EEEnnnttteeerrrppprrriiissseee FFFuuunnndddsss (((000...999%%%))) General Fund $16,630,000 $17,607,383 $19,247,130 $20,057,685 $810,556 4.2% Special Revenue Funds $5,609,058 $4,947,868 $5,906,163 $6,063,936 $157,773 2.7% Enterprise Funds $224,270 $210,382 $285,189 $243,645 -$41,544 -14.6% Total: $22,463,329 $22,765,633 $25,438,482 $26,365,267 $926,785 3.6% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 160 Page 557 of 1303 Community Services
Budgeted Expenditures, by Function
PPaarrkkss,, TTrreeeess aanndd MMeeddiiaannss
MMaaiinntteennaannccee ((5566..11%%))
Parks, Trees and Medians
Maintenance (56.1%)
FFFaaaccciiillliiitttyyy MMMaaaiiinnnttteeennnaaannnccceee (((111222%%%))) EEEvvveeennntttsss &&& PPPrrrooogggrrraaammmsss (((777...888%%%))) LLLiiibbbrrraaarrryyy SSSeeerrrvvviiiccceeesss (((666...888%%%))) FFFaaaccciiillliiitttiiieeesss &&& PPPrrrooojjjeeecccttt MMMaaannnaaagggeeemmmeeennnttt (((555...333%%%))) CCCooommmmmmuuunnniiitttyyy SSSeeerrrvvviiiccceeesss AAAdddmmmiiinnniiissstttrrraaatttiiiooonnn (((444...222%%%))) SSSpppeeeccciiiaaalll EEEvvveeennntttsss &&& VVVooollluuunnnttteeeeeerrrsss (((333...777%%%))) LLLiiittteeerrraaacccyyy aaannnddd CCCooommmmmmuuunnniiitttyyy EEEnnngggaaagggeeemmmeeennnttt (((333...222%%%))) AAAiiirrrpppooorrrttt MMMaaaiiinnnttteeennnaaannnccceee (((000...999%%%))) Airport Maintenance $224,270 $210,382 $285,189 $243,645 -$41,544 -14.6% Community Services Administration $1,382,656 $1,081,877 $1,078,399 $1,107,086 $28,687 2.7% Events & Programs $1,931,516 $2,496,000 $2,034,564 $2,055,811 $21,246 1% Facilities & Project Management $674,763 $1,002,982 $1,230,324 $1,406,115 $175,792 14.3% Facility Maintenance $2,429,153 $2,831,047 $2,768,581 $3,163,591 $395,010 14.3% Library Services $1,427,399 $1,403,370 $1,555,698 $1,788,528 $232,830 15% Literacy and Community Engagement $639,863 $787,450 $772,722 $844,746 $72,024 9.3% Parks, Trees and Medians Maintenance $13,753,709 $12,952,523 $15,105,203 $14,792,606 -$312,597 -2.1% Special Events &Volunteers $0 $0 $607,801 $963,139 $355,337 58.5% Total: $22,463,329 $22,765,633 $25,438,482 $26,365,267 $926,785 3.6% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 161 Page 558 of 1303 Airport Maintenance Budget Detail
What do we do?
The Airport Maintenance team is responsible for the continual maintenance of runways, runway protection zones (RPZ), taxiways, aprons, streets, grounds, lighting, and equipment located within the airport's parameters. The Airport Maintenance section works in conjunction with the Economic Development Airport Program and Utilities Airport Operations section to provide a first-rate General Aviation facility serving commercial operators, recreational flyers, and the City of Corona.

Goals & Objectives
What did we do in Fiscal Year 2025?
Continued efforts to remove unauthorized aircraft parked in the City's Long Term and Transient tie-down area.

Kicked off the annual hangar inspection program in conformance with the City’s municipal code. Conducted annual hangar inspections of over 300 hangars and office facilities.

Cleared the vegetation in Runway Protection Zones (RPZ) from the South Channel and the North Wall locations.

Cleared the North and South channels.

Installed cameras to monitor the newly installed VASI lights.

Conducted annual airport inspection with DOT inspector.

Conducted over 200 general condition inspections.

What do we plan to do in Fiscal Year 2026?
Establish a formal inoperable aircraft abatement process.

Draft scope of work and bid installation of airport security gates (CIP).

Continue removal of inoperable/abandoned aircraft.

Conduct annual hangar inspection program.

Continue collaboration and partnership efforts between the City and City's Master Lease Holders to continue improving the operations and maintenance throughout the airport.

Continue vegetation management and general monthly maintenance.

Continue 4-day-a-week general inspections.

City of Corona | Proposed Budget Fiscal Year 2026 Page 162 Page 559 of 1303 Airport Maintenance
Budgeted Expenditures, by Expense Type
MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((444888...777%%%))) PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((222444%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((222222...888%%%))) UUUtttiiillliiitttiiieeesss (((444...555%%%)))
Contractual $5,483 $37,404 $71,000 $55,500 -$15,500 -21.8% Depreciation $14,297 $14,297 $0 $0 $0 0%
Materials And Supplies $103,030 $67,753 $100,238 $118,716 $18,478 18.4% Personnel Services $91,670 $80,081 $100,221 $58,534 -$41,687 -41.6% Utilities $9,792 $10,848 $13,731 $10,896 -$2,835 -20.6% Total: $224,270 $210,382 $285,189 $243,645 -$41,544 -14.6% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 163 Page 560 of 1303 Community Services Administration Budget Detail
What do we do?
The Community Services Department's Administrative Team sets the vision for creating a sense of place in the City of Corona through celebrating our community, developing programs to increase access to arts, culture, and recreational activities, and ultimately improving the quality of life in Corona. The Administration Team also streamlines department functions, including but not limited to providing frontline customer service, processing onboarding of new staff and completing personnel forms, overseeing department accounting and budget operations, preparing, and managing purchase requisitions, purchasing and contracts, and supervising capital projects. The department also conducts training for the department's registration/reservation software and ensures the accuracy of all transactions. The team works with the Library Trustees and Parks and Recreation Commission on departmental policies, procedures, and programs.

Goals & Obectives
What did we do in Fiscal Year 2025?
Refined the department budget process and standardized line items across all divisions.

Created a catalogue of all department policies and SOPs; made necessary updates to policies and SOPs and put them into a standardized format organized by division; identify any policy gaps and create policies/SOPs to fill those gaps Created an annual calendar of upcoming items for the Parks & Recreation Commission to assist with agenda planning and ensure the Commission has the opportunity to provide input on all important matters related to parks and recreation.

Participated in grant training opportunities and submitted a $15M competitive grant application for the City Park project.

Created an Annual Report for Community Services to highlight the department’s activities and accomplishments for the year.

Streamlined the department’s purchase order process to reduce number of ETBs and conduct bid services in a timely manner.

Developed an Operations Plan for the Historic Civic Center (HCC) to renovate and program the site as the City's center for visual and performing arts.

Reached an amicable agreement with Group II Everyone Plays youth sports leagues to increase Athletic Field Rates in FY26 and FY27.

What do we plan to do in Fiscal Year 2026?
Complete design for the City Park project and break ground on construction.

Develop a City Park Sponsorship Program that provides opportunities for private partners (i.e. businesses, non- profits) and residents to contribute to the project and help offset costs.

Relaunch the Canvas on the Curb Program to wrap 7 additional traffic signal boxes with public art.

Begin implementing the HCC Operations Plan to renovate and program the site as the City's center for visual and performing arts.

Conduct analysis of LMD and CFD budgets to evaluate expenditures and revenues and develop a plan to ensure the long-term sustainability of the districts.

Identify and pursue opportunities to increase cost recovery for City programs, events, and projects.

Service Adjustment Changes (Operating Budget)
Description Amount
Self-Check out machines replacement for the Library 48,190 Total $ 48,190
City of Corona | Proposed Budget Fiscal Year 2026 Page 164 Page 561 of 1303 Community Services Administration
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((999666...444%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((333...555%%%))) UUUtttiiillliiitttiiieeesss (((000...000999%%%)))
Contractual $115,947 $33,720 $0 $0 $0 0%
Materials And Supplies $57,423 $40,066 $46,673 $38,898 -$7,774 -16.7% Personnel Services $1,208,675 $1,007,575 $1,031,157 $1,067,228 $36,071 3.5% Utilities $610 $516 $570 $960 $390 68.4%
Total: $1,382,656 $1,081,877 $1,078,399 $1,107,086 $28,687 2.7% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 165 Page 562 of 1303 Events and Programs Budget Detail
What do we do?
The Events and Programs Division provides a variety of programs and services for Corona residents, including youth and adult sports, after-school recreation, summer camps, and extensive services and activities designed for Corona's senior population.

Goals & Objectives
What did we do in Fiscal Year 2025?
Expanded Extended Learning Opportunities Program (ELOP) within Kids Club at select elementary schools to comply with CNUSD Title I requirements. All sites received full reimbursement from the School District for City monthly membership dues, making this program free to all families.

Successfully completed second year of partnership with the Riverside County Office on Aging to bring a congregate meal program to the Corna Senior Center. This service provides nutritious meals and social engagement opportunities MondayFriday, for a suggested donation of $3.00. Operating costs are largely offset by funds utilized by the County through the Older Americans Act.

Expanded Senior Center programming to include “programming beyond the walls” with quarterly guided hikes, and a walking group every other week.

What do we plan to do in Fiscal Year 2026?
Continue to seek opportunities with the CNUSD ELOP program to expand reach into different Corona-based schools and/or explore the possibility of the Vicentia Activity Center (VAC) as a year-round congregate site with transportation services provided by the School District.

Increase enrollment within the Kids Club Program to eliminate waitlists.

Work to increase Adult Sports registration.

Continue to seek sponsorships, grants, partnerships, and funding opportunities to offset Senior Center Program offerings and services throughout the City service area.

Continue to explore opportunities for Senior Center Programming utilizing the newly renovated outdoor space.

Update registration processes for the Senior Center utilizing Civic Rec to ensure accurate monthly reports.

Implement a shorter and more efficient one-page part-time employee evaluation form.

City of Corona | Proposed Budget Fiscal Year 2026 Page 166 Page 563 of 1303 Events and Programs
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((888888...999%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((999...666%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((111...222%%%)))
UUUtttiiillliiitttiiieeesss (((000...444%%%)))
Contractual $515,627 $579,132 $20,600 $23,960 $3,360 16.3% Materials And Supplies $200,853 $286,340 $190,419 $196,736 $6,317 3.3% Personnel Services $1,201,185 $1,618,410 $1,815,395 $1,827,115 $11,719 0.6% Utilities $13,852 $12,118 $8,150 $8,000 -$150 -1.8%
Total: $1,931,516 $2,496,000 $2,034,564 $2,055,811 $21,246 1% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 167 Page 564 of 1303 Facilities and Project Management Budget Detail
What do we do?
The Facility Reservations Team oversees the use of City facilities, including the Circle City Center, the Historic Civic Center, including the operation of Corona's historic theater, Vicentia Activity Center, Victoria Park, Auburndale Community Centers, as well as picnic area reservations at 27 parks Program also, oversee the operations of Contract Classes and Adaptive Services, to program the City’s facilities and park sites with engaging programs.

Goals & Objectives
What did we do in Fiscal Year 2025?
Assisted in the development of the Historic Center Operations Plan which designates the Historic Civic Center as a center for the arts.

Worked toward the implementation of the City Parks Operations Plan and Parks and Recreation Master Plan by seeking out and building program through contract instructors, internally led programs, and partnerships, with the intention of having fully programmed sites and consistent attendance throughout the hours of operation.

Completed the work associated with the on-demand reservation program incorporating one click insurance options, linking park reservations to posted park signage though QR code system, and reducing turnaround times on reservations permits with a goal of 24 hours.

Added more events and specialized programming for the Corona Adaptive community.

Increased Early Childhood classes, offered more programming and camps led by staff.

Enhanced the Corona Connection image and increased content.

What do we plan to do in Fiscal Year 2026?
Expand HCC Showcase Events, piloting new themed events to bring in additional revenue and add to the HCC Presents lineup.

Enhance On-Demand Reservation System efficiency, allowing for 7 days to 24 hours in advance reservations to be made, and integrate customer support.

Further expand on the HCC Performing & Fine Arts Center Operational Plan, engaging stakeholders, developing facility usage and occupied rooms.

Expand Instructor Recruitment by collaborating with local businesses and organizations to offer classes.

Increase Adaptive Programming, increasing more evening options to accommodate working families and improve accessibility, and collaborate with Southern California Special Olympics to provide opportunities for Corona Adaptive to compete locally.

Seek new partnerships and pursue sponsorships to enhance events and programs and deepen community involvement.

Increase Community satisfaction ratings by 10% through targeted improvements.

City of Corona | Proposed Budget Fiscal Year 2026 Page 168 Page 565 of 1303 Facilities and Project Management
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((777111...666%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((222444...444%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((333...666%%%))) UUUtttiiillliiitttiiieeesss (((000...333%%%)))
Contractual $5,951 $223,818 $322,100 $342,980 $20,880 6.5% Materials And Supplies $23,870 $32,356 $49,600 $51,225 $1,625 3.3% Personnel Services $639,654 $741,174 $854,144 $1,007,110 $152,967 17.9% Utilities $5,289 $5,634 $4,480 $4,800 $320 7.1%
Total: $674,763 $1,002,982 $1,230,324 $1,406,115 $175,792 14.3% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 169 Page 566 of 1303 Facility Maintenance Budget Detail
What do we do?
The Facility Maintenance Services Division is responsible for the maintenance and repair of 28 city-owned buildings and related public facilities using both City personnel and contractual services. A systematic preventative maintenance program is utilized to enhance the longevity and efficiency of the buildings and their related equipment and infrastructure.

Goals & Objectives
What did we do in Fiscal Year 2025?
Renovated the City Council Chamber.

Coordinated with the Office of Communications to upgrade and expand the Communications Studio.

Reconfigured and remodeled the dorms at Fire Station 1.

Coordinated with the Library team to complete the remodel of the Heritage Room.

Remodeled the Police Department gym.

Installed new flooring and paint in the Police Department training room.

Constructed two new offices in the Public Works Department.

Replaced counter tops, paint and lighting for the Building Maintenance Division.

Upgraded exterior lighting at the Library.

What do we plan to do in Fiscal Year 2026?
Continue to complete all scheduled preventative maintenance and perform required repairs in a timely manner.

Replace Carpet at City Hall.

Replace Carpet at the Library.

Reconfigure and remodel the dormitories at Fire Stations 3.

Upgrade the HVAC system at the Police Department.

Upgrade the HVAC system at the Library.

Refurbish the Library elevator.

Service Adjustment Changes (Operating Budget)
Description Amount
1 FT Facilities Manager and 3 FT Facilities Specialist 188,489 Total $ 188,489
City of Corona | Proposed Budget Fiscal Year 2026 Page 170 Page 567 of 1303 Facility Maintenance
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((333222...666%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((333111...555%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((333111...333%%%))) UUUtttiiillliiitttiiieeesss (((444...666%%%)))
Capital Outlay $0 $66,595 $0 $0 $0 0%
Contractual $546,405 $787,280 $806,259 $996,600 $190,341 23.6% Materials And Supplies $1,053,077 $1,057,540 $1,079,228 $990,891 -$88,337 -8.2% Personnel Services $723,142 $791,016 $787,475 $1,029,872 $242,396 30.8% Utilities $106,528 $128,617 $95,619 $146,228 $50,609 52.9% Total: $2,429,153 $2,831,047 $2,768,581 $3,163,591 $395,010 14.3% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 171 Page 568 of 1303 Library Services Budget Detail
What do we do?
Library Services has three major functions. Library Collection Services provides research assistance to the public, maintains the Integrated Library System, evaluates, as well as selects and processes print and electronic materials. Circulation/Passport Services oversees all activities related to materials circulation, patron accounts, and passport services. Shelving/Reservations does facilities reservations and room set-ups, and are responsible for shelving materials.

Goals & Objectives
What did we do in Fiscal Year 2025?
Adopted a Strategic Plan for the Corona Public Library that set forth goals and objectives to shape the future of the library for the next five years.

Coordinated with the Facilities team on the renovation of the Heritage Room and moved materials back into the room in preparation for the grand opening.

Re-opened the Heritage Room on October 28, 2024. The Heritage Room reopened with a ribbon-cutting ceremony and expanded operations to 50 hours per week.

Launched a Memory Lab in the Heritage Room for patrons to digitize their analog videos and photographs.

As part of the Strategic plan goals for Library Services, staff added a seed library for patrons.

Introduced a new library app which includes an electronic library card for patrons.

Completed the design for an updated Adult area for patrons.

Coordinated the design and began developing a programming plan for a new Innovation Center at the library.

What do we plan to do in Fiscal Year 2026?
Transition library desktop computers to laptops and provide lounge-style seating for laptop use.

Coordinate the relocation of adult materials as part of the Innovation Center installation.

Replace library self-check machines and security gates.

Establish 1-2 Passport Days during the spring.

Create an exhibit calendar and list of ideas for the Heritage Room.

Complete construction of the Innovation Center and schedule grand opening by June 30, 2026.

Service Adjustment Changes (Operating Budget)
Description Amount
Electronic Information Resources for Library 125,000
Purchase of multilingual books 11,174
Total $ 136,174
City of Corona | Proposed Budget Fiscal Year 2026 Page 172 Page 569 of 1303 Library Services
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((777111...222%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((222222...111%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((666...888%%%)))
Capital Outlay $8 $0 $0 $0 $0 0%
Contractual $36,785 $67,718 $130,534 $121,343 -$9,191 -7% Materials And Supplies $572,585 $292,793 $332,348 $394,646 $62,298 18.7% Personnel Services $818,021 $1,042,859 $1,092,816 $1,272,539 $179,723 16.4% Total: $1,427,399 $1,403,370 $1,555,698 $1,788,528 $232,830 15% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 173 Page 570 of 1303 Parks, Trees & Medians Maintenance Budget Detail
What do we do?
The Park and Trees Maintenance Program provides maintenance for all developed and underdeveloped parkland. This includes the maintenance of recreation and community buildings, playgrounds, and four aquatic facilities. This division is also responsible for the management of city trees and ongoing maintenance for safety, tree health, and aesthetics, as well as response to storm and emergencies related to City trees. The Parks and Trees Maintenance Program also administers the contracted landscape maintenance of Community Facilities Districts (CFDs) and Landscape Maintenance Districts (LMDs). The Graffiti Removal Program is responsible for the removal of graffiti from all public property and private property when permission is granted. This division also includes the Park Ranger Program, the Park Ambassador Program, and the supervision use of picnic shelters and use of ballfields.

Goals & Objectives
What did we do in Fiscal Year 2025?
Successfully completed third year of the five-year Urban Forest Management Plan by planting 3,000 trees citywide.

Implemented a comprehensive See-Click-Fix SOP and standardized process.

Implemented year one of the Parks and Recreation Master Plan.

Implemented year one of the Trails Master Plan and installed trail amenities at multiple trail sites.

Conducted multiple homeless encampment cleanups at the Santa Ana River bottom.

Completed installation of new playgrounds at Mountain Gate, Fairview and Border Parks.

Implemented the Residential Pay Program to provide residents with options for tree trimming outside their grid period.

Received the Trails Merit Award for Trails Planning.

Successfully Completed several Corona Beautiful projects and guided hikes.

What do we plan to do in Fiscal Year 2026?
Implement year two of the Parks and Recreation Master Plan.

Implement year two of the Trails Master Plan.

Complete Victoria Park Splash Pad.

Complete Sheridan Park Playground Installation.

Complete the fourth year of the five-year Urban Forest Management Plan by planting 3,000 additional trees in Corona.

Complete construction of the Auburndale Park Rehabilitation Project.

Complete construction of Griffin Park Phase II enhancements.

Complete the Green Latinos Urban Forest Grant.

City of Corona | Proposed Budget Fiscal Year 2026 Page 174 Page 571 of 1303 .

Service Adjustment Changes (Operating Budget)
Description Amount
Conference and Travel - Park Services 2,025
Tree Trimming and Pruning Services 50,000
Tree Trimming Services 7,500
Total $ 59,525
Parks, Trees & Medians Maintenance
Budgeted Expenditures, by Expense Type
MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((333777...222%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((222999...666%%%))) PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((111888...999%%%))) UUUtttiiillliiitttiiieeesss (((111444...333%%%)))
Contractual $4,016,357 $4,106,617 $4,412,833 $4,384,451 -$28,382 -0.6% Materials And Supplies $6,217,570 $5,221,402 $6,818,734 $5,504,180 -$1,314,554 -19.3% Personnel Services $2,057,564 $2,208,371 $2,320,376 $2,790,793 $470,417 20.3% Utilities $1,462,218 $1,416,134 $1,553,260 $2,113,182 $559,922 36% Total: $13,753,709 $12,952,523 $15,105,203 $14,792,606 -$312,597 -2.1% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 175 Page 572 of 1303 Literacy and Community Engagement Budget Detail
What do we do?
The Literacy and Community Engagement Team is responsible for the development of children, teen and adult library programs, activities and special events, and administers the adult and family literacy programs. The team also coordinates with local businesses, community organizations, and area agencies to develop partnerships, garner program sponsorship, and communicate department activities to residents. The division also coordinates Storyteller, Storytime Assistant, Homework Center, Summer Reading Assistant and Vets Connect program volunteers, and plans On-the-Go outreach to provide activities spanning the Community Services division of the department.

Goals & Objectives
What did we do in Fiscal Year 2025?
Expanded Maker Exchange Open Hours to two days a week, with one session for tweens and teens and the other for teens and adults.

Established special-event programming for adults which were held on Friday evenings and included a pumpkin carving evening, Paint & Sips nights, and a Millennial Prom Night.

Expanded book club offerings with the addition of Mystery Book Club and New Reader Book Club for Adult Literacy Learners, bringing the number of book clubs to four.

Worked with Friends of the Corona Public Library to establish Corona ReaderCon as an annual large-scale community event and had a great response to the event with about 200 attendees.

Launched and incorporated the Beanstack mobile app to expand access to our year-round reading programs including Summer Reading Challenge, Star Wars Reads, and In-N-Out Cover to Cover.

Explored newly formed Community Partners who helped provide additional library programs including Passion Development sessions for teens with W.A.L.L.Y, dental health storytime and car seat safety with Riverside University Public Health System, Wildfire Safety with the Corona Fire Department, Scam Prevention workshop with the USPS, Early Childhood Development story and play time with My Gym, and Read with a Kitten events with Harley’s Kitten Rescue.

What do we plan to do in Fiscal Year 2026?
Expand awareness of library programs through marketing campaigns and an increase in program visibility to CNUSD students and their parents.

Increase and enhance support and services for childcare providers through early education programs and community partnerships.

Provide additional and improved programs that encourage mutigenerational attendance. Programs would include activities such as STEM nights, cultural events, a second year of Corona ReaderCon, and Halloweekend programs.

Establish ways to expand workforce readiness and technology classes using Community Partners.

Find ways to incorporate life skills programming at the library with“Adult 101” classes and programs.

City of Corona | Proposed Budget Fiscal Year 2026 Page 176 Page 573 of 1303 Literacy and Community Engagement
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((888000...444%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((111222...333%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((777...111%%%)))
UUUtttiiillliiitttiiieeesss (((000...222%%%)))
Contractual $11,482 $37,208 $58,726 $59,945 $1,219 2.1% Materials And Supplies $107,235 $113,248 $128,409 $103,728 -$24,681 -19.2% Personnel Services $520,269 $636,386 $583,474 $679,573 $96,099 16.5% Utilities $878 $608 $2,113 $1,500 -$613 -29%
Total: $639,863 $787,450 $772,722 $844,746 $72,024 9.3% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 177 Page 574 of 1303 Special Events & Volunteers Budget Detail
What do we do?
The Special Events team plans and coordinates all City signature events, administers the City’s Co-Sponsorship Program for community-organized non-profit events, and helps guide new use requests through local event policies to ensure successful experiences. The Volunteer Program coordinates entry and opportunities for single-day and ongoing volunteer opportunities throughout the City, volunteer recognition, and the development of new opportunities.

Goals & Objectives
What did we do in Fiscal Year 2025?
Implemented year 2 of 3 increased large-scale recreation events that provide both social and economic benefits to the community.

Revised and administered Co-Sponsorship Program to reflect more than one funding phase of funding opportunities, revisited terms for included services, and explored opportunities for additional funding for community cultural groups and larger scale event organizers.

Added part-time support to volunteer program driven by program growth.

Volunteer Program was recognized by CPRS for the 2024 Award of Excellence.

Developed a new recruitment system for volunteers at the Corona Animal Shelter. What do we plan to do in Fiscal Year 2026? Implement year 3 of 3 increased large-scale recreation events that provide both social and economic benefits to the community.

Seek new partnerships and pursue sponsorships to enhance events and deepen community involvement Expand HCC Showcase Events, piloting new themed events to bring in additional revenue and add to the HCC Presents lineup.

Grow participation in volunteer opportunities such as the Adopt a Park Program and partner programs through WRCOG (CBCC and Neighborhood Cleanups).

Expand Adaptive opportunities in collaboration with CNUSD through the Workability Program by incorporating the Circle City Center and Senior Center as additional Workability sites.

Create a unified volunteer policy for the City as a whole.

Service Adjustment Changes (Operating Budget)
Description Amount
Community Event Sponsorhip 25,000
Fourth of July Celebration 4,000
Holiday Lighting Decorations 42,200
Total $ 71,200
City of Corona | Proposed Budget Fiscal Year 2026 Page 178 Page 575 of 1303 Special Events & Volunteers
Budgeted Expenditures, by Expense Type
CCCooonnntttrrraaaccctttuuuaaalll (((555666...666%%%))) PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((333555...333%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((777...999%%%))) UUUtttiiillliiitttiiieeesss (((000...111%%%)))
*This division was newly created during FY 2024.

Contractual $485,220 $545,365 $60,145 12.4%
Materials And Supplies $82,715 $76,397 -$6,318 -7.6%
Personnel Services $36,866 $340,377 $303,510 823.3%
Utilities $3,000 $1,000 -$2,000 -66.7%
Total: $607,801 $963,139 $355,337 58.5%
Name FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 179 Page 576 of 1303 Economic Development
Joel Belding
Economic Development Director
The mission of the Economic Development Department is to provide business attraction, revitalization and expansion opportunities that diversify and strengthen the Corona economy, foster innovation and elevate the quality of life for Corona's community.

What do we do?
The Economic Development Department provides business attraction, development, retention, and expansion, resulting in economic prosperity in Corona. Through a concerted approach and partnerships with the business community, government resource agencies and local colleges, the Office of Economic Development strategically aligns business resources that empower Corona businesses and foster economic growth. The Office of Economic Development implements City Council economic development priorities through internal citywide collaboration and stakeholder engagement that catalyzes prompt business location and expansion. The vision of the Office of Economic Development is to foster and form strategic partnerships that encourage investment in the community, support Corona's businesses, promote entrepreneurship opportunities among Corona's various demographic sectors, and enhance the quality of life for all Coronans.

City of Corona | Proposed Budget Fiscal Year 2026 Page 180 Page 577 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 181 Page 578 of 1303 Economic Development Department Organizational Chart
City of Corona | Proposed Budget Fiscal Year 2026 Page 182 Page 579 of 1303 Economic Development - Expenditures Summary
$1,809,324
$116,722
(6.90% vs. prior year)
Expenditures, by Fund
GGGeeennneeerrraaalll FFFuuunnnddd (((999888...777%%%))) EEEnnnttteeerrrppprrriiissseee FFFuuunnndddsss (((111...333%%%))) General Fund $1,156,696 $1,140,955 $1,692,601 $1,784,936 $92,335 5.5% Enterprise Funds $0 $0 $0 $24,387 $24,387 N/A
Total: $1,156,696 $1,140,955 $1,692,601 $1,809,324 $116,722 6.9% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 183 Page 580 of 1303 Economic Development
Budgeted Expenditures, by Function
EEEcccooonnnooommmiiiccc DDDeeevvveeelllooopppmmmeeennnttt (((888666...888%%%))) PPPrrrooopppeeerrrtttyyy MMMaaannnaaagggeeemmmeeennnttt (((111333...222%%%))) Economic Development $1,156,696 $1,140,955 $1,692,601 $1,570,799 -$121,803 -7.2% Property Management $0 $0 $0 $238,525 $238,525 N/A
Total: $1,156,696 $1,140,955 $1,692,601 $1,809,324 $116,722 6.9% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 184 Page 581 of 1303 Airport Budget Detail
What do we do?
The Corona Municipal Airport Program is responsible for the management of all aspects of airport operations including: the adherence of lease agreements; compliance with all federal, state, and local laws, ordinances, and regulations; and the continual maintenance of runways, taxiways, aprons, streets, grounds, lighting, and equipment located within the airport's parameters. The Airport Program is dedicated to safety and providing a first-rate General Aviation facility serving commercial operators, recreational flyers, and the City of Corona.

Goals & Objectives
What did we do in Fiscal Year 2025?
Continued efforts to remove unauthorized aircraft parked in the City's Long Term and Transient tie-down area.

Kicked off the annual hangar inspection program in conformance with the City’s municipal code. Conducted annual hangar inspections of over 300 hangars and office facilities.

Cleared the vegetation in Runway Protection Zones (RPZ) from the South Channel and the North Wall locations.

Cleared the North and South channels.

Planned and processed the annual airport inspection by the State's Department of Transportation inspector.

Prepared annual reports to the Corps and County Assessor's Office (Fixed aircraft and possessor interest reports). And updated the FAA’s Based Aircraft database, an effort that is required annually and as aircraft leaves or enters the airport.

Conducted over 200 general condition inspections.

What do we plan to do in Fiscal Year 2026?
Establish a formal inoperable aircraft abatement process.

Continue removal of inoperable/abandoned aircraft.

Conduct annual hangar inspection program.

Field calls, requests, complaints, etc. as received.

Continue collaboration and partnership efforts between the City and City's Master Lease Holders to continue improving the operations and maintenance throughout the airport.

Continue to enforce lease and use violations.

Coordinate with IT on a city-approved security system to commence implementation of all Security Measure Improvements to secure the airfield and leased areas 24/7, relocate wrought-iron gate, install new security access system, including added access features such as a keypad, intercom system, remote access, and add chain-link fencing, and emergency gates.

Manage the airport grants reimbursement requests.

Continue vegetation management and general monthly maintenance.

Continue 4-day-a-week general inspections.

City of Corona | Proposed Budget Fiscal Year 2026 Page 185 Page 582 of 1303 Airport
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((111000000%%%))) Personnel Services $24,387 $24,387 N/A
Total Personnel Services: $24,387 $24,387 N/A
Name FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 186 Page 583 of 1303 Economic Development Budget Detail
What do we do?
The Economic Development Department seeks to create a resilient and strong Corona economy. To do so there are various roles and responsibilities held amongst staff. Previously this was reflected as three divisions, Business Attraction and Development, Business Retention and Expansion, and Redevelopment. To better serve the business community, leadership has redirected the department to focus instead on overall departmental goals and encourages cross-training. While there are still dedicated project leads, each staff member can engage across all areas. The following depicts some of the overarching efforts for the department in order to best implement the Citywide Strategic Plan, Economic Development Strategic Plan, and Downtown Revitalization Plan.

Business Attraction seeks to enhance marketing, attract quality companies to Corona, and looks at opportunities to increase sales tax revenues and job creation. This is completed though site selection assistance to companies looking to locate in Corona, leads the Department's communications and marketing outreach to promote Corona as a place to do business, and overall supports efforts reflected in the Economic Development Strategic Plan. Key programs include “Craft to Corporate” and“Made in Corona,” Real Estate and Business Retention conducts property management of City-owned properties, manages the Corona airport, and supports business retention efforts. This includes supporting business expansion, workforce development, and overall aims to keep a pulse on the needs of the Corona business community. Real Estate and Business Retention aims to support Corona companies through business visitations and supports meetings to understand business needs and connect them with various resource agencies to assist them. Key programs include the Manufacturing Assistance Program and Live Work Corona.

Redevelopment involves project management and visioning for Downtown Corona, with dedicated efforts in the North and South Mall. Responsibilities include revitalization, reinvestment, and public-private partnerships to support Corona’s commercial markets.

The primary function is to implement the Downtown Revitalization Plan and transform Corona’s Downtown into a thriving, vibrant destination for the community.

Entrepreneurship Development aims to support aspiring entrepreneurs and the growth of the Small Business Community. Efforts involve a Business Roadmap, general business assistance, and working alongside partner agencies to offer dedicated resources.

Key programs include English and Spanish Entrepreneurship Academies held throughout the year.

Social media and Business Engagement aims to connect the business community with business resources such as workshops, resource guides, and offers business promotion. Key tools and programs include Shop Dine Corona, enhanced marketing materials, and include promotion across Instagram and the monthly Office of Economic Development Newsletter.

City of Corona | Proposed Budget Fiscal Year 2026 Page 187 Page 584 of 1303 Goals & Objectives
What did we do in Fiscal Year 2025?
Continued implementation of the City’s Economic Development Strategic Plan including several strategic actions including hosting a Commercial Development Event for the brokerage community.

Continued implementation of the Downtown Revitalization Plan, including advancing planning of the Sixth Street Beautification project.

Supported business attraction and retention through the interdepartmental Team Corona model, assisting more than 10 companies through the development process.

Enhanced business communication and outreach through the Office of Economic Development social media accounts, sharing business programs, events, and other resources to support entrepreneurship development.

Hosted and cohosted events to facilitate business development and prosperity.

Hosted multiple entrepreneurship programs in partnership with resource agencies and offered in English and Spanish to foster entrepreneurial growth across Corona's diverse community.

Administered the Corona Manufacturing Assistance Program, a multi-agency collaborative program, including educational and workforce partnerships, serving more than 200 manufacturing companies in Corona and connecting them with technical, hiring, and financial assistance.

Promoted the Live Work Corona workforce development campaign by launching a dedicated website (livework.coronaca.gov) with resource information for both job seekers and employers and secured 23 Hire Local Pledges from Corona-based companies committed to hiring local job seekers.

Continued retail attraction efforts in partnership with a consulting firm and held meetings with multiple retailers expanding in the Southern California market.

Conducted dedicated outreach to the City's largest shopping centers (Shops at Dos Lagos, Crossings at Corona, Corona Hills Plaza, Los Arcos Plaza, and Bedford Marketplace) reaching approximately 60 businesses and supporting shopping center property managers with connection to retail consulting firm to support with any current or future vacancies.

Completed acquisition of all Phase 1 South Mall properties, commenced parking lot improvements, contracted with an architecture firm to prepare renovation plans for two buildings.

Continued acquisition efforts for the North Mall, with 21 of 24 properties acquired or under contract.

What do we plan to do in Fiscal Year 2026?
Continue implementation of the Economic Development Strategic Plan and the economic development priorities and strategies identified in the plan.

Increase participation in the Live Work Corona workforce development initiative by conducting outreach and increasing the number of businesses to take the Hire Local pledge.

Continue implementation of the Downtown Revitalization Plan strategies to enhance Corona's Downtown. Efforts include implementation of the Sixth Street Beautification project and implementation of Downtown branding and wayfinding signage.

Further the Corona Mall revitalization by acquiring remaining properties to better position the site for a complete redevelopment.

Further support the development community to enhance private investment citywide.

Advance development and implementation of the Corona Innovation Center.

Further support manufacturing industry through Corona Manufacturing Assistance Program.

Continue support of entrepreneurship development programming to help with small business creation.

Implement a Business to Business database to support local purchasing of goods and services.

Commence renovation work in selected South Mall buildings.

Continue tenant attraction for South Mall.

Implement a Corona Restaurant Guide in print and online versions.

Expand business development and education efforts through County and State partnerships.

City of Corona | Proposed Budget Fiscal Year 2026 Page 188 Page 585 of 1303 Service Adjustment Changes (Operating Budget)
Description Amount
Corona Mall Maintenance Services 25,000
Security Services for South Corona Mall 113,525
Professional and Contract Services for North Mall Development 100,000 Total $ 238,525
City of Corona | Proposed Budget Fiscal Year 2026 Page 189 Page 586 of 1303 Economic Development
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((666777...999%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((222333...999%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((888%%%))) UUUtttiiillliiitttiiieeesss (((000...222%%%)))
Contractual $217,980 $250,062 $544,000 $369,000 -$175,000 -32.2% Materials And Supplies $75,591 $59,900 $144,512 $123,187 -$21,325 -14.8% Personnel Services $861,051 $828,099 $1,000,589 $1,050,724 $50,135 5% Utilities $2,074 $2,894 $3,500 $3,500 $0 0%
Total: $1,156,696 $1,140,955 $1,692,601 $1,546,411 -$146,190 -8.6% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 190 Page 587 of 1303 Property Management Budget Detail
What do we do?
Property Management oversees leasable real property at the Historic Civic Center and Corona Mall properties owned by the City.

Responsibilities include lease activities, tenant relations, needs assessment/capital improvements, and related activities needed to operate quasi-public/private facilities seamlessly for the tenants and community. Property and asset management activities shall increase as the City moves towards a centralized City asset management framework.

Goals & Objectives
What did we do in Fiscal Year 2025?
Acquired additional properties in the North and South Corona Mall.

Secured two tenants in the South Corona Mall with grand opening dates in Spring 2025.

Commenced initial strategic planning efforts to determine the future of the Historic Civic Center.

Renewed one lease and renegotiated three (3) leases with tenants at Historic Civic Center.

Conducted property management and maintenance for 20 properties in the North Corona Mall.

Conducted property management and maintenance for 13 properties in the South Corona Mall.

Renegotiated a new lease with the Settlement House for 511 S Vicentia (storage).

Renegotiated a new lease with the YMCA for the 312 S Merrill facility.

Initiated discussions with the YMCA for the Auburndale Facility to expand programming.

Coordinated with the YMCA to vacate City Park facilities.

Coordinated with staff on events, maintenance, etc., to communicate said activities with HCC tenants. Field tenant inquiries, requests, and complaints and coordinate task execution as needed.

Conducted property maintenance activities for three (3) vacant parcels and one (1) vacant-unoccupied single family residence.

Initiated discussions with non-art tenants at HCC regarding conversion to a full arts complex and their tenancy status.

Extended Rental Assistance with the use of ARPA funds through 2024. Each tenant received 50% rent reduction and 100% CAM fee reduction.

Prepared annual possessory interest reports.

What do we plan to do in Fiscal Year 2026?
Assess lease at 152 E Sixth Street, a facility currently leased by the Corona Norco Unified School District.

Renegotiate leases with existing tenants at the Historic Civic Center that align with the future goals of the center.

Annually revisit all leases to determine whether the City will continue leasing depending on needs and coordinate efforts accordingly.

Coordinate facility maintenance and capital needs with the Facility Team.

Assess Historic Civic Center groundskeeping and related efforts with city staff.

Prepare annual possessory interest reports.

Enter into a master operating agreement for property management of the South Corona Mall Properties.

Relocate existing tenants at the North Mall for City-owned properties in order to move forward with the redevelopment of the North Corona Mall.

Entitle a redevelopment project for the North Mall.

Identify a development partner for a mixed-use project for the North Mall.

City of Corona | Proposed Budget Fiscal Year 2026 Page 191 Page 588 of 1303 Property Management
Budgeted Expenditures, by Expense Type
CCCooonnntttrrraaaccctttuuuaaalll (((888999...555%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((111000...555%%%))) Contractual $213,525 $213,525 N/A
Materials And Supplies $25,000 $25,000 N/A
Total: $238,525 $238,525 N/A
Name FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 192 Page 589 of 1303 Elected Officials
The mission of the City Council is to receive input from the community and formulate policy upon which all City services shall be developed and implemented. The City Council holds regularly scheduled meetings to represent the public on issues brought to its attention. The City Treasurer enhances the economic status of the City while protecting its assets and maximizing the City's funds through prudent investment.

What do we do?
The City of Corona's Elected Officials represent the residents of Corona in their official capacity. The City Council acts as the legislative body for the City and sets citywide policies for efficient and effective governance. The mission of the City Treasurer is to enhance the economic status of the City while protecting its assets and maximizing the management of the City's funds through prudent investment.

Elected Officials Organizational Chart
City of Corona | Proposed Budget Fiscal Year 2026 Page 193 Page 590 of 1303 Elected Officials - Expenditures Summary
$216,878
$44,048
(25.49% vs. prior year)
Expenditures, by Fund
GGGeeennneeerrraaalll FFFuuunnnddd (((111000000%%%)))
General Fund $119,051 $128,773 $172,830 $216,878 $44,048 25.5% Total General Fund: $119,051 $128,773 $172,830 $216,878 $44,048 25.5% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 194 Page 591 of 1303 Elected Officials
Budgeted Expenditures, by Function
CCCiiitttyyy CCCooouuunnnccciiilll (((999333%%%)))
CCCiiitttyyy TTTrrreeeaaasssuuurrreeerrr (((777%%%)))
City Council $104,120 $114,012 $157,810 $201,771 $43,961 27.9% City Treasurer $14,931 $14,761 $15,020 $15,107 $87 0.6% Total: $119,051 $128,773 $172,830 $216,878 $44,048 25.5% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 195 Page 592 of 1303 City Council Budget Detail
What do we do?
The City Council provides policy direction, upon which all City actions, programs, and priorities are based. The Council relies on the input from committees, commissions, and resident input on issues under consideration, to assist in public discussion upon which policy is formulated. The City Council extends its influence through review and comments on proposed federal and state legislation, and through participation in regionally oriented governing bodies.

Goals & Objectives
What did we do in Fiscal Year 2025?
Successfully recognized outstanding Corona residents through recognitions and proclamations.

Represented the City on various regional boards and intergovernmental agencies and supported regional activities.

Continued to encourage community involvement through the appointment of citizens to City commissions, boards, and committees.

Promoted public safety by protecting residents and businesses.

Served as liaisons between the City and the business community.

Adopted policies to continue to enhance the quality of life in Corona.

Provided city staff with direction on the implementation of the Strategic Plan to carry out priorities for the City.

What do we plan to do in Fiscal Year 2026?
Adopt a balanced Budget for Fiscal Year 2026 with projections for Fiscal Year 2027.

Provide policy direction to City staff.

Continue to provide City staff with direction on the Strategic Plan and to determine priorities for the City.

Continue to promote Corona as a business-friendly community.

Continue to receive input from the community.

Represent the city's interest in intergovernmental agencies and boards.

Represent the citizens of Corona fairly and with integrity.

Advocate for the City on state and federal issues.

Create policies to continue a high quality of life in Corona.

Continue to enhance Economic Development.

City of Corona | Proposed Budget Fiscal Year 2026 Page 196 Page 593 of 1303 City Council
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((888555...444%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((111222...666%%%))) UUUtttiiillliiitttiiieeesss (((222%%%)))
Contractual $0 $300 $0 $0 $0 0%
Materials And Supplies $8,441 $18,509 $25,500 $25,500 $0 0% Personnel Services $91,691 $91,407 $128,252 $172,213 $43,961 34.3% Utilities $3,988 $3,796 $4,058 $4,058 $0 0%
Total: $104,120 $114,012 $157,810 $201,771 $43,961 27.9% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 197 Page 594 of 1303 City Treasurer Budget Detail
What do we do?
The City Treasurer is an elected position and is responsible for overseeing the custody and safekeeping of all City funds.

Furthermore, the Treasurer has the authority to invest idle funds in certain eligible securities allowed by Government Code Section 53635.

Goals & Objectives
What did we do in Fiscal Year 2025?
Assured compliance with all federal, state, and local laws governing investments.

Reviewed the investment portfolio in accordance with the City Investment Policy and California Government Code.

Conducted quarterly meetings with the Treasury Committee.

Adopted the 2025 Legislative Platform and Financial Priorities.

Worked with the Pension Stabilization Trust Board to analyze and recommend funding to the City Council.

What do we plan to do in Fiscal Year 2026?
Conduct quarterly meetings with the Treasury Committee to provide up-to-date market and economic data and realign the City's investments accordingly.

Review and evaluate the investment portfolio for areas of improved returns while safeguarding the assets.

Submit the Investment Policy for City Council approval.

City of Corona | Proposed Budget Fiscal Year 2026 Page 198 Page 595 of 1303 City Treasurer
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((111000000%%%))) Personnel Services $14,931 $14,761 $15,020 $15,107 $87 0.6% Total Personnel Services: $14,931 $14,761 $15,020 $15,107 $87 0.6% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 199 Page 596 of 1303 Finance Department
Kim Sitton
Finance Director
The Finance Department is committed to the development of sound fiscal policies. It is responsible for providing financial services and facilitating growth in the City through the efficient management of resources and processes.

The department provides timely, accurate, clear and complete information and support to other City departments, citizens and the community at large.

What do we do?
Within the Citywide Internal Support service area, the Finance Department is responsible for citywide financial administration and overview of warehouse operations.

City of Corona | Proposed Budget Fiscal Year 2026 Page 200 Page 597 of 1303 Finance Department Organizational Chart
City of Corona | Proposed Budget Fiscal Year 2026 Page 201 Page 598 of 1303 Finance - Expenditures Summary
$5,929,437
$903,824
(17.98% vs. prior year)
Expenditures, by Fund
GGGeeennneeerrraaalll FFFuuunnnddd (((999555...333%%%))) IIInnnttteeerrrnnnaaalll SSSeeerrrvvviiiccceee FFFuuunnndddsss (((444...222%%%))) SSSuuucccccceeessssssooorrr AAAgggeeennncccyyy FFFuuunnndddsss (((000...555%%%))) General Fund $3,918,158 $4,645,258 $4,770,907 $5,650,482 $879,574 18.4% Internal Service Funds $232,015 $216,635 $225,971 $248,910 $22,939 10.2% Successor Agency Funds $18,442 $31,897 $28,734 $30,044 $1,310 4.6% Total: $4,168,615 $4,893,789 $5,025,613 $5,929,437 $903,824 18% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 202 Page 599 of 1303 Finance
Budgeted Expenditures, by Function
FFFiiinnnaaannnccceee AAAdddmmmiiinnniiissstttrrraaatttiiiooonnn (((999555...333%%%))) WWWaaarrreeehhhooouuussseee (((444...222%%%)))
SSSuuucccccceeessssssooorrr AAAgggeeennncccyyy DDDiiissssssooollluuutttiiiooonnn (((000...555%%%))) Finance Administration $3,918,158 $4,645,258 $4,770,907 $5,650,482 $879,574 18.4% Successor Agency Dissolution $18,442 $31,897 $28,734 $30,044 $1,310 4.6% Warehouse $232,015 $216,635 $225,971 $248,910 $22,939 10.2% Total: $4,168,615 $4,893,789 $5,025,613 $5,929,437 $903,824 18% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) $ Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 203 Page 600 of 1303 Finance Administration Budget Detail
What do we do?
The Budget and Revenue function is responsible for preparing and maintaining the City’s operating and capital budgets. This area also monitors all revenue accounts, provides revenue estimates for budgetary purposes, coordinates a Citywide biennial user fee study, and coordinates the cost allocation plan. Other areas of responsibility include activities related to transient occupancy taxes and oversight of the business license program, centralized cashiering, and personnel related activities that include cost analysis and maintaining information for the Human Resources system.

The Development Accounting function administers the financial aspects of the City’s development activities, such as the formation and administration of Community Facility Districts and other land-based financing programs; the City’s long-term debt including issuance, refunding and compliance monitoring; the reporting of Citywide developer impact fees; and the calculation, levying and reporting of special assessment taxes.

The General Accounting function manages and maintains the City’s financial records in conformity with generally accepted accounting principles and in compliance with federal, state, and local laws. It ensures appropriate internal controls are in place to safeguard City assets. The function provides payroll, accounts payable, accounts receivable, financial reporting, grant management, investment activities, and general accounting services. The General Accounting group provides accurate and timely data to internal and external users to analyze various performance indicators and productivity for enhanced accountability and effective use of financial resources.

The Purchasing function is responsible for the procurement of goods and services necessary for the City to serve its constituents in the most responsible, cost-effective manner. In accordance with Corona Municipal Code Chapter 3.08, the Purchasing Division will ensure that all City purchases follow the procedures to implement the City’s participation in the Uniform Public Construction Cost Accounting Act pursuant to California Public Contract Code, Section 22000 et seq.

City of Corona | Proposed Budget Fiscal Year 2026 Page 204 Page 601 of 1303 Goals & Objectives
What did we do in Fiscal Year 2025?
Received the thirty-fourth consecutive Certificate of Achievement for Excellence in Financial Reporting from the Government Finance Officers Association (GFOA), the highest form of recognition in governmental accounting and financial reporting.

Received the twenty-first consecutive California Society of Municipal Finance Officers (CSMFO) Excellence in Budgeting Award.

Received the ninth budget award from the GFOA.

Implemented GASB Statement 101 for appropriate accounting and reporting of the City employee’s compensated absences.

Implemented an on-going project to develop and document purchasing processes and procedures which resulted in a list of 40+ items for improvements.

The following purchasing improvement items were completed in FY 2025:

Processed annual purchase orders earlier in the fiscal year.

Evaluated the structure of our purchase orders.

Reviewed agreement language.

Reviewed insurance endorsements/insurance matrix.

Created contract management database/reporting.

Created purchasing process phases and checklists.

Updated purchasing workflow chart.

Created scope of work guidelines.

Distributed weekly P-track status report.

Established recurring P-track review meetings with all departments.

Worked with the Pension Stabilization Trust Board to analyze the City's new unfunded pension liabilities and recommended a FY 2025 pension trust contribution to the City Council.

Worked with Human Resources and Information Technology to evaluate proposals for a new Enterprise Resource Planning (ERP) System, selected a solution, and started the implementation process.

City of Corona | Proposed Budget Fiscal Year 2026 Page 205 Page 602 of 1303 What do we plan to do in Fiscal Year 2026?
Receive the GFOA award for the Annual Comprehensive Financial Report (ACFR).

Receive the GFOA and CSMFO awards for the annual adopted budget.

Receive an unmodified opinion from the annual financial audit.

Maintain aging of receivables to be under 90 days.

Process vendor invoices within an average of 30 days.

Ensure successful implementation of the new ERP system Workday.

Update Purchasing Ordinance.

Update Purchasing Manual.

Update RFP and Bid templates.

Update workflow approval code assignments.

Implement simplified agreement for recreation low-risk vendors.

Issue Lease Revenue Bonds for the Downtown Revitalization Plan.

Issue bonds for Water and Sewer Infrastructure Investments.

Service Adjustment Changes (Operating Budget)
Description Amount
Conference - Finance 2,600
Total $ 2,600
Finance Administration
Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((888222...888%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((111666...444%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((000...888%%%))) Contractual $558,354 $819,978 $831,515 $926,015 $94,500 11.4% Materials And Supplies $182,004 $41,438 $37,490 $46,390 $8,900 23.7% Personnel Services $3,177,800 $3,783,771 $3,901,902 $4,678,077 $776,174 19.9% Utilities $0 $70 $0 $0 $0 0%
Total: $3,918,158 $4,645,258 $4,770,907 $5,650,482 $879,574 18.4% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 206 Page 603 of 1303 Successor Agency Dissolution Budget Detail
What do we do?
The Successor Agency is responsible for implementing all legal processes and wind-down activities as outlined in AB X126 and AB 1484 for the elimination of redevelopment agencies and activities.

Goals & Objectives
What did we do in Fiscal Year 2025?
Prepared Annual Recognized Obligation Payment Schedule (ROPS) and Successor Agency Administration Budget to the County Oversight Board and State Department of Finance and received Redevelopment Property Tax Trust Fund (RPTTF) remittances to pay for redevelopment debt.

What do we plan to do in Fiscal Year 2026?
Prepare and submit an Annual Recognized Obligation Payment Schedule (ROPS) and Successor Agency Administration Budget to the County Oversight Board and State Department of Finance in order to receive Redevelopment Property Tax Trust Fund (RPTTF) remittances to pay for redevelopment debt.

City of Corona | Proposed Budget Fiscal Year 2026 Page 207 Page 604 of 1303 Successor Agency Dissolution
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((888666...333%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((111333...777%%%))) Contractual $0 $8,753 $0 $0 $0 0%
Materials And Supplies $8,868 $3,034 $3,113 $4,129 $1,016 32.6% Personnel Services $9,544 $20,101 $25,621 $25,915 $294 1.1% Utilities $30 $9 $0 $0 $0 0%
Total: $18,442 $31,897 $28,734 $30,044 $1,310 4.6%
Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 208 Page 605 of 1303 Warehouse Budget Detail
What do we do?
The Warehouse Services Program provides for a centralized inventory and warehouse operations, storage, shipping, receiving, and distribution operations for inventory items, file archives, surplus material, and housing of supplies and equipment requiring temporary storage.

Goals & Objectives
What did we do in Fiscal Year 2025?
Closely monitored Warehouse inventory and ensured adequate inventory supply levels were maintained to support Citywide operations.

Reviewed minimum and maximum required quantities throughout the warehouse to ensure stock is available when needed, without carrying an excessive number of parts.

What do we plan to do in Fiscal Year 2026?
Continue to closely monitor Warehouse inventory to ensure adequate inventory supply levels are maintained to support the City as a whole.

Continue to fine tune warehouse reporting to allow staff to more efficiently source products using "just in time" (JIT) ordering.

Expand storage capacity of facility more efficiently to generate increased storage options.

Continue to optimize visual information for all items found on NexGen. Update pictures and information currently not available on all items.

City of Corona | Proposed Budget Fiscal Year 2026 Page 209 Page 606 of 1303 Warehouse
Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((888888...777%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((111000...888%%%))) UUUtttiiillliiitttiiieeesss (((000...555%%%)))
Contractual $0 $38,000 $0 $0 $0 $0 0%
Depreciation $0 $0 $12,433 $0 $0 $0 0%
Materials And
Supplies
$5,806 $26,555 -$13,529 $26,989 $26,858 -$131 -0.5%
Personnel Services $225,223 $185,872 $216,732 $197,682 $220,827 $23,145 11.7% Utilities $985 $1,300 $999 $1,300 $1,225 -$75 -5.8%
Total: $232,015 $251,727 $216,635 $225,971 $248,910 $22,939 10.2% Name FY2023
Actual
FY2024
Adopted
FY2024
Actual
FY2025
Adopted
FY2026
Proposed
$ Change (Prop. to
Adop.)
$ Change (Prop. to
Adop.)
City of Corona | Proposed Budget Fiscal Year 2026 Page 210 Page 607 of 1303 Fire
Brian Young
Fire Chief
The mission of the Corona Fire Department is to prevent or minimize the loss of life, damage to the environment, and loss of property from the adverse effects of fire, medical emergencies, and hazardous conditions.

What do we do?
Within the Public Safety and Emergency Response service area, the Fire Department provides a variety of services. Through effective emergency operations, the Corona Fire Department strives to be a professional and compassionate organization that sets the standard for excellence through our service, dedication, and commitment to the community.

City of Corona | Proposed Budget Fiscal Year 2026 Page 211 Page 608 of 1303 City of Corona | Proposed Budget Fiscal Year 2026 Page 212 Page 609 of 1303 Fire Department Organizational Chart
City of Corona | Proposed Budget Fiscal Year 2026 Page 213 Page 610 of 1303 Fire - Expenditures Summary
$40,262,634
$4,576,862
(12.83% vs. prior year)
Expenditures, by Fund
AAAllllll FFFuuunnndddsss (((111000000%%%)))
General Fund $30,784,801 $33,382,688 $35,601,968 $39,824,536 $4,222,568 11.9% Special Revenue Funds $3,301 $4,014 $83,804 $438,099 $354,295 422.8% Total: $30,788,102 $33,386,702 $35,685,772 $40,262,634 $4,576,862 12.8% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 214 Page 611 of 1303 Fire
Budgeted Expenditures, by Function
FFFiiirrreee OOOpppeeerrraaatttiiiooonnnsss (((888777...999%%%))) FFFiiirrreee PPPrrreeevvveeennntttiiiooonnn (((555...333%%%))) FFFiiirrreee AAAdddmmmiiinnniiissstttrrraaatttiiiooonnn (((333...555%%%))) TTTrrraaaiiinnniiinnnggg AAAnnnddd SSSaaafffeeetttyyy (((222...555%%%))) EEEmmmeeerrrgggeeennncccyyy SSSeeerrrvvviiiccceeesss (((000...777%%%))) Emergency Services $419,955 $538,229 $240,278 $278,292 $38,013 15.8% Fire Administration $782,501 $825,002 $911,480 $1,426,972 $515,492 56.6% Fire Operations $27,252,818 $29,496,524 $31,656,357 $35,407,546 $3,751,189 11.8% Fire Prevention $1,328,814 $1,453,771 $1,906,122 $2,123,759 $217,637 11.4% Training And Safety $1,004,014 $1,073,176 $971,534 $1,026,066 $54,532 5.6% Total: $30,788,102 $33,386,702 $35,685,772 $40,262,634 $4,576,862 12.8% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 215 Page 612 of 1303 Fire Administration Budget Detail
What do we do?
The Administration Division consists of the Fire Chief, finance, and administrative support staff. The Division provides leadership, departmental oversight, planning, and policy direction. The Administration division is responsible for the overall management of the Fire Department, including fiscal management, personnel matters, labor relations, and special projects. Additionally, the Administration Division provides support services for all other Fire Department Divisions, and customer service to the public.

Goals & Objectives
What did we do in Fiscal Year 2025?
Implemented a peer support canine program.

Increased community outreach and education initiatives.

Finalized and implemented organizational structure changes.

Identified organizational structure changes to support succession planning.

Conduct organization-wide training on Emotional Intelligence.

Enhanced the Fire Cadet program as a recruitment and retention tool.

Prioritized firefighter health initiatives aimed at reducing injuries.

What do we plan to do in Fiscal Year 2026?
Expand Wildland Protection Agreements (WPA) with stakeholders.

Formalize the long-term sustainability/replacement program for fire apparatus.

Embrace new technologies to improve response times and operational efficiency.

Begin the Accreditation process for the agency.

Expand Virtual Reality (VR) platforms for training and community education.

Formalize the asset replacement plan.

Begin upgrades and enhancements to Fire Station 2.

City of Corona | Proposed Budget Fiscal Year 2026 Page 216 Page 613 of 1303 Fire Administration
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((999777...999%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((222%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((000...111%%%)))
Contractual $6,772 $610 $1,800 $1,800 $0 0%
Materials And Supplies $35,225 $43,885 $30,272 $28,371 -$1,901 -6.3% Personnel Services $740,494 $780,498 $879,408 $1,396,801 $517,393 58.8% Utilities $10 $9 $0 $0 $0 0%
Total: $782,501 $825,002 $911,480 $1,426,972 $515,492 56.6% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 217 Page 614 of 1303 Training and Safety Budget Detail
What do we do?
The Training and Safety Division is responsible for maintaining all applicable certification and licensing records, course and instructor development, maintaining and updating training materials, administering skills testing and instruction, developing health and safety programs, monitoring safety trends, and implementing programs to reduce risk. In addition to standard performance drills, each firefighter completes well over 240 hours of annual training. Areas of training include fire suppression, ladder technique and safety, wildland firefighting, auto extrication, emergency medical services, hazardous materials, swift water rescue, trench rescue, active shooter triage, and fire ground survival. Corona Firefighters collaboratively train with other departments to address agency protocols, inter-agency communication, mutual/automatic aid agreements, operational plans, and unified command. Fire Training also works with statewide organizations tasked with supporting recruitment endeavors through standardized testing, validation, and eligibility lists.

Goals & Objectives
What did we do in Fiscal Year 2025?
Trained multiple individuals in specialized skills to address attrition and organizational needs.

Onboarded and trained new Firefighters, Firefighter Paramedics, Fire Apparatus Engineers and Fire Captains.

Provided leadership training to all Fire Captains.

Rehabilitated training center support building.

What do we plan to do in Fiscal Year 2026?
Install an upgraded live fire training simulator.

Deliver quarterly department-wide multi-company drills to maintain and enhance fire ground skillsets and safety.

Provide specialized training across all special operations disciplines to bolster the effectiveness, safety, and interoperability of all-risk operations.

Onboard and train new Firefighters, Firefighter Paramedics, Fire Apparatus Engineers, Fire Captains, and Battalion Chiefs.

City of Corona | Proposed Budget Fiscal Year 2026 Page 218 Page 615 of 1303 Training and Safety
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((777666...888%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((111444...444%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((888...999%%%)))
Contractual $68,626 $40,352 $91,000 $91,000 $0 0%
Materials And Supplies $116,034 $130,086 $146,938 $147,295 $357 0.2% Personnel Services $818,429 $901,815 $733,596 $787,771 $54,175 7.4% Utilities $924 $923 $0 $0 $0 0%
Total: $1,004,014 $1,073,176 $971,534 $1,026,066 $54,532 5.6% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 219 Page 616 of 1303 Emergency Services Budget Detail
What do we do?
Emergency Services, commonly referred to as Emergency Management, is charged with reducing community vulnerability to hazards and improving the capability to cope with disasters. Emergency Management protects communities by coordinating and integrating all activities necessary to build, sustain, and improve the capability to mitigate against, prepare for, respond to, and recover from threatened or actual natural disasters, acts of terrorism, or other human-made disasters. This is achieved by implementing the four phases of Emergency management (Mitigation, Planning, Response, Recovery). This includes the development and implementation of Emergency Plans, the training and exercising of city staff to these plans, and ensuring the overall readiness of the City Emergency Operation Center (EOC). The division coordinates with County, State, and Federal partners to secure financial reimbursement for damages incurred during a disaster. Additionally, Emergency Manager seeks, applies for, and manages numerous State and Federal grants. The division also oversees the Community Emergency Response Team (CERT) training program.

Goals & Objectives
What did we do in Fiscal Year 2025?
Completed Teen CERT Classes at Santiago and Centennial High Schools.

Completed Spanish CERT Academy class to expand accessibility and participation in emergency training.

Completed Basic English CERT Academy Spring launch, teaching 52 Corona residents in emergency training and preparedness.

Completed the 2023-2028 FEMA approved Local Hazard Mitigation Plan (LHMP) and updated the Safety Element of the General Plan to align with current mitigation strategies.

Conducted a large-scale functional vegetation exercise with EOC staff.

Conducted position-specific, and section-specific training for EOC staff.

Created Job Aids for all EOC positions.

Updated the Emergency Operations Plan.

What do we plan to do in Fiscal Year 2026?
Launch Teen Community Emergency Response Team (CERT) training programs at Corona and Orange Grove High Schools to engage youth in emergency preparedness.

Incorporate Narcan/Opioid awareness into community outreach initiatives to address public health and safety.

Participate in community outreach events including Summer Street Fairs, and the Christmas Tree Lighting.

Basic English CERT Academy Fall Launch offering English-language CERT academy to Corona residents.

Coordination of a large-scale earthquake response exercise involving the Emergency Operations Center (EOC) team to strengthen readiness and interdepartmental coordination.

Continue to grow the Department of Defense Skillbridge program to provide transitioning service members with hands-on emergency management experience.

Continued development and standardization of alert and warning templates to improve the speed and clarity of public notifications during emergencies.

City of Corona | Proposed Budget Fiscal Year 2026 Page 220 Page 617 of 1303 Service Adjustment Changes (Operating Budget)
Description Amount
Prehospital Blood Transfusion Program 15,000
Total $ 15,000
Emergency Services
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((888999%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((777...777%%%))) UUUtttiiillliiitttiiieeesss (((222...222%%%)))
CCCooonnntttrrraaaccctttuuuaaalll (((111...111%%%)))
Contractual $65,641 $148,960 $3,000 $3,000 $0 0%
Materials And Supplies $185,882 $146,516 $20,607 $21,301 $694 3.4% Personnel Services $161,184 $237,722 $210,471 $247,791 $37,319 17.7% Utilities $7,248 $5,030 $6,200 $6,200 $0 0%
Total: $419,955 $538,229 $240,278 $278,292 $38,013 15.8% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 221 Page 618 of 1303 Fire Prevention Budget Detail
What do we do?
One of the core services a Fire Department must provide is to prevent conflagration and minimize fire losses. The Fire Prevention Division strives to minimize potential fire hazards through education, engineering, and enforcement. They are responsible for administering the California Fire Code, California Coe of Regulation Titles 19 and 24, and nationally recognized standards and practices. These relate to compliance with fire and life safety requirements set by local, state, and federal governments and apply to both new and existing occupancies. The Prevention Division provides services in the areas of new construction inspections, statemandated inspections, hazardous materials disclosures, life safety compliance, weed abatement, fuel modification, youth intervention, and fire investigations.

Goals & Objectives
What did we do in Fiscal Year 2025?
Hired and trained a new Fire Inspector II to perform in-house plan reviews.

Converted a part-time Office Assistant position to full-time, increasing administrative support and allowing Fire Inspector I staff to spend more time in the field on technical duties.

Implement a new program by ordinance requiring fire inspections prior to issuance of a new business license.

Adopted the 2025 Fire Hazard Severity Zone map by ordinance, including moderate, high, and very high severity zones.

What do we plan to do in Fiscal Year 2026?
Focus on succession planning.

Adopt a defensible space ordinance specific to the City of Corona.

Complete the code adoption process to include the California Fire Code and the New California Wildland Urban Interface Code.

Complete an updated fuel modification plan to the Sierra Del Oro area with actionable items.

Complete Wildfire Master Mitigation Plan.

Service Adjustment Changes (Operating Budget)
Description Amount
Purchase of Books For New Building and Fire Codes 4,000 Weed Abatement Program 25,000
Total $ 29,000
City of Corona | Proposed Budget Fiscal Year 2026 Page 222 Page 619 of 1303 Fire Prevention
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((999111...333%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((555...999%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((222...666%%%)))
UUUtttiiillliiitttiiieeesss (((000...333%%%)))
Contractual $52,644 $38,081 $30,000 $55,000 $25,000 83.3% Materials And Supplies $87,595 $96,331 $139,548 $124,883 -$14,665 -10.5% Personnel Services $1,183,037 $1,315,333 $1,730,650 $1,937,952 $207,302 12% Utilities $5,538 $4,026 $5,924 $5,924 $0 0%
Total: $1,328,814 $1,453,771 $1,906,122 $2,123,759 $217,637 11.4% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 223 Page 620 of 1303 Fire Operations and Suppression Budget Detail
What do we do?
Fire Operations and Suppression personnel safeguard Corona citizens and visitors with well-trained and equipped professional firefighters. The Operations section responds to all hazards of emergencies that threaten life, property, or the environment. A daily total of 33 firefighters provides a constant state of readiness from seven fire stations 24/7. These firefighters provide Advanced and Basic Life Support at medical emergencies, extinguish fires, participate in search and rescue operations, respond to catastrophic events, and ensure the City's readiness to respond to and recover from extraordinary emergencies and disasters that impact the City of Corona. Specialized teams include Hazardous Materials Response, Swift Water Rescue, Rope Rescue, Auto Extrication, Multiple Casualty Response, Tactical Response, and Confined Space Rescue. Operations personnel also conduct fire inspections of existing occupancies. The Operations Division also participates in the Statewide Master Mutual Aid Agreement and responds to emergencies under contractual and automatic aid agreements with surrounding communities.

Goals & Objectives
What did we do in Fiscal Year 2025?
Deployed a more technologically advanced self-contained breathing apparatus platform.

Supported major incidents through statewide master mutual aid.

Two low acuity call squads placed in service.

Transitioned to a fire centric dispatch center.

Enhanced Emergency Medical Dispatch capabilities.

Expanded the unmanned aerial vehicle (drone) program.

Developed and gained approval for a field blood products transfusion program.

What do we plan to do in Fiscal Year 2026?
Continued replacement of end-of-life light-duty vehicles and fire apparatus.

Continue to create a sustainable blood supply to support the program.

Implement a new digital CAD integrated building pre-plan program.

Upgrade all portable and mobile radios to PSEC capable devices.

Transition to the PSEC radio system for all radio communications.

Transition to a state-of-the-art Computer Aided Dispatch program.

Add a 24-hour Safety Officer / Public Information Officer and drone response.

Establish a Rapid Emergency Medical Services (REMS) module.

Service Adjustment Changes (Operating Budget)
Description Amount
Fire Station #3 Dormitory Renovation 50,000
Fire Station #3 Bathrooms Renovation 50,000
Fire Station #6 Flooring Replacement 15,000
Increase coverage acreage for Wildland Protection Agreement 62,848 Subscription for Public Safety Enterprise Communication (PSEC) 62,497 Total $ 240,345
City of Corona | Proposed Budget Fiscal Year 2026 Page 224 Page 621 of 1303 Fire Operations and Suppression
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((999111...666%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((777%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((111...444%%%)))
UUUtttiiillliiitttiiieeesss (((000...111%%%)))
Capital Outlay $34,431 $0 $0 $0 $0 0%
Contractual $258,235 $380,809 $286,500 $479,348 $192,848 67.3% Materials And Supplies $3,270,612 $2,563,896 $2,214,968 $2,468,035 $253,067 11.4% Personnel Services $23,651,477 $26,534,527 $29,118,448 $32,423,722 $3,305,274 11.4% Utilities $38,063 $17,292 $36,441 $36,441 $0 0%
Total: $27,252,818 $29,496,524 $31,656,357 $35,407,546 $3,751,189 11.8% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 225 Page 622 of 1303 General Government/Debt Service
The purpose of the General Government budget is to provide a means for allocating resources for specific items that are of benefit to multiple departments and require special planning, implementation, and monitoring.

What do we do?
General Government and General City Responsibility relate to city obligations that are not readily assignable to a single department. It also refers to costs which may provide a benefit to multiple departments and programs. General City Responsibility also relates to the cost of utilities to service city buildings (such as natural gas, electricity and water).

Expenditures Summary
$71,996,372
$2,121,257
(3.04% vs. prior year)
Expenditures, by Fund
GGGeeennneeerrraaalll FFFuuunnnddd (((888333...555%%%))) AAAgggeeennncccyyy FFFuuunnndddsss (((111000...444%%%))) DDDeeebbbttt SSSeeerrrvvviiiccceee FFFuuunnndddsss (((222...999%%%))) SSSuuucccccceeessssssooorrr AAAgggeeennncccyyy FFFuuunnndddsss (((111...888%%%))) EEEnnnttteeerrrppprrriiissseee FFFuuunnndddsss (((111%%%))) IIInnnttteeerrrnnnaaalll SSSeeerrrvvviiiccceee FFFuuunnndddsss (((000...333%%%))) CCCaaapppiiitttaaalll PPPrrrooojjjeeeccctttsss FFFuuunnndddsss (((000...222%%%))) City of Corona | Proposed Budget Fiscal Year 2026 Page 226 Page 623 of 1303 Capital Projects Funds $131,584 $140,362 $146,201 $146,202 $1 0% Debt Service Funds $2,112,750 $2,114,950 $2,109,850 $2,107,950 -$1,900 -0.1% General Fund $48,013,312 $49,744,165 $57,686,006 $60,115,421 $2,429,415 4.2% Special Revenue Funds $23,667 $25,245 $26,296 $26,296 $0 0% Enterprise Funds $982,552 $712,795 $686,126 $686,309 $183 0% Internal Service Funds $189,485 $186,572 $182,503 $182,509 $6 0% Agency Funds $7,572,846 $12,859,035 $7,344,810 $7,460,967 $116,157 1.6% Successor Agency Funds $2,667,351 $1,744,389 $1,693,323 $1,270,718 -$422,605 -25% Total: $61,693,545 $67,527,513 $69,875,115 $71,996,372 $2,121,257 3% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) General Government/Debt Service
Budgeted Expenditures, by Function
DDDeeebbbttt SSSeeerrrvvviiiccceee (((555000%%%)))
GGGeeennneeerrraaalll GGGooovvveeerrrnnnmmmeeennnttt (((444333...777%%%))) GGGeeennneeerrraaalll GGGooovvveeerrrnnnmmmeeennnttt UUUtttiiillliiitttiiieeesss (((666...333%%%))) Debt Service $35,397,098 $40,169,465 $35,547,035 $35,969,118 $422,083 1.2% General Government $22,811,258 $23,470,150 $29,858,676 $31,479,977 $1,621,301 5.4% General Government Utilities $3,485,189 $3,887,897 $4,469,404 $4,547,277 $77,873 1.7% Total: $61,693,545 $67,527,513 $69,875,115 $71,996,372 $2,121,257 3% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 227 Page 624 of 1303 Debt Service Budget Detail
What do we do?
The City's annual operating budget includes provisions to ensure the prompt and full payment of annual debt service (i.e. principal and interest), which is incurred upon outstanding debt instruments previously issued by the City. The proceeds of debt are typically used to either finance the construction of infrastructure (rather than cash funding the capital project) or to refinance existing debt at a lower interest rate (if market conditions are favorable).

The City is required to pay debt service in accordance to bond covenants and indentures, which generally, may "pledge" City revenue (and its "full faith and credit") to guarantee that it fulfills its obligations to investors and provide remedies against the unlikely event of default. Prompt and full payment of annual debt service also ensures that the City maintains favorable bond ratings.

Non-City debt service refers to debt service in which the City merely acts as an agent/trustee. In the City of Corona, this situation arises from special taxes levied on property within, for example, a community facilities district, which is then collected by the City to pay debt service. The City has the obligation to pay debt service, even in the event of a delinquency (by a property owner).

Debt Service
Budgeted Expenditures, by Expense Type
MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((999999...777%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((000...333%%%)))
Contractual $828,192 $111,630 $141,967 $103,967 -$38,000 -26.8% Materials And Supplies $34,568,906 $40,057,836 $35,405,068 $35,865,151 $460,083 1.3% Total: $35,397,098 $40,169,465 $35,547,035 $35,969,118 $422,083 1.2% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 228 Page 625 of 1303 General Government Budget Detail
What do we do?
Citywide shared costs relate to items which provide a benefit to multiple departments and programs, such as citywide credit card transaction/processing fees, insurance premiums, and the General Fund's share of internal service charges for the information technology and warehouse functions.

One shared cost is the City's obligation to pay certain other post-employment benefits to retirees (OPEB), consisting primarily of retiree medical costs. To mitigate the further escalation of OPEB costs, the City established an irrevocable OPEB trust fund through the California Employers' Retiree Benefit Trust (CERBT) Program in March 2008. The current fiscal policy is to fund the annual required contribution (ARC). The ARC is an actuarially-determined annual contribution that addresses current costs (for active retirees) and future costs (for eligible, current employees) which the City is obligated to pay. OPEB is categorized as a personnel cost.

General Government
Budgeted Expenditures, by Expense Type
MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((555888...999%%%))) PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((333666...111%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((555%%%)))
Contractual $843,574 $1,177,862 $1,551,856 $1,583,429 $31,573 2% Materials And Supplies $14,300,837 $14,727,921 $17,092,024 $18,545,212 $1,453,188 8.5% Other Sources Expense $184,958 $0 $0 $0 $0 0%
Personnel Services $7,481,888 $7,556,676 $11,214,796 $11,351,336 $136,540 1.2% Utilities $0 $7,691 $0 $0 $0 0%
Total: $22,811,258 $23,470,150 $29,858,676 $31,479,977 $1,621,301 5.4% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 229 Page 626 of 1303 General Government Utilities for City Facilities Budget Detail What do we do?
This relates to the cost of utilities to service city buildings (such as natural gas, electricity, and water).

General Government Utilities for City Facilities
Budgeted Expenditures, by Expense Type
UUUtttiiillliiitttiiieeesss (((111000000%%%)))
Utilities $3,485,189 $3,887,897 $4,469,404 $4,547,277 $77,873 1.7% Total Utilities: $3,485,189 $3,887,897 $4,469,404 $4,547,277 $77,873 1.7% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 230 Page 627 of 1303 Human Resources
Lori Sassoon
Chief Talent Officer
The Human Resources Department is committed to the development of sound personnel management policies. It is responsible for providing human resources based services and facilitating growth in the City. In addition, it strives to develop and maintain high quality personnel resources to manage the City's operations with integrity.

What do we do?
Human Resources is responsible for the management of human resources and employee safety programs. We partner with City departments to hire, compensate, train, support and create a workforce dedicated to delivering high quality services, which makes Corona a special place to live, work, and thrive.

City of Corona | Proposed Budget Fiscal Year 2026 Page 231 Page 628 of 1303 Human Resources Department Organizational Chart
City of Corona | Proposed Budget Fiscal Year 2026 Page 232 Page 629 of 1303 Human Resources - Expenditures Summary
$3,225,556
$137,775
(4.46% vs. prior year)
Expenditures, by Fund
GGGeeennneeerrraaalll FFFuuunnnddd (((111000000%%%)))
General Fund $2,223,967 $2,662,553 $3,087,781 $3,225,556 $137,775 4.5% Total General Fund: $2,223,967 $2,662,553 $3,087,781 $3,225,556 $137,775 4.5% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 233 Page 630 of 1303 Human Resources
Budgeted Expenditures, by Function
HHHuuummmaaannn RRReeesssooouuurrrccceeesss (((777999...666%%%))) SSSaaafffeeetttyyy AAAnnnddd TTTrrraaaiiinnniiinnnggg (((222000...444%%%))) Human Resources $1,850,329 $2,153,753 $2,399,287 $2,567,182 $167,895 7% Safety AndTraining $373,638 $508,799 $688,494 $658,375 -$30,119 -4.4% Total: $2,223,967 $2,662,553 $3,087,781 $3,225,556 $137,775 4.5% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 234 Page 631 of 1303 Human Resources Budget Detail
What do we do?
The Human Resources (HR) function monitors and evaluates current City programs and policies and develops and enhances new or existing programs to achieve organizational goals. Additionally, the program ensures legal compliance in all facets of human resources management.

In the area of benefits, the Department provides information and assistance to all staff including medical, dental, vision, 457 accounts, CalPERS retirement, flexible spending accounts and Employee Assistance Programs. Additionally, HR coordinates compliance with disability laws; is responsible for centralized administration and maintenance of City staff benefits transactions and employee file data; implements the provisions of the Affordable Care Act and monitors ongoing legal compliance requirements; provides service to employees nearing retirement and to all City retirees. HR also administers retiree health benefits, including health & Medicare reimbursement, COBRA, and flexible benefit elections; administers the tuition reimbursement and computer loan programs; provides Disability Interactive Process for non-industrial injuries & coordinates compliance with disability laws; provides Reasonable Accommodations/Temporary Light Duty Assignments.

With regard to classification and compensation, HR administers the City's classification plan and compensation system; conducts and implements classification, reclassification, and organizational studies; research, analyzes, audits, and participates in the maintenance of the City's classification plans; and works with Finance to oversee the City's Position Library and Compensation Plan.

In the area of Employee/Labor Relations, HR provides coaching and guidance to management and supervisors in performance management, discipline and dismissal, and complaint/grievance processing; mediates/negotiates resolution of complaints between management and employees; and provides MOU and Resolution interruption to management, staff, and associations. HR also administers the City's Family Medical Leave, California Family Rights Act, California Pregnancy Disability Leave, and other leaves covered by City policy to ensure compliance with State and Federal Law.

HR oversees recruitment and selection procedures to help build and maintain a high-quality workforce and sustain a high performing organization; ensures that all phases of recruitment and selection comply with applicable federal, state, and local laws, regulations, and guidelines; conducts background checks to determine applicant suitability for City employment and volunteers; negotiates final salary and discuss benefit plans and options with potential new hires; oversees procedures, forms, and onboarding services for all departments; and administers New Hire Orientation.

Organizational Development is another key function housed in Human Resources. In collaboration with the City Manager’s Office, HR focuses on skill development for employees across the organization, facilitating training opportunities, building employee engagement, and supporting the City’s organizational culture.

City of Corona | Proposed Budget Fiscal Year 2026 Page 235 Page 632 of 1303 Goals & Objectives
What did we do in Fiscal Year 2025?
Successfully negotiated three-year Memoranda of Understanding with the City’s five recognized bargaining groups, as well as three-year Resolutions governing compensation and benefits for the City’s three unrepresented groups. These new agreements and resolutions provide market-based compensation adjustments to promote workforce retention, while balancing the need for fiscal sustainability.

Conducted an annual employee engagement survey, gathering valuable insights to enhance employee satisfaction and organizational performance.

Launched the “Inner Circle Inside Edition”, a monthly newsletter that provides important communication to all City employees Continued work on updating Administrative Policy Library, ensuring policies are current and aligned with legal requirements and best practices, and implementing needed policies where none had previously been created.

Organized and hosted an informative Employee Benefits Fair, enabling employees to gain a deeper understanding of the diverse range of benefits offered by the City.

Successfully completed RFP review process and began the multi-year project to implement Work Day as the new ERP system in collaboration with Finance and IT, to replace the City’s legacy OneSolution system.

Continued enhancing the Employee Wellness Program, promoting employee well-being, and fostering a healthy work- life balance.

Continued an Employee Mentorship Program encouraging knowledge sharing, skill enhancement and career progression through the pairing of experienced mentors with less experienced colleagues.

Inaugurated the City’s “What’s Your Big Idea?” program, inviting employees to submit their best ideas to improve services or reduce City expenses. The first cycle of this program brought in more than 100 ideas, with four ideas ultimately selected as the contest winners.

Implemented a regular calendar of professional development opportunities for employees citywide, capitalizing on webinar opportunities to deliver cost-effective training to larger numbers of team members.

In a year of significant staff transition, we onboarded six (6) new team members, promoted two (2) team members into new roles, and brought on two (2) temporary staff to assist with the Work Day implementation workload.

What do we plan to do in Fiscal Year 2026?
Continue implementation and successfully go live with new Work Day ERP system in late Spring 2026, to include workforce development, performance management, training, absence management, position management, and payroll. Once live, employees will be able to complete most common tasks via the Work Day mobile app.

Complete the update to the Administrative Policy Library, combining all policies into a singular Policy Manual that also include the City’s Personnel Rules.

Continue to create and facilitate professional growth workshops, including the launch of the Corona Academy, a multi-track development program for employees at all levels.

Expand the use of survey tools to measure employee engagement in real time, and respond to trends with appropriate communication, training, and other tools
Service Adjustment Changes (Operating Budget)
Description Amount
Personnel Investigations 25,000
Conferences and Training - Human Resources 10,000
Total $ 35,000
City of Corona | Proposed Budget Fiscal Year 2026 Page 236 Page 633 of 1303 Human Resources
Budgeted Expenditures, by Expense Type
PPPeeerrrsssooonnnnnneeelll SSSeeerrrvvviiiccceeesss (((777999...333%%%))) CCCooonnntttrrraaaccctttuuuaaalll (((111333...222%%%))) MMMaaattteeerrriiiaaalllsss AAAnnnddd SSSuuuppppppllliiieeesss (((777...555%%%))) Contractual $215,839 $219,846 $365,000 $340,000 -$25,000 -6.8% Materials And Supplies $147,922 $183,061 $192,950 $192,400 -$550 -0.3% Personnel Services $1,485,950 $1,750,217 $1,840,337 $2,034,782 $194,445 10.6% Utilities $618 $630 $1,000 $0 -$1,000 -100%
Total: $1,850,329 $2,153,753 $2,399,287 $2,567,182 $167,895 7% Name FY2023 Actual FY2024 Actual FY2025 Adopted FY2026 Proposed $ Change (Prop. to Adop.) % Change (Prop. to Adop.) City of Corona | Proposed Budget Fiscal Year 2026 Page 237 Page 634 of 1303 Safety and Training Budget Detail
What do we do?
The mission of the Safety Division is to develop, maintain, and promote policies, procedures and programs necessary to maintain a safe and healthy environment for staff and visitors of the City of Corona. To accomplish this mission, the Safety Division oversees and implements a citywide comprehensive safety program that includes developing and coordinating safety training and ensuring employees are compliant with required instructor-led and web-based trainings; ensures accurate tracking and recordkeeping of all safety driven trainings via our Learning Management System (LMS); oversees high risk safety programs such as Aerosol Transmissible Diseases, Respiratory Protection Program, Hearing Conservation, Lead Surveillance, Heat Illness, Confined Space, and Lock Out/Tag Out; conducts Environmental Health and Safety (EHS) audits in collaboration with Supervisors, Job Safety Analyses (JSA) to identify new and existing hazards, and accident, incident, and complaint investigations. The Safety Division also coordinates safety programs such as safety footwear, vaccinations, DOT Commercial Driver Program, and ergonomics.

Goals & Objectives
What did we do in Fiscal Year 2025?
Developed and/or updated three critical written safety programs and procedures - Workplace Violence Prevention Program, Injury and Illness Program, and Respiratory Protection Program.

Implemented a citywide Department Safety Representative Program that facilitated safety activities and promoted a proactive safety culture in each Department.

Customized and facilitated in-house online and in-person safety training such as CPR and Forklift Training Implemented a citywide digital Enterprise Health and Safety System that unified each department and provide a “one stop shop”for all safety related activities including incident notifications, Cal/OSHA 300 Recordkeeping and inspections.

Collaborated with departments and finalized corrective action plans to close the gaps identified in each department’s Gap Analysis.

What do we plan to do in Fiscal Year 2026?
Develop and/or update four critical written safety programs and procedures - Aerosol Transmissible Diseases/Zoonotics, Lead Surveillance Program, Hazard Communication Program, and Indoor/Outdoor Heat Illness Program.

Track Leading and Lagging Safety Data that are submitted through the digital EHS System to identify potential safety issues that helps drive performance and continuous improvement.

Continue to customize and facilitate in-house online and in-person safety training that provides more effective and specific trainings that are applicable to City employees.

Perform Job Safety Analysis (JSA) in collaboration with departments to identify new and existing hazards.

Corona City CouncilJune 4, 2025

Corona City Council
June 4, 2025