Town of Swampscott
TABLE 2-V2                                                                                                                       
                                                                                                                        
TOWN OF SWAMPSCOTT  -  CAPITAL IMPROVEMENT COMMITTEE                                                                                                                    
SUMMARY OF CAPITAL IMPROVEMENT RECOMMENDATIONS FOR WARRANT ARTICLES FOR FY 05                                                                                                                   
February ,2004                                                                                                                  
        Request FY 05 REQUEST           FY 05 RECOMMENDED               FUNDING BY TAXES        OTHER FUNDING SOURCES                   COMMENTS                                                                 
                                                                                                                        
        Recommended Projects                                                                                                             
SCHOOL DEPARTMENT                                                                                                                       
        Handicap Access at Clarke School        250,000         250,000         250,000         -                                                                                
        Bituminous Repairs to School Parking Lots       300,000         100,000         100,000         -                                                                                
        Extraordinary Textbook Replacement Program      80,000  80,000  80,000  -                                                                                
        Elec., Plum., and Heating service repairs       100,000         100,000         100,000         -                                                                                
        Instructional Technology        250,000         100,000         100,000         -                                                                                
        Windows at Clarke and Stanley - Phase 3 200,000         100,000         100,000         -                                                                                
        Furniture       50,000  50,000  50,000  -                                                                               
        Univents and Heating Upgrades at Elem. Schools  175,000         150,000         150,000         -                                                                                
SUBTOTAL SCHOOL         $1,405,000      $930,000        $930,000        $0                                                                               
                                                                                                                         
DEPARTMENT OF PUBLIC WORKS                                                                                                                       
        Prospect Street Drainage        250,000         100,000         100,000         -                                                                                
        Playground and Open Space Improvements  50,000  50,000  50,000  -                                                                                
        Public Buildings Maintenance    50,000  50,000  50,000  -                                                                                
       Andrew Chapel   50,000  50,000  50,000  -                                                                                
        Seawall Repairs 50,000  50,000  50,000  -                                                                                
        Purchase Stump Grinder and 4-wheel drive pick-up        70,000  70,000  70,000  -                                                                                
        Improvements to Water System    560,266         560,266         -       560,266                 User Fees                                                                
        Paving ( Chapter 90)    210,000         210,000         -       210,000                 Chapter 90 Grant                                                                 
SUBTOTAL DPW            $1,290,266      $1,140,266      $370,000        $770,266                                                                                 
                                                                                                                         
TOWN ADMINISTRATOR                                                                                                                   
        Town Hall Improvements(without CDBG Grant Funding)      $1,100,000      $250,000        $250,000        $0                                                                               
                                                                                                                         
LIBRARY                                                                                                                  
        Roof Drainage   $53,700         $53,700         $53,700         $0                                                                               
                                                                                                                         
                                                                                                                         
SUBTOTAL 1              $3,848,966      $2,373,966      $1,603,700      $770,266                RECOMMENDED LIMIT                                                               
                                                                                                                        
                                                                                                                        
        Projects not Recommended                                                                                                                 
                                                                                                                         
SCHOOL DEPARTMENT                                                                                                                       
                                                                                                                        
        Roof, Vent, Gutter Replacement  250,000 -       -       -                                                                                
        Waterproof and Repoint Brick    175,000 -       -       -                                                                                
        Intercom Replacement at All Schools     100,000 -       -       -                                                                          
        Asbestos Tile Removal and Floor Replacement     100,000 -       -       -                                                                                
        New Interior Doors at Hadley School     100,000 -       -       -                                                                           
        Exterior/Interior Finish Upgrades       100,000 -       -       -                                                                                
        Science Lab Conversion- H.S     100,000 -       -       -                                                                                
        Stair and Glass Block Repair- Stanley   100,000 -       -       -                                                                                
        Bleacher/Gym Repairs - Middle School    100,000 -       -       -                                                                               
        Stanley Cupola  150,000 -       -       -                                                                                
        New Boiler Middle School        400,000 -       -       -                                                                                
                 $        1,675,000     $0      $0      $0                                                                               
                                                                                                                         
                                                                                                                        
                                                                                                                        
RECREATION DEPARTMENT                                                                                                                    
        Blocksidge Field Improvements    $           200,000    $0      $0      $0                                                                               
                                                                                                                         
POLICE DEPARTMENT                                                                                                                       
        Purchase 35 Ballistic Vests     10,500  -       -       -                                                                                
        Purchase and Install Eleveator  69,850  -       -       -                                                                                
        Construct a Handicap Accessible Lavatory        25,000  -       -       -                                                                                
                 $           105,350    $0      $0      $0                                                                               
                                                                                                                         
FIRE DEPARTMENT                                                                                                                 
        Purchase and Equip a Fire Pumper Truck   $           350,000    $0      $0      $0                                                                               
                                                                                                                         
EMERGENCY MANAGEMENT                                                                                                                    
        Purchase Communication Equipment         $              40,000  $0      $0      $0                                                                               
                                                                                                                         
                                                                                                                         
                                                                                                                         
SUBTOTAL 2- NOT RECOMMENDED              $        2,370,350     $0      $0      $0                                                                               
                                                                                                                        
TOTAL- SUBTOTALS 1 + 2          $6,219,316      $0      $0      $0