This text was pulled from the PDF automatically and may contain mistakes. The PDF is the official record, so check it before relying on this.
3 pages have little or no readable text here, often scans or drawings. See the PDF for those.
Page 1
UTILITY COMMITTEE
AGENDA
AUGUST 27, 2012 - 5:30 P.M.
CITY HALL COUNCIL CHAMBERS
15 LOOCKERMAN PLAZA
DOVER, DELAWARE
Public comments are welcomed on any item and will be permitted at appropriate
times. When possible, please notify the City Clerk (736-7008 or e-mail at
CityClerk@dover.de.us) should you wish to be recognized.
AGENDA ADDITIONS/DELETIONS
1. Annual Review and Approval of Governing Policy For Energy Commodity Risk Management
(Deferred by Committee on August 13, 2012 Pending Further Information)
2. Updates
A. Green Energy Funding and Programming
B. Garrison Oak Technical Park Project
3. Adjournment by 5:55 P.M.
/tm
S:\AGENDAS-MINUTES-PACKETS\Committee-Agendas\2012\08-27-2012 UTILITY.wpd
THE AGENDA ITEMS AS LISTED MAY NOT BE CONSIDERED IN SEQUENCE. THIS AGENDA IS SUBJECT TO CHANGE TO
INCLUDE THE ADDITION OR THE DELETION OF ITEMS, INCLUDING EXECUTIVE SESSIONS.
Page 2
Memorandum
Office of the City Manager
PO Box 475
Dover, DE 19903
Phone: (302) 736-7005
FAX: (302) 736-7002
E-mail: skoenig@dover.de.us
To: Utility Committee Members
From: Scott D. Koenig, P.E.
City Manager
Date: August 21, 2012
Subject: Annual Review and Approval of Governing Policy for Energy Commodity
Risk Management
These are the supplemental documents requested during the August 13, 2012 Utility meeting.
2 pages from the 2011 Comprehensive Annual Financial Report for the City of Dover
Counterparty Credit Risk
Dover Monthly Credit Report for August 2012
Annual Review and Approval of Governing Policy for Energy Commodity Risk
Management (Provided at the August 13, 2012 Utility meeting and included in this
packet again)
Page 5
Counterparty Credit Risk
As of 6/29/2012
Counterparty Exposure with Dover @ 97.5% Confidence Level ($000)
Counterparty
Credit Counterparty
CounterParty 1 Threshold High Price 10 High Price 90 Collateral Due Collateral Due Collateral Due
Exposure Credit Rating
($000) Day Day (M2M) (10 Day) (90 Day)
Barclays Bank, PLC (2,975) A 15,000 (2,765) (1,193) - - -
BP Energy Company - BBB+ 15,000 - - - - -
Constellation Energy Commodities Group, Inc. (11,270) BBB 30,000 (10,717) (7,946) - - -
DB Energy Trading, LLC (4,295) A 15,000 (4,118) (2,659) - - -
EDF Trading North America, LLC (245) A- 18,000 (188) (75) - - -
Integrys Energy Services, Inc. (7,368) BBB+ 10,000 (7,226) (5,113) - - -
Macquarie Energy, LLC (1,411) A 15,000 (1,336) (646) - - -
Morgan Stanley Capital Group, Inc. (762) BBB+ 10,000 (647) (416) - - -
NextEra Energy Power Marketing, LLC. (5,170) A- 10,000 (4,815) (2,782) - - -
Public Service Electric and Gas Company - BBB 1,000 - - - - -
Sempra Energy Trading LLC - BBB+ 15,000 - - - - -
Total (33,496) 154,000 (31,811) (20,830) - - -
Dover Exposure with Counterparty @ 97.5% Confidence Level ($000)
Reverse
City Of Dover Dover Threshold
CounterParty Credit
Credit Rating ($000) Low Price 10 Low Price 90 Collateral Due Collateral Due Collateral Due
Exposure Day Day (M2M) (10 Day) (90 Day)
Barclays Bank, PLC 2,975 A+ 15,000 3,309 3,497 - - -
BP Energy Company - A+ 20,000 - - - - -
Constellation Energy Commodities Group, Inc. 11,270 A+ 30,000 12,326 14,195 - - -
DB Energy Trading, LLC 4,295 A+ 15,000 4,803 5,419 - - -
EDF Trading North America, LLC 245 A+ 18,000 301 414 - - -
Integrys Energy Services, Inc. 7,368 A+ 15,000 7,903 8,314 - - -
Macquarie Energy, LLC 1,411 A+ 15,000 1,520 1,570 - - -
Morgan Stanley Capital Group, Inc. 762 A+ 15,000 878 1,109 - - -
NextEra Energy Power Marketing, LLC. 5,170 A+ 13,000 6,291 8,306 - - -
Public Service Electric and Gas Company - A+ 12,000 - - - - -
Sempra Energy Trading LLC - A+ 27,000 - - - - -
Total 33,496 195,000 37,330 42,823 - - -
1. If applicable converted to S&P equivalent
Page 6
Dover Monthly Credit Report for August 2012
Collateral Utilization Report
Available
Counterparty Current and Prompt Month Discounted Forward MTM Collateral Total Exposure Credit Threshold Credit
Barclays Bank, PLC ($46,400) ($1,869,169) $0 ($1,915,569) $15,000,000 $13,084,431
BP Energy Company $0 $0 $0 $0 $20,000,000 $20,000,000
Constellation Energy Commodities Group, Inc. ($569,448) ($8,692,278) $0 ($9,261,726) $30,000,000 $20,738,274
DB Energy Trading, LLC ($276,896) ($2,952,161) $0 ($3,229,057) $15,000,000 $11,770,943
EDF Trading North America, LLC $0 ($247,563) $0 ($247,563) $18,000,000 $17,752,437
Integrys Energy Services, Inc. ($383,556) ($4,751,721) $0 ($5,135,277) $15,000,000 $9,864,723
Macquarie Energy, LLC $0 ($896,493) $0 ($896,493) $15,000,000 $14,103,507
Morgan Stanley Capital Group, Inc. $0 ($732,327) $0 ($732,327) $15,000,000 $14,267,673
NextEra Energy Power Marketing, LLC. ($471,756) ($3,547,783) $0 ($4,019,539) $13,000,000 $8,980,461
Public Service Electric and Gas Company $0 $0 $0 $0 $12,000,000 $12,000,000
Sempra Energy Trading LLC $0 $0 $0 $0 $27,000,000 $27,000,000
($1,748,056) ($23,689,494) $0 ($25,437,550) $195,000,000 $169,562,450
Exposure by Fiscal Year
Counterparty Current and Prompt Month FY 2013 FY 2014 FY 2015 FY 2016 Current Report Compare Report
Barclays Bank, PLC 0.3% 4.6% 7.8% 0.0% 0.0% 12.8% 17.2%
BP Energy Company 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Constellation Energy Commodities Group, Inc. 1.9% 16.8% 10.1% 2.1% 0.0% 30.9% 30.0%
DB Energy Trading, LLC 1.8% 13.4% 6.3% 0.0% 0.0% 21.5% 22.3%
EDF Trading North America, LLC 0.0% 0.0% 0.0% 1.4% 0.0% 1.4% 1.2%
Integrys Energy Services, Inc. 2.6% 31.7% 0.0% 0.0% 0.0% 34.2% 38.6%
Macquarie Energy, LLC 0.0% 0.0% 3.4% 2.5% 0.0% 6.0% 7.9%
Morgan Stanley Capital Group, Inc. 0.0% 0.0% 0.0% 0.0% 4.9% 4.9% 6.8%
NextEra Energy Power Marketing, LLC. 3.6% 11.3% 5.7% 10.0% 0.2% 30.9% 28.9%
Public Service Electric and Gas Company 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Sempra Energy Trading LLC 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Page 7
City of Dover, Delaware
Governing Policy
For
Energy Commodity
Risk Management
Effective:
Approved by:
Date:
Page 8
TABLE OF CONTENTS
PURPOSE OF THE RISK MANAGEMENT POLICY ..................................................................3
A. Introduction ....................................................................................................................3
B. Scope of Policy ................................................................................................................3
C. Objectives and Risk Philosophy ...................................................................................4
D. Policy Administration....................................................................................................4
MANAGEMENT AND CONTROLS .............................................................................................4
A. Utility Committee of The City Council .......................................................................5
B. Executive Risk Management Committee ....................................................................5
1. City Manager .............................................................................................................................. 6
2. Director of the Utility................................................................................................................. 7
3. Controller .................................................................................................................................... 7
4. TEA Member Services Manager .............................................................................................. 7
DISCUSSION OF RISKS ...............................................................................................................8
MARKETING AND TRADING PRACTICES ..............................................................................9
A. Standards of Conduct ....................................................................................................9
B. Products, Activities and Limitations ...........................................................................9
C. Contract Documentation and Confirmations...........................................................10
D. Training..........................................................................................................................10
E. New Product Protocol .................................................................................................10
RISK LIMITS AND RISK MEASUREMENTS ...........................................................................11
A. Limits..............................................................................................................................11
1. Volume/Maturity/Value Limits ........................................................................................... 11
B. Stress Testing and Back Testing .................................................................................12
C. Instances of Exceeding Risk Limits............................................................................12
CREDIT POLICY ..........................................................................................................................12
A. Measuring Credit Risk .................................................................................................12
B. Analysis and Extension of Credit Limits ..................................................................13
C. Instances of Exceeding Credit Limits ........................................................................13
REPORTING .................................................................................................................................14
A. Risk Reporting ..............................................................................................................14
B. Credit Reporting ...........................................................................................................15
C. Hedge Effectiveness Reporting ..................................................................................15
INFORMATION TECHNOLOGY SYSTEMS ............................................................................15
POLICY DISTRIBUTION AND COUNSEL ...............................................................................16
A. Distribution Outside The City ....................................................................................16
B. Designated Counsel .....................................................................................................16
APPENDIX A – Approved Products .............................................................................................16
APPENDIX B – Approved Counterparties and Threshold Tables ................................................17
APPENDIX C – Business Risks ....................................................................................................21
APPENDIX D – Glossary ............................................................................................................21
2
Page 9
PURPOSE OF THE RISK MANAGEMENT POLICY
A. Introduction
The City of Dover (“City”) and its customers are routinely exposed to energy price risk,
volume variability risk, basis risk and credit risk – herein referred to collectively as
energy commodity risk - in the normal conduct of serving its electric load requirements.
Volatility of energy commodity prices and volumetric uncertainty (either
supply/generation or load obligations) impose a substantial and direct risk to the City’s
financial and operating performance.
By authority of its charter, the City has responsibility for overseeing the City’s
electricity operations, including the management of its cost of serving Dover’s
customers. By agreement dated May 6, 2011 and approved by the City (the “EMA”),
the City has engaged The Energy Authority, Inc. (“TEA”) to assist the City with Asset
Management and Strategic Planning Services, Risk Management Services, and Energy
Management Services.
This Policy for Energy Commodity Risk Management (“Policy”) is established the
explicit understanding that the City has retained and delegated responsibilities to TEA
to provide Risk Management Services.
Additionally, the City has issued this Policy for dealing with the philosophy,
framework and delegation of responsibilities necessary to govern activities related to
Dover’s energy commodity risk management. As set forth herein, the City has
established an organizational structure, delegated responsibility and established
internal controls and procedures to ensure that all transactional and oversight activities
are conducted in compliance with this Policy and in accordance with the City’s normal
reporting, legal, financing and regulatory requirements relating to energy assets and
transactions.
B. Scope of Policy
This Policy covers all transactions entered into the by the City of Dover designed to
meet the City’s electric load requirement and the management of risk related to these
transactions.
In the event of conflict between this Policy and the EMA, the Policy shall control.
This Policy is separate and distinct from enterprise risk management policies and
procedures addressing the City’s safe operation of its generating stations and energy
infrastructure, insurance requirements, permit compliance, employee matters
regulatory compliance with laws and regulations of the State of Delaware and Federal
3
Page 10
Agencies such as EPA, FERC, NERC and CFTC or other potential risks to the City
beyond the purchase and sale of fuel and electric power and its ancillary products.
C. Objectives and Risk Philosophy
The objectives of the Policy are to identify energy commodity price and credit risk
exposures and give the City a framework for the quantification and management of
these exposures. The Policy will identify the reports needed to convey how the
identified risk exposures can potentially impact the City’s overall cost of providing
electricity service to its customers and report on the risk management of the
transactions associated with City’s electric load requirements.
Under the Policy, risk management activities will be conducted consistent with the
City’s overall objective of appropriate risk mitigation. There are several objectives of
the Policy which, when taken and executed together, serve to manage the City’s energy
commodity price exposures. Specifically, the Policy:
• Establishes framework for developing credit limits for counterparties and quantifies
and manages the credit exposures related to potential counterparty abrogation
• Quantifies the impact of the above exposures on City’s financial results
• Manages the impact of the above exposures in line with the City’s identified level of
risk tolerance
• Provides clear delineation of responsibilities and authority, outline a separation of
duties, and ensure reporting of risk is timely and accurate.
• Ensures that the impact of any action affecting the City’s position is consistently
quantified, monitored and authorized.
The City’s risk management activities will be conducted consistent with its overall objective of
appropriate risk mitigation and never for purposes of speculation.
D. Policy Administration
This Policy has been approved by the Executive Risk Management Committee and The
Utility Committee of the Dover City Council. The Utility Committee must approve
modifications to the Policy with the exception of the appendix information which can
be modified with the approval of the Executive Risk Management Committee.
MANAGEMENT AND CONTROLS
This Policy articulates the management and organization of the City and TEA to serve
as a control framework outlining delegation of duties and responsibilities.
4
Page 11
A. Utility Committee of The City Council
The Utility Committee of The City Council (The Committee) has a responsibility to
provide approval of this Policy. With this approval, The Committee also assumes
additional duties. They will understand the risks the City is and could be exposed to
due to their energy commodity risk management activities. In this role, the Committee
will have a responsibility to also understand the City’s policies and procedures, internal
controls and systems which are used to help manage the City’s energy commodity
risks.
The Committee will approve any amendments to the Policy or limits within. The
Executive Risk Management Committee will update the Committee periodically
regarding the Policy and its functions. It will be the Committee’s responsibility to:
• Discuss guidelines and strategic policies that govern the process by which the
Energy Risk Management Committee assesses and manages risks
• Review and approve the risk policy at least annually
• Approve new members of the Executive Risk Management Committee
• Acknowledge the risk inherent in transactions covered under this Policy
B. Executive Risk Management Committee
An Executive Risk Management Committee (“ERMC”) has been formed to provide
executive management oversight for the City’s energy commodity risk management
activities. The ERMC is charged with the creation, amendment and administration of
this Policy, including acquiring any approvals required by the Utility Committee, and
will ensure that all energy commodity risk management activities of the City are
performed consistent with this Policy. The ERMC will meet at least monthly to review
compliance and conduct its business as described in this Policy.
The ERMC shall be comprised of the following voting members: The City Manager,
The Director of Utility, The City’s Controller and TEA’s Member Service Manager.
The City’s ERMC will make decisions following the process outlined in this Policy.
TEA’s Member Services Manager may include representatives from other areas within
TEA in the monthly ERMC meetings who will attend in person or by conference call as
non-voting advisors. Other City employees and TEA staff may also be asked to attend
meetings from time-to-time, as the ERMC deems necessary. The responsibilities of the
ERMC shall include:
• Establish scope and frequency for management reporting to the Utility Committee.
• No less than annually, review the City’s Energy Commodity Policies and Procedures
for correctness and completeness.
5
Page 12
• Review and approve any new risk report or change to an existing risk report
provided by TEA to monitor risks outlined in this Policy.
• Understand and approve any models, methodologies, and assumptions used for
measuring risks such as volume risk, process risk, counterparty risk and commodity
risk.
• Monitor the City’s risks and ensure they are within the limits and are being
managed according to what is indicated within the City’s Policy and associated
procedures
• Understand the City’s risk management objectives and risk tolerances.
• Review and approve the risk management and trading strategy programs and
associated risk. Each program should be reviewed to ensure alignment with Policy
objectives and compliance with risk limits within this Policy.
• Periodically review any risk management program approved in light of recent
market changes, and ensure continued compliance with its established guidelines
• Review and approve new products, markets, trading counterparties and credit
limits
• Review all violations and exceptions to this Policy and report such to the
Committee.
• Approve the individuals or companies that engage in the City’s commodity
transactions and are subject to the limits within this Policy.
• Ensure that the individuals or companies authorized to transact on behalf of the City
as well as manage its risks, are appropriately trained and qualified.
• Ensure independence and segregation of duties between front, middle and back
office at TEA.
Recommend changes to this Policy to the City’s Utility Committee for approval and
ensure the Utility Committee understands the City’s overall compliance with this Policy
and associated procedures
The ERMC will meet at least monthly to review risks identified and reported on by the
Policy, this meeting shall be chaired by The City Manager. Minutes of each meeting of
the ERMC shall be recorded and reflect any decisions and follow-up action items to be
performed. These minutes will be reviewed and approved by the members of the
ERMC in a timely manner.
Each member of the ERMC has a unique role as defined below:
1. City Manager
The City Manager is independent of all commercial functions and carries the
responsibility of establishment and maintenance of risk management for the City. The
City Manager will be a voting member of the ERMC and act as a chair of the ERMC.
Other responsibilities include:
• Ensure this Policy is maintained.
6
Page 13
• Oversee reviews of the City’s energy commodity risks, limits, risk measurement
methodologies and models, and programs and recommend changes to the ERMC.
• Ensure potential transactions and their impacts on the City’s risks and limits defined
within this Policy.
• Develop and monitor the implementation of the Policy, and oversee other risk
management processes and procedures established by this Policy or otherwise by
the ERMC.
2. Director of the Utility
The Director of the Utility is responsible for all trading, hedging, pricing, structuring,
and market and operational risk management activities associated with the City. The
Director of the Utility will be a voting member of the ERMC. Other responsibilities
include:
• Review the effectiveness of transaction processing systems and procedures relating
to risk measurement.
• Recommend operational risk and business risk assessment guidelines.
3. Controller
The Controller is independent of all commercial functions and carries the responsibility
of the City’s accounting practices. The Controller will be a voting member on the
ERMC. Other responsibilities include:
• Perform financial accounting including accounting for hedging and derivatives
activities.
• Comply with tax rules and make appropriate tax elections.
• Record realized and unrealized gains and losses.
• Reconcile general ledger, cash transactions and margin accounts.
• Implement tax-hedge accounting policies and other regulatory tax requirements.
• Develop and maintain documentation outlining standard procedures for conducting
business.
• Invoice counterparties and resolve billing disputes.
• Perform daily/weekly/monthly transaction checkout with counterparties.
• Develop and maintain documentation outlining standard procedures for conducting
business.
4. TEA Member Services Manager
The TEA Member Service Manager roles and responsibilities are defined exhibit B of the
EMA between the City and TEA. The TEA Member Service Manager will be a voting
member on the ERMC. Other responsibilities include:
7
Page 14
• Monitor risk reports between ERMC meetings.
• Report to the Committee and the ERMC on the City’s adherence to all limits and
functions within this policy.
• Engage the ERMC in discussions regarding events or developments that could
expose the company to potential losses.
• Recommend to the ERMC specific risk limits consistent with the City’s risk
management objectives, risk tolerance, and risk management policy.
• Coordinate and distribute independent market fundamental analysis.
• Provide advisory support and recommendations as specified in Article 5 of the
EMA.
DISCUSSION OF RISKS
This Policy covers the management of all material energy market risks faced by the City. A
comprehensive list of risks that are or could be relevant to City is shown in Appendix C of the
Policy. Among the most critical of these risks are commodity risk, counterparty risk, process
risk, volume risk, and budget risk. These risks are measured by the limit structure and controls
outlined in the Policy.
Commodity risk represents the potential adverse impacts to the value of the City’s
portfolio due to changes in the market. Commodity risk encompasses volatility risk,
forward price risk, basis risk, correlation risk and liquidity risk.
Counterparty risk represents the potential losses the City could incur due to delivery
risk and receivable risk. Delivery risk stems from a supplier or trading counterparty
that is unable or unwilling to perform on its commitments including but not limited to
delivery or receipt of commodities. Receivable Risk includes the City’s risk associated
with a counterparty’s timeliness of payment for services rendered.
Process risks represents the risks associated with process problems including, but not
limited to, inaccurate data capture, untimely trade execution or settlement problems.
Controls over process risks are embedded in the organizational structure of TEA
through the design processes and operating procedures.
Volume Risk represents the potential for unforeseen changes from projections of excess
or shortfall of capacity or energy from the actual needs. When variances are large
coupled with large costs to transact and adverse moves in market prices this risk could
be realized. In management of this risk, the City must be aware of the fact that
unexpected variations in volume are often highly correlated with price movements.
8
Page 15
Budget Risk represents the potential to deviate outside of tolerable bounds of the City’s
budget. Deviations from budget can be caused by forecast error or unforeseeable
adverse changes in market prices.
MARKETING AND TRADING PRACTICES
A. Standards of Conduct
Individuals authorized to transact for the City shall not misrepresent, conceal or
withhold information regarding energy commodity trading and risk management
transactions to any person responsible for the accurate recording and/or reporting of
such transactions; participate in any such transaction or similar activity for the benefit
of any party other than the City; or hold or be a beneficiary of any financial interest in
any entity with which the employee is engaged in trading or other business activity
(other than ownership of an interest in a mutual fund managed by another party).
Further, no employee authorized to place or execute such transactions may engage in
trading power or energy commodities derivative instruments for his or her personal
account.
B. Products, Activities and Limitations
Pursuant to achieving the City’s core objectives for the purpose of energy commodity
risk management, the following limitations shall apply.
• Permissible instruments will be restricted to the products and instruments specified
in Appendix A – Approved Products of the Policy;
o All physical forward transactions shall be governed by the Edison Electrical
Institutive (EEI), North American Energy Standards Board (NAESB), or
similar agreements with counterparties approved by the City.
o The City reserves the right to enter into financial hedge transactions to
effectuate Policy objectives, but does not authorize TEA to enter into financial
hedge transactions on its behalf. Any such financial transactions that the City
may enter into shall be governed by ISDA agreements with counterparties as
approved by the City.
• The maturity for each permissible instrument will be restricted to the maturity limits
specified in the risk limits section of the Policy.
• Transaction volumes for each risk management transaction will be restricted to the
amounts specified in the Risk Limits section of the Policy.
• Risk management transactions will be outlined in the City of Dover Hedge Program
which will be approved by the ERMC. Risk management transactions may include
the following:
o Hedging the forward price of purchased power for delivery to the City as
needed to meet its electric load requirements.
9
Page 16
o Hedging the forward price of natural gas and fuels as needed to generate
power to meet the City’s electric load requirements.
o Unwinding of hedges to accommodate changes in expected load
requirements, or for economic reasons subject to explicit constraints set by the
ERMC.
C. Contract Documentation and Confirmations
No over-the-counter transaction may be executed until an EEI, NAESB, or similar
agreement has been authorized by the City, approved by the ERMC and fully executed
by the parties.
Written confirmations will be required from counterparties, as defined in the Master
Service Agreement between the City and counterparty, within one business day or such
longer time as required by the contract in question for all risk management transactions.
Contemporaneous with any commitments and prior to receipt of written confirmations,
verbal commitments shall be memorialized internally as to instrument structure,
quantity, relevant time horizon, price and any other relevant terms; such internal
documentation shall be time stamped and correlated to the ultimate written
confirmation to or from the counterparty. Both the internal documentation as well as
the written confirmation from the counterparty shall be provided to TEA’s Risk Control
Group immediately upon receipt for verification.
In the event that there is a material failure to provide timely documentation or
confirmations, then at the City Manager’s sole discretion, the offending individual’s
authorization may be suspended. Similarly, if the failure to provide timely
documentation or confirmations is due to the failure of counterparty, then at the
discretion of the City Manager, a moratorium may be imposed on transactions with that
counterparty. In such cases, the City Manager shall notify the ERMC of the issues
leading to the suspension or moratorium shall.
Nothing herein shall inhibit the City Manager from bringing control issues to the TEA’s
Member Services Manager prior to a decision on materiality or the imposition of a
suspension of trading privileges or counterparty moratorium.
D. Training
The ERMC will ensure that all City employees and/or TEA Staff that will execute
transactions on behalf of the City will have appropriate training in the markets in which
the transactions occur.
E. New Product Protocol
10
Page 17
As required to manage the City’s energy commodity risk the ERMC shall approve new
products provided the requirements of the New Product Approval Procedure are met.
RISK LIMITS AND RISK MEASUREMENTS
A. Limits
The limit structure is designed to quantify the types of risk in City’s energy commodity
portfolio. The City will manage and report on its energy commodity market risk using
Volume/Maturity/Value Limits, a Cost of Service Limit and a Hedge Loss Limit.
1. Volume/Maturity/Value Limits
Transaction limits for the Individuals Authorized to execute transactions and the
maturity limits for each permissible instrument are listed below. Transactions for
amounts in excess of those listed may be executed only upon approval of the ERMC.
This limit, maturity and value structure is not intended for use when transacting day-
ahead and real time in the PJM market.
Maximum Daily Notional Limits
Volume/Maturity/Value Limits
Volume Value ($000)
Balance of the Month through 12 Months 50 20,000
Power Between 13 Months and 24 Months 50 20,000
(MW) Between 25 Months and 36 Months 25 10,000
Hourly Limit Between 37 Months and 48 Months 25 10,000
Between 49 Months and 60 Months 25 10,000
Balance of the Month through 12 Months 30,000 400
Natural Gas Between 13 Months and 24 Months 30,000 400
(MMBtu) Between 25 Months and 36 Months 10,000 200
Monthly Limit Between 37 Months and 48 Months 10,000 200
Between 49 Months and 60 Months 10,000 200
Balance of the Month through 12 Months 6,000 400
#2/#6 Fuel Oil Between 13 Months and 24 Months 6,000 400
(Bbl) Between 25 Months and 36 Months 3,000 200
Monthly Limit Between 37 Months and 48 Months 3,000 200
Between 49 Months and 60 Months 3,000 200
The amounts in the table above refer to the maximum volume of orders that can be
placed in any one day the individuals authorized to conduct trades for the specified
time period. On any one day the maximum transaction volume placed can be for up to
50 MegaWatts per hour for every hour during a single calendar month (including both
on-peak and off-peak hours), OR 25,000 MMBtu per month for all months pertinent to
the natural gas transaction, OR 6,000 Bbl per month for all months pertinent to the oil
transaction.
11
Page 18
For no reason should a transaction be executed that exceeds the City’s electric load
requirements. If there is an adjustment to the City’s electric load requirements and the
existing transactions greater than 100% of the adjusted electric load requirements the
ERMC will review and approve the offsetting strategy deployed in sufficient proportion
to mitigate the encroachment.
B. Stress Testing and Back Testing
The City’s positions shall be periodically stress tested and models shall be back tested.
The processes around these tests are outlined in the Stress Testing and Back Testing
Procedure.
C. Instances of Exceeding Risk Limits
Should the City or TEA enter into a transaction that causes the portfolio to exceed any
above mentioned limits the Director of the Utility shall, in addition to notifying the
ERMC, also notify the Chair of The Committee as soon as practicable and shall provide
periodic reports to the Chair on the status the transactions for as long as the City is
exceeding its limits. The ERMC will review and determine whether any liquidation or
offsetting of transactions is warranted. The incident will be documented as a Policy
Exception by the Director of the Utility.
CREDIT POLICY
Credit Risk is the risk due to the uncertainty in a counterparty’s ability to meet its
contractual obligations. The primary objective of this credit policy is to mitigate, to the
extent commercially reasonable, the credit risks associated with transactions covered in
this Policy while still allowing the City to achieve its objectives.
A. Measuring Credit Risk
The status of credit risk will be measured and reported through reports provided by
TEA.
The current credit exposure will be reported at the agreement level via a Counterparty
Credit Report provided by TEA. This information will be made available in real time to
TEA trading personnel so that it can be checked prior to executing transactions for the
City. Those responsible for risk oversight at the City and TEA will have access to this
information no less frequently than once per day. The ERMC will monitor overall
credit utilization and any credit exceptions at least monthly. When measuring the
current credit risk, netting will be applied to the exposure if the City’s contract with a
counterparty includes provisions for netting.
12
Page 19
B. Analysis and Extension of Credit Limits
Physical and financial commodity transactions will be executed with counterparties
approved by the ERMC with credit available to support the transactions. The
creditworthiness of a counterparty will be determined by both qualitative and
quantitative factors. Factors shall include, but not limited to:
• A company’s debt credit ratings provided by the rating agencies.
• Financial data such as an analysis of the income statement, balance sheet, and cash
flow, as well as liquidity and capital structure.
• Subjective factors such as company’s fuel diversity, overall size, risk management
policy and internal controls, geographic diversity, and market intelligence.
A credit limit is the amount of unsecured credit granted to a counterparty. Unsecured
credit exposure includes amounts owed by the counterparty, whether billed or not, and
the mark-to-market differences in value of any collateral which the counterparty has
provided the City. Any net exposure above the collateral threshold will require the
posting of collateral by a counterparty. Further information on the City’s procedure for
establishing credit is contained in the Counterparty & Credit Review Process.
Collateral thresholds, term limitations and credit exposure limits will be subject to the
maximums indicated in Appendix B, based upon the lower of the S&P and Moody’s
credit ratings.
At no time will the City incur a credit exposure with any counterparty greater than
$60,000,000.
C. Instances of Exceeding Credit Limits
The City and TEA are restricted by the credit limits approved by the ERMC. The ERMC
can suspend trading with a counterparty, if that counterparty’s credit limit has been
reached or exceeded. The City or TEA traders shall not exceed the Counterparty
Credit Limit by executing transactions with any counterparty without approval of the
ERMC.
The ERMC will determine when it’s appropriate to require additional collateral if a
counterparty’s credit exposure exceeds its credit limit. Collateral includes standing
letter of credit, cash, and prepayments.
All credit exceptions will be documented and reported to the ERMC and the Committee
as Policy Exceptions.
13
Page 20
REPORTING
A. Risk Reporting
Preparation of timely reports is critical to monitoring risk. TEA will furnish the
required reports on a regular frequency for the City in a format acceptable to the ERMC.
In addition, the ERMC and its designees will be provided access to the City’s risk
reports as updated daily via TEA’s secure Web Portal.
Reports required on a monthly basis and for periodic meetings of the ERMC include the
following:
• Profit and Loss Report
The Profit and Loss (P&L) Report shows the daily realization of transactions at either
the transaction price or the market price as transaction roll from unrealized to realized.
This report should show volumes, transaction prices and market prices of realized
physical and financial power and fuel transactions.
• Mark to Market Report
The Mark to Market (“MTM”) Report conveys the potential transaction exposure if the
energy commodity portfolio was liquidated at the most recent market settlement prices.
This report should show volumes, transaction prices and market prices of unrealized
physical and financial power and fuel transactions.
• Activity Report
The Activity Report presents a summary of all energy commodity risk management
activities undertaken, including new transactions taken, existing transactions
settled/liquidated, and any transactions unwound.
• Cost of Service Report
The City’s exposure to energy price risk shall be monitored and reported on a Cost-of-
Service basis. All calculations are at the wholesale level. The Cost-of-Service recognizes
all prior (expired) months within the Power Year on the basis of actual (incurred) costs,
and recognizes all forward (pending) months within the Power Year on the basis of
expected forward power and fuel prices and expected forward load-following risks. As
defined below, the Cost-of-Service is an aggregation of Forward Energy Commodity
Portfolio Cost, the Load Following Cost Expectation and the City’s Budget Target for
Purchase Power Expense.
o The Net Purchased Power Cost shows the net cost of all physical and financial
transactions related to the City’s anticipated commodity requirements for power
and fuel and is based on the price of all hedge transactions plus the forward
market price of all unhedged transactions valued at current forward prices for
14
Page 21
energy commodities, customer-level cost per MWH of all physical and financial
transactions related to Dover’s actual plus anticipated energy.
o The expected fixed costs defined as load-serving entity (LSE) capacity costs,
transmission costs and TEA management fees.
o The Expected Load-Following Cost for a specified power year is defined as the
expected cost (or revenue) associated with intra-month load variations due to
weather or other events affecting demand. As an interim measure due to lack of
necessary market information and the rapid evolution of the PJM RTO market,
the ERMC has specified $2.50 per MWH as an estimate of the Load Following
Cost to be used for estimating the City’s Forward Cost-of-Service Report. The
ERMC will update the Expected Load Following estimate while lack of necessary
market information persists no less than annually.
o The Budget Target for Purchase Power Expense represents the City’s view of
expected purchase power expense.
B. Credit Reporting
• Counterparty Credit Report
The Counterparty Credit Report conveys the exposure to all counterparties with which
the City has credit exposure resulting from its energy commodity risk management
activities.
C. Hedge Effectiveness Reporting
If the City’s transactions require a hedge effectiveness test, those testing results will be
reported to the ERMC no later than one month after the end of the financial reporting
period. The report will include a summary of testing methodology, assumptions of the
testing and the outcome of results with a pass or fail by transaction.
INFORMATION TECHNOLOGY SYSTEMS
Since information systems play a vital role in The City’s trading abilities, the City shall
ensure that the information systems and technology used to store all transaction
information is maintained and secure. The City’s transactions will be stored in TEA’s
enterprise trading and risk management system. TEA uses the TriplePoint Commodity
XL (CXL) system, integrated with Commodity XL for Credit Risk (Credit Risk). TEA
has assigned a Database Administrator (DBA) that is charged with the database security
and maintenance for the transaction database, CXL.
The following safeguards for data security and backup will be installed:
• Transaction data stored in the system of record will be replicated daily to ensure
data redundancy;
15
Page 22
• The CXL database will be backed up at least daily after the close of business.
POLICY DISTRIBUTION AND COUNSEL
A. Distribution Outside The City
The City’s Policy is restricted to the use of the City and TEA organizations. It shall not
be distributed outside these organizations without the consent the ERMC.
B. Designated Counsel
Questions about the interpretation of any matters of this Policy should be referred to
ERMC. The ERMC will provide clarification and explanation on any updates to this
Policy.
All legal matters stemming from this Policy will be referred to the City’s Legal Counsel.
APPENDIX A – Approved Products
The following shall constitute a list of approved forward hedge products to be utilized
by TEA to manage the City’s energy commodity portfolio:
• Forward Physical Power Peak
• Forward Physical Power Off-Peak
• Forward Physical Power All Hours
• Forward Physical Natural Gas Delivered Dover via Eastern Shore Pipeline
• Forward Physical Residual Fuel Oil (#6) Delivered Dover
• Forward Physical Residual Fuel Oil (#2) Delivered Dover
• Capacity
• Forward Financial Power Peak
• Forward Financial Power Off-Peak
• Forward Financial Power All Hours
• Financial Call Option
• Financial Put Option
The above instruments can be executed by TEA on behalf of the City of Dover for the
current and next two successive Power Years (July to June).
16
Page 23
APPENDIX B – Approved Counterparties and Threshold Tables
This Appendix establishes approved counterparties and their Collateral thresholds.
Collateral thresholds, term limitations and credit exposure limits that are subject to the
following maximums based upon the lower of the S&P and Moody’s credit ratings:
Credit Thresholds from Dover Extended to the Counterparty
Constellation Energy
Threshold S&P Moody's
$ 60,000,000 AAA Aaa
$ 50,000,000 AA- to AA+ Aa3 to Aa1
$ 50,000,000 A- to A+ A3 to A1
$ 40,000,000 BBB+ Baa1
$ 30,000,000 BBB Baa2
$ 20,000,000 BBB- Baa3
$ - Below BBB- Below Baa3
Integrys
Threshold S&P Moody's
$ 20,000,000 AAA Aaa
$ 20,000,000 AA- to AA+ Aa3 to Aa1
$ 15,000,000 A- to A+ A3 to A1
$ 10,000,000 BBB+ Baa1
$ 5,000,000 BBB Baa2
$ 1,000,000 BBB- Baa3
$ - Below BBB- Below Baa3
Sempra Energy
Threshold S&P Moody's
$ 20,000,000 A or above A2 or above
$ 20,000,000 A- to A+ A3
$ 15,000,000 BBB+ Baa1
$ 10,000,000 BBB Baa2
$ - BBB- or lower Baa3 or lower
Conectiv
Threshold S&P Moody's
Unspecified * Above BBB+ Above Baa3
$ - Below BBB- Below Baa3
* Conectiv does not have a defined credit threshold, so for planning purposes, a
$10,000,000 threshold is imposed as a conservative limit
17
Page 24
Macquarie Cook Power
Threshold S&P Moody's
$ 25,000,000 AAA Aaa
$ 20,000,000 AA- to AA+ Aa3 to Aa1
$ 15,000,000 A- to A+ A3 to A1
$ 10,000,000 BBB+ Baa1
$ 5,000,000 BBB Baa2
$ - BBB- or below Baa3 or below
FPL Energy
Threshold S&P Moody's
$ 30,000,000 AAA Aaa
$ 25,000,000 AA- to AA+ Aa3 to Aa1
$ 20,000,000 A- to A+ A3 to A1
$ 15,000,000 BBB+ Baa1
$ 10,000,000 BBB Baa2
$ - BBB- or below Baa3 or below
Deutsche Bank
Threshold S&P Moody's
$ 25,000,000 AAA Aaa
$ 20,000,000 AA- to AA+ Aa3 to Aa1
$ 15,000,000 A- to A+ A3 to A1
$ 10,000,000 BBB+ Baa1
$ 5,000,000 BBB Baa2
$ - BBB- or below Baa3 or below
Barclays Bank
Threshold S&P Moody's
$ 25,000,000 AAA Aaa
$ 20,000,000 AA- to AA+ Aa3 to Aa1
$ 15,000,000 A- to A+ A3 to A1
$ 10,000,000 BBB+ Baa1
$ 5,000,000 BBB Baa2
$ - BBB- or below Baa3 or below
18
Page 25
Credit Thresholds from the Counterparty Extended to Dover
Constellation Energy
Threshold Fitch Moody's
$ 40,000,000 AA- or Above Aa3 or above
$ 30,000,000 A+ A1
$ 20,000,000 A A2
$ 10,000,000 A- A3
$ - BBB or below Baa1 or below
Integrys
Threshold Fitch Moody's
$ 20,000,000 AAA Aaa
$ 20,000,000 AA- to AA+ Aa3 to Aa1
$ 15,000,000 A- to A+ A3 to A1
$ 10,000,000 BBB+ Baa1
$ 5,000,000 BBB Baa2
$ 1,000,000 BBB- Baa3
$ - Below BBB- Below Baa3
Sempra Energy
Threshold Fitch Moody's
$ 27,000,000 A- or above A3 or above
$ 5,000,000 BBB+ Baa1
$ 1,000,000 BBB Baa2
$ - BBB- or lower Baa3 or lower
Conectiv
Threshold Fitch Moody's
Unspecified * Above BBB+ Above Baa3
$ - Below BBB- Below Baa3
*Conectiv does not have a defined credit threshold, so for planning purposes, a
$10,000,000 threshold is imposed as a conservative limit
19
Page 26
Macquarie Cook Power
Threshold Fitch Moody's
$ 25,000,000 AAA Aaa
$ 20,000,000 AA- to AA+ AA3 to Aa1
$ 15,000,000 A- to A+ A3 to A1
$ 10,000,000 BBB+ Baa1
$ 5,000,000 BBB Baa2
$ - BBB- or below Baa3 or below
FPL Energy
Threshold Fitch Moody's
$ 23,000,000 AAA Aaa
$ 18,000,000 AA- to AA+ AA3 to Aa1
$ 13,000,000 A- to A+ A3 to A1
$ 8,000,000 BBB+ Baa1
$ 3,000,000 BBB Baa2
$ - BBB- or below Baa3 or below
Deutsche Bank
Threshold Fitch Moody's
$ 25,000,000 AAA Aaa
$ 20,000,000 AA- to AA+ AA3 to Aa1
$ 15,000,000 A- to A+ A3 to A1
$ 10,000,000 BBB+ Baa1
$ 5,000,000 BBB Baa2
$ - BBB- or below Baa3 or below
Barclays Bank
Threshold Fitch Moody's
$ 25,000,000 AAA Aaa
$ 20,000,000 AA- to AA+ AA3 to Aa1
$ 15,000,000 A- to A+ A3 to A1
$ 10,000,000 BBB+ Baa1
$ 5,000,000 BBB Baa2
$ - BBB- or below Baa3 or below
20
Page 27
APPENDIX C – Business Risks
APPENDIX D – Glossary
21
Page 28
FUND SUMMARY As of 8/16/2012
Total Collected
$802,265.68
DEMEC Admin Fee Paid $31,061.04
State Admin Fee Paid $17,752.88
Grants Paid $506,767.00
Customer Only Grants/Fees Reserved and Amount Owed $35,433.63
Community Project Funds Requested $367,050.00
Energy Depot Paid $38,288.34
Efficiency Programs Paid $34,068.34
Solar Electric Power Association (SEPA) Fee $2,158.81
*Unencumbered Funds Available $3,282.07
Funding Shortfall
Current Grant Payment Delay (Months) 0.0
* As of 08/16/2012
GRANTS PAID
Grant Amount Review Fee Amount
Date Grant Paid Applicant Type
Paid Paid Owed
9/21/2007 Laura Drew Kelly Geo - Res $ 3,000.00 $ 225.00 $ -
12/5/2007 Domingo Reye Solar - Res $ 12,762.50 $ 750.00 $ -
4/16/2008 Lakeland Commercial Group Geo - Comm $ 10,800.00 $ 750.00 $ -
6/19/2008 & 08/25/2008 L.D. Shank - Triad Farms Solar - Comm $ 30,000.00 $ 750.00 $ -
10/6/2008 City of Dover Solar - Comm $ 40,820.00 $ 750.00 $ -
10/21/2008 Robert & Cynthia Hartman Geo HP- Res $ 1,800.00 $ 135.00 $ -
10/21/2008 Robert Varipapa Geo HP- Res $ 2,400.00 $ 180.00 $ -
2/27/2009 David Jump Solar - Res $ 15,000.00 $ 750.00 $ -
2/27/2009 Jakob Seren Solar - Res $ 15,000.00 $ 750.00 $ -
2/27/2009 William Sweet Solar - Res $ 15,000.00 $ 750.00 $ -
3/31/2009 LD Shank - Triad Farms Solar WH-Comm $ 3,000.00 $ 225.00 $ -
3/31/2009 Warren & Joan Seaver Geo HP- Res $ 3,000.00 $ 225.00 $ -
4/22/2009 William Sweet Solar HW $ 3,000.00 $ 225.00 $ -
4/28/2009 State of DE/DNREC - DE National Solar - Comm $ 30,000.00 $ 750.00 $ -
4/29/2009 Delaware Primary Care, LLC Solar - Comm $ 30,000.00 $ 750.00 $ -
9/11/2009 NCALL Solar - Comm $ 30,000.00 $ 750.00 $ -
9/11/2009 D. Brian Beckman Geo HP- Res $ 2,000.00 $ 150.00 $ -
9/21/2009 LKSC Dover, LLC Kids Cottage Solar - Comm $ 29,925.00 $ 750.00 $ -
10/5/2009 Mark F. Boller Geo HP- Res $ 3,000.00 $ 225.00 $ -
10/5/2009 John Welgan Solar - Res $ 15,000.00 $ 750.00 $ -
11/4/2009 LKSC Dover, LLC Kids Cottage Geo - Comm $ 12,000.00 $ 750.00 $ -
3/25/2010 Minaxi Patel Solar - Res $ 15,000.000 $ 750.000 $ -
3/23/2010 J. McGiffin Jr. & K. Doyle Geo HP- Res $ 3,000.000 $ 225.000 $ -
5/28/2010 Nancy Warner Geo HP- Res $ 1,200.000 $ 90.000 $ -
6/2/2010 David Teel Geo HP - Res $ 1,800.000 $ 135.000 $ -
6/2/2010 Dewey J. Barich Geo HP- Res $ 2,400.00 $ 180.000 $ -
7/12/2010 Mike & Sharonb Laverty Solar - Res $ 5,105.000 $ 382.880 $ -
8/19/2010 James Grilli Geo HP- Res $ 1,800.00 $ 135.000 $ -
8/19/2010 Michael Noble Solar - Res $ 15,000.000 $ 750.000 $ -
9/17/2010 David Teel Solar - Res $ 7,500.000 $ 562.500 $ -
3/8/2011 Michael & Carol Apgar Solar - Res $ 7,500.000 $ 562.500 $ -
3/17/2011 Elizabeth Murphey School Geo HP - Comm $ 9,200.000 $ 690.000 $ -
5/24/2011 Richard Avant Geo HP - Res $ 2,400.000 $ 180.000 $ -
6/23/2011 Charles Messina Plumbing Solar - Comm $ 10,000.000 $ 750.000 $ -
10/4/2011 Charles Bounds Geo HP - Res $ 1,800.000 $ 135.000 $ -
3/29/2011 Psychiatric Access Central DE Solar - Comm $ 13,187.500 $ 750.000 $ -
7/8/2011 Michael J. Kopp Geo - Res $ 2,300.000 $ 135.000 $ 37.50
10/17/2011 City of Dover ** Geo HP $ 48,267.000 $ -
3/7/2012 Ruth Ann Piper Geo - Res $ 1,200.000 $ 90.00
3/7/2012 Robert Hall Geo - Res $ 3,000.000 $ 225.00
3/7/2012 Elizabeth Murphey School Geo - Comm $ 13,800.000 $ 750.00
3/7/2012 Elizabeth Murphey School Geo - Comm $ 12,000.000 $ 750.00
3/7/2012 Elizabeth Murphey School Geo - Comm $ 5,400.000 $ 405.00
3/7/2012 Elizabeth Murphey School Geo - Comm $ 1,800.000 $ 135.00
3/7/2012 Elizabeth Murphey School Geo - Comm $ 10,200.000 $ 750.00
3/7/2012 Frank Daniels Geo - Res $ 4,400.000 $ 330.00
(**$$ still available for future apps.)
Total $ 506,767.00 $ 17,752.88 $ 3,472.50
ARRA RELIEF GRANTS PAID
6/10/2011 Arturo Sanchez Solar - PV $ 7,500.00
10/19/2011 John Diamond Enterprise LLC Solar - PV - Com $ 30,000.00
10/19/2011 John Diamond Enterprise LLC Geo HP - Com $ 10,000.00
Total $ 47,500.00
PENDING APPLICATIONS
Grant Reservation
Status Applicant Type
Request Review Fee
Reservation Approved - Pending Completion ABRA Associates, LLC Solar - PV - Com $10,770.00 $750.00
Reservation Approved - Pending Completion Delaware Tech Solar - PV - Com $6,940.00 $520.50
Reservation Approved - Pending Completion Chong S. Tamburo-Lepage Geo - Res $2,300.00 $172.50
Reservation Approved - Pending Completion Christopher W. Los Geo - Res $3,000.00 $225.00
Reservation Approved - Pending Completion Dennis Ho Solar - Res $6,775.00 $508.13
Total $29,785.00 $2,176.13
ENERGY DEPOT FEES
3/3/2008 Start-up Fees $5,872.50
4/15/2008 Start-up Fees $1,957.50
4/15/2008 Mar, Apr, May 2008 $1,692.13
7/22/2008 June, July, Aug 2008 $1,692.13
10/10/2008 Sept, Oct, Nov 2008 $1,692.13
Page 29
1/2/2009 Dec 08, Jan, Feb 2009 $1,692.13
4/3/2008 Mar, Apr, May 2009 $1,692.13
7/1/2009 June, July, Aug 2009 $1,692.13
9/11/2009 Sept, Oct, Nov 2009 $1,692.13
1/4/2010 Dec 09, Jan, Feb 2010 $1,692.13
3/29/2010 Mar, April, May 2010 $1,692.13
6/30/2010 June, July, Aug 2010 $1,692.13
10/4/2010 Sept, Oct, Nov 2010 $1,692.13
1/3/2011 Dec 2010, Jan, Feb 2011 $1,692.13
4/5/2011 Mar, Apr, May 2011 $1,692.13
7/8/2011 June, July, Aug 2011 $1,692.13
10/4/2011 Sept, Oct, Nov, 2011 $1,692.13
1/3/2012 Dec 2011; Jan, Feb 2012 $1,692.13
4/5/2012 Mar, Apr, May 2012 $1,692.13
7/2/2012 June, July, Aug 2012 $1,692.13
Total Paid $38,288.34
ENERGY EFFICIENCY CAMPAIGNS/EDUCATION PROGRAMS
1,500 CFL Campaign & Educational
10/21/2008 Literature $5,012.29
12/11/2008 Reimbursement for Green $3,459.12
Thermal Imager for Home Audits
3/31/2009 Program $5,581.12
Eco @ Home Energy Conserv.
1/4/2011 Calendars $20,015.81
Total $34,068.34
Dover Library Commuity Grant Project
Collections
$5,021.15 1/2 of Oct 2009 GEF Payment
$4,783.94 1/2 of Nov 2009 GEF Payment
$4,813.23 1/2 of Dec 2009 GEF Payment
$5,454.02 1/2 of Jan 2010 GEF Payment
$5,147.49 1/2 of Feb 2010 GEF Payment
$4,897.69 1/2 of March 2010 GEF Payment
$3,976.14 1/2 of April 2010 GEF Payment
$5,638.90 1/2 of May 2010 GEF Payment
$5,645.35 1/2 of June 2010 GEF Payment
$6,590.60 1/2 of July 2010 GEF Payment
$7,786.09 1/2 of August 2010 GEF Payment
$6,415.31 1/2 of Sept 2010 GEF Payment
$5,327.96 1/2 of Oct 2010 GEF Payment
$4,787.73 1/2 of Nov 2010 GEF Payment
$4,939.75 1/2 of Dec 2010 GEF Payment
$5,452.55 1/2 of Jan 2011 GEF Payment
$5,410.35 1/2 of Feb 2011 GEF Payment
$4,646.32 1/2 of March 2011 GEF Payment
$4,742.22 1/2 of April 2011 GEF Payment
$4,702.48 1/2 of May 2011 GEF Payment
$5,664.97 1/2 of June 2011 GEF Payment
$6,430.15 1/2 of July 2011 GEF Payment
$6,916.50 1/2 of Aug 2011 GEF Payment
$6,149.31 1/2 of Sept 2011 GEF Payment
$5,243.92 1/2 of Oct 2011 GEF Payment
$4,829.91 1/2 of Nov 2011 GEF Payment
$4,531.81 1/2 of Dec 2011 GEF Payment
$4,990.50 1/2 of Jan 2012 GEF Payment
$5,071.81 1/2 of Feb 2012 GEF Payment
$4,828.32 1/2 of March 2012 GEF Payment
$4,857.07 1/2 of April 2012 GEF Payment
$4,230.04 1/2 of May 2012 GEF Payment
$5,711.19 1/2 of June 2012 GEF Payment
$6,085.89 1/2 of July 2012 GEF Payment
1/2 of Aug 2012 GEF Payment
1/2 of Sept 2012 GEF Payment
1/2 of Oct 2012 GEF Payment
1/2 of Nov 2012 GEF Payment
1/2 of Dec 2012 GEF Payment
$181,720.58 Total Collections
Total Dover Lib. Draws to Date
$48,267.00 10/17/2011
$133,453.58 Total Funds Available for Draw