2006-2012
Prepared For:
The Kensington
Planning Board
2006
TABLE OF CONTENTS
I. INTRODUCTION ..1
II. THE KENSINGTON CAPITAL IMPROVEMENTS PROGRAM .2
III. GROWTH IN KENSINGTON AND THE REGION . .4
IV. FISCAL ANALYSIS .. .9
V. CAPITAL PROJECTS ...12
VI. FISCAL POLICIES ...17
A. Ration of Capital Expenditures to Total Budget
B. Ratio of Capital Expenditures to Equalized Valuation
C. Annual Increase of Property Taxes to Be Raised
CAPITAL
IMPROVEMENTS PROGRAM
I. INTRODUCTION
Town officials in Kensington, like
their counterparts in other communities in
New Hampshire RSA chapters 674:5‑7 provides legal guidance as to authorization, purpose, description and preparation of the CIP. Undertaking a CIP can only be done after authorization to do so is granted by the local legislative body. The Kensington Selectmen have authorized the Planning Board to prepare the CIP with the assistance of the Rockingham Planning Commission.
Although this document must have the authorization of the local legislative body, its use, once completed, is entirely advisory. The document is structured to provide a multi‑year (typically six) recommended program of major capital projects and expenditures. The document must also classify projects according to urgency and need and must contain a time sequence for implementation, according to RSA 674:6. Input from department heads, recommendations in the Master Plan, and the consideration by the Planning Board of overall community perspective is used in prioritizing projects.
RSA 674:5 states that "the sole purpose and effect of the Capital Improvements Program shall be to aid the mayor and the budget committee in their consideration of the annual budget."
KENSINGTON CAPITAL
IMPROVEMENTS PROGRAM
The Kensington Capital Improvements Program is a budgetary document that schedules all anticipated major Town expenditures for a period of six years. For each expenditure scheduled, the document includes a fiscal analysis that aids in prioritizing that project. The document should also include review of relevant master plan chapters to determine whether there are advance planning costs, engineering, special studies, land acquisition or other short term investments that need to be made in the near future in order to support longer-term capital needs, and whether current facilities will be adequate to serve the needs of future residential and commercial growth in the community. The program, when adopted and fully utilized, serves to ensure that the services and facilities necessary to meet the community's needs are provided in accordance with the financial capabilities of Kensington.
For the purpose of this document a capital improvement is to be defined as: a major expenditure for public facilities having a gross cost of more than $20,000; having a useful life of five years or more; considered beyond the scope of normal annual operating expenses; or any project that requires bond financing. Examples of such improvements include:
· Buildings, such as municipal complexes, community centers, libraries, and
public works buildings
· Cemeteries
· Drainage facilities
· Equipment and machinery with a useful life of greater than 3 years
· Land acquisition for public purpose such as conservation
· Major building or facility renovations and repairs
· Parks and playgrounds
· Road renovations resulting in long‑term improvement in road capacity or
conditions
· Sidewalks and curbs
· Special studies such as resource assessments or development of a Master Plan
· Vehicles
Advantages of a CIP
A Capital Improvements Program offers many advantages including the following:
1. Stabilizes year‑to‑year variations in capital outlays.
2. Makes pre‑emptive acquisitions more feasible and defensible (e.g., land acquired for town uses such as water supply, waste disposal, and recreation).
3. If used in conjunction with capital reserve funds, can offset a fraction of capital expenditures by reducing interest payments.
4. Enables town to establish growth control measures in conjunction with a master plan, per RSA 674:22 or impact fees in accordance with RSA 674:21.
5. Facilitates implementation of the master plan through scheduling of proposed projects over a period of time. This type of programming can eliminate duplication and a random approach in making capital outlays.
6. Furnishes a total picture of the municipality's major needs, discourages piecemeal expenditures, and serves to coordinate the activities of various departments.
7. Establishes priorities for projects on the basis of needs and costs, and permits anticipation of revenues and expenditures.
8. Serves as a public information tool by explaining to the public the Town's plans for major expenditures.
In a cooperative effort, the Planning Board, Board of Selectmen and Budget Committee review the CIP and make desired revisions prior to adoption. After a public hearing is held, the Planning Board adopts the CIP. As the guide for capital projects over a six year period, the first year of the program is envisioned as a trial run for the capital budget which, when combined with the operating budget, is the total municipal budget for the year.
Once the program has been adopted, it is reviewed and updated annually by the Planning Board in conjunction with the Budget Committee and the Board of Selectmen. This is especially important when the voters at Town Meeting do not fund all proposed capital projects. The CIP recommendations for the upcoming year's budget are presented to the Selectmen and Budget Committee. Each annual update adds an additional year to the schedule so that a six-year program period is maintained.
III. GROWTH IN KENSINGTON AND THE REGION
A. Population
In order to properly predict future capital expenditures, the Capital Improvements Program must include consideration of the changing demographics of the Town as well as the recommendations of the Master Plan concerning future capital expenditures that may be needed. This section thus begins with a consideration of the population growth in Kensington and the region.
As has been the case with most communities in
|
Town |
1980 |
1990 |
2000 |
Average Annual % Change 1980-1990 |
Average Annual % Change 1990-2000 |
|
Atkinson |
4,397 |
5,188 |
6,178 |
1.7% |
1.8% |
|
|
2,004 |
3,590 |
3,197 |
2.6% |
2.1% |
|
|
1,318 |
2,534 |
4,023 |
6.8% |
4.7% |
|
|
1,135 |
1,352 |
1,784 |
1.8% |
2.8% |
|
Epping |
3,460 |
5,162 |
5,476 |
4.1% |
0.6% |
|
|
11,024 |
12,481 |
14,058 |
1.2% |
1.2% |
|
|
1,333 |
2,576 |
3,510 |
6.8% |
3.1% |
|
|
2,129 |
2,768 |
3,208 |
2.7% |
1.5% |
|
Hampstead |
3,785 |
6,732 |
8,297 |
5.9% |
2.1% |
|
|
10,493 |
12,278 |
14,937 |
1.6% |
2.0% |
|
|
1,372 |
1,503 |
1,880 |
0.9% |
2.3% |
|
Kensington |
1,322 |
1,631 |
1,893 |
2.1% |
1.5% |
|
|
4,111 |
5,591 |
5,862 |
3.1% |
.5% |
|
|
936 |
840 |
1,010 |
-1.1% |
1.9% |
|
Newfields |
817 |
888 |
1,551 |
0.8% |
5.7% |
|
|
716 |
990 |
775 |
3.3% |
-2.4% |
|
|
3,068 |
3,473 |
4,289 |
1.2% |
2.1% |
|
|
3,425 |
3,637 |
4,259 |
0.6% |
1.6% |
|
Plaistow |
5,609 |
7,316 |
7,747 |
2.7% |
0.6% |
|
|
26,254 |
25,925 |
20,784 |
-0.1% |
-2.2% |
|
|
4,508 |
4,612 |
5,182 |
0.2% |
1.2% |
|
|
660 |
740 |
844 |
1.2% |
1.3% |
|
|
24,124 |
25,746 |
28,112 |
0.7% |
0.9% |
|
Sandown |
2,057 |
4,060 |
5,143 |
7.0% |
2.4% |
|
Seabrook |
5,917 |
6,503 |
7,934 |
0.9% |
2.0% |
|
Stratham |
2,507 |
4,955 |
6,355 |
7.1% |
2.5% |
|
|
5,664 |
9,000 |
10,709 |
4.7% |
1.8% |
Region
|
124,145 |
161,071 |
178,997 |
2.6% |
1.1% |
State
of
|
920,475 |
1,109,117 |
1,235,786 |
1.9% |
1.1% |
Source:
B. Housing
The growth of Kensington's housing stock is also an important consideration. Table 2 compares Kensingtons total housing growth with the rest of the region for the years 1990 and 2000.
|
Town |
1980 |
1990 |
2000 |
Average
Annual Growth Rate 1990-2000 |
|
Atkinson |
1,424 |
1,885 |
2,431 |
2.6 |
|
|
582 |
776 |
920 |
1.7 |
|
|
439 |
960 |
1,479 |
4.4 |
|
|
370 |
507 |
648 |
2.5 |
|
Epping |
1,217 |
2,059 |
2,215 |
0.7 |
|
|
4,401 |
5,333 |
6,107 |
1.4 |
|
|
463 |
920 |
1,201 |
2.7 |
|
|
733 |
1,074 |
1,244 |
1.5 |
|
Hampstead |
1,330 |
2,661 |
3,276 |
2.1 |
|
|
4,444 |
8,602 |
9,349 |
0.8 |
|
|
483 |
591 |
729 |
2.1 |
|
Kensington |
450 |
581 |
672 |
1.4 |
|
|
1,483 |
2,115 |
2,265 |
0.7 |
|
|
352 |
408 |
488 |
1.8 |
|
Newfields |
280 |
323 |
532 |
5.1 |
|
|
257 |
328 |
305 |
-0.7 |
|
|
1,047 |
1,251 |
1,552 |
2.2 |
|
|
1,252 |
1,492 |
1,782 |
1.8 |
|
Plaistow |
1,825 |
2,691 |
2,927 |
0.8 |
|
|
9,872 |
11,369 |
10,186 |
-1.1 |
|
|
1,867 |
2,434 |
2,645 |
0.8 |
|
|
221 |
267 |
308 |
1.4 |
|
|
8,420 |
9,897 |
10,866 |
0.9 |
|
Sandown |
732 |
1,488 |
1,777 |
1.8 |
|
Seabrook |
2,520 |
3,469 |
4,406 |
2.4 |
|
Stratham |
843 |
1,917 |
2,371 |
2.1 |
|
|
1,746 |
3,327 |
3,906 |
1.6 |
REGION |
49,052 |
68,727 |
76,587 |
0.8 |
STATE of
|
349,001 |
504,541 |
546,524 |
0.8 |
Source:
Kensingtons Master Plan provides
recommendations in several sections that are relevant to the CIP. Chapters on land use, housing, and community
services and facilities each discuss the issue of the impact of future growth
on the town and the towns ability to serve the needs of new residents and
businesses. The following section
discusses the main issues raised by the Master Plan. In considering the future capital needs of
the Town of
Housing
The recommendations in the housing chapter of the Master Plan do not suggest any needed capital investments.
Land Use
Although the recommendations in the land use chapter of the Master Plan do not directly suggest any needed capital improvements, this chapter does discuss town facilities including the Town Hall, Library, Elementary School, Grange Hall, Cemetery and Fire Station, which are currently located along route 150. The chapter also discusses the relative mix of residential to commercial property as well as land in current use and recreational and agricultural land. Therefore, it is recommended that any capital purchases which would impact the above land use attributes should be preceded by a review of the land use chapter to ensure consistency with the Master Plan.
The Community Services Chapter of the Master Plan contains several recommendations that are relevant to the CIP section of the master plan:
· Athletic Fields. Currently all Town athletic fields are at maximum usage during peak sport seasons. Loss of school fields coupled with anticipated community growth would make the situation significantly worse. The Town should continue to work with landowners in town to explore ways in which parcels might be donated or reasonably purchased by the Town for use as public parks and athletic fields.
· Community Center. Creation of an indoor community center is highly recommended. A multi-purpose room on the school allows costs to be shared as a single structure can be used as a gymnasium, cafeteria, and auditorium and is one possible solution.
· Pedestrian and Cyclist Safety/Roads. The town should consider widening and maintenance of road shoulders or construction of a bike path in some of the dangerous traffic areas to increase the safety of bikers, joggers, and pedestrians.
· Services for Senior Citizens and Teens. As population increases the need to provide services to citizens other than the elementary school-age children will increase. This could require facilities, budget, and staff to provide programs appropriate for all residents including Senior Citizens and Teens.
· Water and Sewer. The Town may consider working with Seabrook to provide extensions to the Seabrook water and sewer systems along the abutting parts of the Town, particularly in the commercially zoned district to increase commercial development potential.
Natural
Resources
The Natural Resources Chapter recommendations that are pertinent to the CIP are as follows:
· Rural Character and Quality of Life. The Town should work to preserve existing scenic areas in order to maintain rural character, aesthetics, and overall quality of life.
· Agricultural Heritage. The Town should encourage and, where necessary, purchase conservation and agricultural easements in order to preserver its agricultural heritage. Farmland areas are important in food production, as an element of the local economy, for their scenic and ecological value, and their contribution to our sense of place. Regulation should be reviewed to ensure that they are farm-friendly.
· Ecological Diversity. Land protection efforts should be focused on preserving a diversity of vegetation and physical land features in order to encourage species and habitat diversity. Lands protected should be large enough so that habitat changes can occur naturally and create a variety of habitats over time.
· Build-out and Wildlife Habitat. The Town should undertake a build-out analysis based on current zoning and land-use regulations. Placing an overlay of the build-out on the significant habitat map can demonstrate how current regulations either protect or threaten these habitats.
· Fragmentation. Bigger is better when it comes to keeping common species common and for providing adequate space for species with large ranges like bear and moose. To the extent possible, the Town should avoid upgrading existing roads (such as class 6 roads) or constructing new ones, which serve to fragment open space.
· Trail System. Kensington should set up a municipal trail system than would lead to the development of a town-wide interconnected trail system on public and private lands.
· Impact Fee. The Town should implement a Development Impact Fee system so that new developments will contribute to the costs incurred by the local school system from the added students that come with additional houses.
Consideration of the above
recommendations may be helpful to the Town when reviewing the prioritization of
specific capital improvements. For
example, the Town may wish to add some items to the plan which department heads
may have overlooked, or the Town may wish to plan for a method financing over
time some of the items discussed above.
IV. FISCAL ANALYSIS
A. Revenues
A summary analysis of Kensingtons revenues for the past six years is presented in the tables below.
Source: Budget for the Town of
Year |
Receipt Category |
Receipt Amount |
Total Receipts from all Sources |
|
2000 |
Taxes* State Revenues Licenses/Permits Services Miscellaneous** |
39,063 91,170 353,594 41,715 53,855 |
579,397 |
|
2001 |
Taxes* State Revenues Licenses/Permits Services Miscellaneous |
103,272 100,849 425,093 31,241 35,093 |
695,548 |
|
2002 |
Taxes* State Revenues Licenses/Permits Services Miscellaneous |
121,111 109,085 432,425 47,489 19,118 |
729,228 |
|
2003 |
Taxes* State Revenues Licenses/Permits Services Miscellaneous |
150,314 54,418 440,722 54,231 13,195 |
712,880 |
|
2004 |
Taxes* State Revenues Licenses/Permits Services Miscellaneous |
261,588 180,204 434,992 39,818 12,712 |
929,314 |
|
2005 |
Taxes* State Revenues Licenses/Permits Services Miscellaneous |
156,714 132,261 456,146 31,156 118,291 |
894,568 |
* Property taxes are not included in the Town Budget contained in the Annual Report. This information appears in the following table.
**Does not include interfund operating transfers
|
|
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
|
Total Property Taxes |
2,941,260 |
|
|
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
|
Capital Outlay Warrant Articles |
130,519 |
135,018 |
83,924 |
316,856 |
256,084 |
|
|
Total Budget Expenditures |
744,726 |
816, 183 |
858,520 |
1,032,767 |
1,042,554 |
1,104,900 |
|
Payments to |
2,077,329 |
2,453,910 |
2,678,830 |
3,597,476 |
3,066,756 |
@4,359,472 |
|
Payments to |
168,817 |
231,523 |
247,426 |
275,079 |
291,274 |
293,421 |
|
Total Expenses |
3,121,391 |
3,560,982* |
3,919,794 |
4,989,245 |
4,717,440 |
6,013,877 |
* town report shows 3,560,889. Discrepancy may be due to rounding of capital outlay warrant articles in the amount of $93.00.
@includes payments to
|
|
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
Executive |
41,653
|
59,242
|
62,974
|
55,019
|
55,316
|
54,694
|
Election, Registration, Vital Statistics |
11,628
|
11,588
|
20,654
|
20,493
|
24,148
|
21,128
|
Finance Administration |
45,459
|
37,318
|
43,159
|
38,616
|
49,598
|
53,357
|
Revaluation of Property |
---
|
---
|
----
|
74,271
|
---
|
---
|
Legal Expense |
14,132
|
37,197
|
63,605
|
21,851
|
50,446
|
20,141
|
Personnel Administration |
26,598
|
41,816
|
48,647
|
56,499
|
54,199
|
57,681
|
Planning and Zoning |
19,066
|
16,793
|
9,621
|
7,291
|
13,253
|
12,742
|
General Gov. Buildings |
22,456
|
27,455
|
11,173
|
16,758
|
12,727
|
16,283
|
Cemeteries |
8,278
|
8,372
|
7,857
|
10,195
|
10,958
|
10,547
|
Insurance |
19,564
|
20,461
|
20,037
|
25,486
|
20,352
|
26,188
|
General Gov. Operations |
|
|
11,881
|
20,841
|
12,925
|
14,281
|
Police Department |
164,077
|
197,604
|
221,721
|
233,108
|
248,995
|
271,716
|
Fire Department |
46,256
|
30,111
|
32,669
|
83,280
|
88,676
|
83,555
|
Fire Truck Lease |
---
|
|
---
|
---
|
---
|
---
|
Building Inspection |
9,076
|
12,158
|
11,171
|
17,088
|
13,342
|
13,819
|
Emergency Management |
---
|
86
|
635
|
1,405
|
440
|
520
|
Highways, Streets and Bridges |
121,066
|
124,150
|
119,400
|
167,995
|
162,055
|
226,399
|
Sanitation |
106,109
|
104,687
|
107,045
|
111,026
|
132,339
|
123,258
|
Health |
---
|
---
|
575
|
---
|
---
|
---
|
Welfare |
758
|
321
|
---
|
4072
|
1,950
|
---
|
Culture and Recreation |
59,258
|
59,599
|
64,151
|
63,160
|
68,592
|
81,792
|
Conservation |
205
|
591
|
225
|
425
|
212
|
490
|
Debt Service |
---
|
---
|
---
|
---
|
---
|
---
|
Other |
3,451
|
---
|
1319
|
---
|
22,031
|
---
|
Conservation Fund |
5,636
|
---
|
---
|
---
|
---
|
---
|
Capital Reserve |
20,000
|
---
|
---
|
---
|
---
|
---
|
Operating Expenditures
This section identifies the capital expenditures anticipated over the next six years. Within this time frame other projects will be identified which will be of high priority and warrant immediate inclusion in the Town's capital spending plan. It is highly unlikely that all such expenditures can be readily identified six years in advance. Thus, spending priorities identified in this plan for the year 2006 may not remain the same six years into the future, although every effort should be made to adhere to a plan.
Likewise, the plan has been designed to be as realistic, practical and feasible as possible. The CIP should not, and does not, constitute a "wish list" of desirable but unlikely spending and improvements. In preparing and accepting this document the Planning Board accepts the responsibility and obligation of making all good faith efforts to see that the plan is adhered to. It should, however, be recognized that the plan does not have the force of law and cannot commit or bind future administrations or officials of the Town of Kensington to the long range spending plans of their predecessors.
A. Financial Capacity and Method of Financing
Town expenditures can be grouped into two broad categories ‑‑ operating and capital. Operating expenses include such items as salaries, utilities, insurance, rent, and equipment purchases under $2,000. Capital expenses are restricted to land, vehicles, buildings, equipment that lasts more than 5 years, building renovations and repairs, and road projects which result in long term improvements.
Capital improvements are generally funded in five ways that are explained below: 1) current revenue, 2) general obligation bonds, 3) revenue bonds, 4) capital reserve funds and 5) special revenue sources.
1. Current Revenue: The most commonly used method of financing capital projects is through the use of current revenues. Current revenue is the money raised by the local property tax for a given year. When a project is funded with current revenues, its entire cost is paid off within one year. Projects funded with current revenues are customarily lower in cost than those funded by bonds. If the town has the financial capacity to pay for a project in a given year, the cost to the taxpayer will be less than if bonded because there are no interest payments to be made. However, making capital acquisitions with current revenues does have the effect of scheduling an expenditure into one-year resulting in higher taxes for the year of purchase.
2. General Obligation Bonds: These bonds are used to finance major capital projects. They are issued for a period of time ranging from five years to twenty years, during which time principal and interest payments are made. They are secured by the government's power to tax and are paid for by property taxes. Time payments have the advantage of allowing the capital expenditures to be amortized over the life of the project and of avoiding the property tax peaks that result from capital purchases made from current revenues. On the other hand, they do commit resources over a long period of time, decreasing the flexibility of how yearly revenue can be utilized.
3. Revenue Bonds: These bonds are issued to finance revenue-producing facilities, such as water and sewer services. Revenue bonds differ from general obligation bonds in that, while the town secures them, they are paid for out of revenues generated by the improvement being financed. Thus, a water distribution system improvement, funded through revenue bonds, would be paid for by revenue received from water users. User fees, with no local tax money involved therefore pay for the floating of these bonds.
4. Capital Reserve Fund: Since many capital projects involve very considerable expenditures, it is often advantageous to set aside current revenue over a period of years in order to make a purchase. The resulting capital reserve fund can be for general purposes, with its use determined at a later date, or specific, with its purpose set out initially. One obvious advantage of a capital reserve fund is that the major acquisition can be made without the need to go into the bond market and without making interest payments. With capital reserve funds, monies are "removed" from the town's budget in the year in which the money is appropriated, not in the year in which the purchase is actually made.
5. Special Revenue Sources: This category includes projects financed by user
fees, intergovernmental transfers, grants and gift/donations. Intergovernmental transfers include funds for highway aid from the NH Dept. of Public Works and Highways, the Environmental Protection Agency for sewer projects, the Dept. of Housing and Urban Development for community development projects, and the
Dept. of the Treasury for general revenue sharing funds. These programs either provide an outright grant or provide matching funds to go with locally raised
funds.
B. Proposed Capital Projects
The primary goal of the Capital Improvements Program is to schedule the expenditures so that the peaks and valleys in the Town's annual tax rate are eliminated. The largest of expenditures are anticipated and scheduled, and smaller expenditures are worked in around them to create a steady or gradually increasing tax rate.
A goal or target expenditure level is set for each of the years in the project period. For a community that is growing slowly without substantial increases in its tax base from year to year, the sum of the cost of all the projects can be divided by the number of years in the plan to yield a flat expenditure rate. In this case, dividing the expenditures equally over the period would result in a higher tax burden in the earlier years of the plan and a lower burden in later years, as the taxable property increases.
In Kensington's case, the department heads prioritized the projects; a project indicated as essential was scheduled first. Kensington Capital Improvement Plan 2006 - 2012 shows anticipated capital projects for the next six years. The projects have been scheduled as submitted by the departments with minimal adjustments made by the CIP committee in an effort to equalize capital expenditures over the six-year plan period.
Copies of the project request forms submitted by department heads that were used in the preparation of this document are on file in the Planning Board office. In order to better understand the projects, a brief description of each is presented below. Unless otherwise indicated, the projects were submitted as being funded with current revenues as described in Section A above.
Requests for capital projects were solicited from each of the Kensingtons departments in an effort to determine the level of capital expenditure for the next six years. Each department was asked to provide a narrative description of the capital improvement, an estimated cost and an internal department ranking or priority statement if more than one project was submitted. This information is summarized below to act as supporting documentation of the projects listed on the Capital Improvements Program.
|
Department |
Project
Description |
Priority |
Total
Project Cost |
Total Depart
Cost |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
|
Animal Control |
|
|
|
|
|
|
|
|
|
|
|
|
Cemetery |
Acquire 2-3 acres
for future cemetery expansion **** |
No date given |
60,000 |
|
|
10,000 |
10,000 |
10,000 |
10,000 |
10,000 |
10,000 |
|
Cemetery |
TOTAL |
|
|
60,000 |
- |
10,000 |
10,000 |
10,000 |
10,000 |
10,000 |
10,000 |
|
Conservation |
Purchase land for
addition |
No date given |
360,000 |
|
- |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
|
Conservation |
TOTAL |
|
|
360,000 |
- |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
|
Emergency |
|
|
|
|
|
|
|
|
|
|
|
|
Fire Dept. |
Pumper truck (line
item in current operation budget) |
|
200,000 |
|
35,000 |
35,000 |
35,000 |
35,000 |
60,000 |
|
|
|
Fire Dept. |
Replace Lifepack
for Ambulance |
|
20,000 |
|
|
|
20,000 |
|
|
|
|
|
Fire Dept. |
Hire 2 fulltime
FFs/EMT's |
|
50,000 |
|
|
|
|
50,000 |
|
|
|
|
Fire Dept. |
Replace 1969
Forestry |
|
50,000 |
|
|
|
|
|
25,000 |
25,000 |
|
|
Fire Dept. |
Replace Turnout
Gear |
|
40,000 |
|
|
|
|
|
|
40,000 |
|
|
Fire Dept. |
Replace 15 Airpacks |
|
50,000 |
|
|
|
|
|
25,000 |
|
25,000 |
|
Fire Dept. |
Replace 1986 Tanker |
|
- |
|
|
|
|
|
|
|
|
|
Fire Dept. |
Hire 2 fulltime
FFs/EMT's |
|
50,000 |
|
|
|
|
|
|
|
50,000 |
|
Fire Dept. |
Replace Base
Station, |
|
- |
|
|
|
|
|
|
|
|
|
Fire Dept. |
New Station |
|
- |
|
|
|
|
|
|
|
|
|
Fire Dept. |
Capital Reserve? |
|
- |
|
|
|
|
|
|
|
|
|
Fire Dept. |
TOTAL |
|
|
460,000 |
35,000 |
35,000 |
55,000 |
85,000 |
110,000 |
65,000 |
75,000 |
|
Grange Hall |
|