Skip to content
Search Canton

Canton, Massachusetts · Saved source text

Canton Town Meeting — 2003 ATM

Town Meeting · Record year 2003 · Record lf-28065

Open original municipal record ↗Open interactive reader

Saved text from 88 source pages. Transcription and OCR may contain errors; verify figures and wording against the original. Retrieved 2026-10-16.

Source page 81

Revenue Transfer Votes
WITH A VOTE THAT $4,157,401 BE TRANSFERRED AS FOLLOWS:


         TRANSFER FROM                       AMOUNT                TRANSFER TO

FREE CASH                                    $2,246,874   HEALTH INSURANCE
OVERLAY SURPLUS                                 500,000   RETIREMENT BENEFITS
WATER ENTERPRISE FUND                           502,858   PUBLIC WORKS DEPARTMENT
AMBULANCE SERVICE                               500,000   FIRE DEPARTMENT
SEWER ENTERPRISE FUND                           210,989   PUBLIC WORKS DEPARTMENT
SCHOOL FOOD SERVICE                              88,000   SCHOOL DEPARTMENT
RINK ENTERPRISE FUND                             43,680   RECREATION DEPARTMENT
ANIMAL CONTROL FEES                              25,000   ANIMAL CONTROL DEPARTMENT
LIBRARY STATE AID                                20,000   LIBRARY DEPARTMENT
CEMETERY PERPETUAL CARE (EXPENDABLE)             10,000   CEMETERY MAINTENANCE
SALE OF LOTS/GRAVES                               5,000   CEMETERY MAINTENANCE
WETLANDS PROTECTION                               4,000   CONSERVATION COMMISSION
SHALER CHARITY (EXPENDABLE)                       1,000   VETERANS SERVICES

             TOTAL                           $4,157,401

Source page 82

CAPITAL OUTLAY AND PLANNING COMMITTEE (COPC)
                         REPORT
                2003 ANNUAL TOWN MEETING

The Capital Outlay and Planning Committee (COPC) submits this report to inform the community about
proposed plans to spend tax-related and/or Enterprise-related revenues over the next five years (2004
through 2008).

                                                OUR ROLE

             •    Review spending requests for fiscal 2004 and make recommendations to the Finance
                  Committee (FinCom) regarding what we believe the town meeting should approve.

             •    Oversee development of balanced 1-Year and 5-Year Plans based on the levy-related
                  monies allocated to the capital program.

             •    Review the 5-Year proposed expenditures plans submitted by the Board of Selectmen,
                  School Committee and Board of Library Trustees.

             •    Conduct “due diligence” reviews of major projects in an effort to thoroughly understand
                  the sponsoring agency-approved scope of work, examine cost estimates to ensure the
                  costs are sufficient to complete the approved scope of work, review the appropriateness
                  of construction and owners contingencies, and ensure that all appropriate Owner’s Costs
                  elements are included in the project cost estimate.

             •    Work with elected and appointed officials to bring comprehensive and well-documented
                  plans forward for funding approval.


                                                SUMMARY

The capital planning process continues to be fine-tuned to ensure that our continuous improvement effort
will generate tangible results. With this planning cycle the Board of Selectmen and School Committee
submitted balanced 1-Year and 5-Year Plans, allocated between Cash Capital and Debt, to the COPC.

Over the next five fiscal years (2004-2008), the town could need to spend approximately $6.5 million in
the form of cash capital to replace police, fire, public works and school vehicles, equipment, technology
equipment, and make minor building-related repairs. The town will also need to authorize approximately
$6.4 million in debt to fund major project supplements, replace fire trucks and heavy equipment, and make
major building-related repairs/replacements.

The Board of Selectmen, School Committee, Board of Library Trustees, and Enterprise 5-Year Spending
Plan reports, which are a part of this report outline in more detail how your tax dollars will be spent during
the 2004 through 2008 time frame.

The 5-Year Spending Plan For Board of Selectmen report includes funds for a stand-alone Senior
Center (cost is currently estimated at $3.8 Million) and a stand-alone Community Center (cost is
currently estimated at $2.6 million), both of which will need to be financed by Proposition 2 ½ Debt
Service Exclusions.

The Architectural and Engineering (A&E) costs for both projects will have to be appropriated at a separate
town meeting apart from that which will appropriate the Construction costs. In fiscal year 2005, the
COPC has reserved approximately $350K in bonding capacity inside the Levy to fund the estimated

Source page 83

CAPITAL OUTLAY AND PLANNING COMMITTEE (COPC) REPORT (cont’d)

A&E costs for the Senior Center. The COPC is of the opinion this an appropriate method to avoid
bringing the Senior Center A&E and Construction funding requests to two separate Proposition 2 ½ Debt
Service Elections. At this time, the COPC has not addressed the Community Center A&E funding matter
because that project has been scheduled for fiscal year 2008.


Last year when the town meeting supplemented the Fire Safety Facility renovation project, the COPC
advised the community that if an additional supplement became necessary it would be brought forward at
the appropriate time. This 5-Year Plan includes $500K as a supplemental appropriation allocated to
the fire renovation project in fiscal year 2005. We have been advised that barring any unforeseen
setbacks with the Police Safety Facility project, the Fire Safety Facility will be bid in time to bring the bid-
related results to the 2004 ATM. If additional funding is needed the COPC is prepared, as of this
writing, to fund up to $500K.

Our Capital Program is predicated on having 6% of Recurring Revenues available to meet our ongoing
capital needs. We do, however, recognize the need to spend judiciously during difficult economic times;
such as those we are currently experiencing. In response, the COPC voted to reduce Cash Capital spending
by $485K for fiscal 2004. Therefore, our capital program for fiscal 2004 is pegged at 4.9%. The
Committee will address the remaining years of the current 5-Year Plan on a year-by-year basis. We would
like to point out that in the years beyond 2008 our forecasted Cash Capital drops substantially from current
levels because our Debt Service will increase. During 2009-13 we will definitely need 6% of recurring
revenues to sustain a viable Cash Capital program.

The COPC expended a great deal of time and effort working with the school administration, School
Committee and Finance Director evaluating the various financing options for funding the $1.3 million
supplemental project request submitted to the January 2003 Special Town Meeting. We were pleased with
the outcome of the bidding process and town meeting vote.

The COPC is a statutory body governed by a by-law that was created in the 1970’s. We are sponsoring a
by-law revision at this town meeting, which memorializes what we now do versus what was envisioned
when the current by-law was created. We respectfully solicit your support when Article 22 is brought
forth for town meeting consideration.

Finally, the town is facing some potentially large expenditures over the next few years, which we will deal
with under “Important Issues Facing The Town”.

                              IMPORTANT ISSUES FACING THE TOWN

         SEWER AND WATER PROJECTS – ENTERPRISE

GREENLODGE STREET INTERCEPTOR

This town meeting is being asked to fund the Architectural and Engineering (A&E) costs associated with
this proposed: undersized line capacity, environmental/ecological-related, Infiltration and Inflow-
related sewer project, which is currently estimated to cost $6.8 million. The consultant-prepared project
report summary contained this statement regarding the environmental/ecological impact: “Because of the
extensive wetland, the likelihood that the work will impact both Priority Habitat and an Estimated Habitat
of Rare Wildlife, the presence of three vernal pools along the sewer alignment, and the anticipated lengthy
regulatory approval process, early discussions with the local conversation commission and DEP should be
initiated regarding the proposed work.”

Vollmer Associates, the town’s sewer engineering consultant, reviewed four alternatives, as follows:

         1.   Constructing a larger capacity sewer parallel to the existing sewer utilizing conventional
              open-cut construction practices. Estimated Cost: $7.4 million.

Source page 84

CAPITAL OUTLAY AND PLANNING COMMITTEE (COPC) REPORT (cont’d)

                            IMPORTANT ISSUES FACING THE TOWN (continued)


         SEWER AND WATER PROJECTS – ENTERPRISE

GREENLODGE STREET INTERCEPTOR (continued)



         2.   Constructing a larger capacity sewer along an alternative route utilizing conventional open-cut
              construction practices. Estimated Cost: $6.8 million.

         3.   Constructing a larger capacity sewer along an alternative route utilizing a trenchless
              technology referred to as pipe bursting. Estimated Cost: $8.0 million.

         4.   Constructing a larger capacity sewer along an alternative route utilizing a combination of
              trenchless technology construction and open-cut construction. Estimated Cost: $7.0 million.


The significant environmental and financial magnitude of this proposed project will need to be carefully
and skillfully managed by the responsible town officials to ensure that the foregoing alternatives are the
only viable options for solving this challenge.

IRON AND MANGANESE REMOVAL

The town has engaged SEA Consultants Inc., our water consultants, to conduct a pilot study to
determine the full extent of iron and manganese in our local water sources. “Historically, the levels of
manganese in the local groundwater have been high and have caused a significant number of “black water”
complaints.” The pilot study will: evaluate removing rather than sequestering iron and manganese
from Canton’s local sources. The pilot test is underway, but no findings have issued as of this report.

It is significant to note that should an iron and manganese facility need to be constructed at the current well
field site (Well #s 5 and 10, and #9 when it becomes operational), the most recent cost estimate is in the
area of $5.0 million. No cost estimate has been given to remove iron and manganese from the production
of water at the remaining Well #4 source, should it become necessary.

We anticipate the 2004 town meeting will be asked to fund the Architectural and Engineering (A&E)
costs associated with this proposed project.

The logistical and financial magnitude of this proposed project will also need to be carefully and skillfully
managed by the responsible town officials to ensure that removal of iron and manganese is the only viable
option for the town to solve the “black water” problem.

RELOCATION OF DPW GARAGE AND SCHOOL MAINTENANCE FACILITIES

The Board of Selectmen and School Committee are in the process of evaluating alternatives that will result
in relocating both the DPW garage operation and the School Department maintenance facility. Our
understanding is the evaluation process is “ongoing”. The 5-Year Plan includes $520K in the DPW capital
budget and $1.133 million in the school department budget for this proposed combined facility. In addition,
approximately $772K remains unencumbered from previous town meeting appropriations and state grant
funds. In total, approximately, $2.425 million is available for this project.

Source page 85

CAPITAL OUTLAY AND PLANNING COMMITTEE (COPC) REPORT (cont’d)


PAVEMENT MANAGEMENT PROGRAM

The COPC has included this matter in its last three annual reports. We continue to encourage development
a comprehensive and workable Pavement Management Program, which deals with roadways, sidewalks
and traffic, that will provide a roadmap for the future including how such a program will be financed. It is
likely that any major undertaking will require a Proposition 2 ½ Debt Service Exclusion.

                                    CAPSULE SUMMARY OF FISCAL 2004 SPENDING

                           Cash Capital Outlay        - Tax Levy Supported                 $1,221,000
                           Cash Capital Outlay        - Mitigation Supported               $ 225,000
                           Debt                       - Tax Levy Supported                 $ 772,000

                           Grand Total Tax Levy and Mitigation Supported                   $2,218,000

                           Surplus Cash Outlay        - Self-Supported                     $ 170,000
                           Debt                       - Enterprise-Supported               $ 495,000

                           Grand Total Self-Supported                                      $ 665,000

                           GRAND TOTAL – ALL SPENDING                                      $2,883,000


                                             RECOGNITION

The COPC again expresses thanks to James Murgia, Finance Director, for his leadership and counsel in all
matters related to finance and debt management. Jim’s involvement in the capital process and contributions
go far beyond what is expected. Thanks Jim.

Ellen Arsenault plays a key role in this process bringing everything together in a very professional manner.
Ellen is a delight to work with. Thanks Ellen.

Our thanks are extended to Irene Sherry Kaplan, School Superintendent, and Ken Leon, School Business
Administrator, for managing the capital budget process from the school department side. Thanks Irene and
Ken.

Our thanks are also extended to Bill Friel, Town Executive Secretary, and members of the municipal and
school staffs who provided valuable input to the capital process. Thanks Bill and others.

Thanks to members of the Board of Selectmen, School Committee and Board of Library Trustees for their
continued cooperation.

We hope this report has provided you, the readers, with some valuable insights as to where and how
your tax dollars and/or Enterprise-supported charges could be spent over the next five years.

FOR THE COMMITTEE: James R. Magee, Vice Chairman, Joseph V. Croce, Jr., Secretary, David
Bogosian, Kevin T. Feeney, Frank G. Hale, and Joseph Perry.

                  Respectfully submitted,
                  James P. Moran
                  Chairman

Source page 86

1-YEAR PLAN - FISCAL YEAR 2004
                         REQUESTS AND RECOMMENDATIONS
                                                                                                       BOS      COPC        COPC
 Department               BOARD OF SELECTMEN RESPONSIBILITY                                REQUEST   APPROVED RECOMMENDED   VOTE


     POLICE         Replace 4 Patrol Cars; various VIN #s 175251, 197270, 197292, 126407    86         86        86         7- 0


         FIRE              Replace 3 Cars; various VIN #s 132930, 132932, 166139            96         96        96         7- 0


         DPW                  Replace Dump Sander; 1990 GMC; VIN #606621                    89         89        89         7- 0
                          Supplement Chapter 90 Program (Highway & Sidewalk)                200       200        200        7- 0

    BUILDINGS                     Pequitside Farm - Repairs to Horse Barn                   23         23        23         7- 0
                                   ReplaceTruck; 1992 Ford; VIN #94304                      37         37        37         7- 0


   RECREATION                Irrigation System - Lower Memorial Field - Phase 1             60         60        60         7- 0


         COA                        Replace Van; 1997 Ford; VIN #76915                      27         27        27         7- 0




                      BOARD OF SELECTMEN - GRAND TOTAL CASH                                 618       618       618


                                                                                                       SC       COPC        COPC
  School                   SCHOOL COMMITTEE RESPONSIBILITY                                 REQUEST   APPROVED RECOMMENDED   VOTE


GMS/BLDG A                      Building Repair/Improvements-Exterior Door                  49         49        49         7- 0
HAN/JFK                           Building Repair/Improvements-Lighting                     46         46        46         7- 0
HANSEN                        Building Repair/Improvements-Exterior Window                  20        20         20         7- 0
SYSTEM                      Building Repair/Improvements-Space Needs (Maint.)               100       100        100        7- 0

SYSTEM                             Technology - Software - Educational                      79         79        79         7- 0
SYSTEM                                   Technology - Computers                             90         90        90         7- 0
SYSTEM                                     Technology - Laptops                              6         6          6         7- 0
SYSTEM                                    Technology - Switches                             32         32        32         7- 0
SYSTEM                                     Technology - Servers                             49         49        49         7- 0
SYSTEM                              Technology - Software - Licenses                        10         10        10         7- 0
SYSTEM                                   Technology - Printers                              14         14        14         7- 0
SYSTEM                               Technology - Music Equipment                            5          5         5         7- 0
SYSTEM                          Technology - Special Education Equipment                    12         12        12         7- 0


HAN/JFK/LUCE/GMS                     Program Improvements - Wellness                        16         16        16         7- 0
KENNEDY                             Program Improvements - Equipment                         4         4          4         7- 0
SYSTEM                               Program Improvements - Fine Arts                       41         41        41         7- 0
SYSTEM                              Program Improvements - Visual Arts                      34         34        34         7- 0
KENNEDY                       Program Improvements - English/Language Arts                  14         14        14         7- 0
HANSEN                            Program Improvements - Social Studies                     15         15        15         7- 0
HANSEN                                Program Improvements - Library                        20         20        20         7- 0
KENNEDY                                Program Improvements - Math                          4          4         4          7- 0


HAN/JFK/GMS                       Furniture - Students - Desks and Chairs                   36         36        36         7- 0
HAN/GMS                             Furniture - Staff - Desks and Chairs                    13         13        13         7- 0
HAN/JFK/LUCE                            Equipment - Copiers - Staff                         24         24        24         7- 0
HANSEN                                   Grounds-Concrete Work                              12         12        12         7- 0
GMS/SYSYSTEM                 Extraordinary Maintenance- consolidated projects               10         10        10         7- 0
HIGH SCHOOL                       Lower Memorial Field - Irrigation Project                 23         23        23         7- 0


                        SCHOOL COMMITTEE - GRAND TOTAL CASH                                 778       778       778

                     BOARD OF LIBRARY TRUSTEES RESPONSIBILITY

     LIBRARY                                  Network Server                                30         0         30         7- 0
                                           Collection Expansion                             20         0         20         4- 0


                      BOARD OF LIBRARY TRUSTEES - TOTAL CASH                                50         0         50



                               TOWNWIDE GRAND TOTAL CASH                                    1,446     1,396       1,446


                         1-YEAR PLAN - FISCAL YEAR 2004
                         REQUESTS AND RECOMMENDATIONS
                                                                                                       BOS      COPC        COPC
 Department               BOARD OF SELECTMEN RESPONSIBILITY                                REQUEST   APPROVED RECOMMENDED   VOTE

         FIRE                   Replace Engine E-7; 1979 GMC; VIN#511728                    135       135        135        7- 0


                      BOARD OF SELECTMEN - GRAND TOTAL DEBT                                 135       135       135
                                                                                                       SC       COPC        COPC
  School                   SCHOOL COMMITTEE RESPONSIBILITY                                 REQUEST   APPROVED RECOMMENDED   VOTE


     SYSTEM                       HVAC Replacements (Per Master Plan)                       156       156        156        7- 0
     HAN/GMS                                    Plumbing                                    160       160        160        7- 0
     HANSEN                          Asbestos/Floor Tile Replacement                        117       117        117        7- 0
   HAN/JFK/GMS                             Major Asphalt Work                               204       204        204        7- 0


                        SCHOOL COMMITTEE - GRAND TOTAL DEBT                                 637       637       637


                                TOWNWIDE GRAND TOTAL DEBT                                   772       772       772




                   TOWNWIDE GRAND TOTAL CASH & DEBT INSIDE LEVY                             2,218     2,168       2,218




                                                                                                       BOS      COPC        COPC
 Department               BOARD OF SELECTMEN RESPONSIBILITY                                REQUEST   APPROVED RECOMMENDED   VOTE

                                AMBULANCE REVOLVING ACCOUNT CASH

         FIRE               Replace Ambulance, 1997 International, VIN #450206              170       170        170        7- 0

                    TOTAL AMBULANCE REVOLVING ACCOUNT CASH                                  170       170       170

                              WATER/SEWER ENTERPRISE ACCOUNT DEBT

     WATER                     Replace Loader, 1996 Samsung, VIN #LBY0166                   120       100        120        4-0
     SEWER                           Green Lodge Interceptor Design                         375       375        375        7- 0

                   TOTAL WATER/SEWER ENTERPRISE ACCOUNT DEBT                                495       475       495

                   TOTAL WATER/SEWER ENTERPRISEAND AMBULANCE                                665       645       665
                     TOWNWIDE GRAND TOTAL - ALL CAPITAL SPENDING                                                2,883

Source page 87

5-YEAR PLAN (2004-08)
  PROPOSED EXPENDITURE PLAN


            SCHOOL COMMITTEE                                     (000's omitted)
                                                                                        PROP 2 1/2
            EXPENDITURE CATEGORY                         TOTAL     CASH         DEBT     DEBT


          HVAC REPLACEMENTS (per master plan)              437                   437
                  BOILER REPLACEMENT                       390                   390
                 PLUMBING - BATHROOMS                      160                   160
                       ROOF REPAIRS                        820                   820

                   ASBESTOS REMOVAL                         66                     66
                FLOOR TILE REPLACEMENT                      51                     51

            BUILDING SECURITY - SYSTEMWIDE                 168                   168
            MAJOR ASPHALT/CONCRETE WORK                    204                   204


        BUILDING IMPROVEMENTS-CONSOLIDATED                 292      292
                       TECHNOLOGY                        1,498    1,498
          INSTRUCTIONAL EQUIPMENT/MATERIALS                169      169
              FURNITURE - STUDENTS/STAFF                    73       73
        FIXTURES & EQUIPMENT - STUDENTS/STAFF                0        0
                 GROUNDS IMPROVEMENT                        12       12
      EXTRAORDINARY MAINTENANCE- CONSOLIDATED               33       33
        VEHICLE REPLACEMENTS - SCHOOL BUSES                135      135
            VEHICLE REPLACEMENTS - TRUCKS                   47       47


                  MAINTENANCE FACILITY                   1,133         0        1,133

           GRAND TOTAL PROPOSED EXPENDITURES             5,688    2,259         3,429            0




     5-YEAR PLAN (2004-08)
  PROPOSED EXPENDITURE PLAN


        BOARD OF LIBRARY TRUSTEES                                (000's omitted)
                                                                                        PROP 2 1/2

            EXPENDITURE CATEGORY                         TOTAL     CASH         DEBT     DEBT


                       TECHNOLOGY                           95       95
        FURNISHINGS & COLLECTION DEVELOPMENT               171      171

           GRAND TOTAL PROPOSED EXPENDITURES              266       266            0             0



     5-YEAR PLAN (2004-08)                                                              BOS 6-YEAR PENALTY IN EFFECT

CAPITAL CAPACITY PLANNED USE (in thousands)                      FINAL BUDGET           SC 6-YEAR PENALTY IN EFFECT


                        RESPONSIBILITY                   2004      2005         2006      2007        2008       TOTAL

                CASH CAPITAL ALLOCATION
                   BOARD OF SELECTMEN                     393       246          350        367        358        1,714
        BOARD OF SELECTMEN - STOUGHTON MITIGATION         225       225            0          0          0          450
                     SCHOOL COMMITTEE                     778       517          523        379        370        2,567
                           LIBRARY                         50        50           50         16        100          266
                 CITIZEN WARRANT ARTICLES                   0         0            0          0          0            0
     UNALLOCATED OR RESERVED FOR FUTURE YEARS PLANS       485       344          335         66        302        1,532

                    CASH GRAND TOTAL                     1,931    1,382         1,258       828      1,130        6,529

                     DEBT ALLOCATION
                   BOARD OF SELECTMEN                     135     1,145          720          0          0        2,000
                     SCHOOL COMMITTEE                     637     1,952          423         45        465        3,522
                           LIBRARY                          0         0            0          0          0            0
                 CITIZEN WARRANT ARTICLES                   0         0            0          0          0            0
     UNALLOCATED OR RESERVED FOR FUTURE YEARS PLANS         0       350            0          0        500          850

                    DEBT GRAND TOTAL                      772     3,447         1,143        45        965        6,372

             TOTAL CAPITAL CAPACITY USED
         CASH CAPITAL (Including Stoughton Mitigation)   1,931    1,382         1,258       828      1,130        6,529
                      LONG TERM DEBT                       772    3,447         1,143        45        965        6,372

                  CAPITAL GRAND TOTAL                    2,703    4,829         2,401       873      2,095      12,901

Source page 88

5-YEAR PLAN (2004-08)
     PROPOSED EXPENDITURE PLAN


            BOARD OF SELECTMEN                                                 (000's omitted)
                                                                                                     PROP 2 1/2
                EXPENDITURE CATEGORY                              TOTAL         CASH          DEBT    DEBT


                POLICE - VEHICLE REPLACEMENTS                      486           486

                  FIRE - TRUCK REPLACEMENTS                        705                       705
                 FIRE - VEHICLE REPLACEMENTS                       154           154
                FIRE - EQUIPMENT REPLACEMENTS                      86            86
                  FIRE - PROJECT SUPPLEMENT                        500                       500

                 DPW - VEHICLE REPLACEMENTS                        420           420
                 DPW - LOADER REPLACEMENTS                         125                       125
            DPW - SUPPLEMENT CHAPTER 90 PROGRAM                    400           400
                 DPW - PUBLIC WORKS GARAGE                         520                       520

           ANIMAL CONTROL - VEHICLE REPLACEMENTS                    32           32
             BUILDING DEPT - VEHICLE REPLACEMENT                    23           23
          COUNCIL ON AGING - VEHICLE REPLACEMENTS                   27           27

           PEQUITSIDE FARM - VEHICLE REPLACMENTS                   37            37
          PEQUITSIDE FARM - EQUIPMENT REPLACEMENT                  33            33
          PEQUITSIDE FARM - MAJOR BUILDING REPAIRS                 183           33          150

             RECREATION - VEHICLE REPLACEMENTS                      30           30

 RECREATION - IRRIGATION - LOWER MEMORIAL FIELD, PHASES 1, 2, 3    150           150

         TECHNOLOGY - HARDWARE/SOFTWARE/TRAINING                   173           173
          TECHNOLOGY - HARDWARE - REPLACE SERVERS                   80           80

                        SENIOR CENTER                             3,752                               3,752
                      COMMUNITY CENTER                            2,550                               2,550


      GRAND TOTAL PROPOSED EXPENDITURES                           10,466        2,164        2,000   6,302




        5-YEAR PLAN (2004-08)
     PROPOSED EXPENDITURE PLAN - ENTERPRISE

            BOARD OF SELECTMEN                                                 (000's omitted)

                EXPENDITURE CATEGORY                              TOTAL          CASH         DEBT


                      WATER ENTERPRISE


                 MANGANESE REMOVAL FACILITY                       4,750                      4,750
                 WATER TOWERS MAINTENANCE                          230                        230
                    VEHICLE REPLACEMENTS                           215           215
                  EQUIPMENT REPLACEMENTS                           220                       220

             GRAND TOTAL - WATER ENTERPRISE                       5,415         215          5,200

                      SEWER ENTERPRISE


                        PHASE 4 OF I & I                          2,500                      2,500
                        PHASE 5 OF I & I                          1,500                      1,500
                        PHASE 6 OF I & I                          1,900                      1,900
              GREEN LODGE INTERCEPTOR DESIGN                       375                        375
        PHASE 2 - WATER RESOURCES MANAGEMENT PLAN                  175           175
                     TRUCK REPLACEMENTS                             50           50

             GRAND TOTAL - SEWER ENTERPRISE                       6,500         225          6,275

                   SKATING RINK ENTERPRISE


                   REHAB BLEACHER SYSTEM                            20           20
                         ROOF REPAIRS                               25           25
                    REPLACE MAIN ZAMBONI                            85                        85


     GRAND TOTAL - SKATING RINK ENTERPRISE                         130           45           85




       5-YEAR PLAN (2004-08)
PROPOSED EXPENDITURE PLAN - AMBULANCE REVOLVING FUND

            BOARD OF SELECTMEN                                             (000's omitted)

           AMBULANCE SELF SUPPORTED OPERATIONS

                  AMBULANCE REPLACEMENTS                           345           345

GRAND TOTAL - AMBULANCE SELF SUPPORTED OPERATIONS                  345           345