Skip to content
Search Canton

Canton, Massachusetts · Saved source text

FY27 Municipal Capital Requests - January 2026 - Part 1 of 3 pdf file

Budgets & Finance · Record year 2026 · Record 3dc29db562b2c7d6a2

Open original municipal record ↗Open interactive reader

Saved text from 219 source pages. Transcription and OCR may contain errors; verify figures and wording against the original. Retrieved 2026-10-15.

Source page 201

FORM A

TOWN OF CANTON
CAPITAL PLANNING COMMITTEE
SIX-YEAR PLAN                                                 FY2026                                                                             5-Year                      6-Year
Boginning with Fiscal Year 2026 and ending with 2031                    VoTeD                  Fv2027 | ev2028 | Fy2029 | Fy2030 | Fvz031 |         rora._| [_ryz032 |         TOTAL,
(000's omitted}
Comprehensive Water Resource Management Plan (Water Component)         s                                                                                              0                             i)
Replaced 6" water main with 8" water main on Revere Court                       D                                                                                            UL)                             t)
Replace Neponset S. Water Treatment Facility - Replace Filtration Unit          D                             2,500                                                    2,500                       2,600
Satellite Well - Moran Treatment Facility - Design                                      8          125                  450                                                          450                           450
MWRA Dedham St Valve - Repurpose Control Valve                                D                                                                                               0                              )
TOTAL - WATER IMPROVEMENT PROJECTS                                                     | 4,625 |           [5,200] 3,538] 3,266] 3,395] 2,600] [ 17,888] [ 2,500] [ 20,388 |
VEHICLES
Pickup - flatbed            2021 Ford F350                    #7             $s                                                                                 i}                         0
Automobile                2020 Ford Hybrid Escape           #12             s                                                         65                     65                        65
Pickup                      2022 Ford F350                     #9              s                                                                                    9                          0
Pickup                      2023 Ford F350                     #72             s                                                                                    {)                          Q
Machine                     2025 Cat 305 mini                    #39              s                                                                                         0                            0
Dump                          2010 International 7400               #20               D                                                                   270                        270                            270
Utility 4x4                    2022 Ford F550                       #31               s                                                                           yi                0                             0
Utility 4x4                    2008 Ford F550                       #34              s                                           90                                             90                           90
Utility 4x4                      2009 Ford F250                        #4                 Ss                                  72                                                            72                             72
Dump                         2012 Ford F550                       # 87              s                                                     90                                  90                           90
Truck                           2016 Freightliner Truck                #91                s                                                                                                   0                               0
TOTAL- VEHICLES                  |                           |        o|           [zz] 90] 90] 335]        o| | __ss7| |        o| [587]
EQUIPMENT
Loader                       2021 Cat 938h                         #27             D                                                    220                                 220                          220
Backhoe/Loader              2014 Cat 420                             #29               $s                                                          160                                     160                             160
Backhoe                     2021 JCB Hydrodig                   #32             $s                                                                                         0                            )
Compressor                 2023 Doosan                           #38             s                                                                                            O)                             0
Tamper Wacker               4986 Tamper Wacker                                                                                                                                                    0                                 0
Compressor                   1995 Sul,Air Comp                      #56 66                                                                                                           0                               0
Generator                     89 Homelite Generator                           27                                                                                                           LY)                               0
Loader                     92 Mich Loader L50                          32                                                                                           Q                          0
Compressor                   2002 Atlas compressor                #56       66                                                                                                              0                                0
Trailer                            2017 Cross trailer                        #74                                                                                                                            0                                 0
Trailer                            2017 Cross trailer                        #75                                                                                                                            J                                 0
Hotbox trailer                 KM Hotbox trailer                       #65               s                                                                                                  YJ                               0
Mixer                         2012 MQ Cement Mixer              #66                                                                                                           0                             0
Skidloader                     2018 AVS Skidsteer                   #67               s                                                                                65              65            65             130
Backhoe/Loader                2008 Cat 420eit                             #69                  s                                                    160                                                       160                                160
Dump- sander                Freightliner                              #88               s                                 297                                                          297                           297
Excavator                   2015 CAT 303 Mini                 #46             s          80                                                                          i)                           0
Trailer                        2024 Maxx-D Tilt Trailer             #710             s           15                                                                              i)                             0
Cargo Trailer                 2021 Enclosed Cargo Trailer         #T8              Ss                                                                                               0                              }
Cat 27 Loader Attachments - Forks & Booms                                     s                                                                                    0                          0
Equipment Replacements                                                                                                                                                                                                  0                                    0
One Ton Roller              2013 Wacker                           #63              s                                                                                               0                             0
0                              i)
[ TOTAL- EQUIPMENT                                             L_ 95]           [207] 160] 380]        of 65} [soz] | 6s] |        967 |
BUILDING & GROUNDS REPAIRSIMPROVEMENTS.
Fire Station / DPW Compiex                                                           D                                                                                            0      12,500        12,500
0                               0
[ ToTAL- BUILDINGS, ETC                                        |        o}           |        al        o|        o] of        o| |          o| [12,500] | 12,800
TECHNOLOGY
SCADA Upgrade                                                                             s                                                                                                  0                              !)
Asset Management Software                                                               Ss            36                                                                                    0                              i)
Meter Replacements                                                                         s                                            360       320       320                      1,000                         1,000
TOTAL- TECHNOLOGY                                           [35]           |        o| 360{ 320] 320]        o} | 1,000] |        o| [1,000 |
SPACE NEEDS
Fire Station / DPW Complex                                                               bd |           l           |           l           l           [           |           } |          0} [8,333] [8,333 |
TOTAL - SPACE NEEDS.       ]             |     [    o|    o|    ol    o|    o} [     o| [8,333] [ 3,333 |
|                                  WATER ENTERPRISE ACCOUNT            |         po | 4,755 |           [sso] 4,148] 4,045] 4,050] 2,565] [ 20,377] [23.308] | 43,775]

{usrdsks\user$\rscollins\Budget\FY 27 Budget\Capital\FORM A - FISCAL 2027 CPC.XLSX6-YEAR PLAN FORM A MUNICIPAL

a4

12/30/2025 8:06 AM

Source page 202

FORMA
TOWN OF CANTON
CAPITAL PLANNING COMMITTEE

SIX-YEAR PLAN                                           FY2026                                                                   5-Year                    6-Year
Beginning with Fiscal Year 2026 and ending with 2031                  VOTED                 Fy2007 | Fv2028 | Fy2029 | Fy2030 | Fyz031 |        torac_| [_Fv2032 |        TOTAL
(000's omitted)
WATER ENTERPRISE ACCOUNT SUMMARY - FUNDING
SURPLUS REVENUE                                 s         255                819      610      570      385        65         2,449           65         2,514
DEBT                                                  D       4,500              4,750 | 3,538 | 3,475 | 3,665 | 2,500        17,928      23,333        41,261
TOTAL - WATER ENTERPRISE ACCOUNT - FUNDING                             [4.758 |          |   5,569 |  4,148 |  4,045 |  4,050 |   2,565 |  [   20,377 |   | 23,398 ]  |   43,775 |
SEWER ENTERPRISE FUND
SEWER IMPROVEMENT PROJECTS
Year 0 - FY 24 Infiltration - Inflow Project                                              D                                                                                              0                             (')}
Year 1 - FY 25 Sewer System Capital Improvement Plan                           D                                                                                           0                            0
Year 2 - FY 26 Infiltration - Inflow Project                                            D       2,300                                                                            0                            0
Year 3 - FY 27 Infiltration - Inflow Project                                           D                                      1,800                                        1,800                      1,800
Year 4 - FY 28 Infiltration - Inflow Project                                          D                                               2,000                             2,000                      2,000
Year 5 - FY 29 Infiltration - Inflow Project                                             D                                                             1,800                    1,800                       1,800
Sewer System Extension - Palmer Street Area - A&E                                  D                                                                                580             580                            580
Sewer System Extension - Palmer Street Area - Construction                      D                                                                                               0        5,500          5,500
Sewer System Extension - Grand Street                                               D                                                                                               0          700            700
Sewer System Extension - Wayside Lane                                            D                                                                                            0       4,800          4,800
Sewer System Extension - Green Lodge Street                                    D                                                                                      [}            0              0
Sewer System Extension - Ledgewood Drive                                       D                                                                                         0       5,600         5,600
Sewer System Extension - York Street                                                D                                                                                            0       4,100          4,100
Sewer System Extension - Westdale Road                                           D                                                                                            0        1,500          1,500
Sewer System Extension - Glen Echo Pond - A&E                                  D                                                                                          0       2,100         2,100
Sewer System Extension - Glen Echo Pond - Construction                        D                                                                                         t)      12,500        12,500
Comprehensive Water Resource Management Plan (Sewer Component)        s                                                                                               ()                              0
Pump Station Replacement                                                            D                                          120       600       100       500          1,320          900          2,220
s                                                                                       )                           Y)
TOTAL - SEWER IMPROVEMENT PROJECTS                      ]                        [2,300 |          [       o| 1,920[ 2,600] 1,900] 1,080] [ 7,500] [37,700] | 45,200 |
VEHICLES
Utility 4x4                   2008 Ford F550                      #36             Ss                                                  90                                90                         90
Utility 4x4                      2022 Ford F550                         #45               Ss                                                                                                   0                               0
Skidsteer                     2024 Kubota skidsteer               #61               s                                                                                            0                            0
Utility 4x4                   2011 Ford F350                      #8               s                             102                            85                     187                        187
Street Sweeper             2025 Elegin Sweeper                #35              s                                                                                         0                            0
Dump Sander               Westernstar                           #19              s                                                                                            0                             0
[__ToTAL- VEHICLES                                        [       o|          L102]       of] so] as]       o} | _277| |       o| | 277]
EQUIPMENT
Flush Truck (sewer/stormwater} 2008 International 7300             #71             D                            348                                                  348                       348
TV Truck                     2001 Cues                             #73              Ss                                                    200                                 200                          200
Dump                      2017 Ford F550                     #80             s                                                         120                    120                       120
Sewer Pump Station Generator - Forest Avenue                                    Ss                                                                                            t)                             0
Pickup                         2012 Ford F350                         #84               Ss                                                                                                   0                               0
Skidsteer                   2024 Kubota Skidsteer              #74             Ss                                                                                    0                          0
Tilt Deck Trailer               2026 Maxx-D trailer                     #711              Ss                                                                                                      0                                0
TOTAL- EQUIPMENT                                        |       o|          [ 348]       o| 200] 120]       o] [ ces] [       o|] [66a]
TECHNOLOGY
GIS Asset Management                                                                     s            34                                                                                    0                               )
CCTV Camera                Cues OZIII-S CCTV Camera                              Ss            59                                                                                    0                               0
Meter Replacement Replacement Program                                        Ss                             410      280      270                               960                        960
TOTAL- TECHNOLOGY                                     [93]          [s10[ 280[ 270]       of       o] | s60] |       o] [960]
‘SPACE NEEDS
Fire Station / DPW Complex                                                       bd [          ]          [          |          [          |          |          } |         0} [8333] [2,333 |
TOTAL - SPACE NEEDS.         |                |     0]      |     o|     o|     o|     o]     o| |      o} [8,333] [3,333 |
SEWER ENTERPRISE ACCOUNT          |              [_2,393 |          [aso] 2,200] 3,160[ 2,105] 1,080] [9,405] [46,033] [55,438 |
SEWER ENTERPRISE ACCOUNT SUMMARY - FUNDING
SURPLUS REVENUE                                            93                512      280      560      205         0         1,557                      1,557
DEBT                                                          2,300                348 | 1,920 | 2,600 | 1,900 | 1,080         7,848      46,033        53,881
TOTAL - SEWER ENTERPRISE ACCOUNT - FUNDING                             [2,393 |          | a60| 2,200] 3,160| 2,105] 1,080] | 9,405] [46,033] | 55,438 |

STORM WATER ENTERPRISE FUND

\usrdsks\userS\rscollins\Budget\FY 27 Budget\CapitallFORM A - FISCAL 2027 CPC.XLSX6-YEAR PLAN FORM A MUNICIPAL.

15

12/30/2025 8:06 AM

Source page 203

FORMA

TOWN OF CANTON
CAPITAL PLANNING COMMITTEE
SIX-YEAR PLAN                                           FY2026                                                                   5-Year                    6-Year
Beginning with Fiscal Year 2026 and ending with 2031                  VOTED                Fy2027 | Fy2028 | Fy2029 | Fy2030 | Fyz0a1 |        torat_| [_Fy2032 |        TOTAL
(000's omitted)
SEWER IMPROVEMENT PROJECTS
First Parish Rd Narrowing/Pavement Removal/Rain Garden                     s                            100                                                 100                       100
Rockland St. Culvert                                                              D                                                                                      0         450           450
Mechanic St. Culvert                                                              D                                                                                      t)         450           450
Stormwater Management Program                                                     s                                            250       250       275       275          1,050             0          1,050
Stormwater BMP - Hansen School                                                  D                                                                                            )          250            250
Stormwater BMP - Ponkapoag                                                         D                                                                                               0          400            400
York at Ledgewood Drain                                                           D                                                                                         0         750           750
TOTAL - STORMWATER IMPROVEMENT PROJECTS.                                      |       0}               100] 250] 250] 275| 275] [ 1,150] [ 2,300] [| 3,450]
VEHICLES
Street Sweeper            2025 Elegin Sweeper               #35             s         330                                                                        0                          0
Dump Sander               Westernstar                           #19              s         424                                                                               0                             0
Dump - Sander             2004 Sterling L8500                 #21              D                             437                                                    437                         437
0                           0
                      L754 |     a7] o] o] o] o] [ 437] [0] [37]
EQUIPMENT
Flush Truck (seweristormwater} 2008 International 7300         #71         pd [       |          348 |       |       |       |       | |    348          | |     348 |
|          |                    |          |          |          |          | |         0              J |         0]
                     [_]     sae] of oof to [san] 0] [se]
TECHNOLOGY
l                    l          l          I          l          ] |         0] [          J |         0]
                     [3]      oot oT SCO LC oJ FE oJ LC 9]
[                              STORMWATER ENTERPRISE ACCOUNT |              [754]              385] _250| 250| 275| 275] [ 1,935] [ 2,300] [ 4,235]
STORMWATER ENTERPRISE ACCOUNT SUMMARY - FUNDING
SURPLUS REVENUE                                           754                100      250      250      275      275         1,150                      1,150
DEBT                                                               0                785         0         0         i‘)         0           785       2,300         3,085
TOTAL - STORMWATER ENTERPRISE ACCOUNT - FUNDING                    [754]              335] 250] 250] 275|[ 275] [ 1,935] [ 2300] [ 4,235]
SKATING RINK ENTERPRISE ACCOUNT
BUILDING & GROUNDS REPAIRSMPROVEMENTS
Rehab Bleacher System                                                                     s                                                                                                   ()                               )
Roof Repairs/Replacement                                                                 D                                                                                                   0                               0
Unit 2 Compressor & Glycol Tank Replacement                                        D                                                                                                   )                               )
Dehumidifier - replacement                                                         s                                                                                      0                           0
Unit 2 Compressor - replacement                                                     s                                                                                            )                             0
Insulate Refrigeration Header                                                          s                                                                                            t)                             0
Chiller/Compressor                                                                 s                                                                                      )                           0
I TOTAL- BUILDINGS, ETC                            [      0]             OHI      OT      of      of      oj [       0} [      0} [       0]
VEHICLES
available for use                                                                                                                   s [                |                                |               |                |                |                ] |              0                                           0
available for use                                                                                                                   s                                                      |               [                |                |                | |              0                                           0
[__TOTAL- VEHICLES                     [    0]         oT    Oo]    oT    oT    0] [     oj [|    oj [     0
EQUIPMENT
Zamboni                     Upgrade Back-up Zamboni                              D                                                                                            )                             0
Zamboni                      Replace Main Zamboni                                  D                                                                                            )                             0
Zamboni                       Rehab Electric Zamboni                                   s                                                                                                   i)                               0
Skate Sharpener           Custom Radius Skate Sharpener                     s                                                                                      )                           0
Zamboni                    Ice Edger                                                                                                                                      )                           0
Zamboni                     Zamboni Electric Edges Start                                                                                                                    )                            0
Zamboni                    1989 Zamboni Ice Resurfacer with Ice Machine                                                                                             0                           0
Ice Resurfacer             2008 Electric Ice Resurfacer                                                                                                              0                          0
)                           0
)                           0
[TOTAL- EQUIPMENT                 I   0}       oT   oy   of}   oT   oj |    ol [   ol |    0}

\usrdsks\user$\rscollins\Budget\FY 27 Budget\CapitallFORM A - FISCAL 2027 CPC.XLSX6-YEAR PLAN FORM A MUNICIPAL.

16

12/30/2025 8:06 AM

Source page 204

FORMA

TOWN OF CANTON
CAPITAL PLANNING COMMITTEE
SIX-YEAR PLAN                                           FY2026                                                                   5-Year                    6-Year
Beginning with Fiscal Year 2026 and ending with 2031                    VOTED                [   FY2027.  |   FY2028  I   FY2029  [   FY2030  |   FY2034  |        TOTAL       E  FY2032  ]         TOTAL
(000's omitted)
|                     SKATING RINK ENTERPRISE ACCOUNT |         |     o|       |     of     o|     o]     o|     o| |      of] |     of] |      o|
SKATING RINK ENTERPRISE ACCOUNT SUMMARY - FUNDING
SURPLUS REVENUE                                                           0                     0          0)          0          0          0               0             0                0
DEBT                                                                 0                   Qo         )         0         o         0              0            0              ti)
[ TOTAL - SKATING ENTERPRISE ACCOUNT - FUNDING             |             [       0]          [       o|       o|       o|       o|       o| |         o| [       ol |         |
[OTHER SELF-SUPPORTED PROGRAMS                |
FIRE DEPARTMENT AMBULANCE FUND
VEHICLES
)                           }
Ambulance (A-1)            2020 Ford F550                      #5019                     593                                     652                                652                         652
Ambulance (A-4)            2016 Ford 550 Ambulance                                                                                              652                      652                          652
Ambulance (A-2)           2024 Ford F550                     #5033                                                                                               0                          0
Ambulance (A-3)           2019 Ford F550                      #8910                                                                                                  Q                           Q
E-2 - Fire Engine Replacement ($500k Ambulance Repts. & $590K debt capital)                       1,090                                                                                          0                                 0
[[_TOTAL- VEHICLES            ]                 [1683]       |     OT     Oo] 652] 652]     o| [71,3647 [     Of { 1,304 |
EQUIPMENT
Chest Compression System                                                                                                                           15                                     16                             15
Defibrillators                                                                                                                  10                                          10                          10
Lifepak 15 V2 Defibrillator                                                                                                                                                           0                            0
Purchase 2 Power Ambulance Cots                                                                                                                                                   0                             0
Terrain Vehicle              2007Kubota RTV 900G               M88759                                                                                                        0                            0
Trailer                          2010 Emergency Management Trailer M91686                                                                                                                0                               0
Opticom System - Police                                                                                                                                                             Qo                             0
Purchase EMS Software                                                                                                                                                             0                            0
[TOTAL EQUIPMENT            ]                 [     0]       [     oT 10] 76]     Oo]     0] [      26] [     0} [      26 |
|                              FIRE DEPARTMENT AMBULANCE FUND |             [1,683 |          [       o| 10{ sez] 652]       o| [1329] [       o| [1,329]
FIRE DEPT SELF-SUPPORTED ACCOUNT SUMMARY - FUNDING
SURPLUS REVENUE.                                                      1,093                      0         10       667       652          tO)          1,329              0          1,329
DEBT                                                              590                   0         0         0         0         )              0            0              0
TOTAL - FIRE DEPT SELF-SUPPORTED ACCOUNT -FUNDING |             [1,683 |          [       o| 10[ e7] 652]       o| [1329] [       o| | 1,329]

Nusrdsks\users\rscollins\udgel\FY 27 Budget\CapitallFORM A - FISCAL 2027 CPC,XLSX6-YEAR PLAN FORM A MUNICIPAL

7

42/30/2025 8:06 AM

Source page 205

MUNICIPAL CAPITAL REQUESTED for FISCAL 2027

DEPT |                                                                            AMOUNT [CASH | DEBT | CASH          OTHER
DEPARTMENT           PRIORITY                             DESCRIPTION _                           [REQUESTED | CAPITAL       CAPITAL | RESERVES] FUNDING
_ Board of Health       |     1     Health Dept. SUV Replacement _                         |      35,000} 35,000 |      -         =             =
Board of Health        |      2      Vaccine Refrigerator Freezer Replacement                              6,000          6,000             -              -                  =
-             MIS              |1__ [AV / Firewall & Anti-Virus Renewal                                    96,000        89,000 |         -             -               7,000
MIS.                ___2__|4 Server Replacements & Addt'l Storage                                 80,000         80,000             =               =                   =
MIS           |2 Storage Area Network (SAN) Replacement                           180,000            -          180,000           :                  :
MIS.                __ 3.70 Computer Replacements                                               89,000        89,000 |           .               =                   =
MIS                     4      Software Upgrades - Office 365                                  |      120,300       120,300             -              -                  -
MIS            5 _|Exterior Cameras for Police Station                              23,000       23,000          =         - |          = ||
MIS                      6     \3 Data Terminal Replacements for Police Vehicles                    20,000        20,000             -               -                   -
MIS               7       7 (AN for Library Community Room                                           70,000         70,000 |         a           -                    -
2001 E-One Ladder Truck Replacement (Debt Service
-               -              -            810,000
Fire                          y       paid by Ambulance Receipts)                                           |     1,810,000                                                                   we
Fire                        2       Feasibility Study                     _                        _       110,000        110,000              -                -
—_ Library             1 |Library Interior Renovation 2nd Round of Funding ESTIMATE 1,366,540] -        840,994 | 525,546]
-                       a              _ |Duggan Field Retention Wall Replacement (Mitigation | 4.9...)                           _               =e
Parks & Recreation            1      Funding being Recommended)                                       126,120  ane       7 |                  Lisa
__ Parks & Recreation         2 __|Pequitside Upper Field Renovation      __ 116,100.     116,100          :           :               :
___Parks & Recreation          3 __|Repaving of Parking Lot at Pine St. Garage                        161,000           - | 161,000          =                -
:            _ =~=té‘<té‘;*é‘a®:*~SCS*é«* Police Cruiser Replacements          rs re ars
Bolice                      u      |(Transfer from Police Fire Supression Project)                     331,679       eal           .                .       -      PATOES
Police                 2     7 Tasers                                                          41,520       41,520 |         -                            -
Police            | 3___|6 Hands-free communications systems for motorcycles            23,499,      23499) - |
.                            |FD Boiler Replacement (Transfer from Sr. Center HVAC                                a        |
Central Maintenance     |            |Project due to $250K Grant Funding awarded)                   250,000            °    |          .              .            viii
Central Maintenance     |     2     Air Conditioning System for American Legion Hall                   13,800       13,800           -             -                -
.                |            DPW Highway Garage Roof Replacement
Central Maintenance    |  3    (Transfer from Police Roof Project)              ft 197.800         -        97,700        -         100,100
_CentralMaintenance 4    2004 Kubota Tractor Replacement        _      41,395                    =          =             =
Central Maintenance 56.     Police Dept Headquarters Building Repairs             89,157                        -            -               -
Central Maintenance           6 —_|2017 CM2 F350 Vehicle Replacement w/Hybrid         _—_          45,280                            =              =                  E
Central Maintenance         7     Upfitting / Outfitting of 5 Central Maint. Vehicles             | 10,325                        =            =               2
Central Maintenance | 8     NewRideonLeafBlower       ee        |      12,399          99 | i -             =
Central Maintenance | 9      2003 Trailer Mounted Leaf Vac Replacement                 L       8,500                          :             :                 :
Central Maintenance          10 _|Replace CMT1 & CMT2 Landscape & Utility Trailers          |         9,290                            -_ |         -     io           -
Central Maintenance          11 HVAC Design for Memorial Hall                  |       50,000                  |           - |          -                  -
|                                 |                |
Public Works           __1___ [2008 CAT Loader Replacement (Vehicle #70)                  | 279,000,          279,000 |          :                  -
Public Works                 2 ___|Hosting Migration Services for Asset Mgmt SW                  |        20,000         20,000              -                :                     :
|                            -               -              -                  -
Revere & Son Heritage Trust| 1 _|Vestibule at Rolling Mill & Storage Space atMuseum       36,800        36,800            -             -                 ~
TotalGeneralFundRequests        | 5,869,504 | 1,374,980 | 1,558,694  |    525,546        2,410,284
____ [Available Capital          ee      ___|_ 5,613,194 | 1,118,670 | 1,558,694 | 525,546     2,410,284
oe      ~~ |Over (under) available                                  256,310     256,310        4      7      =    —
Replace Ultrafiltration System at Sullivan Treatment Facility) =
Water                       1       (Transfer from PFAS settlement account - might be            2,500,000               -         1,480,510 |           -        1,019,489.73
higher)                                     ee
Lead Service Line Inventory & Replacement Phase II                                                        |
Water    (Likely supported byMWRA no interestloan)  _2,260,000         aa 2,260,000 |       7              7
Water                    3      Satellite Well Replacement for Well 14 at Moran Trtmt Facility          450,000                        _-               -                   -
Water          4 |New Dump Truck / Plow / Sander                                    297,000              Oo           |         E                 -
Water                    5      Replace Truck #4 2009 F250                                     |       72,000        72,000            :              -                  =
|    ____|Total Water Enterprise Requests              5,569,000     819,000 | 3,730,510 |       -     1,019,489.73
|
—___________|       ee                                        ae |
Sewer              , 4      Replacement of Flush Truck (Split w/Stormwater) _          [       347,500} -          347,500           :                  =
_      Sewer             | 2. |Replace Truck #8 - Ford F350                                   ___ 102,000       102,000            e              E                  E
Sewer              |      3      Water Meter Replacement Program - Year 1 of 3              410,000       410,000             -               -                   -
             Total Sewer Enterprise Requests                                |      859,500       512,000       347,500            -                   -
in        Storm Water      -   |      1      Replacement of Flush Truck (Split w/Sewer)       -  ; |    347,500            =          347,500  |          3                  a
Storm Water                 2 _|2004 Sterling L850 Swap Loader/Dump Sander Rplemnt (Vehicle #21)| 437,000              =          437,000; - | ~~ -
Storm Water              3      First Parish Rd Narrowing/Pavement Removal/Rain Garden |      100,000      100,000           -             -        ;         -
Total Storm Water Enterprise Requests                          884,500      100,000      784,500           -                 -

FY 27 Municipal Capital 12-29-25.xlsx

FY27 Muni REQUESTS 12-29-25

REVISED 12/29/2025

Source page 206

DEPARTMENT OF FINANCE
TOWN OF CANTON, MASSACHUSETTS

SUSAN E. DESJARDINS

801 WASHINGTON STREET                      ASST. TREASURER/COLLECTOR
sdesjardins@town.canton.ma.us
WILLIAM R. SCOLLINS III
CANTON, MA 02021                         (781) 821-5006

pee anaes                         PHONE: 781-575-6610
@town.        wma.                                                                                         ;
rscollins@town.canton.ma.us                       FAX: 781-575-6608                           LOUIS M. JUTRAS

(781) 575-6612                                                                                            INFORMATION SYSTEMS MANAGER
town.canton.ma.us                  ‘
|jutras@town.canton.ma.us
(781) 821-5069

ALLYSON M. PODGURSKI
TOWN ACCOUNTANT

apodgurski@town.canton.ma.us                                                                                  CODY M. PRATT
(781) 575-6605                                                                                                  ASSISTANT TOWN ACCOUNTANT

cpratt@town.canton.ma.us
(781) 821-5011

MEMORANDUM

TO: Departments, Boards & Committees            Affordable Housing Trust
Animal Control Officer, Stacy Benton           Beautification Committee
Building Commissioner, Ed Walsh               Building Renovations Committee
Council on Aging, Diane Tynan                  Capital Planning Committee
Director of Assessing, Carolyn Floyd           Commission on Disabilities
Director of Central Maintenance, Brian Lynch Community Preservation Committee
Fire Chief, Wendell Robery                      Conservation Commission

Health Board Director, Margaret Goldstein     Energy Advisory Committee
Human Resources Director, Jody Middleton Finance Committee

Library Director, Andrea Capone                 Historical Commission
Operations Manager, William Walsh             Information Systems Manager, Louis Jutras
Parks & Recreation Director, Tyler Radicioni Local Emergency Planning Committee
Police Chief (Interim), Joseph Perkins          Planning Board
Superintendent Public Works, Mike Trotta      Revere & Son Heritage Trust Corp
Town Accountant, Allyson Podgurski           Select Board
Town Administrator, Charlie Doody              Sustainability Climate Action Planning Committee
Town Clerk, Tracy Kenney                       Traffic Committee
Town Planner, Connor Murphy                 Veteran’s Services Director, Arafat Knight
School Superintendent, Derek Folan           Walk, Bike & Hike Committee
Assistant Superintendent of Finance             Youth Commission
& Operations, Brian Lynch                  Zoning Board of Appeals
FROM:       William R. Scollins, Ill, Finance Director /ES
DATE:        September 19, 2025

SUBJECT: FY 2027 Capital Budget Requests

Enclosed are forms needed to complete the Town’s Five-Year Capital Plan. Town by-
law stipulates that this capital plan be submitted to the Capital Planning Committee
(CPC) by December 315. To allow enough time to review the capital requests, please
submit your department’s requests to the Finance Department by Monday,
November 3, 2025. The Finance Department will perform a quality assurance review
of all the provided information before it is submitted to the Select Board for the
municipal departments, and CPC for all Town agencies.

Capital requests will be separated into two groups — cash capital and debt capital.
Cash capital applies to smaller capital requests (at least $5,000) such as vehicles,
technology or departmental equipment with a useful life of at least three years. Debt

Source page 207

ee

capital pertains to larger capital items (at least $50,000) with a useful life of at least
five years.

1.

Form A, found, as an Excel attachment here, and on the Shared “S” drive,
shows each department's last version of capital requests for fiscal 2027
through 2030, which have been balanced to the amount available for each
year. Included are deferred requests that did not make last year’s balanced 5-
Year Plan. Fiscal 2031 is blank and should be filled in as appropriate.

NEW - PLEASE NOTE: The Capital Planning Committee (CPC) has already
met this year in advance of the start of the Capital Budget process. They have
shared with me that they need everyone's assistance with this process if it is to
run more smoothly and on time. Specifically, they have the following basic
requirements regarding the Form A that you will be submitting by November 3%,
1) Form A should always match what is submitted in your Form B’s. Hint:
Complete your Form B’s first then ensure you have updated your Form A to
match. 2) lf you have a new capital request for FY 27 that was not in your prior
Form A (the version you are receiving with this email), then it must be
represented as a NEW project in your Form B.

Please review your department’s Form A to: add any new capital needs;
confirm that each of the listed capital requests should still be included; ensure
requests are appearing in the appropriate fiscal year; and that the estimated
costs continue to be realistic. Please return your department's updated Form
A to my office by November 3, 2025. To more easily locate your municipal
department's current capital plan, please refer to the index in the first tab of
the Form A’s, labeled “Index”.

NEW Form B. In an effort to streamline the Capital review process, a new
fillable Form B has been created as a PDF. Form B should be completed for
each of your department’s fiscal 2027 capital requests. This form is also
attached to this email. Please note that all fields in the Form are now required.
Completion of this form requires you to provide sufficient supporting detail for
elected officials, adminitrators, the Capital Planning Committee and the
Finance Committee to evaluate the merits of your capital requests.

NEW - PLEASE NOTE: Again, if a requested project is not in last year’s Form
A, then it must be represented as a “New” project in the drop down menu.
Spending requests which are characterized as “Unplanned” must contain clear
explanation as to why they were not, or could not have been, planned. In order
to better understand the cost of each project, you must discuss any contingency
amount added to your request and why. In the last field of this Form, additional
information regarding the consideration of Hybrid or Electric vehicles is required
in your request.

To assist the Capital Planning Committee with preparing the discussions of
capital requests for the Annual Town Meeting warrant, please submit/email all
Form B’s electronically in the PDF fillable form to the Finance Department.

Source page 208

eel

Please ensure that all fiscal 2027 capital requests (rounded to nearest
thousand) are accompanied by updated and realistic forward looking cost
estimates. If your department has more than one capital request for fiscal
2027 please number them in rank order of priority in Form B.

Form B, along with Form A, are attached to this email and also available
on the “S” drive in the sub-folder named "CPC" The Excel workbook is
named “FORM A — FISCAL 2027 CPC.XLSX” and the PDF file is named
“FORM B ~ FISCAL 2027 CPC.PDF”

3.      CPA: At this time the deadline of August 15, 2025, for Community
Preservation Committee pre-applications has passed for the FY ’27 budget
cycle. However the deadline for final applications is October 10, 2025.
Please find the full CPA application form attached along with the CPA
Application Process memo.

For departments under the jurisdiction of the Select Board, the Board and
Administration will review those departments’ capital requests. The School
Committee and Administration will undertake their process’ to arrive at their
approved plans, which should be forwarded to the Finance Dept. by the last week of
December to submit to the CPC by December 31°.

The attached CAPITAL CAPACITY PLANNED USE sheet outlines the Town’s
projected capital capacity for fiscal years 2027 through 2031 assuming the capital
plan is fully funded. Once cash reserves are certified by the DOR, we may or may
not utilize some of those funds to supplement the fiscal 2027 capital plans.

In addition, please find the Draft Fiscal 2027 Budget Timeline document that has
been summarized in a one page Budget Milestone Calendar for easy reference.
If anyone is aware of dates that should be changed, just let me know and I'll update.

Please let me know if you have any questions or concerns regarding these matters.

WRS
Attachments

Source page 209

FY 2027 BUDGET MILESTONE CALENDAR
for The Town of Canton
ByorOn Capital / CPA                                                                                                                                      ~
Date      or Operating                                              Description                                                           ~ Owner

9/19/25         Capital     Capital Budget Request Memo distributed to all Dept's, Boards & Committees                                Finance Director
10/10/25         CPA      CPA Final Applications Due to Community Preservation Committee                             All Dept. Heads, Boards & Committees
11/3/25         Capital     Municipal Dept's, Boards & Committees submit FY '27 Capital Requests to Finance           All Dept. Heads, Boards & Committees
November'2§ = Capital      Municipal Dept's review their Capital Requests w/Town Administrator & Finance Director                 Dept. Heads / TA/ FD
11/26/25       Operating Operating Budget Memo & Worksheets distributed to all Dept's, Boards & Committees                      Finance Director
12/2 & 12/16      Capital     Municipal Dept's review their Capital Requests w/the Select Board                                       Dept. Heads / Select Board
12/30/25        Capital     Muni & School Capital Plans for FY '27 thru ‘31 distrib'd to Capital Planning Comm.                        Finance Director
1/5/26        Operating Municipal Dept's, Boards & Committees submit FY '27 Operating Requests to Finance        All Dept. Heads, Boards & Committees
1/21/26       Operating Municipal & Schoo! FY '27 Operating Requests distributed to the Finance Committee                      Finance Director
1/21/26       Operating Governor's FY '27 State Budget is released reflecting State Aid & Assessment Estimates                     Governor
January'26 Operating Municipal Dept's review their Operating Requests w/Town Administrator & Finance Director            Dept. Heads / TA/ FD
2/3/26        Operating Revenue Forecasting Committee meets to establish FY '27 General Fund Revenue Est's              RFC / Finance Director
2/4126        Operating Voted Revenue Forecast, and Fixed Cost & Cash Capital Estimates submitted to FINCOM                Finance Director
2/11/26       Operating FINCOM sets FY '27 School & Municipal Operating Budget Targets                                      _ Finance Committee
2/3/26 & 2/17/26 Operating Municipal Dept's review their Operating Requests w/Select Board if Exceeding Base Budget        Dept. Heads / Select Board
2/18/26          CPA       CCPC reviews their FY '27 CPA recommendations w/Finance Committee                                     FINCOM / CCPC
Jan/Feb/Mar'26 Capital      Dept Heads review their Capital Requests w/the Capital Committee                                                 CPC /SB/SC
3/18/26         Capital     CPC reviews their FY '27 Capital recommendations w/Finance Committee                                     FINCOM / CPC
3/27/26 | Motions | FINCOM submits draft of all Article motions to Town Counsel                                                       FINCOM
3/18 & 3/25 Operating School Committee & Select Board Reps review their Operating Requests w/Fincom                        FINCOM/SC/SB
3/25 & 4/1        Capital      FINCOM Votes on Capital & CPA Budgets to be recommended to Annual Town Meeting                  Finance Committee
4/1/26        Operating FINCOM Votes on Operating Budgets to be recommended to Annual Town Meeting                       Finance Committee
4/8/26 | Write-Ups FINCOM submits all Article Write-Ups to Finance                                                                        FINCOM

4/20/26 Revd by 4/27 FINCOM Report & Recommendations Finalized & Mailed to Residents (sent to printer 4/13/26       FINCOM / Finance Director

5/11/26                       First Session of Annual Town Meeting                                                                           Town Leadership & Voters
* Please note: Departmental review meetings with each of the SB, SC, CPC, CCPC & FINCOM will be scheduled separately in support of these milestone goals.

12/10/2025

Source page 210

|

5-YEAR PLAN (2027 thru 2031)

CAPITAL CAPACITY PLANNED USE (in thousands) BUDGET MEMO

RESPONSIBILITY

[ 2026 | [ 2027 | | 2028 | [ 2029 | | 2030 | | 2031 | [TOTAL]

LEVY-RELATED CASH CAPITAL ALLOCATION

MUNICIPAL                   1,004 1,119 1,200 1,250 1,250 1,300 7,123
SCHOOL COMMITTEE                1,100 1,200 1,200 1,250 1,250 1,300 7,300
LEVY-RELATED CASH GRAND TOTAL          | 2,104 | [ 2,319] [ 2,400] | 2,500] [ 2,500] | 2,600 | [14,423 |
LEVY-RELATED DEBT ALLOCATION
MUNICIPAL                                                                928          1,559          1,200          1,250          1,250          1,300          7,487
SCHOOL COMMITTEE                                                 2,000 1,100 1,200             658 1,250 1,300 7,508
LEVY-RELATED DEBT GRAND TOTAL          [ 2,928 | [| 2,659] [ 2,400] | 1,908] | 2,500] | 2,600] [14,995 |
LEVY-RELATED TOTAL CAPITAL CAPACITY
TOTAL MUNICIPAL                                                   1,933 2,677 2,400 2,500 2,500 2,600 14,610
TOTAL SCHOOL COMMITTEE                                            3,100          2,300          2,400          1,908          2,500         2,600 14,808

LEVY-RELATED CAPITAL GRAND TOTAL

| 5,033 | [ 4,977] [ 4,800] [ 4,408] [ 5,000] [ 5,200 | [29,418 |

ATMDATA - 8-20-25.xIsx
CAPACITY PLAN 2027

Source page 211

Town of Canton
Community Preservation Committee
CPA Application Process FY27

The application process for the next round of Community Preservation Act (CPA) funding is now
open! The instructions that follow explain the two-stage application process that project proponents
must follow in order to have their proposal considered by the Canton Community Preservation
Committee (CCPC) as well as the additional steps that go into reviewing, recommending and
funding CPA projects. If you have any questions about the process or about whether a project you
are considering might be eligible, please contact the CPA Administrator at
ccpc@town.canton.maus. If you would like a general CPA overview, helpful information and
technical assistance articles can be found at www.communitypreservation.org.

STEP 1: CPA PRE-APPLICATION

The preliminaty application form will introduce your proposal to the CCPC and will allow the
Committee to determine the project's eligibility. Beyond the question of whether a project is eligible
for funding under the CPA statute, the details provided in the pre-application allow the CCPC to
offer feedback/guidance and to assign a project liaison in advance of completing the full CPA
application.

Pre-Applications should be e-mailed by the close of business on Friday, August, 15, 2025 to:

CC pc@town.canton.ma.us

The CCPC will respond within 10 business days to all applicants who submit the preliminary
application by the deadline noted above with a finding as to project eligibility.

STEP 2: CPA FULL APPLICATION

Upon receipt of acknowledgment of project eligibility (as determined through the pre-application
process), project proponents should complete the full application for CPA funding.

Full Applications should be e-mailed by the close of business on Friday, October 10, 2025 to:
cpc(@town.canton.ma.us

In rate circumstances and at its discretion, the CCPC may vote to extend the deadline due to special
circumstances or for compelling reasons.

STEP 3: CCPC REVIEW PROCESS

The CCPC will review applications submitted by the deadline to determine if they are:
1. Supported by the property owner/controlling authority (as appropriate)

Page 1 of 2

Source page 212

2. Consistent with the goals set forth in the most recent version of the Community
Preservation Plan.

3. Sufficiently developed in terms of their work plan and budget, and ate ripe for consideration
for the coming fiscal year; and
4. Supported by the community as evidenced by co-sponsorship or letters of support.
The CCPC will schedule public meetings to discuss each proposal in an open forum with applicants.
These meetings ate typically held in December each year. These discussions may lead to the need
for additional information or proposal revisions. The CCPC must vote to recommend proposals
before they can be placed on the Annual Town Meeting watrant.

STEP 4; CCPC RECOMMENDATIONS

The CCPC must vote to recommend proposals before they can be placed on the Annual Town
Meeting warrant. The Committee may recommend projects for approval as presented or may
include detailed scopes, conditions or other specifications, as appropriate, to ensure compliance with
the CPA statute. A favorable vote may also include modifications to the proposed project; partial
funding or phasing provisions.

STEP 5: TOWN MEETING VOTE

The CCPC will present its recommendations to Annual Town Meeting for discussion and vote.
Town Meeting has the final authority to award funds from Canton’s Community Preservation Fund.
Town Meeting can approve, reduce, or reject recommended amounts for a project. A simple
majority vote is required to approve funding; a two-thirds vote is required for borrowing.

STEP 6; PROJECT EXECUTION

Funds for approved projects will be available July 1, the start of next fiscal year, and are subject to
conditions or procedutes established by the CCPC. CPA monies are public funds raised from
dedicated Canton tax revenues and from State subsidies to the Town. Projects financed with CPA
funds and carried out on public property or by a public entity must comply with all applicable State
and municipal requirements, including the State Procurement law, which requires special procedures
for the selection of products, vendors, services and consultants. Invoices for work completed or for
funds allocated to grantees on approved projects should be submitted to the CCPC.

For more information visit www.town.canton.ma.us/CCPC/CCPC.htm

Page 2 of 2

Source page 213

Town of Canton
Community Preservation Committee
FY 2027 CPA Application Form

DUEDATE:
October 10, 2025

Complete applications for the FY 26 round of CPA funding must be submitted by 5:00 PM on

Friday, October 10", 2025. Applicants may send via e-mail to: ccpe@town.canton.ma.us

PROJECT NAME:

PROJECT SPONSOR / ORGANIZATION:

CONTACT NAME:

ADDRESS:

TELEPHONE NUMBER:

EMAIL:

PROJECT LOCATION/ADDRESS:
NAME OF PROPERTY OWNER (if different from applicant):

CPA FUNDING REQUESTED: $

FUNDING CATEGORY (check all that apply):

L]  Community Housing - Please note # of housing units proposed/preserved:

[] Historical Resources

CL]  Open Space - Please note # of acres in parcel to be acquired/preserved:

L]   Recreation

PROPOSED BUDGET:

Please attach cost estimates used to develop budget or describe process used to arrive at funding request.
CPA Funding Requested                                                $
Other Funding Sources (if applicable)                            $
Total Project Cost                                                            $

Page 1 of 4

Source page 214

PROJECT DESCRIPTION:

Answer the following questions in the space provided or on a separate sheet of paper. Applications will be
returned as incomplete if all information is not provided. Include supporting materials, as necessary.

Provide a description of the proposed project:

Describe the project goals and summarize how the project is consistent with the Community Preservation

Plan, Canton’s Master Plan, Housing Action Plan, Housing Production Plan, Open Space & Recreation Plan
Update and/or with other planning documents that have received town-wide review and input:

Describe the expected timeline for project implementation (include projected start and end dates and basic
timeline for important milestones):

‘                                                                         Page 2 of 4

Source page 215

Describe the need for the proposed project and explain how it will benefit the public:

Describe any ongoing maintenance that will be required to protect the CPA investment in your project and
how maintenance costs will be funded in the future:

Describe how the success of this project be measured (be as specific as possible):

Describe how the experience of the applicant(s) and any contractors will contribute to the successful
implementation of this project:

Describe any additional funding sources available, committed, or under active consideration (include copies of
commitment or rejection letters, describe any attempts to secure outside funding for this project):

Page 3 of 4

Source page 216

Please indicate if the proposed project meets any of the following criteria (check all that apply):

Project will serve more than one community preservation principle
Project is supported by one or more relevant town boards/committees
Project will serve multiple needs and populations

Project will serve a population that is currently underserved

Project will leverage multiple funding sources

Project will preserve a threatened resource

Project will allow or promote public access

OOOOOO0U

Project can be completed at a reasonable cost

ATTACHMENTS:

Detailed Budget: Applicants must provide accurate and detailed estimates of the total budget for the project and
how CPA funds will be spent. Budget attachment shall:

Clearly identify all items of expenditure (including cost of signage to acknowledge CPA funding)
Include detailed estimates from potential suppliers

Distinguish between hard and soft costs and contingencies

Vv VW

Quantify in-kind donations and/or the value of labor provided by the Department of Public Works or
other volunteers

>» Include projected costs for legal oversight, external project management, etc.

Community Support: Applicants should provide evidence of public support including any relevant letters of
support; copies or links to media coverage; demonstration of other funding sources; etc.

Images / Digital Photography: Applicants should consider attaching visuals (photos/maps/renderings/ plans) that
might help the CCPC better understand the proposed project.

Historic Preservation Projects: Applicants pursuing CPA funding for Historical Resources projects must
complete and submit the CPA Application Addendum - Supplemental Information for Historic Preservation
Projects.

APPLICANT SIGNATURE:                                                      DATE:

Page 4 of 4

Source page 217

DEPARTMENT OF FINANCE
TOWN OF CANTON, MASSACHUSETTS

MEMORIAL HALL                          SUSAN E. DESJARDINS

ASST. TREASURER/COLLECTOR
WILLIAM R. SCOLLINS III                        801 WASHINGTON STREET             sdesjardins@town.canton.ma.us

CANTON, MA 02021
FINANCE DIRECTOR                                        ,                                     (781) 821-5006
rscollins@town.canton.ma.us             PHONE: 781-575-6610

(781) 575-6612                              FAX: 781-575-6608
town.canton.ma.us

LOUIS M. JUTRAS
INFORMATION SYSTEMS MANAGER

ALLYSON M. PODGURSKI                                                                         Ijutras@town.canton.ma.us
TOWN ACCOUNTANT                                                                                    (781) 821-5069
apodgurski@town.canton.ma.us                                                                       CODY M. PRATT

(781) 575-6605                                                                                 ASSISTANT TOWN ACCOUNTANT

cpratt@town.canton.ma.us
(781) 821-5011

MEMORANDUM

To: | Town of Canton Select Board

From: Randy Scollins, Finance Director W/ES
Date: November 25, 2025

RE: FY 2027 MUNICIPAL CAPITAL REQUESTS

At your December 2"4 and 16" Select Board Meetings Municipal department heads will be
providing a brief overview of their FY 2027 Capital Requests. Attached is a one page
summary of those requests.

General Fund requests total $6.92 million. We have identified $4.95 million in funding
sources including annual cash ($1.12 million) and debt ($1.55 million) capital allocations
plus other available funding ($2.28 million) from other funding sources. At this point in the
process this leaves an unfunded balance of $1.97 million. It is possible that the next round
of funding for the listed Library Interior project could be reduced by ~$1 million as that
project continues to be refined. At this time no “Free Cash’ funding has been identified to
support these requests.

Department heads will review their requests with the Capital Planning Committee (CPC)
over January, February and March of 2026, at which point the CPC will present their
recommendations to the Finance Committee. We will circle back with the Select Board in
late February or early March to request your recommendations, which will also be shared
with CPC and Fincom.

The $2.28 million in other funding sources includes $1.81 million in debt financing through
the Ambulance Receipts fund, $217 thousand in transfers from two Police capital projects
no longer required, and $250 thousand from this year’s Senior Center HVAC replacement
project due to that amount being recently awarded from a State Energy Resources grant
and therefore freeing up that amount in that project’s capital budget. Please see these
funding sources associated with respective projects highlighted in blue in the attachment.

Five Water Enterprise capital requests total $5.57 million and are supported with a mix of
debt ($3.9 million), retained earnings ($819 thousand) and $841 thousand in PFAS
settlement funds already received, and most likely a zero percent interest loan from MWRA
on the Lead Service Line project.

Source page 218

Three Sewer Enterprise capital requests total $852.5 thousand and are supported with a
mix of debt ($347.5 thousand) and retained earnings ($505 thousand).

Three Storm Water Enterprise capital requests total $884.5 thousand and are supported
with a mix of debt ($784.5 thousand) and retained earnings ($100 thousand).

Please advise if any questions at this point in the Capital Budget process.

Attachment

ce: Charles Doody, Town Administrator
Jennifer Kemalian, Assistant Town Administrator
Allyson Podgurski, Town Accountant

Source page 219

5-YEAR PLAN (2027 thru 2031)

CAPITAL CAPACITY PLANNED USE (in thousands) BUDGET MEMO

|

RESPONSIBILITY

| 2026 | | 2027 | | 2028 | | 2029 | | 2030 | | 2031 | [TOTAL|

LEVY-RELATED CASH CAPITAL ALLOCATION

MUNICIPAL                                1,004     1,119     1,200     1,250     1,250     1,300     7,123
SCHOOL COMMITTEE                                                         1,100           1,200           1,200           1,250           1,250           1,300           7,300
LEVY-RELATED CASH GRAND TOTAL                         | 2,104] [ 2,319] | 2400] | 2,500] | 2,500] | 2,600 | [14,423 |
LEVY-RELATED DEBT ALLOCATION
MUNICIPAL                                                                     928           1,559           1,200           1,250           1,250           1,300           7,487
SCHOOL COMMITTEE                                                         2,000           1,100           1,200               658           1,250           1,300           7,508
[                      LEVY-RELATED DEBT GRAND TOTAL                         | 2,928| | 2,659] | 2,400] | 1,908] | 2,500] | 2,600 | [14,995 |
LEVY-RELATED TOTAL CAPITAL CAPACITY
TOTAL MUNICIPAL                                                    1,933 2,677 2,400 2,500 2,500 2,600 14,610
TOTAL SCHOOL COMMITTEE                                                   3,100           2,300           2,400           1,908           2,500           2,600 14,808

LEVY-RELATED CAPITAL GRAND TOTAL

| 5,033 | | 4,977] [ 4,800] | 4,408] | 5,000] | 5,200| [29,418 |

FY 27 Municipal Capital 11-07-25.xIsx
CAPACITY PLAN 2027