CAPITAL IMPROVEMENTS PROGRAM

2006-2012

 

TOWN OF KENSINGTON, NEW HAMPSHIRE

 

 

 

Prepared For:

 

The Kensington Planning Board

 

By the Rockingham Planning Commission

 

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

KENSINGTON, NEW HAMPSHIRE

 

I.          INTRODUCTION

 

Town officials in Kensington, like their counterparts in other communities in New Hampshire, expend a great deal of effort each year establishing a municipal budget.  This budget must realistically balance the ever increasing needs and costs of delivering services to their constituents while at the same time staying within the financial constraints mandated by available tax revenues.  In an acknowledgment of the precariousness of the annual budgetary process, the General Court authorized the use of a Capital Improvements Program (CIP) to aid town officials in scheduling the investment of Town resources.

 

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 Southern New Hampshire, Kensington has experienced steady growth in the last decade. The Table below presents a comparison of the population histories for Kensington, the RPC region and the State of NH.  This places the growth of Kensington in context with the surrounding region and state. It is presented here for informational purposes to properly frame the population growth issue and history.

 

 

Table 1 Population

 

 

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%

 

Brentwood

 

2,004

 

3,590

 

3,197

 

2.6%

2.1%

 

Danville

 

1,318

 

2,534

 

4,023

 

6.8%

4.7%

 

E. Kingston

 

1,135

 

1,352

 

1,784

 

1.8%

2.8%

 

Epping

 

3,460

 

5,162

 

5,476

 

4.1%

0.6%

 

Exeter

 

11,024

 

12,481

 

14,058

 

1.2%

1.2%

 

Fremont

 

1,333

 

2,576

 

3,510

 

6.8%

3.1%

 

Greenland

 

2,129

 

2,768

 

3,208

 

2.7%

1.5%

 

Hampstead

 

3,785

 

6,732

 

8,297

 

5.9%

2.1%

 

Hampton

 

10,493

 

12,278

 

14,937

 

1.6%

2.0%

 

Hampton Falls

 

1,372

 

1,503

 

1,880

 

0.9%

2.3%

 

Kensington

 

1,322

 

1,631

 

1,893

 

2.1%

1.5%

 

Kingston

 

4,111

 

5,591

 

5,862

 

3.1%

.5%

 

New Castle

 

936

 

840

 

1,010

 

-1.1%

1.9%

 

Newfields

 

817

 

888

 

1,551

 

0.8%

 

5.7%

 

Newington

 

716

 

990

 

775

 

3.3%

 

-2.4%

 

Newton

 

3,068

 

3,473

 

4,289

 

1.2%

 

2.1%

 

N. Hampton

 

3,425

 

3,637

 

4,259

 

0.6%

 

1.6%

 

Plaistow

 

5,609

 

7,316

 

7,747

 

2.7%

 

0.6%

 

Portsmouth

 

26,254

 

25,925

 

20,784

 

-0.1%

 

-2.2%

 

Rye

 

4,508

 

4,612

 

5,182

 

0.2%

 

1.2%

 

S. Hampton

 

660

 

740

 

844

 

1.2%

 

1.3%

 

Salem

 

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%

 

Windham

 

5,664

 

9,000

 

10,709

 

4.7%

 

1.8%

 

Region

 

124,145

 

161,071

 

178,997

 

2.6%

 

1.1%

 

State of NH

 

920,475

 

1,109,117

 

1,235,786

 

1.9%

 

1.1%

 

Source: U.S. Census

 

B.         Housing

 

The growth of Kensington's housing stock is also an important consideration.  Table 2 compares Kensington’s total housing growth with the rest of the region for the years 1990 and 2000. 

 

 

Table 2 Housing Units

 

Town

1980

1990

2000

Average Annual Growth Rate 1990-2000

Atkinson

1,424

1,885

2,431

2.6

Brentwood

582

776

920

1.7

Danville

439

960

1,479

4.4

E. Kingston

370

507

648

2.5

Epping

1,217

2,059

2,215

0.7

Exeter

4,401

5,333

6,107

1.4

Fremont

463

920

1,201

2.7

Greenland

733

1,074

1,244

1.5

Hampstead

1,330

2,661

3,276

2.1

Hampton

4,444

8,602

9,349

0.8

Hampton Falls

483

591

729

2.1

Kensington

450

581

672

1.4

Kingston

1,483

2,115

2,265

0.7

New Castle

352

408

488

1.8

Newfields

280

323

532

5.1

Newington

257

328

305

-0.7

Newton

1,047

1,251

1,552

2.2

N. Hampton

1,252

1,492

1,782

1.8

Plaistow

1,825

2,691

2,927

0.8

Portsmouth

9,872

11,369

10,186

-1.1

Rye

1,867

2,434

2,645

0.8

S. Hampton

221

267

308

1.4

Salem

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

Windham

1,746

3,327

3,906

1.6

REGION

49,052

68,727

76,587

0.8

STATE of NH

349,001

504,541

546,524

0.8

Source: U.S. Census

 

 

 

 

 

            C. Master Plan Chapters

 

Kensington’s 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 town’s 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 Kensington, this information is useful in providing a longer-term picture of the goals and recommended actions of the Town. When considering the prioritization of expenditures, reviewers should also reference the Master Plan’s recommendations to ensure consistency between the Master Plan and CIP.

 

            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.                                                                                                                                                                               

 

            Community Services and Facilities

            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 Kensington’s revenues for the past six years is presented in the tables below.     

 

Source: Budget for the Town of Kensington, Town Annual Report

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

 

 

 

Source: Town Report, Treasurer’s Report

 

2000

2001

2002

2003

2004

2005

Total Property Taxes

2,678,651

2,941,260

 

3,454,648

3,878,372

4,619,029

4,931,362

 

 

 

 

B.     Town Expenditures
Source: Comparative Statement of Appropriations and Expenditures, Annual Reports

 

 

2000

2001

2002

2003

2004

2005

Capital Outlay Warrant Articles

130,519

59,366

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 School District

2,077,329

2,453,910

2,678,830

3,597,476

3,066,756

@4,359,472

Payments to Rockingham County

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 Kensington Elementary School

 

 

 

 

 

 

 

 

 

 

 

 

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

 

V. CAPITAL PROJECTS

 

     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 Kensington’s 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
Commission

Purchase land for addition
to open space network ****

No date given

        360,000

 

                      -

             60,000

           60,000

         60,000

             60,000

          60,000

             60,000

Conservation
Commission

TOTAL

 

 

          360,000

                      -

             60,000

           60,000

         60,000

             60,000

          60,000

             60,000

Emergency
Management

 

 

 

 

 

 

 

 

 

 

 

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,
Portable, Mobile Radios

 

                    -

 

 

 

 

 

 

 

 

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