2018 – 2019 CIP Recommendations Presented to: Hebron Board of Selectmen and Hebron Board of Finance March 1, 2018
Hebron Capital Improvement Plan Committee
Foote Farm November 21, 2008
Hebron Capital Improvement Plan Committee 2018 2019 CIP - - PowerPoint PPT Presentation
November 21, 2008 Foote Farm Hebron Capital Improvement Plan Committee 2018 2019 CIP Recommendations Presented to: Hebron Board of Selectmen and Hebron Board of Finance March 1, 2018 CIP Committee Members Charles Daniels (Chairman)
2018 – 2019 CIP Recommendations Presented to: Hebron Board of Selectmen and Hebron Board of Finance March 1, 2018
Foote Farm November 21, 2008
Parks and Recreation
Board of Finance
Board of Selectmen
Public Works Department
Fire Department
Cormier Planning & Zoning
Board of Education
Citizen at Large
Citizen at Large
Citizen at Large - Alternate
1-Mar-18 Hebron CIP Committee 2
1-Mar-18 3 Hebron CIP Committee
1-Mar-18 4 Hebron CIP Committee
Funding priority will be determined by the CIP Committee categorizing projects as Core, Essential, or Discretionary. The Town’s master facility maintenance schedule must be considered when evaluating projects. This schedule will predict major renovations or maintenance projects such as roof replacements. Core projects
system would not be operational Essential Projects
Discretionary projects – funded only if all Core and Essential projects have been funded
1-Mar-18 5 Hebron CIP Committee
CIP COMMITTEE RECOMMENDATIONS BY DEPARTMENT – JANUARY 24, 2018
AMOUNT PRIORITY Public Works Department Road Resurfacing and Road Improvements 276,838
1 Bucket Truck
162,000
15
Fire Department
Ambulance 510
35,000
2 Service 110
55,000
5 Engine Tanker 310 - Refurbish
50,000 6
Utility 310
27,921 8 Hebron Board of Education
Fire Protection Control Panel - Gilead Hill School
28,412
9
Douglas Library of Hebron
Douglas Library HVAC Systems Replacement
93,000
7 Douglas Library Windows
25,000
12
Miscellaneous
Hebron Center Sidewalk Plan - Senior Center, HES, NC - LOTCIP
18,000 3 Wall Street Sidewalks 25,000
4 ACO/Building Maintainer Truck - Replace 2005 Ford Pick Up
31,000 10
Police Department Emergency Messaging Sign
32,813 11 Peters House Restoration 40,000
13 Town Buildings - Security Measures
30,000 14
TOTAL 929,984
1-Mar-18 Hebron CIP Committee 6
PROJECT AMOUNT PRIORITY
Road Resurfacing and Road Improvements 276,838 1 Ambulance 510 - Fire Department 35,000 2 Hebron Center Sidewalk Plan - Senior Center, HES, NC - LOTCIP 18,000 3 Wall Street Sidewalks 25,000 4 Service 110 - Fire Department 55,000 5 Engine Tanker 310 - Refurbish - Fire Department 50,000 6 Douglas Library HVAC Systems Replacement - Douglas Library 93,000 7 Utility 310 - Fire Department 27,921 8 Fire Protection Control Panel - Gilead Hill School 28,412 9 ACO/Building Maintainer Truck - Replace 2005 Ford Pick Up 31,000 10 Police Department Emergency Messaging Sign 32,813 11 Douglas Library Windows - Douglas Library 25,000 12 Peters House Restoration 40,000 13 Town Buildings - Security Measures 30,000 14 Bucket Truck - Public Works Department 162,000 15
TOTAL 929,984
CIP COMMITTEE RECOMMENDATIONS – JANUARY 24, 2018
1-Mar-18 Hebron CIP Committee 7
Department Public Works Prior Funding On-Going Recommendation $276,838 Priority # 1
Chip Seal $1.85 Sq./Yard
Overlay $6.24 Sq./Yard Reconstruction $18.00 Sq./Yard
1-Mar-18 Hebron CIP Committee 8
Department Fire Department Prior Funding $190,000 Recommendation $35,000 Priority # 2
1-Mar-18 Hebron CIP Committee 9
Department Planning & Development Prior Funding $100,000 Recommendation $18,000 Priority # 3
Elementary, cross to Kinney Road, then continue past Holy Family Church down to Country Farms (Sunnyside) plaza
1-Mar-18 10 Hebron CIP Committee
1-Mar-18 Hebron CIP Committee 11
Continued on next page Department Planning & Development Prior Funding none Recommendation $25,000 Partial Priority # 4
extend these sidewalks from RHAM, along the west side of Wall Street north to Ridge Road. This would be a five foot wide concrete sidewalk 1,670 feet in length constructed in the State right-of-way, except for a small area leading from the RHAM campus. A proposed crosswalk will be on the RHAM driveway
Note date 2/20/1994
The auto is on other side
1-Mar-18 12 Hebron CIP Committee
1-Mar-18 Hebron CIP Committee 13
Department Fire Department Prior Funding none Recommendation $55,000 Priority # 5
UTILIZED FOR:
MOTOR VEHICLES ACCIDENTS, WIRES DOWN CALLS
CALLS
VEHICLES AND CREWS ON ROAD
ERRANDS AND CHORES, (WE USE THE AMBULANCES)
Replacement for Service 110
Driver side floor
1-Mar-18 Hebron CIP Committee 14
Department Fire Department Prior Funding none Recommendation $50,000 partial Priority # 6
1-Mar-18 Hebron CIP Committee 15
Department Douglas Library Prior Funding $112,000 Recommendation $93,000 Priority # 7
the entire building in order to consistently manage temperature, humidity and air filtration for entire building environment
1-Mar-18 Hebron CIP Committee 16
Department Fire Department Prior Funding none Recommendation $27,921 Priority # 8
Replaces Forestry 310 which is out of service
1-Mar-18 Hebron CIP Committee 17
Department Board of Education Prior Funding none Recommendation $28,412 Priority # 9
alarms & carbon dioxide detectors. Simplex 4100ES Fire
Alarm Control Panel Operator Interface
Hebron CIP Committee 18
Department Miscellaneous Prior Funding none Recommendation $31,000 Priority # 10
1-Mar-18
1-Mar-18 Hebron CIP Committee 19
Department Police & Town Wide Prior Funding none Recommendation $32,813 Priority # 11
1-Mar-18 Hebron CIP Committee 20
Department Douglas Library Prior Funding none Recommendation $25,000 Priority # 12
1-Mar-18 Hebron CIP Committee 21
Continued on next page Department Planning & Development Prior Funding $80,000 Recommendation $40,000 Priority # 13 ($20k towards matching grant)
Basement & 2nd floor stairs Refinishing walls, molding, & doors Below: The reproduction
1-Mar-18 22 Hebron CIP Committee
Electrical & plumbing
Wall work & lamp installation
1-Mar-18 Hebron CIP Committee 23
Department Miscellaneous Prior Funding none Recommendation $30,000 Priority # 14
access control systems, & video systems.
Public Works, & Company Fire house #1, #2, & #3
Outdoor Cameras Keypads Internal Video Fire & Burglary sensors The pictured are only examples of security devices and are not the type suggested by the security company
1-Mar-18 24 Hebron CIP Committee
Department Public Works Prior Funding none Recommendation $162,000 Priority # 15
1988 truck
1-Mar-18 Hebron CIP Committee 25
Public Works Public Works Sub Total Board of Education
GHS/HES Pneumatic Control System to Digital (DDC)
70,000 Replace Pickup Truck 31,000 Board of Education Sub Total Sub Total 101,000 Fire Department/EMS SCBA replace units (pulled 1/24) 25,000 Fire Department Sub Total 25,000 Recreation Department Connecticut Community Connectivity Grant (pulled 1/24) 80,000 Recreation Department Sub Total 80,000 Miscellaneous
Douglas Library Carpet Replacement
56,060 Miscellaneous Sub Total 56,060 TOTAL NOT FUNDED 262,060
1-Mar-18 Hebron CIP Committee 26
PROPOSED CIP REVENUE FY 2018-2019 RECOMMENDATION
Approved Proposed 2017-2018 2018-2019 Balance from Previous Appropriations 59,216 50,742 LOCIP Funding 140,285 * Anticipated State Reimbursement Anticipated Contribution from Fund Balance 404,133 CIP Designated Fund Balance Interest 6,591 General Fund Contribution 770,911 732,366 Minus 5 % Total Revenues 1,234,260 $ 929,984 $ Completed Project Balances FY 17-18 Public Works CAT Loader 7,485.00 FY 17-18 Public Works 20 Ton Trailer 1,655.30 FY 17-18 Fire Department SCBA Replacement 23,900.00 (includes sale of old gear) FY 17-18 Town Clerk Vault Project 6,399.00 FY 15-16 Fire Department Service 210 2,858.70 FY 15-16 Emergency Management EOC 3,465.17 FY 17-18 Sale of Fire Department Squad 4,670.00 Scrap Vehicles (2) 309.00 50,742.17
1-Mar-18 Hebron CIP Committee 27
CIP As A Percentage Of The Total Hebron Budget
Proposed Decrease 2018-2019
2/25/18
1-Mar-18 Hebron CIP Committee 28
CIP Budget Sources
1-Mar-18 Hebron CIP Committee 29
19-20 20-21 21-22 22-23 23-24 1,567,237 1,262,358 1,416,342 1,293,785 1,125,930
1-Mar-18 Hebron CIP Committee 30
make it difficult to plan for financing future Town infrastructure
be able to support “Future Road Funding Needs” and the “Capital Vehicle Replacement Plan”
all building/structural requests
1-Mar-18 31 Hebron CIP Committee
1-Mar-18 32 Hebron CIP Committee
Town Wide Roads 19-20 20-21 21-22 22-23 23-24 Road Resurfacing and Road Improvements 285,143 293,697 302,508 311,583 320,930 Town Wide Roads Sub Total 285,143 293,697 302,508 311,583 320,930 Public Works 19-20 20-21 21-22 22-23 23-24 Street Sweeper 85,000 90,000 90000 Large Dump w/Plow (replace Truck 26) 200,000 Roll Off Truck (replace Truck 15) 95,000 95,000 Paving Box (used) 70,000 East Street Drainage 35,000 Large Dump w/Plow (replace Truck 24) 200,000 Pick Up Truck (replace Truck 1) 50,400 Mini Excavator 80,000 Large Dump w/Plow (replace Truck 45) 100,000 100,000 Large Dump Truck (replace Truck 2) 100,000 100,000 Large Dump w/Plow (replace Truck 46) 100,000 Replace Truck 4 (2012) 52,000 Replace Truck 52 (2007) 70,000 70,000 Ten Wheel Dump Truck (replace Truck 18) 110,000 New Public Works Facility - (to be bonded) ** Public Works Sub Total 485,000 385,000 320,400 322,000 380,000
1-Mar-18 33 Hebron CIP Committee
Board of Education 19-20 20-21 21-22 22-23 23-24 Replace Pickup Truck 31,000 GHS/HES Pneumatic Control System to Digital (DDC) 70,000 50,000 50,000 GHS Parking Lot Repaving 71,500 GHS/HES Telephone and Intercom System 34,540 HES Bathroom Update (3 bathrooms) 25,000 GHS Air Handling and Energy Recovery Ventilators 150,000 HES Air Handling and Energy Recovery Ventilators 120,000 HES Parking Lot Repaving 60,000 HES Emergency Generator 145,000 GHS Emergency Generator 120,000 Board of Education Sub Total 172,500 109,540 380,000 265,000
1-Mar-18 34 Hebron CIP Committee
1937 Ford Sanford - Photo: John Horton
Fire Department/EMS 19-20 20-21 21-22 22-23 23-24 Engine Tanker 310 - Refurbish 85,000 120,000 Service 410 (Fire Police) 60,000 Ambulance 610 112,500 112,500 Utility 110 25,000 Replace E110 200,000 200,000 Tanker 110 140,000 140,000 Forestry 310 65,000 Company One Roof Replacement 100,000 Fire Department Sub Total 257,500 112,500 225,000 340,000 425,000
1-Mar-18 35 Hebron CIP Committee
Photo: Richter&Cegan
Recreation 19-20 20-21 21-22 22-23 23-24 Connecticut Community Connectivity Grant 80,000 Mason Dump Truck 4x4 w/ body (replace 40, replace 54) 53,594 55,202 Irrigation - GHS/HES 35,000 35,000 Veteran's Memorial Park - Playscape 65,000 65,000 Recreation Sub Total 133,594 100,000 100,000 55,202
1-Mar-18 36 Hebron CIP Committee
Douglas Library 19-20 20-21 21-22 22-23 23-24 Douglas Library Carpet Replacement 22,000 34,060 Douglas Library Windows 22,500 22,500 Douglas Library Parking Lot Paving 113,061 Douglas Library Teen Space 28,434 Douglas Library Sub Total 44,500 169,621 28,434
19-20 20-21 21-22 22-23 23-24 Senior Center Parking Expansion TBD TBD TBD TBD TBD Senior Center/Senior Housing Generator(s) TBD TBD TBD TBD TBD Senior Housing Needs Study/Engineering TBD TBD TBD TBD TBD Senior Center Sub Total
19-20 20-21 21-22 22-23 23-24 Town Buildings - Security Measures (keyless door entry/alarm p 15,000 Fire Marshal Vehicle 50,000 HES Portables Demolition and Removal 42,000 Police Department Cruiser Replacement 60,000 Town Office Building Addition (to be bonded) ** Miscellaneous Sub Total 15,000 92,000 60,000
1-Mar-18 37 Hebron CIP Committee Air Line Trail - October 26, 1997