BOF Regular Meeting November 2023 Agenda

agenda center agenda

Board/CommissionBoard of Finance
Meeting DateNovember 08, 2023
Pages197
File Size18.9 MB
OCR Status Searchable (OCR processed)
Source URLOriginal
Download PDF

Document Preview

Full Text (OCR Extracted)
5.






8.

Christine Johnson
 
1
1
2
4
5
7
FUNDING SOURCE
CSLIB Grant
Award
FY2020
APPROVED
FY2021
APPROVED
FY2022
FY2023
1 Current Year Capital
2 Utility Budget/Sewer Cap Maint Fund
3 Transfer to CNR
200,000 
345,600 
545600
4 Short/Long-term Bonds
5 LoCIP (detail in section 5 above)
6 CNR Undesignated Fund Balance
7 Federal/State Grants (detail in section 5)
8 *Other Funding (detail in section 5 above)
250,000 
TOTALS
250,000 
200,000 
345,600 
545,600 
1,341,200 
*State Library Construction Grant funds 
will offset the CNR appropriation.
2022-2023 FISCAL YEAR REQUEST
ATTACH PLAN ESTIMATE, SERVICE AREA MAP AND/OR OTHER SUPPORTING DOCUMENTATION (if none, simply 
state that in the area below)
6
Silver Petrucelli report and quotes are included.  Also included are the State Library Construction library's state construction grant 
documents.
Library
Library HVAC Upgrade 
DEPARTMENT PRIORITY
PROJECT NAME
TOWN OF WATERFORD
CAPITAL PROJECT REQUEST FORM
CONTACT PERSON
DEPARTMENT/AGENCY
COST/FUNDING SOURCE
3
DESCRIPTION AND JUSTIFICATION (describe the type, purpose & anticipated accomplishments of the project)
Town project (P&Z, DPW) to work with Eversource to extend gas line down Rope Ferry Road.
DESCRIBE THE IMPACT ON DEPARTMENT OPERATING BUDGET (include cost estimate if applicable)
GRANT FUNDING/OTHER FUNDING, if applicable (detailed explanation of grant/other funding, including the amount, 
source of funding, status, town match, if any.  Attach award letter if available)
PROJECT STATUS IF IN PROGRESS
Study and recommendations complete. 
LIST OTHER PROJECTS WITHIN YOUR DEPARTMENT OR ANOTHER DEPARTMENT THAT WILL BE IMPACTED 
BY THIS REQUEST
Since FY'07 repairs to library's main HVAC equipment, 4 furnaces and 2 A/Cs, and the engineering study/recommendations have cost 
over $80,000 (see attached).  Repairs have been increasing in frequency and cost as the systems age and deteriorate. The upgrade will 
result in energy efficiency, reduced energy consumption and reduced costs of repairs, parts replacements, etc.  The conversion to gas from 
fuel oil will result in not only monetary savings but also provide a cleaner, greener system. Also, but not quantifiable, is the positive 
impact on customer service with fewer incidents of no or insufficient heat and/or AC.
This library has received a State Public Library Construction Grant for $250,000 for this project. Copies of the award letter, grant 
application and supporting documentation are included. As per the grant guidelines the library has until November 2022/FY 2023 to get 
local funding in place.
The Waterford Library's HVAC systems are obsolete and in need of replacement. The current systems were installed in multiple phases 
between 1965 and 1999. They are past their useful operating life and require frequent maintenance. Silver-Petrucelli and Associates 
completed an engineering study in 2018 (FY'18 CIP) that evaluated the systems and provided recommendations for improvements. The 
attached report details their assessment of existing conditions and options for replacement.  Option 1 was chosen as the most cost effective 
solution that would best suit the needs of the Library into the future. The cost of Option 1 was quoted at $1,034,000.  Silver Petrucelli 
also provided a quote to assist the Town in preparing specifications, bid documents, and construction oversight. The cost for this service 
was quoted at $15,200. The request for the project, based on the August 2018 study, was submitted for FY'20 CIP at $1,049,200 and 
deferred to FY'21. With the deferral, the vendor recommended an additional 3.5% - 4% increase in costs ($42,000) bringing the FY'21 
request to $1,091,200. In November 2019 the library was award a CT Public Library Construction Grant and as per the grant guidelines 
the town has 3 years (November 2022/FY'23) to secure local funding .  The first selectman recommends spreading the project over three 
years with the first appropration of $200,000 approved in FY'21, the second appropriation of $345,600 was approved in FY'22. The final 
allocation of $544,600 is being requested for FY2023. The $250,000 grant will offset the total CNR appropriation and absorb any 
additional cost increases. The project must begin in FY2023 in order to meet the terms of the grant.
8.

Waterford Public Library 
CIP 2023 – 2027 HVAC Upgrade Submission 
Table of Contents 
HVAC Repair Summary………………………………….…………………………………………………………………………. 1 
Silver Petrucelli Report / Quotes ……………………………………………………………………………………………… 2 – 27 
State Library Construction Grant .…………………………………………………………………………….………….…… 28 - 66 

Waterford Public Library
5-YEAR CAPITAL IMPROVEMENT PLAN
FISCAL YEARS 2023-2026 REQUEST
REPAIR HISTORY - LIBRARY HVAC SYSTEMS
FY'21
$3,824.16
FY'20
$9,323.34
FY'19
$4,427.00
FY'18
$5,630.00
FY'18 
CIP - engineering study
$9,600.00
FY'17
$1,755.00
FY'16
$5,172.00
FY'15
$2,790.00
FY'14
$3,983.00
FY'13
$9,953.00
FY'12
$2,756.00
FY'11
$1,971.00
FY'11
CIP - repairs
$12,060.00
FY'10 
$2,000.00
FY'09
$3,673.00
FY'08
$1,908.00
FY'07
$1,202.00
TOTAL
$82,027.50
1

2

3190 Whitney Avenue, Hamden, CT 06518-2340 
Tel: 203 230 9007  Fax: 203 230 8247 
 silverpetrucelli.com 
August 28, 2018 
Mr. Wayne Fraser 
Municipal Facility Coordinator 
Waterford Town Hall 
15 Rope Ferry Road 
Waterford, CT   06385 
RE: 
Waterford Public Library 
Support of Design/Build Effort 
 
S/P+A #18.024 
Dear Wayne: 
As you know, we have been working with you and Ms. Roslyn Rubenstein on the 
evaluation of mechanical systems at the Waterford Public Library, which is now 
complete.  I am pleased to submit this fee proposal for assistance with the 
Design/Build effort, as it relates to mechanical and electrical system improvements 
at that building. 
DESIGN/BUILD PERFORMANCE SPECIFICATION 
We can provide a guideline for Design/Build contractors and our tasks will 
include: 
1. Perform detailed site investigation of existing conditions.
2. Perform detailed heating/cooling load calculations of building HVAC
loads to document approximate system capacities.
3. Produce Design/Build Performance Specification defining the design
parameters for qualified contractors and their associated Engineer of
Record (EoR).
3

Mr. Wayne Fraser 
 
Page 2 
BID PHASE ASSISTANCE 
 
We can provide minimal assistance during the Bid Phase as indicated below: 
 
1. Attend a Pre-bid walk-thru. 
2. Evaluate and assist the Town in responding to contractor RFI’s. 
3. Assist the Town with evaluation of bids and bidders. 
 
CONSTRUCTION ADMINISTRATION 
 
Although the EoR is responsible for development of shop drawings and submittals 
for their design, we will provide assistance to the Owner in determining whether 
the design-build team is straying or within the criteria and guidelines set forth in 
the Performance Specification.  Services provided under this phase will consist of 
the following: 
 
1. Attend pre-construction meeting. 
2. Cursory Review of Contractor's Product Data and Shop Drawing 
submittals for compliance with Performance Spec. 
3. Provide site observation visits (4) prior to completion of project. 
4. Coordination with contractors to clarify designs. 
5. Review EoR Punch List of completed installation. 
6. Review Closeout submittals. 
 
COMMISSIONING 
 
Commissioning (Cx) services are now required to be performed on all mechanical 
systems in this size range in accordance with the upcoming CT State Building 
Code (2015 International Energy Conservation Code will be in effect), however 
are excluded from this proposal at this time.  Acting as an Owner’s Representative 
on the development of the Performance Spec, it would be suitable and sensible to 
consider us for the Cx Agent to represent the Town throughout the installation as 
well.  Should these services be required from us at a later date, we can prepare a 
proposal for an appropriate level of Commissioning/ support that we would be 
pleased to provide you at that time. 
 
SERVICES NOT INCLUDED 
 
We are capable of providing a wide range of additional services should you 
require the assistance, or should the project scope be revised. These excluded 
services include: 
1. Architectural services. 
2. Environmental inspection, testing, design and monitoring services. 
3. Civil engineering services. 
4. Structural engineering services. 
5. Fire protection engineering. 
6. Commissioning and Commissioning Support. 
7. Printing of Bid Sets. 
4

Mr. Wayne Fraser 
 
Page 3 
8. Preparation/documentation of more than three design alternates. 
9. Energy estimating, energy modeling and/or life cycle cost analysis. 
10. Development of Contract Documents suitable for obtaining competitive 
bids and for obtaining required permits. 
 
COMPENSATION 
 
We propose to accomplish any of the tasks identified in this proposal for the lump 
sum fees outlined below: 
 
 
Design/Build Outline Specification: $  6,560 
 
Bid Phase Assistance: 
 
$  1,360 
 
Construction Administration:  
$  7,200 
 
Total 
 
$ 15,120 
 
These fees include expenses related to travel but exclude document reproduction 
costs which will be billed at 1.10 times actual expense.  Invoices will be submitted 
on a regular basis, and payment will be due within thirty (30) days. 
 
Thank you for the opportunity to submit this proposal.  If you are in agreement, 
please issue a Purchase Order. 
 
 
Very truly yours, 
 
 
 
Kenneth J. Eldridge, P.E. 
 
 
 
Senior Engineer 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
18.024.02.PRO 
5

Town of Waterford, Connecticut 
Evaluation of the Existing HVAC Systems 
Waterford Public Library Building 
49 Rope Ferry Road 
Waterford, CT 06385 
Final Report: August 10, 2018 
Prepared by: 
Silver/Petrucelli + Associates 
Architects / Engineers / Interior Designers 
3190 Whitney Avenue 
Hamden, CT 06518 
6

Table of Contents 
Section I – Executive Summary ......................................................................................................... 2 
Section II – Existing Conditions ........................................................................................................ 4 
Section III – Recommendations ........................................................................................................ 5 
Section IV – Conclusions ................................................................................................................... 11 
Section V – Opinion of Probable Cost ........................................................................................... 12 
Section VI – Photos .............................................................................................................................. 15 
7

Section I – Executive Summary 
The services of Silver / Petrucelli + Associates (S/P+A) have been secured by the Town of 
Waterford, Connecticut to provide an engineering assessment of the heating, ventilation and air-
conditioning (HVAC) systems serving the existing Waterford Public Library, located at 49 Rope 
Ferry Road. 
This report of our investigation and study describes the existing conditions and proposed HVAC 
system improvements required to provide adequate space comfort, energy efficiency and 
improved air diffusion Control for the Public Library. The current building HVAC systems serve 
the Town’s library space environment needs; however, comfort issues are now the norm, 
concerns over indoor air quality (IAQ) and system performance have beset the building, most 
notably in the addition stacks, almost from the onset of HVAC systems’ installations.  
This report was prepared by S/P+A of Hamden, Connecticut, an architecture, engineering and 
interior design collaborative specializing in municipal town planning, historic restoration, master 
planning and design.  
The collected data was organized and appears in sections of this report in the form of existing 
conditions summary, recommendations, conclusions, an opinion of probable costs for proposed 
renovations, existing conditions photographs and a list of current applicable codes. 
APPLICABLE CODES 
8

The proposed upgrades require that the building be brought up to full current code standards. The 
codes to which the mechanical systems have been evaluated include: 
•
Connecticut State Building Code (CSBC) with 2016 Connecticut Supplements
•
2012 International Building Code (IBC)
•
2012 International Mechanical Code (IMC)
•
2012 International Plumbing Code (IPC)
•
2012 International Energy Conservation Code (IECC)
•
2014 NFPA 70 National Electric Code (NEC)
Any work done to the building will need to be performed to the Code cycle that is in force at the 
time; Connecticut is expected to be updating the Codes effective October 1, 2018, to the 2015 
ICC Compilation and is anticipated to enact the next level of Codes every three years, thereafter. 
PROJECT OBJECTIVE 
The primary objective of this report is to provide the Town with an assessment of the present 
condition of existing equipment and systems serving the Public Library, address comfort and 
indoor air quality (IAQ) concerns, analyze equipment capacity and provide a preliminary opinion 
of probable costs for any related modification options that may be considered.  The existing oil-
fired equipment serving this building are operating beyond their useful service life expectancies 
and, in many cases, are incapable of maintaining setpoints related to occupant comfort within 
these spaces.  For these reasons, natural gas-fired rooftop and central station air handling 
equipment is proposed.  The new units are proposed to be gas-fired since natural gas line 
installation has been proposed by the Town and is nearly underway on Rope Ferry road in front 
of the library.  In addition, because of their ability to move larger quantities of air – an aspect 
which would alleviate distribution concerns in the stacks and areas with high ceilings – and 
temper large quantities of ventilation air, these units are the most suitable choice.  Other systems, 
such as the split-ductless, variable refrigerant volume (VRF) type system, most notably 
recommended for the recent HVAC upgrades at the Town Hall and Youth Services Bureau 
Building, were not considered due to their inability to overcome the distribution and ventilation 
quantity issues.  When confronted with these exact performance drawbacks at the Town Hall - 
namely in the Auditorium - gas-fired rooftop equipment was the system of choice there as well. 
Lastly, we performed schematic-level, computer block-load heating and cooling calculations to 
compare present building envelope loads to what could be anticipated upon the replacement of 
the original windows by incorporating modern, “state-of-the-art” replacement window models.  
The results are eye-opening and substantiate the rule of thumb stating that window replacements 
of this type can see payback periods of five (5) years or less. 
PROCESS 
9

This report was developed with the input of facility staff, maintenance personnel and visual 
observations of the existing facilities by our engineering staff and review of available existing 
conditions drawings and records.  Our directive was to develop a report wherein a qualified 
Design-Build Contractor shall be able to understand the recommended systems being considered 
and successfully begin the processes of designing and budgetary pricing, leading to 
commencement and installation, with the understanding that all work to be performed will be 
done while the building is still both occupied and functioning in its capacity as the Town Public 
Library.   
SP+A would especially like to thank Ms. Roslyn Rubenstein, Director of the Library and Mr. 
Michael Miceli, Building Operations Manager for their extensive contribution of time, data, 
input and access, and to the staff that provided their day-to-day experiences with the existing 
environmental conditions – both positive and negative. 
Section II – Existing Conditions 
In 1965, the Town built the “New” Public Library at its current location, which utilized oil-fired 
equipment for heating and ventilation of the building. In 1975, an addition was built to expand 
the library and its services to the community. The 1975 addition included roof mounted, oil-fired 
HVAC equipment as well. In 1976 mechanical modifications were done to the addition. New 
mechanical equipment was added in 1999 to serve the new addition as well as a portion of the 
existing building spaces.  
Public Library Building Systems 
Space heating and cooling for the building is provided by oil-fired equipment located in 
the basement, as well as from one oil-fired, air handling unit on the roof.  The other rooftop 
mounted unit (RTU) is for cooling-only and utilizes direct expansion (DX) refrigeration. 
Basement oil-fired heating and ventilating (H&V) units were installed in 1999 and are 
approaching the end of their useful life – close to twenty years.  The basement units are 
manufactured by Jackson and Church and the York Corporation. It appears that the intent of 
these units was to offset perimeter heat losses, while utilizing the existing RTU’s provide the 
space conditioning for the interior portion of the library. The basement H&V units do not have 
cooling capability. Ventilation air is supplied to all the units through a wall-mounted louver 
connected to a common vent which each unit draws from. Fresh air is then distributed throughout 
the facility by the air handling equipment located in the basement and on the roof via ductwork 
serving the space.  
The RTU’s are either mounted on curbs or steel dunnage on the existing roofs. Judging by their 
current state these units are in poor condition and past their useful service life expectancy. The 
complaints by occupants indicate that there does not seem to be enough airflow, particularly in 
the stacks, and maintaining the thermostat setpoint is difficult. 
There is an existing 2,000-gallon, underground fuel-oil storage tank located in the front of the 
library. It was originally scheduled for replacement in 3 years, however with the proposed gas 
10

service installation this could be moved up in schedule. 
There are three (3) split air conditioning systems serving the library. One of the systems serves 
the meeting in room in the basement, while the other (2) two serve the main staff office on the 
1st floor and the conference room in the basement level.  Each of the indoor units have their own 
grade-mounted condensing units. These systems, although functional at present, are 
approximately 19-20 years in age and approaching the end of their useful service life expectancy. 
Refrigerant for these systems are no longer in production per the Montreal Protocol refrigerant 
phaseout schedule, and as a result these units will no longer be able to be serviced reliably. 
Section III – Recommendations 
Due to the age and poor condition of the existing mechanical systems and equipment serving the 
building, full system replacement is the recommended course of action. With the prospect of 
equipment replacement comes the opportunity to improve on the conditions within these spaces, 
targeting existing IAQ concerns, meeting compliance with modern energy code requirements, 
and improving the control of indoor environmental conditions within these spaces. Namely, it 
provides the opportunity for the Town to: 
•
Operate these mechanical systems in a manner which promotes a clean and comfortable
environment in the most cost- and energy-efficient manner available
•
Extend the building’s usefulness and allow for it to be a prime useable space in the
community for the benefit of current and future generations
•
Alleviate airflow distribution, comfort and IAQ concerns while increasing energy
efficiency
•
Improved and simplified equipment service and maintainability
•
The ability to control and monitor operation, alarms, trend data, building occupancy
schedules and all system setpoints remotely from the internet and/or from a single
physical location, as desired by the Owner’s needs
The existing oil-fired equipment that is presently in place represents the lowest efficiency 
systems available in terms of heating the library spaces.  With operating efficiency in the range 
of 80% to 86% - that’s when burners are new, and combustion is finely tuned – natural gas is the 
clearer choice with efficiencies in the 92% to 98% range.  In addition, the use of oil-fired rooftop 
and/or central station equipment is easily the least commonplace choice of systems available.  
This leads to a potential difficulty in finding replacement parts and qualified service personnel as 
the systems age.  And although VRF technology far exceeds the efficiency in even the best gas-
fired equipment, its physical limitations in air distribution and throw distance preclude us from 
considering its use as the primary system of choice – not to say that its use in limited office-like 
areas couldn’t be considered.  However, the real benefit of VRF systems, the capability for 
energy recovery between zones that are simultaneously in heating and cooling mode, would not 
be as substantial a factor due to the building exposures available here for those types of spaces. 
With replacement and modernization of the HVAC systems and the associated electrical and 
controls infrastructure being the recommendation in this case, the manner in which this is to be 
11

accomplished should best reflect the building’s use, needs and current issues of concern.  As 
such, we have proposed three options for the HVAC system upgrade, as follows: 
Option #1 
Option #1 consists of rooftop-mounted, packaged air handlers with DX cooling and natural gas-
fired furnace sections. 
•
Air Handling Equipment:  The facility, will be served primarily by Variable Air Volume
(VAV), Air Handling Units (AHUs) located on the roof and in the existing basement
mechanical spaces. The AHUs will provide ventilation air as well as conditioned supply
air for space heating and cooling. Each AHU will be equipped with Supply Fan, Exhaust
Fan, Energy Recovery Heat Exchanger, and Merv 8 Air Filtration. The Supply and
Exhaust Fans will be equipped with variable speed drive (VSD), economizer, demand
control ventilation.
•
Primary air distribution will be supplied via a new ducted system from the AHUs to VAV
terminals located in the spaces served. The VAV terminals will be equipped with electric-
resistance reheat coils and will supply air to the secondary air distribution system
consisting of sheet metal ductwork and ceiling supply air diffusers. Return/Exhaust Air
from the spaces to the AHU’s will be via a ducted return air system.
•
Toilet/Locker Room Exhaust: Each Toilet Room and Custodial closet will be provided
with exhaust as required by the Building Code with the possible use of an Energy
Recovery Ventilator (ERV).
•
Automatic Temperature Controls/Energy Management System: The existing control
system should be updated to a modern, state of the art Direct Digital Control (DDC) type
Energy Management system. The systems compatibility with existing systems will be
determined based on the Owner’s requirements. The communication protocol between
devices and equipment will be based on BACnet.
•
Electrical modifications will consist of connections to the VSD supply and exhaust fans,
electrical conduits, wiring and disconnects for two air handling equipment with VAV /
electric heat. Includes electrical hookups: toilet / locker room exhaust.  BACnet & fire
alarm hookups as required by the mechanical / electrical drawings.
•
Plumbing modifications will consist of underground gas piping to the side of the building
where the gas company will install their meter. The gas piping will then enter the
building to be connected to the natural gas-fired boilers. The proposed service entry
location for the new gas service is likely to be west of the front (Rope Ferry Road)
entrance pending gas utility provider approval.
Option #2 
Option #2 consists of a hot-water boiler plant, hot water pumps, and packaged air handlers with 
12

DX cooling and hot water coils. 
•
Heating Plant:  The Central Heating Plant (CHP) will consist of natural gas-fired, high-
efficiency condensing boilers. Combustion air may be supplied directly to each boiler
with a dedicated duct or it may be supplied to the boiler room by combustion air fans.
The boilers will be vented outside either individually or into common venting utilizing
polypropylene piping. The boilers will have an automatic chemical water treatment
system and condensate drain neutralizing kits.
•
Hot water supply to the building will be by either inline primary or floor mounted hot
water pumps with variable speed drives (VSD’s) serving a reverse-return hot water loop.
•
Hot Water will be supplied to hot water coils in the air handling units, throughout the
building as well as to the VAV boxes and vestibule cabinet unit heaters.
•
Air Handling Equipment:  The facility, will be served primarily by variable air volume
(VAV), air handling units (AHU’s) located on the roof and in the existing basement
mechanical spaces. The AHU’s will provide ventilation air as well as conditioned supply
air for space heating and cooling. Each AHU will be equipped with a supply fan, exhaust
fan, ERV, and MERV 8 air filtration. The supply and exhaust Fans will be equipped with
VSD’s, and the units will be capable of providing 100% outside air economizer and
demand control ventilation.
•
Primary Air will be supplied via a new ducted system from the AHUs to VAV Terminals
located in the spaces served. The VAV Terminals will be equipped with hot water reheat
coils and will supply air to the secondary air distribution system consisting of sheet metal
ductwork and ceiling supply air diffusers. Return/Exhaust air from the spaces to the
AHU’s will be via a ducted air system.
•
Toilet/Locker Room Exhaust: Each Toilet Room and Custodial closet will be provided
with exhaust as required by the Building Code with the possible use of an Energy
Recovery Ventilator.
•
Automatic Temperature Controls/Energy Management System: The existing control
system should be updated to a modern, state of the art Direct Digital Control (DDC) type
energy management system. The system’s compatibility with existing systems will be
determined based on the Owner’s requirements. The communication protocol between
devices and equipment will be based on BACnet.
•
Electrical modifications will consist of connections to central heating plant boilers,
VSD’s, hot water pumps and AHU’s VSD supply and exhaust fans.  This includes the
electrical conduits, wiring and disconnects for two air handling equipment with VAV /
hot water reheat. Includes electrical hookups to toilet / locker room exhaust.  BACnet &
fire alarm hookups will be provided as required by the mechanical / electrical drawings.
•
Plumbing modifications will consist of underground gas piping to the side of the building
where the gas company will install their meter. The gas piping will then enter the
building to be connected to the natural gas-fired boilers. The proposed service entry
13

location for the new gas service is likely to be west of the front (Rope Ferry Road) 
entrance pending gas utility provider approval. 
Option #3 
Option #3 consists of a hot water boiler plant, hot water pumps, a chiller plant, chilled water 
pumps and new air handlers. 
•
Chilled Water Plant:  A central chilled water plant will be provided, utilizing a high-
efficiency air-cooled chiller. The chilled water plant will have an automatic chemical
water treatment system.
•
Chilled Water Pumps will be either vertical, split-case type, end-suction type or inline
type, and will be equipped with VSD’s. Chilled water will be distributed via a chilled
water piping distribution loop feeding the cooling coils in all of the proposed air handler
units.
•
The Central Heating Plant (CHP) will consist of natural gas-fired, high-efficiency
condensing boilers. Combustion air may be supplied directly to each boiler with a
dedicated duct or it may be supplied to the boiler room by combustion air fans. The
boilers will be vented outside either individually or into common venting utilizing
polypropylene piping. The boilers will have an automatic chemical water treatment
system and condensate drain neutralizing kits.
•
Hot water supply to the building will be by either inline primary or floor mounted hot
water pumps with variable speed drives (VSD’s) serving a reverse-return hot water loop.
•
Hot Water will be supplied to hot water coils in the air handling units, throughout the
building as well as to the VAV boxes and vestibule cabinet unit heaters.
•
Air Handling Equipment:  The facility, will be served primarily by VAV, air handling
units located on the roof and in the existing basement mechanical spaces. The AHU’s
will provide ventilation air as well as conditioned supply air for space heating and
cooling. Each AHU will be equipped with a supply fan, exhaust fan, ERV, and MERV 8
air filtration. The supply and exhaust Fans will be equipped with VSD’s, and the units
will be capable of providing 100% outside air economizer and demand control
ventilation.
•
Primary Air will be supplied via a new ducted system from the AHUs to VAV Terminals
located in the spaces served. The VAV Terminals will be equipped with hot water reheat
coils and will supply air to the secondary air distribution system consisting of sheet metal
ductwork and ceiling supply air diffusers. Return/Exhaust air from the spaces to the
AHU’s will be via a ducted air system.
•
Toilet/Locker Room Exhaust: Each Toilet Room and Custodial closet will be provided
with exhaust as required by the Building Code with the possible use of an ERV.
•
Automatic Temperature Controls/Energy Management System: The existing control
14

system should be updated to a modern, state of the art Direct Digital Control (DDC) type 
energy management system. The system’s compatibility with existing systems will be 
determined based on the Owner’s requirements. The communication protocol between 
devices and equipment will be based on BACnet. 
•
Electrical modifications will consist of connections to central heating plant boilers,
VSD’s, hot water pumps and AHU’s VSD supply and exhaust fans.  This includes the
electrical conduits, wiring and disconnects for two air handling equipment with VAV /
hot water reheat. Includes electrical hookups to toilet / locker room exhaust.  BACnet &
fire alarm hookups will be provided as required by the mechanical / electrical drawings.
•
Plumbing modifications will consist of underground gas piping to the side of the building
where the gas company will install their meter. The gas piping will then enter the
building to be connected to the natural gas-fired boilers. The proposed service entry
location for the new gas service is likely to be west of the front (Rope Ferry Road)
entrance pending gas utility provider approval.
Additional Sustainable Design Considerations 
Building Energy Management Systems (EMS) 
An EMS provides a building owner with the ability to monitor, control, and adjust all HVAC 
systems (along with plumbing and electrical systems, if desired) from a central or web-based 
location.  An operator workstation consisting of a personal computer and printer can be located 
in the building, and this station could have the capability of remote access to the HVAC systems 
via the internet, if desired.  The owner can set occupancy schedules, adjust setpoints, and 
monitor trouble/alarm conditions in an efficient manner with this tool.  Features such as night 
setback, holiday scheduling and weekend scheduling will be included to allow the system to 
minimize energy expenditure during unoccupied periods.  An alarm feature will be added, which 
can remotely notify facility staff of any pre-determined alarm conditions needing to be 
addressed. 
Demand Controlled Ventilation (DCV) 
DCV is a ventilation scheme used to ensure that adequate ventilation for a building’s occupants 
while reducing excess energy use from unnecessarily over-ventilating the building or space.  The 
ventilation process requires a substantial amount of energy since outside air needs to be heated or 
cooled to acceptable levels prior to distribution through the building.  Energy is conserved by 
controlling ventilation rates based on the actual number of occupants indirectly, by sensing 
carbon dioxide (CO2) levels as an indicator of occupant load. CO2 concentrations are 
continuously monitored by a sensor, either located in the space or the return air ductwork, which 
modulates outside air dampers through their full-open and -closed positions accordingly to 
maintain CO2 concentrations below an established comparative baseline.  This technique can be 
applied throughout the building and is especially effective in high occupancy spaces which are 
not continuously occupied. DCV can be easily implemented by the addition of sensors and 
required programming when an EMS is utilized. 
Window Upgrades 
15

S/P+A has additionally considered the architectural impact of upgrades to the existing Library 
envelope on its heating and cooling loads, as well as the potential reduction in central system and 
equipment sizing that could result from these upgrades.  By changing the existing, original 
“storefront” type fenestration, which has been technologically surpassed in recent decades by 
more state-of-the-art, energy efficient storefront window assemblies having much higher U-
values, integral low-e coatings, inert gas infill, lower infiltration potential and improved long-
lasting thermal break enhancements. That being said, our current calculated block-load estimate 
for the building presently results in 969,500 btu/H of heat required during design heating 
conditions and roughly 55.0 tons of cooling during peak summer design conditions. The 
installation of the improved fenestration could have the potential to reduce the Library’s heating 
requirements to 513,000 btu/H and its cooling needs down to 40.1 tons – or 47.1% and 19.8% 
reductions, respectively.  Payback on this scale and scope of upgrade typically average around 5-
years or less, depending on the quality of the replacements. 
Miscellaneous Sustainability Considerations 
Refrigerants used in air conditioning systems will be hydrofluorocarbons having low ozone 
depletion (ODP) and global warming potentials (GWP).  Equipment will most likely use HFC-
410A or HFC-134a. 
Premium Efficiency Motors will be utilized wherever their application is feasible and per the 
latest enforceable energy codes.  Capitol reimbursements and incentives are often available for 
the incorporation of Premium and High efficiency motors, dependent on the motor size and 
funding availability. 
Use of daylighting and active lighting control through the EMS or a separate controller can 
substantially reduce lighting energy loads, especially when used in conjunction with high 
efficiency LED lighting and space occupancy sensors.  Reimbursements and incentives are often 
available for these types of upgrades as well. 
Section IV – Conclusions 
The Waterford Public Library Complex is a Town landmark which has served the community in 
many ways, and for many generations.  However, it will be important to take the proper steps in 
preparing this building for its next cycle of use.  With the history of IAQ and air distribution 
concerns in this facility, circumstances indicate that HVAC system upgrade/ replacement and 
associated electrical power and controls upgrades to support the HVAC, is both overdue and of 
16

the utmost importance for the Town as a part of maintaining the use of the facility into the future. 
Other than the existing environmental conditions, this building remains useful and viable among 
the Town’s assets.  By taking full advantage of modern and state-of-the-art HVAC systems and 
technology during this potential upcoming and timely upgrade, the Waterford Public Library can 
support the current space use and any unforeseen space use reconfigurations that may be yet to 
come.  In doing this, the Town of Waterford can fully realize benefits including: 
Reduced energy usage resulting in lower fossil fuel consumption, lower combined energy
costs and a considerably reduced “carbon footprint”
Leading by example in the realm of sustainability and environmental responsibility,
providing a successful case study for the Town’s students, taxpayers and residents to follow.
Saving taxpayers money for utility costs and maintenance spending.
Eliminating the need for expensive, materially wasteful and often disruptive newly-
constructed buildings and sites to take the place of existing, viable structures in need of a
partial overhaul.  In doing so, the Town acts in the most environmentally sound (green)
manner by reducing the demolition waste of the existing building and the construction waste
of any new building(s).
Ease of maintenance and accessibility for all future routine preventative maintenance
requirements.
The addition of new HVAC equipment, power and control wiring, piping, ductwork and 
windows, along with the temporary annoyance of staff and Town Library patronage, will be 
somewhat disruptive in the short term.  But in considering the long view, this facility will benefit 
from these brief overhauls and disruptions for many healthy, energy efficient and productive 
years to come. 
Section V – Opinion of Probable Cost-Option #1 
17

Section V – Opinion of Probable Cost-Option #2 
Date:
08/10/18
49 Rope Ferry Drive
Job No.:
18.024
Owner:
Town of Waterford
11,485 APPROXIMATE TOTAL NET SQUARE FOOTAGE (Area of Work)
SECTION 
NUMBER WORK CATEGORIES/DESCRIPTIONS
QTY.
UNIT
UNIT COST
TOTAL
      TOTAL $
OTHER COSTS
Permit (0.5% of construction cost) 
1
LS
$3,745
Bonds (1.5% of construction cost) 
1
LS
$11,190
Insurance (0.25% of construction cost) 
1
LS
$1,865
OTHER COSTS SUBTOTAL
$16,799
DIVISION 2 - DEMOLITION
Dumpsters
3
EA
$1,000.00
$3,000.00
$3,000
DIVISION 2 SUBTOTAL
$3,000
DIVISION 22 - PLUMBING (INCL SITE UTILITIES)
Natural Gas Service
1
LS
-
$45,000.00
$45,000
DIVISION 22 SUBTOTAL
$45,000
DIVISION 23 - HVAC/MECHANICAL
Roof-top unit with DX, Gas heat, VFD
2
LS
$50,000.00
$100,000.00
$100,000
Insulated ductwork
11,485
sq.ft
$30.00
$344,550.00
$344,550
Controls
1
LS
$50,000.00
$50,000.00
$50,000
VAV Boxes
1
LS
$25,000.00
$25,000.00
$25,000
Exhaust Fans
1
LS
$15,000.00
$15,000.00
$15,000
Testing and Balancing
1
LS
$5,000.00
$5,000.00
$5,000
Controls
1
LS
$24,000.00
$24,000.00
$24,000
Demolition
1
LS
$30,000.00
$30,000.00
$30,000
Oil Tank Removal and Testing
1
LS
$10,000.00
$10,000.00
$10,000
Crane Service
1
LS
$5,000.00
$5,000.00
$5,000
Demolition
11,485
sq.ft
$5.00
$57,425.00
$57,425
DIVISION 23 SUBTOTAL
$665,975
DIVISION 26 - ELECTRICAL
Demolition
1
LS
$8,500.00
$8,500.00
$8,500
Electrical wiring, conduits, connections, etc
1
LS
$26,500.00
$26,500.00
$26,500
DIVISION 26 SUBTOTAL
$35,000
SUBTOTAL =
$765,774
CONTINGENCY
10.00%
$76,577
GEN. CONDITIONS
5.00%
$38,289
OVERHEAD
10.00%
$76,577
PROFIT
10.00%
$76,577
CONSTRUCTION TOTAL =
$1,033,795
Waterford Public Library - Mechanical Upgrade
MATERIAL & LABOR COST
OPTION #1
OPINION OF PROBABLE CONSTRUCTION COST 
18

Section V – Opinion of Probable Cost-Option #3 
Date:
08/10/18
49 Rope Ferry Drive
Job No.:
18.024
Owner:
Town of Waterford
11,485 APPROXIMATE TOTAL NET SQUARE FOOTAGE (Area of Work)
SECTION 
NUMBER WORK CATEGORIES/DESCRIPTIONS
QTY.
UNIT
UNIT COST
TOTAL
      TOTAL $
OTHER COSTS
Permit (0.5% of construction cost) 
1
LS
$4,216
Bonds (1.5% of construction cost) 
1
LS
$12,604
Insurance (0.25% of construction cost) 
1
LS
$2,101
OTHER COSTS SUBTOTAL
$18,921
DIVISION 2 - DEMOLITION
Dumpsters
3
EA
$1,000.00
$3,000.00
$3,000
DIVISION 2 SUBTOTAL
$3,000
DIVISION 22 - PLUMBING (INCL SITE UTILITIES)
Natural Gas Service
1
LS
-
$45,000.00
$45,000
DIVISION 22 SUBTOTAL
$45,000
DIVISION 23 - HVAC/MECHANICAL
Roof-top unit with DX, Hot Water Heat, VFD
2
LS
$50,000.00
$100,000.00
$100,000
Boilers
2
LS
$30,000.00
$60,000.00
$60,000
Hw Pumps
2
LS
$20,000.00
$40,000.00
$40,000
Insulated Ductwork
11,485
Sq.ft
$30.00
$344,550.00
$344,550
VAV Boxes
1
LS
$25,000.00
$25,000.00
$25,000
Controls
1
LS
$65,000.00
$65,000.00
$65,000
Exhaust Fans
1
LS
$15,000.00
$15,000.00
$15,000
Testing and Balancing
1
LS
$5,000.00
$5,000.00
$5,000
Demolition
1
LS
$30,000.00
$30,000.00
$30,000
Oil Tank Removal and Testing
1
LS
$10,000.00
$10,000.00
$10,000
Crane Service
1
LS
-
$5,000.00
$5,000
Demolition
11,485
Sq.ft
$5.00
$57,425.00
$57,425
DIVISION 23 SUBTOTAL
$756,975
DIVISION 26 - ELECTRICAL
Demolition
1
LS
$8,500.00
$8,500.00
$8,500
Electrical wiring, conduits, connections, etc
1
LS
$29,800.00
$29,800.00
$29,800
DIVISION 26 SUBTOTAL
$38,300
SUBTOTAL =
$862,196
CONTINGENCY
10.00%
$86,220
GEN. CONDITIONS
5.00%
$43,110
OVERHEAD
10.00%
$86,220
PROFIT
10.00%
$86,220
CONSTRUCTION TOTAL =
$1,163,965
Waterford Public Library - Mechanical Upgrade
MATERIAL & LABOR COST
OPINION OF PROBABLE CONSTRUCTION COST 
OPTION #2
19

Section VI – Photos 
Date:
08/10/18
49 Rope Ferry Drive
Job No.:
18.024
Owner:
Town of Waterford
11,485 APPROXIMATE TOTAL NET SQUARE FOOTAGE (Area of Work)
SECTION 
NUMBER WORK CATEGORIES/DESCRIPTIONS
QTY.
UNIT
UNIT COST
TOTAL
      TOTAL $
OTHER COSTS
Permit (0.5% of construction cost) 
1
LS
$5,111
Bonds (1.5% of construction cost) 
1
LS
$15,288
Insurance (0.25% of construction cost) 
1
LS
$2,548
OTHER COSTS SUBTOTAL
$22,948
DIVISION 2 - DEMOLITION
Dumpsters
3
EA
$1,000.00
$3,000.00
$3,000
DIVISION 2 SUBTOTAL
$3,000
DIVISION 22 - PLUMBING (INCL SITE UTILITIES)
Natural Gas Service
1
LS
-
$45,000.00
$45,000
DIVISION 22 SUBTOTAL
$45,000
DIVISION 23 - HVAC/MECHANICAL
Roof-top unit with CW, Hot Water Heat, VFD
2
LS
$36,000.00
$72,000.00
$72,000
Boilers
2
LS
$30,000.00
$60,000.00
$60,000
CHW Pumps
2
LS
$20,000.00
$40,000.00
$40,000
HW Pumps
2
LS
$20,000.00
$40,000.00
$40,000
Chiller
1
LS
$75,000.00
$75,000.00
$75,000
Controls
1
LS
$150,000.00
$150,000.00
$150,000
VAV Boxes
1
LS
$25,000.00
$25,000.00
$25,000
Exhaust Fans
1
LS
$15,000.00
$15,000.00
$15,000
Testing and Balancing
1
LS
$5,000.00
$5,000.00
$5,000
Demolition
1
LS
$30,000.00
$30,000.00
$30,000
Oil Tank Removal and Testing
1
LS
$10,000.00
$10,000.00
$10,000
Crane Service
1
LS
$5,000.00
$5,000.00
$5,000
Insulated ductlwork
11,485
sq.ft
$30.00
$344,550.00
$344,550
Demolition
11,485
sq.ft
$5.00
$57,425.00
$57,425
DIVISION 23 SUBTOTAL
$973,975
DIVISION 26 - ELECTRICAL
Demolition
1
LS
$8,500.00
$8,500.00
$8,500
Electrical wiring, conduits, connections, etc
1
LS
$36,750.00
$36,750.00
$36,750
DIVISION 26 SUBTOTAL
$45,250
SUBTOTAL =
$1,045,173
CONTINGENCY
10.00%
$104,517
GEN. CONDITIONS
5.00%
$52,259
OVERHEAD
10.00%
$104,517
PROFIT
10.00%
$104,517
CONSTRUCTION TOTAL =
$1,410,983
Waterford Public Library - Mechanical Upgrade
MATERIAL & LABOR COST
OPINION OF PROBABLE CONSTRUCTION COST 
OPTION #3
20

Photo 1:  
Rooftop cooling only unit. Exterior insulation on the duct work is no longer attached. 
Photo 2:  
Rooftop cooling only unit. Exterior insulation on the duct work is no longer attached. 
21

Photo 3:  
Rooftop cooling only unit with degraded mastic. 
Photo 4:  
Public Library oil-fired rooftop unit showing the corrosion on the unit itself. 
22

Photo #5:  
Condensing unit serving the staff office space. 
Photo #6:  
Condensing unit serving the conference room space. 
23

Photo #7:  
Existing oil-fired unit serving the library addition. Notice the corrosion that is on the unit. 
Photo #8:  
Existing oil-fired unit serving the library addition. Notice the corrosion that is on the unit. 
24

Photo 9: Example of degraded rooftop unit supports. 
Photo #10:  
Existing oil-fired unit serving the library addition showing the corroded curb adapter. 
25

Photo #11:  
Existing oil-fired heating, non-cooling air handling units located in the basement MER. The units appear to be in 
good condition but are closely approaching 20 years of service.  
Photo #12:  
Existing oil-fired heating, non-cooling air handling unit. The unit appears to be in good condition but is closely 
approaching 20 years of service. 
26

Photo #13:  
Existing oil-fired heating, non-cooling air handling unit. The unit appears to be in good condition but is closely 
approaching 20 years of service. 
Photo #14:  
Fuel oil transfer pump. The unit appears to be in good condition but exhibits signs of leaking. 
27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

9.












10.
10.
















11.
11.



























12.
12.











13.





b.














Contributed Gifts Fund
September 30, 2023
R&P 
R&P 
R&P
R&P
FINANCE
R&P
 MEMORIAL
FRANCES X.
CIVIC
DEIDRICK
HELMET
R&P
TREES &
 SWEENEY
R&P
R&P
TRIANGLE
R&P
FIELD PRESS 
DEPT.
RODEO
GENERAL 
BENCHES
 MEMORIAL
DOG PARK
PLAYGROUND
MEMORIAL
TOY BOX
BOX
AUDITORIUM
FISCAL YEAR 2024
DONATIONS
DONATIONS
DONATIONS
DONATIONS
DONATIONS
DONATIONS
DONATIONS
DONATIONS
DONATIONS
A/V UPGRADE
REVENUES
K9 DONATIONS
POLICE DEPT. GENERAL DONATIONS
TOTAL REVENUES
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
EXPENDITURES
07/14/23 EAST COAST K-9 TICO
08/04/23 JP MORGAN CHASE
08/04/23 D.DRISCOLL REIMBURSEMENT
08/04/23 SYMBOL ARTS P.O. 240217
08/18/23 PETTY CASH
08/18/23 MEDIA HERE& NOW LLC
08/04/23 JP MORGAN CHASE
09/04/23 JP MORGAN CHASE
09/04/23 JP MORGAN CHASE
TOTAL EXPENDITURES
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
NET CURRENT YEAR ACTIVITY
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
PRIOR YEAR BALANCE
$594.72
$29.60
$1,271.39
$65.00
$725.97
$60,486.32
$1,140.00
$0.00
$12,600.00
$151.00
CURRENT YEAR BALANCE
$594.72
$29.60
$1,271.39
$65.00
$725.97
$60,486.32
$1,140.00
$0.00
$12,600.00
$151.00
Page 1 of 2

Contributed Gifts Fund
September 30, 2023
FISCAL YEAR 2024
REVENUES
K9 DONATIONS
POLICE DEPT. GENERAL DONATIONS
TOTAL REVENUES
EXPENDITURES
07/14/23 EAST COAST K-9 TICO
08/04/23 JP MORGAN CHASE
08/04/23 D.DRISCOLL REIMBURSEMENT
08/04/23 SYMBOL ARTS P.O. 240217
08/18/23 PETTY CASH
08/18/23 MEDIA HERE& NOW LLC
08/04/23 JP MORGAN CHASE
09/04/23 JP MORGAN CHASE
09/04/23 JP MORGAN CHASE
TOTAL EXPENDITURES
NET CURRENT YEAR ACTIVITY
PRIOR YEAR BALANCE
CURRENT YEAR BALANCE
POLICE
POLICE
POLICE
POLICE
POLICE
DEPT.
DEPT.
DEPT.
PUBLIC 
AUSTISM
VEHICLE
K-9
GENERAL 
SAFETY
TRAINING
 CHALLENGE
 PROGRAM
DONATIONS
 DOCK
TOTAL
$2,000.00
$1,000.00
$0.00
$0.00
$2,000.00
$1,000.00
$0.00
$3,000.00
$9,950.00
$0.00
$1,905.49
$46.47
$1,614.00
$50.00
$500.00
$230.24
$709.47
$1,701.97
$0.00
$0.00
$12,564.96
$4,142.68
$0.00
$16,707.64
$0.00
$0.00
($10,564.96)
($3,142.68)
$0.00
($13,707.64)
$1,700.00
$780.11
$14,897.23
$11,234.78
$7.04
$105,683.16
$1,700.00
$780.11
$4,332.27
$8,092.10
$7.04
$91,975.52
Page 2 of 2

GENERAL FUND
STATEMENT OF EXPENDITURES COMPARED TO BUDGET
FOR FISCAL YEAR 2023-2024, THROUGH SEPTEMBER 30, 2023
WITH COMPARATIVE ACTUAL AMOUNTS
FOR FISCAL YEAR 2022-2023, THROUGH  SEPTEMBER 30, 2022
FISCAL YEAR 2024
FISCAL YEAR 2024
VARIANCE
FISCAL YEAR
FISCAL YEAR 2024
FISCAL YEAR 2024
PERCENT
FAVORABLE
2022-2023
APPROPRIATED
ACTUAL
EXPENDED
(UNFAVORABLE)
ACTUAL
GENERAL GOVERNMENT
Board of Selectmen
$207,605
$45,643
21.99%
161,962
$49,774
Registrar of Voters
$79,488
$18,252
22.96%
61,236
$29,313
Board of Finance
$70,159
$65,243
92.99%
4,916
$62,057
Assessor
$292,148
$65,517
22.43%
226,631
$60,159
Board of Assessment Appeals
$1,602
$223
13.93%
1,379
$314
Tax Collector
$217,865
$70,448
32.34%
147,417
$69,229
Finance Department
$747,721
$251,185
33.59%
496,536
$219,127
Legal Department
$370,000
$363,542
98.25%
6,458
$72,551
Town Clerk
$252,225
$75,712
30.02%
176,513
$121,186
Planning and Zoning
$661,210
$147,541
22.31%
513,669
$150,788
Building Maintenance
$899,770
$417,265
46.37%
482,505
$301,026
Insurance
$5,105,857
$1,343,070
26.30%
3,762,787
$1,225,671
Economic Development Commission
$27,447
$9,544
34.77%
17,903
$1,137
Conservation Commission
$18,250
$1,290
7.07%
16,960
$1,325
Zoning Board of Appeals
$4,310
2,992
69.42%
1,318
3,002
Retirement Commission
$7,049,737
$2,712,108
38.47%
4,337,629
$2,447,626
R.T.M.
$18,903
$13,304
70.38%
5,599
$13,362
Building Department
$297,609
$65,176
21.90%
232,433
$47,625
Youth Service Bureau
$239,827
$80,160
33.42%
159,667
$61,671
Social Service Grants/Miscellaneous
$88,182
$125,214
141.99%
(37,032)
$84,127
Contingency Fund
$190,000
0
0.00%
190,000
0
Emergency Management
$1,094,563
$229,287
20.95%
865,276
$242,564
Fire Services
$3,531,618
$1,514,325
42.88%
2,017,293
$1,373,296
Police Department
$6,730,602
$1,530,150
22.73%
5,200,452
$1,461,923
Public Works Department
$4,994,798
$1,940,697
38.85%
3,054,102
$1,925,579
Conservation of Health
$148,407
148,407
100.00%
(0)
148,126
Public Health Nursing
$25,911
10,000
38.59%
15,911
24,000
Senior Citizens Commission
$484,631
140,775
29.05%
343,856
101,222
Waterford Public Library
$1,006,837
$270,322
26.85%
736,515
$256,285
Page 1 of 2

GENERAL FUND
STATEMENT OF EXPENDITURES COMPARED TO BUDGET
FOR FISCAL YEAR 2023-2024, THROUGH SEPTEMBER 30, 2023
WITH COMPARATIVE ACTUAL AMOUNTS
FOR FISCAL YEAR 2022-2023, THROUGH  SEPTEMBER 30, 2022
FISCAL YEAR 2024
FISCAL YEAR 2024
VARIANCE
FISCAL YEAR
FISCAL YEAR 2024
FISCAL YEAR 2024
PERCENT
FAVORABLE
2022-2023
APPROPRIATED
ACTUAL
EXPENDED
(UNFAVORABLE)
ACTUAL
Recreation and Parks
$1,418,773
$504,787
35.58%
913,987
$512,957
Flood and Erosion Control Bd.
$2,138
62
2.92%
2,076
377
Ethics Commission
$900
47
5.20%
853
0
Human Resources
$259,836
$117,563
45.25%
142,273
$123,655
Information Technology
$1,165,181
$653,126
56.05%
512,055
$675,253
Transfer to Waterford Special Activity Fund
$4,750
$4,750
100.00%
0
$4,750
Transfer to Waterford Shellfish Fund
$4,134
$4,134
100.00%
0
$1,721
Transfer to Capital Improvement Fund
$2,502,902
$2,502,902
100.00%
0
$2,949,401
Transfer to Capital & Non-Recurring Fund
$581,250
$581,250
100.00%
0
$1,238,824
Transf