Town of Charlton
Saratoga County
Town Board Agenda Meeting
September 29, 2008
The Agenda meeting of the Town Board
of Charlton, Saratoga County, New York was held at the Charlton Town Hall and called
to order by Supervisor Grattidge at 7.30 pm.
Present: Councilman Gardner, Councilman Salisbury, Councilman
Verola, Supervisor Grattidge, Town Clerk Brenda Mills, Town Attorney Bob
VanVranken
Absent: Councilman Lippiello
Supervisor Grattidge announced that
this meeting is to set the Agenda for the Regular Meeting of the Town Board on Tuesday,
October 14, 2008.
APPROVAL OF ABSTRACT
A motion was made by Councilman Verola and seconded by
Councilman Gardner to accept General Fund Claims No. 1651-1702 in the amount of
$77,881.61 as set forth in the Abstract No.118.
Roll call vote: Councilman Gardner: Aye, Councilman Salisbury: Aye, Councilman Verola: Aye, Supervisor
Grattidge: Aye Approved
Note: An adjustment
was made to Abstract #117, Voucher #1618 was increased by $.01 to match the
invoice, and voucher #1648 to Lenz Hardware was changed. The original
amount of the invoice was $40,660.00 and the new revised invoice amount is
$38,759.50. The new abstract total is $500,413.41.
COMMUNICATIONS
Supervisor
Grattidge clarified the request for 2 internal transfers to Diesel Fuel. One invoice was received late, so a second
transfer was done. Both transfers went
into the same account.
A group of
students from the Economics Class at Burnt Hills-Ballston Lake High School were
present at the meeting, and stated that they are required to do a project for
charity. They have chosen The Giving
Tree as their charity, and would like to hold a Walk-a-Thon in the Town of
Charlton as their project. Discussion
ensued with the Board, and they were approved to hold the Walk-A-Thon on Sunday
October 26, 2008 at 1pm. The route will
be Maple Avenue and Packer Road, and return to Maple Avenue. Supervisor Grattidge stated that the Highway
Department can put signs on the roads, allowing only local traffic. He also stated that the Constables can be
present to assist with traffic.
An e-mail
was received by Spa Christian School asking if we could put a link on our
website to their school. The Town Board
agreed that if we have other local school links on our website, this would be
allowed.
The Town
Clerk has scheduled a Consultant and Grant Writer to be in Town Hall on October
20 & 21st to begin the Electronic Needs Assessment review of the
Town. She will need to meet with
Department Heads to discuss their electronic needs. A memo has gone out to each department to request that they
schedule an appointment through the Town Clerk. Supervisor Grattidge also stated that the State Grant that we
received for the Needs Assessment as reduced by 6%, and the Consultant has agreed
to accept the lower amount.
Voter
Registration for Charlton Residents will be at Town Hall on Tuesday 10/7/08
4-8pm, and also Saturday Oct 11th from 2-9pm.
County
Clerk, Kathy Marchione has announced that she has the enhanced Drivers Licenses
now available. Information regarding
the program is available in the Town Clerk’s Office.
Supervisor
Grattidge stated that he received the annual report of the CDTA. IThe report will be available in the Town
Clerk’s office.
The
Governor’s Office announced the Local Government Efficiency Grant program will
be conducting training sessions, one being October 10, 2008 at the University
of Albany.
The County
awarded their County Farmland and Open Space.
The Charlton Farm that had applied did not receive the award.
The Saratoga
County Council on Autism has published a brochure, which is available in the
Clerk’s office.
Supervisor
Grattidge stated that we received our State aid – Aim payment of $35, 508 this
year, last years amount was approximately $34,000.
The monthly
Sales Tax Revenue is again up this month.
Year to date we are up approximately 14% over last year. This month we
received $99,021 compared to $87,189 last year. The mortgage tax for August was $10,173.50.
Supervisor
Grattidge stated that the Town received a summons on September 16, 2008
regarding Joseph Phillips, the plaintiff.
He was involved in an accident on upper Sweetman Road, and is taking
action against the Town. We have also
received a letter from our Insurance Agent and their Attorney, who have already
answered the claim. This is an ongoing
matter.
The Planning
Board Attorney sent a letter to Attorney Van Vranken concerning the Special
Exemption Permit for MPH Properties.
The letter confirmed that the approval process is complete and no
further municipal action is contemplated or required relative to the grant of
the Special Exemption Permit and the final Site Plan approval.
Supervisor
Grattidge stated that the Town Engineer reviewed some of the septic zoning
regulations in regards to water wealth. He has come back with comments that have
been passed on to Marv Schorr and the Environmental Conservation Committee for
consideration.
The County
Coordinator has let us know that the DEC has mandated us to follow their MS4
rules, and action will be taken against the MS4 jurisdiction if we are not in
compliance.
The Water
Supervisor has made the Town Board aware of a water main break near the water
tower. An emergency contractor was
called in to do an emergency repair. In
the process, the valve that they were closing could not be closed completely.
So it must be replaced next week. The
system will need to be put on bypass.
Notices have been put out to residents.
The water system may need to be shut down while the work is being done.
Supervisor
Grattidge stated he has received new exemption reporting requirements for the
Assessment Department. The Town is
required to attach an exemption report on to the tentative and preliminary
budget.
Exemption
reports must include all type of exemptions granted, the accumulative amount
expected to be received from the receipts and the cumulative impact on all the
exemptions granted. He believes that
these reports will be produced at the County and then passed on.
Supervisor
Grattidge stated that there was a demonstration at the County of the new
website, in particular the Real Property section. There are numerous tools available to research properties on the
County website. It is the Saratoga
County Assessment database which includes tax maps, photos of real property,
county tax information. Users may also
compare assessments and sales prices of similar properties.
Supervisor
Grattidge stated that Verizon will be replacing the temporary phone line at the
New Town Hall.
Supervisor
Grattidge stated that the Town Board is currently reviewing the report from Jeanine
Caruso of Fiscal Advisors. She has
outlined the goal of the Town Board which is to avoid a tax levy to finish the
Town Hall. The total projected cost of
completing Phase 2 is $955,000. She proposed
a few financial options. A copy of the
report is attached.
The Board
tabled the Parks Rules and Regulations discussion until Councilman Lippiello is
present.
The Highway
Superintendent submitted quotes for welding equipment. The first quote is from J&R Welding for
$4,010.00 for a Fabricator 251 and a Cut Master 52. Another quote was from United Welding for $3570 for a Miller
Matic 252 and a Cut Master 52. A quote
from Grainger was higher price and not discussed.
A motion was
made by Councilman Gardner and seconded by Councilman Salisbury that Resolution No. 99 –A RESOLUTION AUTHORIZING THE HIGHWAY SUPERINTENDENT TO
PURCHASE WELDING EQUIPMENT FROM UNITED WELDING be approved.
Roll call vote: Councilman Gardner: Aye, Councilman Salisbury: Aye, Councilman
Verola: Aye, Supervisor Grattidge: Aye Approved
A motion was
made by Councilman Verola and seconded by Councilman Gardner that Resolution No. 98 -
A RESOLUTION AUTHORIZING THE SUPERVISOR TO APPLY FOR A SHARED MUNICIPAL
SERVICES INCENTIVE GRANT be approved.
Roll call vote: Councilman Gardner: Aye, Councilman Salisbury: Aye, Councilman Verola: Aye, Supervisor
Grattidge: Aye Approved
Supervisor Grattidge stated that the
Budget Workshops will be on October 8th at 6:30pm and October 15that 7:00pm. He would like to have
the 2009 Preliminary Budget Public Hearing on October 27th at 7pm.
The October 14th Town
Board meeting will begin at 8:15pm to accommodate the ZBA Public Hearing at
7:30pm.
Councilman Salisbury requested the
General Journal Entries for the year.
He will e-mail the Bookkeeper with his request.
Councilman Verola stated that the
Newsletter has been sent to the Publisher.
The meeting adjourned at 8:50pm
Respectfully submitted,
Brenda Mills
PRESENTATION TO THE
TO OF CHARLTON, NEW YORK
TOWN BOARD MEMBERS
Fiscal Advisors &
Marketing, Inc.
September 15, 2008
Fiscal Advisors and Marketing, Inc. was hired by the Town of
Charlton to study the financial aspects of Phase II of the construction of a
new Town Hall. The following assumptions and financial considerations were made
for the study:
Goal:
To mitigate the annual financial impact of the additional
proceeds needed to complete the Town Hall project. The Town Board does not want
to levy a Town tax to pay for debt service.
History:
The Town Board authorized a $1,255,000 Bond Resolution for
the Town Hall project. The Town issued a note through the Ballston Spa National
Bank in the amount of $300,000 in December, 2007 at an interest rate of 4.25%.
The Town plans to issue a bond in the amount of $1,255,000 on or about October
15, 2008. The bond will be amortized over 15 years at an interest rate of 4.0%
and will have an average annual debt service of $112,933. Please refer to
Exhibit One for the proposed debt service schedule.
The Town experienced problems with the Construction
Contractor, which led to the dismissal of the original Construction Contractor.
This has caused significant delays and the construction costs have increased.
The Town is seeking damages against the original Construction Contractor, but
there will be no information on damages available for a long time. In order to
complete the construction and open the new Town Hall, the Town must secure
additional funding as follows:
|
Construction Costs:
|
$800,000
|
|
Architect Fees:
|
90,000
|
|
Owner's Representative:
|
40,000
|
|
Miscellaneous:
|
25 000
|
|
TOTAL:
|
$955,000
|
Financial Considerations:
We have reviewed the Town's financial statements and budgets
and have reviewed fund balance and sales tax reports to determine if there is
any additional equity available. After a review with the Town Supervisor, we
have arrived at the following conclusion:
|
Total Construction Costs:
|
$ 955,000
|
|
Minus: Unappropriated General Fund
Balance available for use:
|
-242,000
|
|
Minus: Building Reserve Fund:
|
- 35.000
|
|
TOTAL NET AMOUNT:
|
$ 678,000
|
l. The Town's General Fund balance at December 31, 2007 was
$629,866, which represents 81.6% of annual General Fund Expenditures. Most
municipalities have a general fund balance equal to 10-15% of total
expenditures. The Town can comfortably afford to expend $242,000 of the
unappropriated portion to offset the additional costs associated with the Town
Hall project.
2. The Town has a balance in the Building Reserve Fund of $35,000.
The Building Reserve Fund was created to fund the Town Hall project so it makes
sense to use the balance for this purpose.
Financing Options:
2009: On January 15, 2009, Issue Bond Anticipation Notes
(BANs) in the amount of $678,000. Assume Interest Rate of 3.0%. Due date of
January 15, 2010.
|
Budget Impact 2009:
|
$ 0
|
|
Budget Impact 2010:
|
$20,340
|
2010: On January 15, 2010, Issue Bond Anticipation Notes
(BANs) in the amount of $678,000. Assume Interest Rate of 3.30%. Due date of
January 15, 2011.
Budget Impact 2011: $22,374
2011: Three Possible Financing
1. Issue
Bond Anticipation Notes (BANs) in the amount of $640,000 (Required principal
paydown of $38,000 must be made). BANs would be due in 2012 (assuming 3.50%
interest) $22,400.
2. Issue
Bonds in the amount of $640,000 (amortized in years
2012-2023). Please refer to Exhibit Two.
3. Insurance
proceeds are received and are used to pay off the
BANs.
Conclusion:
The Town's goal in this financial analysis was to mitigate
the annual financial impact of the additional proceeds needed to complete the
Town Hall project. The Town Board does not want to levy a Town tax to pay for
debt service.
Based on the Financing Options presented above, and barring
any large swings in revenues or expenditures, the Town could most likely cover
the interest expense of the additional debt in 2010 and 2011 out of the Town
budget. This is true because historically the Town has budgeted very
conservatively and revenues have come in above the budget numbers and expenditures
have come in below budget numbers. This has caused a significant build up of
the Town's General Fund balance.
The more difficult decision arrives in 2012 when the debt
service on the new debt issue would be approximately $69,000. This assumes that
the Town does not receive Insurance Proceeds. If we assume that the Town can
cover the interest component of approximately $22,000 from its current budget,
then the
Town might have to levy a tax to cover the $47,000
difference. The tax impact to cover $47,000 annually, based on the Town's
valuation of $311,523,485 would equal 15 cents/$ 1,000 of Assessed Valuation.
For a home in the Town assessed at $160,000, the annual cost would be $24.00.
The Town Board must make a decision regarding the
possibility of levying a Town tax to pay for debt service if the insurance
proceeds do not materialize. The other alternative is to determine if the
construction costs can be decreased, thereby mitigating the need to levy a Town
tax.
EXHIBIT ONE
|
|
Town of Charlton, New York
|
|
|
|
|
$1,255,000 Town
Hall Project
15-year
amortization
DEBT SERVICE SCHEDULE
|
|
|
|
Date
|
Principal
|
Coupon
|
interest
|
Total P+1
|
FISCAL TOTAL
|
|
10/15/2008
|
-
|
-
|
-
|
-
|
-
|
|
10/15/2009
|
60,000.00
|
4.000%
|
50,200.00
|
110,200.00
|
-
|
|
12/31/2009
|
-
|
-
|
-
|
-
|
110,200.00
|
|
4/15/2010
|
-
|
-
|
23,900.00
|
23,900.00
|
-
|
|
10/15/2010
|
65,000.00
|
4.000%
|
23,900.00
|
88,900.00
|
-
|
|
12/31/2010
|
-
|
-
|
-
|
-
|
112,800.00
|
|
4/15/2011
|
-
|
-
|
22,600.00
|
22,600.00
|
-
|
|
10/15/2011
|
70,000.00
|
4.000%
|
22,600.00
|
92,600.00
|
-
|
|
12/31/2011
|
-
|
-
|
-
|
-
|
115,200.00
|
|
4/15/2012
|
-
|
-
|
21,200.00
|
21,200.00
|
-
|
|
10/15/2012
|
70,000.00
|
4.000%
|
21,200.00
|
91,200.00
|
-
|
|
12/31/2012
|
-
|
-
|
-
|
-
|
112,400.00
|
|
4/15/2013
|
-
|
-
|
19,800.00
|
19,800.00
|
-
|
|
10/15/2013
|
75,000.00
|
4.000%
|
19,800.00
|
94,800.00
|
-
|
|
12/31/2013
|
-
|
-
|
-
|
-
|
114,600.00
|
|
4/15/2014
|
-
|
-
|
18,300.00
|
18,300.00
|
-
|
|
10/15/2014
|
75,000.00
|
4.000%
|
18,300.00
|
93,300.00
|
-
|
|
12/31/2014
|
-
|
-
|
-
|
-
|
111,600.00
|
|
4/15/2015
|
-
|
-
|
16,800.00
|
16,800.00
|
-
|
|
10/15/2015
|
80,000.00
|
4.000%
|
16,800.00
|
96,800.00
|
-
|
|
12/31/2015
|
-
|
-
|
-
|
-
|
113,600.00
|
|
4/15/2016
|
-
|
-
|
15,200.00
|
15,200.00
|
-
|
|
10/15/2016
|
80,000.00
|
4.000%
|
15,200.00
|
95,200.00
|
-
|
|
12/31/2016
|
-
|
-
|
-
|
-
|
110,400.00
|
|
4/15/2017
|
-
|
-
|
13,600.00
|
13,600.00
|
-
|
|
10/15/2017
|
85,000.00
|
4.000%
|
13,600.00
|
98,600.00
|
-
|
|
12/31/2017
|
-
|
-
|
-
|
-
|
112,200.00
|
|
4/15/2018
|
-
|
-
|
11,900.00
|
11,900.00
|
-
|
|
10/15/2018
|
90,000.00
|
4.000°k
|
11,900.00
|
101,900.00
|
-
|
|
12/31/2018
|
-
|
-
|
-
|
-
|
113,800.00
|
|
4/15/2019
|
-
|
-
|
10,100.00
|
10,100.00
|
-
|
|
10/15/2019
|
95,000.00
|
4.000%
|
10,100.00
|
105,100.00
|
-
|
|
12/31/2019
|
-
|
-
|
-
|
-
|
115,200.00
|
|
4/15/2020
|
-
|
-
|
8,200.00
|
8,200.00
|
-
|
|
10/15/2020
|
95,000.00
|
4.000%
|
8,200.00
|
103,200.00
|
-
|
|
12/31/2020
|
-
|
-
|
-
|
-
|
111,400.00
|
|
4/15/2021
/IZ021
|
-
|
-
|
6,300.00
|
6,300.00
|
-
|
|
10/15/2021
|
100,000.00
|
4.000%
|
6,300.00
|
106,300.00
|
-
|
|
12/31/2021
|
-
|
-
|
-
|
-
|
112,600.00
|
|
4/15/2022
|
-
|
-
|
4,300.00
|
4,300.00
|
-
|
|
10/15/2022
|
105,000.00
|
4.000%
|
4,300.00
|
109,300.00
|
-
|
|
12/31/2022
|
-
|
-
|
-
|
-
|
113,600.00
|
|
4/15/2023
|
-
|
-
|
2,200_00
|
2,200.00
|
-
|
|
10/15/2023
|
110,000.00
|
4.000%
|
2,200.00
|
112,200.00
|
-
|
|
12/31/2023
|
-
|
-
|
-
|
-
|
114,400.00
|
|
Total
|
1,255,000.00
|
-
|
439,000.00
|
1,694,000.00
|
-
|
Fiscal Advisors and Marketing,
Inc. File =
charltontown.sf-Sample Issue- SINGLE PURPOSE
9/9/2008 3:41 PM
FA
EXHIBIT TWO
|
|
Town of Charton
General Obligation
Bonds
$640,000
DEBT SERVICE
SCHEDULE
|
|
|
|
Data
|
Principal
|
Coupon
|
Interest
|
Total P+I
|
FISCAL TOTAL
|
|
1/15/2011
|
-
|
-
|
-
|
-
|
-
|
|
7/15/2011
|
-
|
-
|
13,600.00
|
13,600.00
|
-
|
|
12/31/2011
|
-
|
-
|
-
|
-
|
13,600.00
|
|
1/15/2012
|
40,000.00
|
4.250%
|
13,800.00
|
53,600.00
|
-
|
|
7/15/2012
|
-
|
-
|
12,750.00
|
12,750.00
|
-
|
|
12/31/2012
|
-
|
-
|
-
|
-
|
66,350.00
|
|
1/15/2013
|
45,000.00
|
4-250%
|
12,750.00
|
57,750.00
|
-
|
|
7/15/2013
|
-
|
-
|
11,793.75
|
11,793.75
|
-
|
|
12/31/2013
|
-
|
-
|
-
|
-
|
69,543.75
|
|
1/15/2014
|
45,000.00
|
4.250%
|
11,793.75
|
56,793.75
|
-
|
|
7/15/2014
|
-
|
-
|
10,837.50
|
10,837.50
|
-
|
|
12/31/2014
|
-
|
-
|
-
|
-
|
67,631.25
|
|
1/15/2015
|
50,000.00
|
4.250%
|
10,837.50
|
60,837.50
|
-
|
|
7/15/2015
|
-
|
-
|
9,775.00
|
9,775.00
|
-
|
|
12/31/2015
|
-
|
-
|
-
|
-
|
70,612.50
|
|
1/15/2016
|
50,000-00
|
4.250%
|
9,775.00
|
59,775.00
|
-
|
|
7/15/2018
|
-
|
-
|
8,71250
|
8,71250
|
-
|
|
12/31/2016
|
-
|
-
|
-
|
-
|
68,487.50
|
|
1/15/2017
|
50,000.00
|
4-250%
|
8,712.50
|
58,712.50
|
-
|
|
7/15/2017
|
-
|
-
|
7,650.00
|
7,650.00
|
-
|
|
12/31/2017
|
-
|
-
|
-
|
-
|
B8,3B250
|
|
1/15/2018
|
55,000.00
|
4.250%
|
7,650.00
|
62,650.00
|
-
|
|
7/15/2018
|
-
|
-
|
6,481.25
|
6,481.25
|
-
|
|
12/31/2018
|
-
|
-
|
-
|
-
|
69,131.25
|
|
1/15/2019
|
55,000.00
|
4150%
|
6,481.25
|
81,481.25
|
-
|
|
7/15/2019
|
-
|
-
|
5,312.50
|
5,312.50
|
-
|
|
12/31/2019
|
-
|
-
|
-
|
-
|
66,793,75
|
|
1/15/2020
|
60,000.00
|
4.250%
|
5,312.50
|
B5,312.50
|
-
|
|
7/15/2020
|
-
|
-
|
4,037.50
|
4,037.50
|
-
|
|
12/31/2020
|
-
|
-
|
-
|
-
|
69,350.00
|
|
1/15/2021
|
80,000.00
|
4.250%
|
4,037.50
|
64,037.50
|
-
|
|
7/15/2021
|
-
|
-
|
2,762.50
|
2,76250
|
-
|
|
12/31/2021
|
-
|
-
|
-
|
-
|
66,800.00
|
|
1/15/2022
|
65,000.00
|
4.250%
|
2,762.50
|
87,7B2.50
|
-
|
|
7/15/2022
|
-
|
-
|
1,381.25
|
1,381.25
|
-
|
|
12/31/2022
|
-
|
-
|
-
|
-
|
69,143.75
|
|
1/15/2023
|
65,000.00
|
4.250%
|
1,381.25
|
66,381.25
|
-
|
|
12/31/2023
|
-
|
-
|
-
|
-
|
88,381.25
|
|
Total
|
640,000.00
|
-
|
190,187.50
|
830,187.50
|
-
|
|
YIELD STATISTICS
|
|
|
|
Bond Year Dollar's
|
$4,475.00
|
|
|
Average Life
|
6.992 Years
|
|
|
Average Coupon
|
4.2500000%
|
|
|
Net Interest Cost (NIC)
|
4.2500000%
|
|
|
True Interest Cost (TIC)
|
4.2500000%
|
|
|
Bond Yield for Arbitrage
Purposes
|
4.2500000%
|
|
|
All Inclusive Cost (AIC)
|
4.2500000%
|
|
|
IRS FORM 8038
Net Interest Cost
|
4.2500000%
|
|
|
Weighted Average Maturity
|
6.992 Years
|
|
|
|
|
|
|
|
|
|
Fiscal
Advisors and Marketing, Inc. File = NEWFILE.SF-Sample Issue-
SINGLE PURPOSE
FA 9/15/200811:09 AM