Representative Town Meeting (RTM) - Minutes - 08/31/2026
agenda center minutes
| Board/Commission | Representative Town Meeting (RTM) |
|---|---|
| Meeting Date | August 31, 2026 |
| Pages | 23 |
| File Size | 2.4 MB |
| OCR Status | Searchable (OCR processed) |
| Source URL | Original |
Document Preview
Full Text (OCR Extracted)
PHONE: 860-442-0553
FIFTEEN ROPE FERRY ROAD
www. waterfordct.org
WATERFORD, CT 06385-2886
ay
1
8
#8
ao
nO
o 32
3 as
U Pa
Ss 3
MINUTES
>
2
REPRESENTATIVE TOWN MEETING
an
oo
Special Meeting
August 31, 2026
RTM Moderator Susan Driscoll called the August 31, 2026, Special Meeting of the Representative Town
Meeting to order at 7:00 P.M.
PLEDGE OF ALLEGIANCE
ROLL CALL
PRESENT: Kyrah Augmon-Bossa, Jim Bartelli, JoAnna Bennett, Steve Besade, Guy Calkins, Mary Childs,
Timothy Condon, Susan Driscoll, Kathleen Elbaum, Tim Fioravanti, Emmy Franklin, Paul Goldstein, Rich
Gonyo, Kristin Gonzalez, Narciss Greene, Brianna Hogarty, Kate MacKenzie (Speaker phone), Ursula
Moreshead, Kathy Mullen Kohl, Ted Olynciw, Ocean Pellett, Danielle Steward-Gelinas, Tim Sullivan, Julie
Watson Jones
ABSENT: Erica Casper, Lindsay Khan, Kayla Mullen, David Sugrue
EX-OFFICIO MEMBERS PRESENT: First Selectman Robert J Brule; Selectman Richard Muckle
EX-OFFICIO MEMBERS ABSENT: Board of Finance Chair Glenn Patterson; Selectman Greg Attanasio;
Board of Education Chair Deborah Roselli Kelly
ALSO PRESENT: Town Clerk David L. Campo; Town Attorney Nick Kepple; Director of Finance Kim Allen.
CORRESPONDENCE
Included with the RTM agenda were letters from Fire Services Director Chris Haley and Finance Director
Kim Allen requesting the special meeting. A letter from RTM member Tim Condon in regard to
subcommittees on the Oswegatchie Fire Station Building Committee and the 4" quarter FY26 quarterly
report from Town Treasurer Abbas Danesh were distributed to members present. (see attachments)
PUBLIC COMMENT
Helen Kwasniewski, 227 Bloomingdale Rd, QH, expressed concerns regarding Item 1 of the call and other
issues. (see attachment)
CALL ITEM 1 — Goshen Roof Replacement
PRESENTATION: Fire Services Director Christopher Haley
Motion by Childs, seconded by Steward-Gelinas, to approve a recommendation from the Board of
Finance to move $178,000 from designated Line #20523-57888 (CNR-Goshen Roof Replacement) to
appropriated Line #20523-57888 (CNR-Goshen Roof Replacement) to begin work on capital project
approved May 2024.
MOTION PASSED: 23-0-1 (Sullivan abstained)
1
RTM MINUTES 08/31/2026
CALL ITEM 2 — Emergency Legislation
Motion by Moreshead, seconded by Steward-Gelinas, to approve the previous motion as emergency
legislation, waiving the 15-day waiting period in order to have the project completed before harsh
weather conditions delay work until next year.
MOTION PASSED: Unanimous
MOTION by Bennett, seconded by Steward-Gelinas, to adjourn at 7:35 P.M.
Respectfully Submitted,
David L. Campo, CCTC
Waterford Town Clerk
2
RTM MINUTES 08/31/2026
~
~~
DATE: August 5, 2026
= ae
=
b=
TO: First Selectman Robert Brule, Town of Waterford
S AS
i
22
Sir,
ay
| am writing to formally express my concerns regarding the Oswegatchie Fire'Sta ion Build
Committee’s July 16, 2026 vote establishing a three-member subcommittee emp wered te
approve construction change orders up to $50,000, as reported to the RTM at oir meting
August 3rd, 2026.
anal
In speaking directly with members of the Building Committee following that meeting, several
expressed that their true intention was simply to find a practical solution for job-site emergencies
to prevent costly construction delays. | appreciate their desire to keep the project moving
efficiently, and | recognize that the committee was acting in good faith to solve an operational
challenge.
However, a Critical disconnect exists between that intended purpose, local ordinance, and what
was recorded in the official record. Under Chapter 2.88 of the Waterford Code of Ordinances,
the Representative Town Meeting (RTM) established this Building Committee as a carefully
balanced 9-member body representing the various elected boards and bodies to the fire service
both career and volunteer as well as members of the public all of which were to hold full
fiduciary and operational oversight over public funds. The RTM entrusted this project to the
complete body—not a subset. Delegating $50,000 in spending authority to a three-person panel
conflicts with Chapter 2.88 and the RTM’s clear intent, which | believe the committee lacks the
statutory authority to redelegate its legislative mandate or alter its voting quorum.
While members may have discussed handling "emergencies," the official meeting minutes
contain no requirement restricting this $50,000 authority to emergency situations, nor is there
any definition of what constitutes an emergency. Further what the record does reflect is not an
emergency but a desire not to have lengthy meetings as stated on page 3 of the July 16th
meeting minutes by Steve Smith “when this thing is running we have 20 change orders, we
could be here till 2am.” As written and recorded, the vote grants blanket, discretionary
approval power for any change order up to $50,000. This suggests that the motion as recorded
may not fully reflect the committee’s nuanced intent, creating a dangerous precedent on paper
that far exceeds what members thought they were authorizing.
Moreover on the motion itself, the committee set a $50,000 threshold per change order,
however they set no cumulative ceiling which may result in a few individuals binding the Town to
hundreds of thousands of dollars. One can see how this creates immense fiscal risk and
possible negative public optics.
As captured appropriately in the meeting minutes subcommittees are distinct public bodies
under Connecticut FOIA laws, requiring 24-hour notice, agendas, and formal minutes for every
session. This leads to a few thoughts, firstly if
a member of the larger building committee were
to attend a sub committee meeting who was not appointed to this subcommittee they would
have no right to vote, which again | believe is in direct conflict with the RTMs intent. Second a
committee of three means only 2 members are necessary for a quorum completely destroying
the crafted balance by the RTM. Finally relying on small subcommittees may lead to informal
communications, creating unnecessary legal vulnerabilities for the Town.
It appears the committee’s motion was either incomplete, in violation of Ordinance 2.88 or
imprecisely recorded relative to its actual intent. | respectfully urge you to work with Town
Counsel Kristi Kelly, Finance Director Allen, and the Building Committee Chair Tuneski to review
this matter. Rescind this subcommittee and reaffirm that all financial decisions and change
orders remain with the full 9-member committee as mandated by Chapter 2.88 which will
ensure the project stays on track while fully safeguarding taxpayer funds and respecting the will
of the RTM and the public they represent.
Thank you for your leadership and attention to this matter.
Respectfully,
£7
Representative Town Meeting
District
1 Representative
cc:
Town Counsel
Director of Finance
Oswegatchie Fire Station Building Committee Chair
RTM Moderator
7-31-2026
To:
Robert J. Brule — First Selectman
Kim Allen — Director of Finance
Glenn Patterson & Board of Finance Members
Susan Driscoll & RTM Members
Thomas W. Giard III — Superintendent of Schools
Joseph Mancini — Director of Finance & Operations - BOE
Deb Roselli Kelly & Board of Education Members
From: Abbas Danesh — Treasurer
Subject: Quarterly Treasurer’s Report and Related Financials ending 6/30/2026.
The following attachments are included for reference:
Attachment 1 — 6/30/2026 Cash Positions & QTLY Cash Positions — Town of Waterford
Attachment 2 — CDs & Bonds Summary — Town of Waterford
attachment 2 April - June & attachment 2 combined
Attachment 3 — Graph of Total Interest Income vs. Fiscal Years
Attachment 4 — Interest Income by Funds vs. Fiscal Years
Attachment 5 — FY 2027 Estimated General Fund Cash Flow
Attachment 6 — Bond Debt Service
Attachment 7 — Detailed Bond Debt Service FY¥2027 to FY2032
Attachment 7 combined Bond Debt Service FY¥2027 to FY2032
>
7
=.
2
Going over our three baskets/institutions:
&
=
2
a Gee
|
Averages for STIF interest rates
33
,
we
April 3.72%, May 3.70%, June 3.72%
n oa
=a
Q Ny
on
eee
BN
0 SR
People’s Savings interest is at 2.50%,
xe
Ss 33
k
wm
BB
Tn 6
Fidelity account activities:
April: One Mil treasury and 41K Bank of America matured. Purchased 700K treasury
maturing 10/2026, 5K treasury maturing 4/2033, 100K agency maturing 10/2028, 436K Associated
bank CD maturing 1/2027, 93K Mizrahi bank CD maturing 10/2026, 200K Bank of America CD
maturing 1/2027, 240K Regions bank CD maturing 4/2027, 140K BMW bank CD maturing 4/2029,
185K Ally bank CD maturing 4/2027, 52K Goldman CD maturing 4/2029.
May: Three Mil treasury, 109K Bank of America CD and 245K Columbia bank CD matured.
Purchased one Mil treasury maturing 3/2028, 200K treasury maturing 5/2028, [50K treasury
maturing 2/2036, 54K Raymond James CD maturing 6/2031, 100K Flushing bank CD maturing
8/2026, 240K Truist bank CD maturing 5/2027, 200K First Citizens bank CD maturing 5/2027, 240K
Western Alliance bank CD maturing 5/2027.
June: One Mil treasury, 100K treasury, 240K Sallie Mae bank CD, 53K. Bank of America CD,
240K Safra bank CD matured. Purchased 200K treasury maturing 5/2028, 240K Israel bank CD
maturing 6/2027.
Please see Attachment 2 combined, the monthly running of WAM, WAY, and Annualized
ALPHA to get a more accurate picture of our portfolio.
As you observe our ALPHA, which measures performance, I underperformed our benchmark
in April, May, and June by (-.13%, -.10% and -.08%, respectively).
Attachments 3 & 4 show our interest income with comparable amounts from previous years.
FY
2025 of $3,704,855 vs FY 2026 of $2,951,574.
Please see Attachment 5, our estimated General Fund cash flows for FY 2026.
Please see Attachment 6, our updated bond debt service.
Please see Attachment 7, our detailed bond debt service annually to FY 2032...total principal
due...our weighted average interest payments & weighted average maturity in years.
Please see Attachment 7 combined
...as of 7/1/2026...we have $58,174,997 outstanding Bonds including the Radio
System...which we pay 3.29% annual interest..,with average maturity of 5.44 years.
... with our current outstanding Bonds, by FY 2032..,we will have $25,467,328 in outstanding
Bonds...which we'll pay 3.04% annual interest...with average maturity of 4.66 years.
It is an honor and a pleasure to be in my position as treasurer; I welcome any questions or
suggestions.
Sincerely Yours,
i Abbas Danesh — Treasurer
«my next quarterly report will be in Oct 2026,
SZOZOELO
SuOddY
sDINSEDL]
9Z-0Ey
Tee
eees”
Slecorestl
s[iocty
st]
adore
Slower
s[crvae
"S|
zictaee
"s]eerioee
s|
stv)
si
zizvere
BreceLS
|
vez'sgoEe
conm[
SSS
SEB
TSS
StL'SLL
Sloreusey
slosedes
S|acenot
sSlesersee
$[seveony
S[esei”
s]csrosot
—
s[eeu'orsi:
$s|
soo'szs‘re
a
zaz'orn’ss
696941
Slevpeses's
Sf
segeer
$f
oa6'sZz
Sleeeezey
§|
seecers
Saez,
s]ieovece's
Slostvip't:
—
$|
sas‘ezo'ce
.
6ye'Gzy'eo
Ss.
Lvz'ehe
$|
cés'a9e's
$j
azr'0z
$|
BBS
LEE
Slzcoore
sloeresrs
Sloter
si
ivcocrr
S}osocisa,
§|
eziups'ze
Seeeevie
pos'ogh
$]eoz'ega’2
—
$|
s50°2b
$|
2t9"Z95
slosceave
$|settery
Sicert
s]isceecs
$|
zéa'ssc’s
$|
ee'ses'or
ee
KS
Lzo'yet
S|
ess'sre's
$s|
pam
EL
$|
abyaes
Sjecrsssz
$|seostor
soars
$|ozeosee
$|
s6s'szc't
5|
66y'age"0c
.
aos'cze'sy
S$
veerel
slsszvece’s
$s/[
es'ace”
¢[
eeo'aey
S[sezeeee
$
[ksS
228
rs
Biri
S$loersize
sisseszvor
$j
oez'ass'1z
_
GHOSEILVM
JO
NMOL
uvaA
YAAO
YVAA~
SNOILISOd
HSVD
AMO
“sesvddxe
eunr
105
gog'dors
Pea
=
OBevoyosg
AWapls
“SZOZIOLIC
UO
aiLS
wt
Pesodsp
9
56°62z'sra'C1S
Penquory
pung
Burpine
anjsyeBomsg
SOPH
AOLEDYL
MOU.
sueing
éq
gsendos
3ea
pou
ponds
60"
‘S44
70
unOUNy
“WO,
PUOWUUER,
wescr
Ss
pun
uoisueg|
(SuorSsjWidiog
pue
JopsovIg
edUeULY
Jo
JonUOD
19pUN)
wee
$:
Pals
GAO
®
_
_sosiapy
Auejaipeg
“Aq
pabeuey-
soourprg
fury
Sea,
_
sunosoe
snduea
mR
304
2OL
ang.
FAG|J02
JOU
Og
SeouERG
Oy
Hook
leeeeseco
$lecareger
$
torus:
$|2i225t'y
$[srr'avy
Slztoves
S|
zictoez
$|
eeycos’s
$f|
Scr't
$|
cet
‘peet
s[ezeoel's
§
$|
raz’ssotr
$
qreta
|
cersos'ee
S|
eeeseecs
$s
[s9
[tiers
s
woven
Sjereove
sleseasee
S|
Str,
s|cecvec'e
slazeors’s
|
ept‘eao:
Ss
00D
Ea
$
Lia
WH
Qued
Lain
STE
Bsyocoz
S$
Ser'ere
=
S
[siete
$
5
$
LeLorst
S$
ued
LS
boc'ser'oz
S$
pacger'sz
IOUS
Al
GYOTHALYM
AO
NMOL
~
SNOLUISOd
HSWO
920Z/0E/9
y luauueny
rite
005 & Bonds Summary - Town of Watertord, Apri 2026
Bay
Gat Hes
[aches fece | Amat
Bate
a
Yes
‘AyoTIG | CATH AW RECROEO WTEREAT
sae}
Wrigert|
aan
OF saeRICA.CO
:
ed
MT
‘Ween
UNTEO states TREAN
168.006 |
48
‘Sistazsfwnico states REAS
FRE
Kard
TTS
UA BAK CO
.
ie
2K,
CARES
AFRA 6ANeK CO
ry
‘sev
Wie laa OF AMERICA
CO
Fe
ior
SSA | RCEO RATES THEA SER ALOE
po
rent
RAL LE WA BANK
zu
rot
‘HASZGH [UAT
CO STATES TREAT
Xr
20K
UiSAOH | UNITED KTATES TREAS
4a
|
WHArRre}
SERS BANK CO
208
sx
LUIS PARKWAY
HOTS BANK CO.
.
30.
3x]
WANDIM |WELCS
FARGO BANK RATE ASSHCO
1508,
3
SURGE OASEC OF AMERICA
CO
ee8
2%,
MIZRASK AANK CD
$
$u500
4)
UNTIED states TREAS
CT)
UATED KTATES TAEAS.
$70
WELLS FaRCO MAM HATE ASIC
a aaneee.
#
Jdopitan sacks CO
[TK
EY
BANK OF AMERICA CO
aoo,g00 3 oi
FASSOCUXER BANK CD
CT
ESS
ups 84K co
1
ea
cee
Juss Bat cD
[yc
2a.c08 |
~aion
feuw Ban CO
.
Tesgee
f__cas
WELLS FARGO BANK HATE ASSHCO
Hinge
VC
MORAN STAHLEY C0
‘hese
{afar
EA CR LEMON CO
co
[a
REGIONS BAIR CO,
763,508 | ase
ALLY ARK
ceo |
39D
TOERAL HOWE LOR BANE
E
350%
STATE Rina OF FOA.CO
Fe
ret
TsemaEWATER BANK CD
re
a
Toyota rue. S403 RuieK CO
fas
EUs
ESERIES
HA TULSA OKLA ES |”
58
aes
ELT
OX SALT LAKE CHYY UTAH CO
ts
rev
laceoutan SACHS CD.
i
423%)
ferbainteo
oe} coe
WORoaH STALEY C6
.
['saseas 1
“ese
AMERSCAN EXPRESS Miri Babi?
<u3]
FEDERAL HORE LOAN Gazecs
a
[3330
lrmay Feo svat 4 unc
Es
cnr
jOS TEAS SEC STREFEO
HT
perc
ADU COUNTY WANK CD
Tass
eax
SrOmOAN LARLEY CO
i:
ips
iogean
[Zio
34.600
F385)
HLO8
Ecos
iape
|e
[ih
1sagee |
acon,
‘51e00 |
core
MORDAX ATARLEY CO
ooo.
fees
ORGAN STANLEY CO
[na
air}
lyaaten states TAEAS |
#
«i
wes mK
CO”
i
a
juss Bunce
re
FEDERAL FARW CR BX BOW
2.89%!
FECERAL FARW ER BXE BOND |
235
RAPIER
CO
ct
AMERICAN EXPRESS KAT. GLI
xin
UATE ATAIES TREAS _
rr
re
|
inasrere
rentem arates TREAS
|”
2
BET
JonvabH |urere aTATES TREES
Ted
vs
ieasgoreiuaTea seated TREAS
fa
seer.
Ey
Soa tated UTED STATES TEAS
(wee
x
SDA tag 24 | UES NTATES
TREAS
bs
a5 200
+I
[BAUAA
I LUMTED STATED TREAS
ESTES
%
‘Wrer|wormoan stoner eo”
1
ws
3
WE UERIG {STATE RANK OF HKACO
,
fad
dolummtensrates teas
erat
WWPR39 | STATE BEX OF HOKE CO
cs
BIVz8E |uvecereat BAK CD
cr
a
Movi018 | STATE BaseK OF UREA CD
1
tte
3
ADU PE NG (CHOU
XCHE CO
cae
3
Y1VRIO]OOLDWAN SACHS CO”
_
43,008
%
12057590 TEOERAL
HOME LOR GARE
22500
<4
4
locas
saci to
468
ra
iennaeio|
2 KOnGAN
CHASE
Co”
2
si
AWARD TLNE OMX EKOCO
NE CO
[mame
x
Traaeieoocpuax axcut co”
+
ae
40%
Ni yieia [TEXAS HERITAQE
HATL BARE CO
ro
a
f
[FEDER HOME LH MED COR!
100.600
7
THigt0}1]
FEOERAL FARM CR OKS BOD
TS,
jHeagidIceLtic mAKK ED
se
baat
MERRICK @aNK Cd
yee
Tk
Pazar
FASO CR BEE BOO
et
vir
as
‘RAL HOME LOAM BARKS
Penson | tear
fi u2682| FEDERAL
NoUE LOAREAKS
106,000 |
759%)
TOSS ALLE
MAE BA
10,608
[ett
[~~ Sivaers|onten staves TREKS
240.002,
%
“aeaes UTED STATES TREAS
__
‘sit
SB] SYACH ROMY BAEK CD
Tava.
i
igre] MOTED STATES TREAS
34360
GIVES]
VMTED states tReAS
18
4
AVIOUE|PLOERAL
FARM CA BK BOHD
Fines
Pe
{__MYINOt]
FEDERAL
HOME LOAM BANKS
Thee |
_Aras|
Tinigyzes4| lacie
STATES TAERS
‘igs0e | ars
|“TingreseJomte sreres $REas
23808 |
4975
(iniwaes4]UNTED STATES TREAS
3660
cra
iniezos | uMteD svates TERS
LF
2000
27%
BIAS |FEDERAL FARW.CR BXS BORO
310900
i
Wivreas fatto atarex TREAS
Bio
|
199093] NATED STATES
TAEAS |
pasos | 4404)
SIV TeSS UNTIED STATES TAEXS.
7
s2pe9 |
438
Hynes] UTED STATER TREAS
5
eons
fy
ELPOSSIUMTED STATES THEAS
i
aa
aurea |FECERAL
HOME LOAN BANKS
pod. |
ara
24/2095] FLOERAL SOME LOAN RANKS
#0
Tas
Ww2ure35 FEGERAL FAA
CR ERS BOND,
eee |
her)
AifieoassfuTen aratea Treas
008}
cya
dinyroys}uteo srates Teas
CSE
MTS
AUN gaas
|
UMTEO STATES TREAS
ek
ETS
Heiyaaay]viatRD ITATED THEAS |
Feasoe | kate
eT FLOERAL
HOME LOAM HANES
[4
soso)
35
gPrrae3a| STATE BANK OF WOK CO
‘so08 | L1e
UGA FECERAL
FARK Ce xh BOK
CTR
ST
iNig7o4e| FEDERAL
HOME LOAN BANKS.
repos |_ 3.40%
TAY
rOID
aTeO STASES SEAS
oe:
rer
Toeathyvastmanis
Weighed vavege YS.
oes
:
Annuaitiad APH
Weighted Avacaye Maturtty
In Yours,
TERE
“GOs & Bonds Summary » Town of Waterford, Mey 2626
ay
tae
Tare
i Pagans Gee
esrb
EigiSie)
Lona
STATES tacas
RAMIED STATES TREAS,
EPPA aHENS AK CO
pelaabies Bax CO
5
5
SrAnie rare WAN UGTE BANK CD
MIBDNNA|WELAS FARGO DARK HATE aSg3¢ CO.
STUTEN [BUR OF ARENA
CO
“Sere fun
BAEK CO
Twa nee lUeTED RATES TREAT
Laren STATES TEEAS
FALLS PARGO BA
HATL ASEH CD.
lg
e
H:
E:
Saad
2
a
8
WELLS FARGO RANK HATL ASEH CD.
SIS
romaan STANLEY CO.
Tiszer7}Ca ca we0R CO
BaKeD
Atay bane
Tear canes co
Present ALLE Be CO
raest CTMETHS BAEC CO
-ARRAS
EN TOVOTA Fat. RAGE BAER CO
ASK HA TR $A OKLA
CO.
Hi
Beau
goat
ce
a
2 ILS LAKE OFTY UTAH
SaMzeia loc patan acces co
Fu
Wao" [FPO
CED IVGS REN CD
Ma970| US IREAG FEL STIRRED
iT
UTBE| ADAMS COUNTY BANK C8
VAT POTEMORGEK STAM EY EO
SETRIEIUIFEDERAS HOWE CORN BAdCS
S2anee ALL
BAH,
SG3AsTN
WELLS FARGO RU HAT ASS CD
HU6S BANK CO
JO
Danan BALCH
CO
Reg RH STOREY
CD
ner
‘green ose exec cD
a
Maren
wader
sa
Peters
SeORDAN STALEY CO
AREVED STATES TRELS.
US BAK CD
jugs ma co
GSH FEDERAL
FARM CR SKE BORD
EATON FEDERAL
FARM CR BAB BOD,
BBHESE
FESk
B
z
3
URETED At AYES ERERS.
fuereD STATES TREAS,
i
me
STATES TEAS.
WOAROR AA EY CO
STATE BANK OF WERK TO
fret
€D STATES THEKS
STATE EK OF BRASS
oo
jes
]5)5)
eae
LATAYE Bia OF EEKA CO
ina
E
33;
:
28
TEXAS HERITAGE
Neth ake cD
ES
\elele ls
uei
D3
USTED STATES TEAS
ARTES STAIRS TREAS
SBR
TSN EMRE
BANK CO
783
{WeatED STATES TREAS
ASAE96 UNTTED RATER TREAT
pUabVS | aETEO STATES TREAS.
GA UTE2S | UNTED STATES TREAS.
se L218 LRATED STATES TREAS.
SCEESERAEIED STATES TREAS.
ivesss|ueaen States TEAS
2ATHOIE|ATATE BANC
ow sad
Puneet rerenat
Fafa CR EXE OD
Fecerst Howe Lov eAS
nee lasyen arares reeas
7
+
5
‘
in
ry
‘
5
‘
‘‘
s
'
'
as
‘
3
‘
s‘
a
4
as
1
4
$’
‘6’
'
‘‘
s
:
4
4
‘
is
:
s
$‘
$‘
’‘
4
+
‘‘
‘
1
4
a
+
H
a
ry‘
t
‘
ai
is
a
nN‘
“4
4
ry
a
5
7
‘
3
5’
4
1
3
‘
is
is
4
4
5
is
:
‘
4‘
‘
it
4
‘
Hy
a
8
1
s
%
+
1
$
:
Sa
it
AY
it
‘
a
x
4‘
8
3
ry
a‘
‘
H
eae
Err
Yd
set
54
is
2
EKG
24
33
gee
1
|
eee
14g,
Tes:
ieee.
Fr)
20
Ba
Saeed
ig
ty
Eaeieinicd
eaeae
Fa
a
Fi
eI:
Aa
|:
|
lel sslehe ist
ieee
eieleleieizis
gies
gg
me)
PRRERERReRReE
e
5
éi
a
leis
BEES
ieigla|
a
rts
patiiseaed
i
|
2
a
E
Ba
BER
EES
Fae
reece
se
sees
ky
|
Beapenae
ARSGaaS
HE
ba
[atl ye fe
eat Lk ea
|
in|
\
de
Rabiesiatdtats
la
[nfo
tntminiuielfatalates
1s,
1a,
tense
_
298,000
Kio.200
otal tavestenentt
Weighted Average Yieta
sen
lAnnwsiired ALPHA
Weighted Average Meturey
in Yours.
‘
$
2aarees
orn
ees
(COs & Bonds Summary: Town of Watertard, June 2028
Suiits
Tacere
errata
SPT] CATH ANG AEERULO WTEREST
Szers|UUTED STATES {REAL
2u2 333
EM PLUSHHG BOK CO
iarors| AMER BANK CO.
1422,
ry:
25;
PARKWAY
NO? GAWN EO
erste
Bie
WECLS FARGO BANK HATE ARSE CE:
ALKA
OF AMEXICACO
cease
ee co
Fa
ANOTED STATER SREAS.
LNtED STATES TREAS
WELLS FARGO DANK HATE ASEH ED.
Joounban $A.1¢3 CO
Ata OF AMERICA CO
JAMOCAIED EASA CO
[vas ata CO,
ara
yas axed
is
Jeuw eax CO!
WELLS FARGO BANK HAIL ASSN CO
erg
MOROAN STARLEY CO
cAcmiMe
eS
REQIORS ALEK CO
BER
ALLY RASC
TRINSY BAS CO
Ee
WESTER ALUAKCE UK CO
PTT ARIDGEWATER
BAHK CD.
AST CHENG
SAME CD,
Lalahelulvlelelmialale
bemazt veces
FEGERAL HOUE OAH OAs
STATE BANK OF
OKA CO,
tine
TOYOTA
FHL BAGS BAKK CO
Spaueorr|
erent masx ha TULSA OKLA C8
Hae
i
{CELTIC
OX SALY LAKE CET UTANCD
loo saaH SACHS CD
LomresARK
CO
FAEISIEY
gaeee
UMTED STATES tREAS.
BESS
5
Erin
bonaan STANLEY Co
AMERICAN EXPRESS RAT) BALE
Shek
ee
Ie]
S|
MILO ETAIER TREAS
FEDERAL HOME LOAN Risers
ress
rip svascencn
lus Treas 4€c aTRNFED
it
AMS
COUNTY BANK CD
a
a
ae
MORGAM STAZQEY CD
FEOERAL
HOE LOAN SINKS
Ati
y Aa
"
igis
ls
fe
[SELLS FARGD BUDO HAIL SSH ED
res RANK CD
Bier oe CO
ARAN SACHS CD
—a:
|
i
[O73t2 [FEDERAL FARM CRAKS GOH)
APIFEOERAL TARY CA EXS BOND”
eORGSN STANLEY Co
WtcGak STANLEY CO
JUATED STATES TREAR
yas bax Co
URS RAM CO
SET jonX HAROALER
HY CO
2038 | MMERICANEXFRESS ATL BALK
STATES TREAE:
STATES TREAS
IUMTEt RIATES TREAS.
FELOICTED STATES TREAS
leeteD STATES TREAS
!
MTED STATES YREAS.
lnanzo STATES TREAS
i STANLEY CQ
H
STATE SARK CE UAT
ARGTED STATES TREAT
STATE
MAAK OF HOA CO
BIBS
SS i8
Coc Daan SACHS CO
FEDERAL HOWE LOAN RAS
ORDA RACHE CD.
| WOROAN CRATE CD
tive oax BO CONE
CO”
igigiigl
BS
“EDERAL HOWE LH M1
CORP
RAYWORD 2AKET BAK CO
FEDERAL
FARM CROKE EOKE
ICELTIC BANK CO.
FERRIER BAI CD
IFLOERAL
FARM CR BXS BOKD
{__tineeee
2
FEDERAL
HOME LOAH BARKS
SALLE MAE BADD
.
WAVZN3 | Vu EO STATES FREAS,
apeeih9 WANTED SIATES THEA
33] SYRCHAONY
RANK CO
EOERAL
HOME LOAH BANKS |
rae
Ts
KeaTEO STATES TRE
lUmTEO STATES TREAS
Wee eT PUNT
ED HIAIES TREAS.
JA WABTES STATES TREAT
FEDERAL,
FARM ERIKS FOND
FEQEAL,
ROME LOAN BAMKS
RBS
Secas
sere BTATER TREAS
JUMTED STATES TREAS,
AaKTED STATES TAEAS,
FEQERAL FARM CREKS BIND
is
[ee
HANTED STATES TREAT
[MLE ETATES TAEAS.
tHTTEO STATES THEAS,
tarze33 | NITED BTAIES TREAS.
79354
VIII RATED EVATES TACAS
$2835] VATED ATATES TREAS
(TES |FEOERAL
HOME LOAN BANS
EH |UMITED STATES TALAS
teaTED GYATES TREAS.
TYTO
S| STATE GARK OF IIOKA.CO.
SROATFEOERAL FAA CREKS BOND
SIGTROLFEOCRAL HOME LOA RANKS
Fesirss2
lyatEO STAVES TREAD
TYotai sivas trente.
1 Welghted Average Yieid
Ansuattred ALPHA
Weighted Average Manstty in Years _
TLS
|
WES
CRS
a
6st
BSarAy
TBCIORY
4a
$2023
eeaears
cores
HEC
LES
6h
Sei
eee
HSz
Berg”
SBERERY
"SSA
CRN
AL
TEOZ
AA
URE
AS
890
o
SaSSaRe
HESS.
CLS
ELS
|
GLE
DES:
SOvazs
Steves
|
CER
EES
gating”
“gekeW
atidy”
“SzHEW
92-40
Copuer”
“exseg”
“EEAON”
ez
TELOSS
BRUTE
AT
VTE
CBSE
PE
TSIS,
CERISE.”
Wey
PonIsny
in
<<
KEE
CREE
RSE
ose
EMO
UNG]
“Wild Iv
PORENUOY
YM
"AVM
AINHOW
BaNgiNeD
Z
wdusEy.
stat
SGT
sorrases
peat,
ez0z
zoe
2
Tze
eat
picesd
EAECELTS
ABS,
jeOS!
4
S107
ator
Fala
G10
stor
Basta
raz
TOS
wae
oor
&
iene
aa
a
&
CUS
TATS,
RORSSTS
eONSELS
cer
NETS
OLE
ELSES
Exa'S0z5.
>
ato'sces
ortees
Let
66
OUS
reo'aoe'ts
SLO'GEC
TS.
SZOZ/OE/9
-
SANNA
Tv
-
SONINUWS
LSAYS.LNi
CHOSHSLYM
40
NMOL
ZW
ORy
aS
gag'oon’')s.
ONO
TS
I
BWOSU| [Sasa]
900°000
¥§
900'000'SS
ON
Eecgsig
”:
derevs
oe
“dnad
Tsui
wo
eteet'és”
S90'H
CIS”:
Ers'see'ts”
gev'evo'tS”
(ozn'oNE'ES
‘eee'eoe'
Ts
eres
“
gocezs
"~
gso'eots
GNA
NOISNG4
See
zes
Or
aasttes
See
tsS
fostees
“
Ten'ess
|
"
Heerves
"""
tzos'cors!
""
wep‘et es
zaessid
iop'siis”
eerisis”
ore
isis”
tiogozs
a
OVNI
way.
isvauL
TVLOL
bis'ise'zs”
Sse'voe'ss
CEM
vIs'ySs
GLLUZO'ES
eE'Cors
”
ez'e0Ls
wao'ogs
1s
-66b‘obes
laazists-ake'stes”
segores
testoees
”
ves'ers
e90'ss
Stas
itvgessazs
tearatg
es
cs
NIE
NOGLVELSININGY
SONVUASNY|
‘
Bg
a
oi
lsoe'sacs”
xer’dees””
aae'ezes”
éaweats
"ore'ets
"
res‘zs
“1
S8T'L9S
‘esoos”
See'ses
testes
ons
ss
888
a
ee
ne
5
ee
|<
|
Beg
ag
ees”
Ets
OrS
”
_ROOHDs ROTH
duo
gags”
88eS6""
sae
reg
ateras””
geres
ett"
Saag
pears
eres
ENSNaGTA
gq
8
ONYNSININ
wags
joas'seg
soztéys”atatteg
pase
ser
LNEIOVNWN
Lary
votczns”””
Gue'sits””
ogsrers””””
azwstis”
-eay'eg
"tages
Sevres"
nearade
"cero
ese7ts
~cggeeg””
seers”
gzvreg”””
eeetag
""
zcatws
WEWNON
TWitavo|
dipesig”
”
tesiveg”
SE
TSTS”
oteters
birtvs”””
ope'ses
asatesg””"
Teraes”””
ex'sug
roe'tseg
"oe
teas
~~
gaarttgg””
Saareteg”etstees””
"
gee'ers
Sea‘
sTTs
|tebtov'es
"“seatée'es
"
exiweneg
geet"
dze’sas
weateees
ve
aot
|
Sees
caa'arg”i
vastits”
Gew'sors
"
xeateze"”
ooracs"”
w9o'ces
opr
cors
ee
en
alo
neran39
SCOeSEOE
SEE
VEE
pear
ezar_
“seaeeeae
eeae
vor
peor
oeoe
"OUST
wVOr”
esareLer
|
MO
LHOE
|
LOTTE
DEOTSIOZ
|
SUOERVOT
VEGTLIOE
|
CLOLTVOL
"ZOO|
LOT-OFOe
ania
oo
Sa
a
ee
a
"Me
“OF 2A IO SYR
KS
UOT
WSGNAs
GuOTNTLVA
JO
NMOL-
SNOONL
LSHUSINI)
»
uoWUDRITY
9Z02/TE/L
9ZOZOELO
Soday
Jainseas,
92-0€-p\9Z07-CE-9\HOday
seqqy\dorseg\ysauepe\siasn\:3
000"008"T
‘$/o0n%ooo'L0r
=
§
Tez'est’s
—_$
|
000'0z6'90t
S1e}0L
e0S‘sav'oT
$
000‘0ST
$
“oo0'oT6’s
=
$s
«E0SSbz‘S7_
$
anar
0S'sbz'sz
$,
000°0ST
3
:
ooo0res
=
$$
€0s‘S00'VE
$
AWW
£0s's00've
$_
000'0sT
So
cn
ooo'ots’s
ss
$
e0S‘s9z'ty
$_Wadv
e0S's9L'Zb
$
9000ST
$
o00‘osz
_$)
S£0‘OTP
ooo’0t6’s
ss
§.
«BLs’S99°TS
$
UW
Bzs‘seg'Ts
$_
000‘0ST
$.
000000
—«-
§
«dS
BE"
BEE
000‘0T6‘8
$
LO6'E8L'8S
$
gad
9688285
$;
000‘0ST
‘$o00007T
=
S$
|
00°0T6'S
$
L9e’ers‘os
$
oN
296‘€S‘0S
_$
|
000‘0ST
$
oo0'000'S
=
S
|
000‘0T6'8
-$
|
£96'0E'0S|
—
§
oad
£96°€0E'0S
~~
$
|
900°0ST
“$:
000'0SZ
$°
69s'ybb
_$
|
000’OTS's
|
ges'esz'6s
$
AON
9E5‘8S7'6S
$
|
000‘0ST
$
000‘0sz
$
-ooo‘oTe’s
=
$_—«SES‘g9L'Z9
$
4190
9€5'89L'29
$
000’0ST
~
$
|
000‘0sz
|
$
9¢b's60'T
$
|
000'0T6’8
$
TLEOLELL
$
das
ZL6'9LE'LL
$
|
000°0ST.
“$
00000071
—s$
|
et
E“g9T’9
$
|
000'0T6’8
$
#8z'S0E'08
$)
onv
vaz'soe’O8
$.
000‘0ST
_$
o0o'o00'99
S|
~
000oTe's
«S|
«bBL‘E90'EZ
$s:
Amn
UJUOW
Jo
pus
jeg
}Sq
atwWODU]
ySeJe}U]
=
SNUAASY
XEL
|
adIAles
198q
|
“souejeg
pung
jejeueg
PJOLE}EM
JO
UMOL-
MO}J
YSeO
puny
jesoueD
payeusysy
LZ0z
eunf-
9z0z
Ain.
Altachment 6
BOND DEBT SERVICE.
Outstanding Debt Service Post Firehouse bonding
and Radio System
:
:
‘Town of Waterford, Connecticut
Fiscal Year Principal
interest
Debt Service
2027, $6,694,393 $1,765,388
$8,459,781
2028) $6,521,467,
$1,513,028.
$8,034,495
2029, $6,759,027.
$1,270,604,
$8,029,631
2030 $6,377,094
$1,074,295
‘$7,451,389
2031 $6,355,688,
$888,819
$7,244,507
2032
$4,664,830,
$737,089
=
$5,401,919
2033 $4,614,543
$616,107
‘$5,230,650
2034 $2,644,848
$514,995.
2035 $1,755,771
$443,398
2036 $1,772,336
$386,633.
969
2037 $1,345,000
$329,200 = $1,674,200
2038 $1,345,000
$288,575.
$1,633,575
2039 $1,345,000,
§247,525.
$1,592,525
2040 $1,340,000.
$206,475.
$1,546,475
2041
$1,340,000
$165,645
$1,505,645
2042
$660,000,
$132,000,
$792,000
2043
$660,000 = $105,600,
$765,600
2044,
$660,000:
+ —- $79,200
$739,200
2045,
$660,000
«= $52,800 == $712,800
2046 = $660,000
«=
$13,200
=
$673,200
$58,174,997 $10,830,576
$69,005,573
Attachment 7 FY 2027
Detaifed Bond Debt Service - Town of Waterford, FY 2027
Pay off
pees
Date
Bond Components
Principal
interest
8/55/2026] $9,440,000 GO Refunding, Issua of 2014
$
= 845,000
$.00%
41/4/2026 |$3,600,000 Radio System
$
299,393
3.96%
11/4/2027 |$3,600,000 Radia System
$
311,467
3.96%
_ 1174/2628 ($3,660,000 Radic System
s
3.06%
41/4/2023)$3,600,000 Radlo System
$
:
14/4/2030 }$3,600,060 Radio System
$
3.96%
11/1/2031 [$3,600,000 Radio System
_[$.
364,830
3.96%
44112032|$3,600,000 Radio System
$
379,543
3.96%
11/4/2033/$3,600,000 Radio System
5
—- 394,848
396%
41/4/2034} $3,600,000 Radio System
$
410,774
3.96%:
4171/2035}$3,860,000 Radio System
$427,336
3.96%!
__..,
8/112026|$14,585,000 GO Refunding, issue of 2017
$2,630,000
5.00%!
8/112027]$14,585,000 GO Rotunding, Issuo of 2047
LS
2,820,006
5.00%:
8/412028|$ 14,585,000 GO Refunding, Issue of 2047
$1,070,000
400%:
81112029 | $14,585,000 GO Refunding, Issue of 2017
$685,000
4.00%
8/4/2030]$14,585,000 GO
Refunding, Issue of 2017
$680,000
4.00%
8/1/2026 )$9,085,000 GO Refunding, Serles 2
$685,000
5.00%
81412027 1$9, 085,000 GO Refunding, Series
$
$05,000
5.00%
84/2028} $9,085
$915,000
4.00%
87412029}
$9,
2019,
$980,000
4.60%
8/1/2030
mes
960,000
4.00%
9115/2026:
_{S____
685,000
5.00%
914512027
-
$685,000
5.00%
9145120281
$4
$
685,000
5.00%:
974512029)
$3.
Fy
685,000
4.00%
9/45/2030|$1:
$685,000
3.00%
911512034
$
685,000
3.00%
911612032;
3
684,000
3.00%
9/16/2033
$___
680,000
2.00%
9745/2034
$680,000
2.00%!
9/15/2035)$13,655, ,000 GO, ‘issue of 2020
$"
680,000
2.00%:
9145120361$13,655,000 GO, Issue of 2020
s
680,000
2.00%
944512097
55,000 GO, Issue of 2020
$____
660,000
243%:
974512038
3
686,000
2.AS%
914512039
$
680,000
2A3%
9/18/2060
$
680,000
243%:
8715/2026 |
$2:
$1,150,000
T03%)
8715/2027 |
$2
$1,135,000
419%?
a745/2028|$
_.
{$3,100,000
4ATH
8/45/2029
$3,055,000
1.87%:
814512090
[$3,045,000
1.67%
8/45(2034
$2,950,000
1.75%
811512032)
$2,890,000
1.85%"
8/18/2033
{$995,000
195%
3112028
A$
665,000
5.00%
3/1/2025)
$4
.
[S___
685,000)
5.00%
3/4/2030
$665,000
5.00%
3/4/2031
$665,000
5.00%
371/2032)$
$865,000
5.00%:
3/4/2033/$
$665,000
5.00%"
31112034
_. [$665,600
5.00%
3f112035
NO FIREH
_[S____
665,000
4.00%
3/4/2036) $12,601 600 GO BOND FIREHOUSE
$____
665,000
4.00%
3112037
$665,000
4.00%
3/1/2038} $
$665,000
4.00%:
3/t/2039
$665,000
4.00%
3/1/2040
$660,000
4.00%!
afi204t
$660,000
4,00%:
3/1/2042|$12,600,000 GO HOND FIREHOUSE
S$”
660,600
4.00%
3/1/2043 |$12,600,000 GO BOND FIREHOUSE
$___
660,000
4.00%
3171/2044] $12,600,000 GO BOND FIREHOUSE
$
660,000
4.00%
3/1/2045|$12,600,000 GO BOND FIREHOUSE
$660,000
4.00%:
3/1/20461$12,600,000 GO BOND FIREHOUSE
$660,000
4.00%
_Total Principal Due
a
5
58,174,997
Our Weighted Average Intarest Paymant
3.29% |
Weighted Average Maturity in Years
5.44
Attachment ? FY 2028
Detailed Bond Debt Service - Town of Waterford, FY 2028
Pay off
Date
Bond Components
Principal
Interest
414112027 1$3,600,000 Radio System
$
341,467
3.96%)
11/1/2028 |$3,800,000 Radio System
ds
324,027
3.98%
11/1/2029 |$3,660,000 Radio System
$
337,094
3.96%
411/1/2030|$3,600,000 Radio System
$
350,688
3.96%:
144112031 ($3,600,000 Radlo System
$s
364,836
3.86%:
41/412032|$3,600,000 Radio System
$
379,543
3.96%:
44/1/20331$3,600,000 Radio System
$
394,848
3.98%
11/1/2034|$3,600,000 Radio System
$
410,771
3.96%:
11/1/2035 |$2,600,000 Radio System
$
427,336
3.96%:
8/1/2027 |$14,585,000 GO Refunding, Issue of 2017
$2,620,000
§.00%
8/1/2628 |$14,585,000 GO Refunding, issue of 2047
$1,070,000
4.00%
8/1/2629 ($14,585,000 GO Refunding, Issue of 2017
$685,006
4.00%
8/1/2030|$14,585,000 GO Refunding, Issue of 2017
$
680,000
4.00%:
8/4/2027 | $9,085,000 GO Refunding, Series 2019.
$905,000
BDO% |
811/2028|$9,085,008 GO Refunding, Series 2019
$
915,000
4.00%:
8/1/2023} $9,085,000 GO Refunding, Series 2019
3
$60,000
4S 00%)
8/1/2030 /$9,085,000 GO Refunding, Series 2019
960,000
9/15/2027 |$13,655,000 GO, fssue of 2020
685,000
9115/2026|$13,655,000 GO, Issue of 2020
$85,000
9/4512029|$13,655,000 GO, Issue of 2020
685,000
@/45/2030|$13,655,000 GO, issue of 2020,
85,000
9/18/2034 $13,695,000 GO, issue of 2020
$
$85,000
9/15/2032) $13,655,009 GO, Sesue of (2020
$
$80,000
9/15/20331$13,655,000 GO, issue of 2020
§
$86,000
9/15/2034]$13,655,000 GO, issue of 2020
$680,000
9/45/2035]$13,656,000 GO, Issue of 2020
$
680,000
9/1512036|$13,655,000 GO, Issue of 2020
$
680,000
9/15/2037 {$13,655,000 GO, issue of 2026
_
$
680,000
'9/45/2038)$13,655,000 GO, issue
of 2020
680,000
9/45/20391$73,855,009 GO, issue of 2020
$80,060
9/1512040}$13,655,000 GO, issue of 2020
$80,000
8/15/2027 1$28,890,000 GO Refunding Bonds, Series 20208
1,436,000
8/1§/20261$28,890,000 GO Refunding Bonds, Series 20208
3,100,000
8115/2029|$28,890,000 GO Refunding Bonds, Series 20208
$3,055,000
3/15/2030 /$26,890,000 GO Refunding Bonds, Sories 20208
$___
3,016,000
8/15/2031|$28,890,000 GO Refunding Bonds, §
10208
$2,950,000
8/15/2032/$28,890,000
GO Refunding Bonds, Series 20208
$
2,990,000
$/15/2033|$28,890,000 GO Refunding Bonds, Series 2:
$
905,000
3/4/2028]$12,600,006 GO BOND: FIREHOUSE
$
665,500
3/1/2025 }$12,600,006 GO BOND FIREHOUSE
$
85.000
31/2030 }$12,600,000 Go BOND FIREHOUSE
$
865,000
3/9120311$12,600,000 GO BOND FIREHOUSE
$665,000
3/1/2032 1$42,600,000 GO BOND FIREHOUSE
$
665,000
31112033 {$12,600,000 GO BOND FIREHOUSE
$
665,000
311/2034|$12,600,000 GO BOND FIREHOUSE
3
665,000
34/2035}$12,600,.000 GO BOND FIREHOUSE
$
665,000
3/1/2036/$12,600,000 GO BOND FIREHOUSE
$
665,000
3/1/2037|$12,600,000 GO BOND FIREHOUSE
$
665,000
3/1/2036|}$12,600,009 GO BOND FIREHOUSE
$
665,000
4.00%:
3/1/2039|$12,600,000 GO BOND FIREHOUSE
$65,000
4.00%
3/1/2040($12,600,000 GO BOND FIREHOUSE
660,006
4.00%!
3/1/2044 1$142,600, ,000 GO BOND ) FIREHOUSE
.
§60,000
4.00%!
3412042; $42,600, 009 GO BOND! FIREHOUSE
$
660,000
A.0D%)
3/1/20431$ 12,600,000 GO BOND FIREHOUSE
$
660,000
4.00%!
3/1/2044}$12,600,000 GO BOND FIREHOUSE
$
660,000
4L0%:
314/20451$12,600,000 GO BOND FIREHOUSE
$
660,000
4.00%!
1/2046|$12,600,000 GO BOND FIREHOUSE
§
660,000
4.0%:
Total Principal Due
LF
54,490,604 |
: Our Weighted Average Interest Payment
3.17%
Weighted Average Maturity in Years
5.13
Atlachmant 7 FY 2028
_ Detailed Bond Debt Service - Town of Waterford, FY 2029
Pay off
Date
Bond Components
Principal
Interast
44/1/2028 |$3,600,000 Radio System
324,027 | 3.98%
11/1/2025 |$3,600,000 Radlo System
337,094
[3.96%
11/1/2030|$3,600,000 Radio System
_
360,688 | 3.96%!
41/1/2034 |$3,600,000 Radio System
364,830 | 3.96%!
11/1/2032 $3,600,000 Radio System
379,543 | __ 3.98%!
_11#4120331$3,600,000 Radlo System
394,848 | _ 3.96%
44/4/2034| $3,600,000 Radio System
410,774
[3.96%
41/12035|$3,600,000 Radio System
427,336 |
_3.96%!
8/1/2028 ($14,886,000 GO Refunding, fssue of 2017
1,070,000
[4.00%
8/1/2029 4 585, 000 Go Refunding,
685,000
4.00%!
8/1/2030
680,000
4.00%!
31412044:
660,000
4.00%:
112045;
660,000
4.00%:
$
$
$
$
$
$
§
$
$
H
$
8/1/2028)
1S
915,000
4.00%:
8/1/20251$9,0
$950,000 |
_4.00%!
8/1/2030
1s
960,000
4.00%"
9115/2028|$43,¢
§
685,000
5.00%:
9/15/2029|$13
$685,000 |
4.00%
9/15/2030:
ma
685,000
3.00%:
9/15/2031
), Issue of 2020
‘|S
685,000
3.00%
9/15/20321$
13,658
0, issue of 2020
$880,000 |
3.00%!
9/15/2033
~ {$686,000
2.00%!
9/15/2034
$
$80,000
2.00%
9715/2635
$
$80,000
2.00%!
9115/2036
_&
§80,000
2.00%!
9/15/20371$
$
680,000
243%)
9/15/2038] $'
$
680,000
2.43%:
9/15/2039 /$13,655,0
$680,000
213% |
9/15/2040|
$13,655
$680,000 | 243%:
8/15/2028)
$;
$3,100,000
1.47%!
8/15120291§
$3,055,000
1.57%:
8/15/2030) §
_[ $3,045,000 | __ 4.67%
ai5/2034
GO Refund!
~"T$_
2,950,000
1.75%
81512032) §:
efles 2020B
«| $2,890,000
1.85%:
8/15/2033)$;
funding Bonds, Series 20208 =.
§
905,600
4.95%)
3/442029)$
$
665,000
5.00%)
311/20301$"
$665,000
5.00%:
3/1/2031
$
665,000
5.00%!
31112032) $
$
665,000
§.00%'
3/112033)$
1s
665,000
5.00%!
3/1120341$ $
$
665,000
§.00%:
3/1720351$12 500,
§
685,000
4.00%:
3/1/2036)$
$
665,000
4.00%!
31412037/$
AS
665,000
4.00%!
3/1/2038) § $
8
665,000
4.00%
3/4120391$°
$
665,000
4.00%:
3/112040}$4
$
660,000
4.00%!
31442041
|$12,600
[$660,000 |"
4.00%
3/4/20424$12
{S$
660,000 |
4.00%:
3/1/2043
$
660,000
4.00%
418
$
$
3ti2046|$
660,000
4.00%
“Total PrincipalDue
$44,959,137
Our Weighted Average interest Payment ot
3.00%
Weighted Average Maturity in Years
:
4.84_
Attachment 7 FY 2030
Detailed Bond Debt Service - Town of Waterford, FY 2030
Pay off
Date
Bond Components
Principal
interest
11/4/2029 | $3,600,000 Radio System
337,094
3.96%.
11/1/2030/$3,600,000 Radio System
350,688
3.96%!
11/1/2031 |$3,600,000 Radio System
364,830
3.98% |
11/1/2032|$3,600,000 Radio System
379,543
3.96%
41/4/2033 )$3,600,000 Radio System
394,848
3.96%!
11/4/20341$3,600,000 Radio System
410,771
3.96% |
11/1/2035|$3,600,000 Radio System
427,336
3.96%
8/1/2029|$14,585,000 GO Refunding, Issue of 2017
685,000
4.00%:
8/2/2630/$14,585,000 GO Refunding, Issue of 2017
$80,000
4.00%
8/1/2029|$9,085,000 GO Refunding, Series 2019
950,000
4.00%
8/1/20301$9,085,000 GO Refunding, Sesies 2019
960,000
4.00%
ed had bid bed Cate oe ee a
oe aed
9/15/2028}$13,655,000 GO, tssue of 2020
685,090
4.00%
9/15/2030/$13,655,000 GO, Issue of 2020
665,000
3.00%:
9/15/2031 |$13,655,000 GO, | tssue of 2020
685,000
3.00%!
9/15/2032|$13,655,000 GO, issue of 2020
680,000
3.00%
9/15/2033 $13,685, O00 GO, | issue of 2020
680,000
2.00%!
8/15/2034|$13,655,000 GO, Issue of 2020
$80,000
2.00%
9/15/2035|$13,655,000 GO, issue of 2020
680,000
2.08%:
9/45/2036 |$13,655, 600 GO, issue of 2020
680,000
2.00% |
en
[ener
len ten len fer
9/15/2037, $43,655,000, GO, issue of 2020
686,000
2.13%:
9/15/2038}$13,655,000 GO, issue of 2020
680,000
2.13%
9115/2039|$13,655,000 GO, Issue of 2020
680,000
2.13%!
9/45/2040|$13,655,000 GO, issue of 2020
80,000
2.13%:
8/15/2029| $28,890,000 GO Refunding Bonds, Series 20208
3,055,000
4.57%.
8/15/2030 $28, 890,000 GO Refunding Bonds, Series 2020B
3,015,000
1.67%
8/15/2031)$28,890, 000 GO Refunding Bonds, Series 2020B
2,950,000
1.75%
8/15/2032|$28,880,000. GO Refunding Bonds, Series 20208
2,890,000
1.85%:
8145/2033}$28,890,000 GO Refunding Bonds, Series 20208
905,000
1.95%
3/1/2030/$12,600,000 GO BOND FIREHOUSE
665,000
5.00%:
3/4/2031|$1 2,600,000 60 ‘BOND FIREHOUSE
665,000
5.00% |
3/1/2032) $12,600,000 GO BOND FIREHOUSE
665,000
5.00%!
3/4/2033|$12,600,000 GO BOND FIREHOUSE
665,000
5.00%:
3/4/2034}$12,600,000 GO BOND FIREHOUSE
665,000
5.00%!
3/1/2035/$12, 600, 090 co BOND FIREHQUSE
665,000
4.00%
3/1/2036|$12,600, 000 Go BOND FIREHOUSE
665,000
4.00%:
3/1/2037|$12,600,000 (cto) BOND FIREHOUSE
668,000
4.00%
3/1/2038|$12,600, 000 GO BOND FIREHOUSE
665,000
4.80% |
3/2/2039|$12,600,000 GO BOND FIREHOUSE
665,000
4.00%.
3/1/20401$12,600,000 60 BOND FIREHOUSE
660,000
4.00%
3/1/2041}$42,600,000 GO BOND FIREHOUSE
660,000
4.80%
3/1/2042'$12,600,000 60 BOND FIREHOUSE
$60,000
4.00%:
3/112043}$12,600,000 GO BOND FIREHOUSE
860,000
4.00%.
3/1120441$12, 600,000 GO BOND FIREHOUSE
660,000
4.90%!
3/1/2045}$12,600,000 GO BOND FIREHOUSE
660,000
4.00%!
Ab EA |
EPO) Ea Lat ern) Eo |
ee |
€r9 |
re |
Go| 49 |
00 |
er |
7
9 |
099 [9 |
09 |
9 [
09 409 |
401
3/1/2046/§12,600,000 GO BOND FIREHOUSE
660,900
4,00% |
Total Principal Due
($38,200,110 |
"Our Weighted Average Interest Payment
3.00%
‘Weighted Average Maturity in Years
4.67
_
Attachment 7 FY 2031
Detailed Bond Deht Service - Town of Waterford, F ¥ 2031
Pay off
Date
Bond Components
Principal
Interest
11/1/20301$3,600,000 Radio System
350,688
3.96%:
11/1/2034 $3,600,000 Radio System
364, 1830
3.96%!
11/1/2032 $3,600, 000 Radio System
379, 543
3.96%!
1111/2033 $3,600, 000 Radio System
394, 848
3.96%
11/1/2034 $3,600, 000 Radio System
410, 771
3.96%
11/1/2035 $3,600, 000 Radio System
427 336
3.96%
8/1/2030 $14, 585, 000 GO Refunding, Issue of 2017
680,000
4.00%.
8/1/2030 $9, 085, 000 GO Refunding, Series 2019
960,000
4.00%
9/15/2030 $13, 655,000 GO, Issue of 2020
685,000
3.00%
9/15/2031 [$13,655,000 GO, Issue of 2020
685,000
3.00%
9/15/2032 $13, 655, 000 GO, Issue of 2020
680,000
3,00%'
9/15/2033|$13,655,000 GO, Issue of 2020.
680,000 |
2.00%
9/15/2634) §
:
680,000 |
__2,00%
9/15/2035|$
680,000 |
2.00%
9/15/2036) $
680,000 |
__2.00%|
9/15/2037
|$
680,000 |
2.43%!
9/15/2038|
$12
680,000
2.43%!
9/15/2039
680,000 | _ 2.13%:
9/15/2040)
$
680,000
2.13%
8/15/2030|$
3,015,000
1.67%!
s, Series 20208
nding Bonds, Series, 20208
8/15/2034
8/15/2032
| $28,
2,890,000
1.85%
8/18/2033] $28,890,000 GO Refunding Bonds, Series 20208
$05,000
1.98%:
3/1/2034 1$12,600,000 GO BOND FIREHOUSE _
665,000
5.00%
3/1/2632
665,000
5.00%
3/1/2033|$12, 600, 900 GO BOND FIREHOUSE
665,000
5.00%:
3/4/2034] $12,600,000 GO BOND FIREHOUSE
665,000
5.00%;
3/1/2035
665,000
4.00%!
3/1/2036 $12, 600, 000 GO BOND FIREHOUSE
665,000
4.00%
3/1/2037 | $12,600,000 GO| BOND FIREMOUSE
865,000 |
4.00%
3/1(2038)1$:
665,000
4.00%!
3/1/20391$
665,000
4.00%:
3/1/2040 $12, 600, "000 ‘GO BOND FIREHOUSE
660,000
4.00%!
3/1/2041 $12, 600, 000 Ga BON
FIREHOUSE
660,000
4.00%
3/1/2042
660,000
4.00%!
3/1/2043]$
660,000
4.00%!
3/1/2044/$
660,000
4.00%
3/1/2045| $12,600,000 GO BOND FIREHOUSE __
660,000
4.00%
3/1/2046 ($12,600,000 GO BOND FIREHOUSE
660,000
4.00%!
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$2,950,000
4.75%"
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Total Principal
Due
31,823,016.
| Our Weighted Average Interest Payment
__
3.01%
Weighted Average Maturity in Years
7
4,56 _
Attachment 7 FY 2032
Detailed Bond Debt Service - Town of Waterford, FY 2032
Payot
ae
Date
Bond Components
Principal
Interest
11/1/2031 $3,600,000 Radio System
$
364,830
3.96%
414/112032/$3,600,000 Radio System
$
379,543
3.96%
11/1/2033 |$3,600,000 Radio System
$
394,848
3.96%!
11/1/2034|$3,600,000 Radio System
1$
410,771
3.96%)
11/1/2035|$3,600,000 Radio System
$
427,336
3.96%
9/15/2031 ]$13,655,000 GO, issue of 2020
$
685,000
3.00%!
9/15/2032|$13,655,000 GO, issue of 2020
$
§80,000
3.00%:
9/15/2033|$13,655,000 GO, issue of 2620
§
680,060
2.00%
9/15/2034 )$13,655,000 GO, Issue of 2020
$
680,000
2.00%
9/15/2035/ $13,655,000 GO, Issue of 2020
$
680,000
2.00%.
9/15/2036/$13,655,000 GO, Issue of 2020
$
680,000
2.00%:
9/15/2037 $13,655, 000 GO, Issue of 2020
$
680,000
2.13%
9/15/20381$13,655,000 GO, issue of 2020
$
680,006
2.13%
9/15/2039] $13,655,000 GO, Issue of 2020
$
650,000
2.13%:
9/15/2040/$13,655,000 GO, Issue of 2020
$
680,000
2.13%:
8/15/2031|$28,890,000 GO Refunding Bonds, Series 20208
$ _ 2,950,000
4.75%
8/15/2032/$28,890,060 GO Refunding Bonds, Series 20208
$
2,890,000
1.85%:
8/15/20331$28, 890,000 GO Refunding Bonds, Series 20208
$
905,000
1.95%:
3/1/2032]$12,600,000 GO BOND FIREHOUSE
$
665,000
5.00%
3/1/2033)$12,600,000 GO BOND FIREHQUSE
$
665,000
5.00%.
3/1/2034($12,600,000 GO BOND FIREHOUSE
$
665,000
5.00%
3/1/2035) $12,600,000 GO BOND FIREHOUSE
$
665,000
4.00%
3/1/2036/$12,600,000 GO BOND FIREHOUSE
$
665,000
4.00%!
3/1/2037 |$12,600,000 GO BOND FIREHOUSE
$
665,000
4.00%
3/1/2038 )$12, 600, 600 GO BOND FIREHOUSE
$
665,000
4.00%
3/1/2639 /$12,! 600, 600 GO BOND FIREHOUSE
$
665,006
4.00%:
3/1/2040|$12,600,000 Go BOND FIREHOUSE
$
660,000
4.00%)
3/4/2044 /$12,600,000 GO BOND FIREHOUSE
$
660,000
4.00%:
3/1/2042(|$12,800,000 GO BOND FIREHOUSE
$
660,000
4.00%
3/4/2043 |$12,600,000 GO BOND FIREHOUSE
$
660,000
4.00%
3/1/2044/$12,600,000 GO BOND FIREHOUSE
$
660,000
4.00%.
3/1/2045 |$12,600,000 GO BOND FIREHOUSE
$
660,000
4.00% :
3/1/2046 |$12,600,000 GO BOND FIREHOUSE
$
660,000
4.00%
Total Principal Due
$25,467,326 |
. Our Weighted Average Interest Payment
3.04% |
Weighted Average Maturity in Years
4.66
|
poe
Mtoe
HOOT
ODE
ANE
WM
AVM
anp
jedioulig
spuog
~
gzeuap'sz$
gLo‘eze'les
_
ob
‘00z‘ees
“Zel'ese'vys
|
yoo‘osh'lss_
166'vL1'es$
ZE0Z
AX“
LEDS
A
il
“Qe0ZAd
|
GZOTAM
—BZOTAA_——-LZOZ
AS
;
__
Sieak
UT
Ante
Bay
PaTUBIOM
“SjuSuIAed JU]
BAY
PayUBIEM
IO
“SNP
Tedisulid
spuog
pauiquos
2
wawysey
August 31, 2026
ij
=:
#
RTM Special Meeting
a,
& ds
=)
mr
Helen Kwasniewski
an
ae
a
as
—
AO
Here is about another town building roof replacement again!
My questions as well should also be yours:
1. We also need to replace the town library roof that was leaking
since December of 2025, which went through 2 major snowstorms
that dump about 24 inches of snow as well as numerous rainstorm
some of them were heavy and tomorrow going to be another heavy
rain. This roof is scheduled/projected to be done in 2030 four years
from now.
2. The town expects the library to coffer up some money; how much
is the Goshen Fire House putting in. Remember they just had a
“Fire Mens Day” which made money.
3. We have public works that is supposed to be checking town
buildings so that we can nip these issues in the bud. Sounds like it
to me that his/her/they did not take their job seriously. Maybe it is
time to start looking into this department. People should start being
responsibility.
4. Once again, the taxpayers are getting the shaft.
5. It’s about time to get away from “flat roofs”.
6. Hope you all look into this request before you all say “YES”!
Tonk Yar!