Paj 1
REGULAR COUNCIL MEETING
AGENDA
REVISED TO INCLUDE THE MINUTES OF THE JUNE 9, 2014 REGULAR COUNCIL MEETING
JUNE 23, 2014 - 7:30 P.M.
CITY HALL COUNCIL CHAMBERS
15 LOOCKERMAN PLAZA
DOVER, DELAWARE
OPEN FORUM - 15 MINUTES PRIOR TO OFFICIAL MEETING (7:15 p.m.)
The “Open Forum” segment is provided to extend the opportunity to the general public to share
their questions, thoughts, comments, concerns, and complaints. Discussion of any item appearing
on the agenda as a public hearing is prohibited during the Open Forum as an opportunity will
be provided during consideration of that item. Citizen comments are limited to three (3) minutes.
Council is prohibited from taking action since they are not in official session; however, they may
schedule such items as regular agenda items and act upon them in the future.
INVOCATION BY BISHOP THOMAS L. HOLSEY
PLEDGE OF ALLEGIANCE LED BY COUNCILWOMAN WILLIAMS
AGENDA ADDITIONS/DELETIONS
* CONSENT AGENDA
Those items on the Council Agenda which are considered routine and non-controversial shall be marked
with an asterisk (*) and will be acted upon by a single roll call vote of the Council. There will be no
separate discussion of these items unless a member of Council so requests, in which event the matter shall
be removed from the Consent Agenda and considered a separate item.
* 1. Adoption of Minutes - Regular Council Meeting of June 9, 2014
2. Proclamation - Civil Rights Act of 1964 Commemoration Day
3. Public Hearings - Violations of Dangerous Building Ordinance
A. Property located at 238 North New Street, Owned by John and Soledad Sullivan
(Staff recommends: 1. Declaring this building and all accessory structures on this
property dangerous; 2. Ordering the property repaired or demolished by July 23, 2014
by the owner or equity owner at their own risk; 3. Ordering the Building Inspector to
cause the repair or demolition of the structures if not completed by the owner within 10
days of the date established by City Council; 4. Ordering the City Manager with the
assistance of the City Solicitor to cause the cost of repairs or demolition to be charged
against the land on which the building exists as a municipal lien or cause such cost to
be added to the tax duplicate as an assessment, or to be levied as a special tax, or to be
recovered in a suit at law against the owner.)
Paj 2
Council Agenda - June 23, 2014 Page 2
3. Public Hearings - Violations of Dangerous Building Ordinance (Continued)
B. Property located at 640 Nimitz Road, Owned by Deutsche Bank National Trust c/o
Countrywide Home Loan
(Staff recommends: 1. Declaring this building and all accessory structures on this
property dangerous; 2. Ordering the property repaired or demolished by July 23, 2014
by the owner or equity owner at their own risk; 3. Ordering the Building Inspector to
cause the repair or demolition of the structures if not completed by the owner within 10
days of the date established by City Council; 4. Ordering the City Manager with the
assistance of the City Solicitor to cause the cost of repairs or demolition to be charged
against the land on which the building exists as a municipal lien or cause such cost to
be added to the tax duplicate as an assessment, or to be levied as a special tax, or to be
recovered in a suit at law against the owner.)
* 4. Utility Committee Report - June 9, 2014
A. Annual Engineering Consultant's Report on the Operation and Maintenance of the
Electric System - Fiscal Year 2013
(Committee recommended acceptance of the report)
B. TEA/NAES Report (April)
(Committee recommended acceptance of the report)
C. Updates
(Committee action not required)
5. Revenue Report Update
(Staff recommends acceptance of the report)
6. 2014 Special Mayoral Election Results
7. Opposition to Transportation Secretary’s Proposal to Cut $1M from Municipal Street Aid
8. Final Reading - Proposed Ordinances
The First Reading of the proposed ordinances was accomplished during the Council
Meeting of June 9, 2014. Copies of the proposed ordinances are available at the
entrance of the Council Chambers.
A. Proposed Ordinance #2014-16 Amending Appendix E - Commercial and Industrial
Building Redevelopment (Sponsors: Anderson and Townshend)
B. Proposed Ordinance #2014-17 - FY2014/15 City of Dover Budget Ordinances
9. Reconsideration of Evaluation of Bids - Dover Park Recreation Center Demolition
(This item was considered during the Regular Council Meeting of June 9, 2014. Staff
recommends awarding the demolition contract to Delaware Mulch and Stone in the
amount of $35,600.)
10. Council Members’ Announcements
/tm
S:\AGENDAS-MINUTES-PACKETS-PRESENTATIONS-ATT&EXH\Council-Agendas\2014\06-23-2014.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.
Paj 3
REGULAR COUNCIL MEETING
The Regular Council Meeting was held on June 9, 2014 at 7:30 p.m. with Council President Bonar
presiding. Council members present were Mr. Anderson, Mr. Dixon, Mr. Lynn, Mr. Perza,
Mr. Slavin, Mrs. Williams, Mr. Hare, and Mr. Hutchison.
Council staff members present were Police Chief Bernat, Mrs. Mitchell, Mr. Koenig,
Mrs. Townshend, City Solicitor Rodriguez, and Mrs. McDowell.
OPEN FORUM
The Open Forum was held at 7:15 p.m., prior to commencement of the Official Council Meeting.
Council President Bonar declared the Open Forum in session and reminded those present that Council
was not in official session and could not take formal action.
Mr. Allan Gaddis, 448 N. State Street, questioned when the last property tax increase occurred for
the City of Dover, not including the recent property revaluation. Responding, Mr. Scott Koenig, City
Manager, indicated that there was a 2¢ tax increase in 2006 and a 2.7¢ increase in 2011 that occurred
as a result of revaluation. Mr. Gaddis explained that for several years, local to federal governments
had endorsed short-term solutions and pushed difficult, long-term solutions off on others. Based on
his understanding of recent discussions by members of City Council, he believed that Council was
taking this short-term approach. He noted that elected officials often indicate that they take these
types of actions to ease burdens on constituents and their descendants; however, it was his belief that
the result is short-term gains to politicians and constituents and long-term detriment to constituents.
Mr. Gaddis indicated his willingness to bear a property tax increase to help the City to deal better with
short-term problems and to help the City improve for decades to come.
Mr. Reuben Salters, 109 Bertrand Drive, reminded those present that the African American Festival
was scheduled for June 28, 2014. As a former member of City Council, Mr. Salters indicated his
understanding that the development and approval of the City’s budget is a difficult process. It was
his hope that the budget would include funding for the recreation center at Dover Park rather than for
demolition of the structure, reminding members of the need for such a recreational facility on the east
side of Dover. Mr. Salters also indicated his support for a small tax increase, explaining that such
increases are necessary from time to time and do not hurt citizens. He suggested that the City
gradually introduce tax increases in the City’s budget at least every two (2) years to avoid falling
behind. He felt citizens would be more receptive tax increases than fee increases, particularly since
property taxes can be deducted from taxes.
The invocation was given by Reverend Theodore Henderson, followed by the Pledge of Allegiance.
AGENDA ADDITIONS/DELETIONS
Mr. Hutchison moved for approval of the agenda, seconded by Mrs. Williams and unanimously
carried.
Mr. Slavin moved for approval of the Consent Agenda, seconded by Mr. Dixon and carried by
a unanimous roll call vote.
Paj 4
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 2
ADOPTION OF MINUTES - COUNCIL BUDGET WORKSHOP OF MARCH 31, 2014
The Minutes of the Council Budget Workshop of March 31, 2014 were unanimously approved
by motion of Mr. Slavin, seconded by Mr. Dixon and bore the written approval of Council
President/Vice-Mayor Acting Bonar.
ADOPTION OF MINUTES - REGULAR COUNCIL MEETING OF MAY 27, 2014
The Minutes of the Regular Council Meeting of May 27, 2014 were unanimously approved by
motion of Mr. Slavin, seconded by Mr. Dixon and bore the written approval of Council
President/Vice-Mayor Acting Bonar.
PRESENTATION - GOVERNOR'S HEALTHY COMMUNITIES RECOGNITION
The following Tribute was read into the record by the City Clerk:
Be it hereby known to all that
Jack A. Markell, Governor of the State of Delaware,
extends sincere appreciation to
City of Dover
The Governor’s Council on Health Promotion and Disease Prevention and the Delaware
Coalition for Healthy Eating and Active Living are proud to recognize the City of Dover at the
Bronze Level for the 2014 Recognition for Community Health Promotion Program. The Bronze
Level recognizes significant progress to improve the overall health of respective community
members. They are to be praised for their efforts to take a prevention-driven approach to health
by supporting policies and environmental changes that promote programs to improve physical
activity, nutrition/healthy eating, tobacco-free lifestyles, and healthy environments; and which
promote healthy lifestyles and integration of the needs of individuals with limited mobility and
disabilities in neighborhoods, schools, and workplaces. Their work addresses community
economic development, environmental sustainability, and neighborhood safety: key factors in
promoting healthy communities. They have demonstrated the ability to work with community-
based organizations and residents to translate their vision for healthy communities into visible,
concrete changes - and ultimately, healthier neighborhoods.
Awarded this 20th day of May, 2014
Council President Bonar presented the Tribute to Mrs. Ann Marie Townshend, Director of Planning
and Community Development, and noted that it was a much deserved award. Mrs. Townshend
advised members that the City received an “honorable mention” status last year and attained the
Bronze Level this year. She stated that the City’s goal for next year would be to bypass the Silver
Level and obtain the Gold Level. She assured members that staff continuously strives to make
improvements, in both planning and recreation, to continue to improve the health of the community
and provide healthy alternatives in terms of transportation, recreation activities, etc.
Paj 5
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 3
PROCLAMATION - DOVER HIGH SCHOOL "COMING HOME"
The City Clerk read the following Proclamation into the record:
WHEREAS, Dover High School, 1 Pat Lynn Drive, has served as an educational landmark in our
community since it first opened in 1965, producing over 16,000 graduates between its opening in
1965 through its last commencement in 2014; and
WHEREAS, the doors of the present Dover High School will be forever closed and the building will
soon be demolished as the community looks forward with anticipation to the completion of a new
Dover High School on Route 8, which will welcome students in August 2014; and
WHEREAS, to mark this transition, an event planning team, in conjunction with the Capital School
District, the Dover High Alumni Association, the City of Dover, and countless sponsors, is planning
a four-day celebration, designated as "Coming Home", at Dover High School and surrounding
venues from June 12 to June 15, 2014, to allow those with a shared history and fond memories of
the school to say their goodbyes; and
WHEREAS, this reunion will be commemorated by numerous events including, among others,
music on The Green, a golf fundraiser to directly benefit students of the Capital School District,
multi-year mini reunions, sporting and family events, a final walk down memory lane through the
halls of Dover High School, one "last dance" at the school, a memorial service and tribute to
students, staff, and alumni who have passed, and a "Passing of the Torch" to the new generation of
Dover High School students; and
WHEREAS, all of those with ties to Dover High School, as well as its precursors which were located
at the present day Central Middle and William Henry Middle Schools, are invited to participate.
NOW, THEREFORE, I, DAVID L. BONAR, VICE-MAYOR OF THE CITY OF DOVER,
DELAWARE do hereby proclaim June 12-15, 2014 as DOVER HIGH SCHOOL "COMING HOME"
WEEKEND and encourage former Dover High School students, staff, family, and friends to gather
to renew relationships, share memories, and celebrate the rich history of Dover High School.
Council President Bonar presented the Proclamation to Mr. Allan Angel, Mr. Robert Kellam,
Mrs. Jean Thornburg-Taylor, and other members of the organizing committee who were present.
Mr. Allan Angel, Kent County Levy Court Commissioner, thanked Mrs. Traci McDowell, City
Clerk, his neighbor and graduate of Dover High School, for reading the Proclamation into the record
on their behalf. He noted that graduates of Dover High School “bleed” blue and white and that once
Dover High School is demolished, all that will be left is their memories until they are gone. He
stated that the reunion had been “a job”, but he looked forward to everyone “coming home” and
enjoying themselves. It was his hope that the school would “go down with a lot of respect” and he
thanked the City for the recognition.
Council President Bonar thanked everyone who had worked on the reunion and stated that he was
looking forward to the activities at the new Dover High School in the near future.
Paj 6
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 4
Mr. Hutchison advised members that he graduated from Dover High School 53 years ago and
thanked all who had worked on putting the “Coming Home” reunion together. In speaking with a
graduate of 1946, he learned that his class had named the Dover High School students as “The
Senators” and also chose the blue and white colors. He stated that high schools are about building
foundations and that Dover High School had done that well.
Mr. Lynn recognized Mr. Rob Kellam for the work he had put into the “Coming Home” reunion,
noting that Mr. Kellam updates Facebook on a regular basis to keep graduates abreast of events. He
thanked all those who had done an outstanding job working on the event.
PROCLAMATION - FLAG DAY AND FLAG WEEK
The City Clerk read the following Proclamation into the record:
WHEREAS, the first official flag of the United States was adopted by the Second Constitutional
Congress on June 14, 1777 and on August 3, 1949, Congress designated June 14th of each year as
"National Flag Day" and requested that the President issue an annual proclamation calling for its
observance; and
WHEREAS, on June 9, 1966 Congress requested that the President designate the week in which
June 14th occurs as "National Flag Week" and call upon citizens to display the flag during that week;
and
WHEREAS, on December 8, 1982, the National Flag Day Foundation was chartered to conduct
educational programs and to encourage all Americans to pause for the Pledge of Allegiance on Flag
Day; and
WHEREAS, Flag Day celebrates our nation's symbol of unity, devotion to freedom, and the equal
rights of all.
NOW, THEREFORE, I, DAVID L. BONAR, VICE-MAYOR OF THE CITY OF DOVER,
DELAWARE do hereby proclaim June 14, 2014 as FLAG DAY and the week of June 8-14, 2014 as
FLAG WEEK in the City of Dover and urge all residents to pause for the Pledge of Allegiance in
honor of the Flag of the United States of America and to proudly display the flag in recognition of
the beacon of hope that it has become for our country and for people all over the world.
PUBLIC HEARING - ELECTRIC REVENUE FUND BUDGET
A public hearing on the Electric Revenue Fund Budget is required for compliance with City of Dover
Electric Revenue Bonds Resolutions prior to adoption of the budget. Notice of the public hearing
was properly advertised for this time and place.
Mrs. Donna Mitchell, Controller/Treasurer, advised members that the Electric Revenue Fund
revenues and beginning balance totaled $89,560,100 and expenses and ended budget balance totaled
$89,560,100; the Electric Improvement and Extension Fund, which is the capital project fund,
receipts and beginning balance totaled $8,387,000 and expenses and budget balance totaled
$8,387,000.
Paj 7
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 5
Council President Bonar declared the public hearing open. There being no one present wishing to
speak during the public hearing, Council President Bonar declared the public hearing closed.
No further action was taken. Council President Bonar noted that the First Reading of the Budget
Ordinances would take place during the latter part of the meeting and that the Final Reading and
adoption of the Ordinances were scheduled for the Regular Council Meeting of June 23, 2014.
BOARD OF ASSESSMENT APPEALS EXEMPTION REPORT - MAY 27 AND
MAY 28, 2014
The Board of Assessment Appeals met on May 27 and May 28, 2014, with Chairman Garfinkel
presiding.
EXEMPTIONS
Village of Cannon Mill HOA Inc. - Open Spaces
Location: Open Spaces – Village of Cannon Mill
Background and Analysis
These parcels fall under State Statute 9 Del. C. §8110 Civic organizations owning
parkland.
Exemption Request
2.7 Acres - Cannon Mill Drive (ED05-076.03-01-92.00) - $132,900
.393 Acres - Cannon Mill Drive (ED05-076.03-01-93.00) - 42,400
.773 Acres - East Sheldrake Circle (ED05-076.03-01-94.00) - 57,300
.2111 Acres - East Sheldrake Circle (ED05-076.03-01-95.00) - 34,600
.418 Acres - Quillen Street (ED05-076.03-01-96.00) - 72,300
6.1 Acres - East Sheldrake Circle (ED05-076.03-01-99.00) - 135,500
3.8 Acres - Loftland Drive (ED05-076.03-03-38.00) - 293,300
5 Acres - Paradee Drive (ED05-076.03-03-39.00) - 223,000
$991,300
Recommended Action
Recommend that the request for exemption be approved.
Mr. Ashburn was present for the hearing.
He explained to the board that the HOA had been recently activated and is asking for
the tax exempt status for the open spaces in the development.
Chairman Garfinkel asked Mr. Ashburn to clarify what he means by open space, he
wanted to make sure that these were non buildable lots. Mr. Ashburn assured the
board that these lots would never be built on.
Mr. Burns asked if Mr. Ashburn had just recently bought 18 lots in the development.
Paj 8
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 6
Mr. Ashburn concurred and went on to explain that he was not able to build on these
lots until he took responsibility of the storm ponds which is why the HOA was
activated.
Chairman Garfinkel closed the hearing and opened for discussion.
Mr. Welsh made the motion to accept the request for exemption, which was seconded
by Mr. Burns.
Motion carried 3-0.
Chairman Garfinkel explained to the applicant, that the City Council was the final
decision and that a letter with the date of the Council Hearing would be mailed to
them.
By consent agenda, Mr. Slavin moved for approval of the Board’s recommendation, seconded
by Mr. Dixon and carried by a unanimous roll call vote.
Rector Wardens & Vestryman of Christ Episcopal Church
Location: 509 South State Street
Background and Analysis
An appeal form was submitted to the Assessor’s Office.
This property was purchased by the church in April 2012. The property is
surrounded by other property owned by the church that is exempt from City of Dover
taxes. This property is exempt from Kent County Taxes.
Exemption Request
$48,700
Recommended Action
Recommend that the request for exemption be approved.
Mr. Emerson, who is a member of the Vestryman of Christ Episcopal Church, was
present for the hearing.
Mr. Emerson explained to the board that the church purchased this property to make
it part of the church yard. He stated that the church would like to use the property
simply as an extension of the church yard and use the property for events like picnics
after church. Mr. Emerson told the board that the May Pole dance used to be held on
that property and is hoping that one day it will be held there once more.
Paj 9
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 7
Chairman Garfinkel asked the City Assessor if she would like to add something, at
which time Ms. Russell told the board that the City recommends the exemption be
granted.
Mr. Burns suggested that the church look into combining this parcel with the parcel
the church is constructed on.
Mr. Welsh made the motion to approve the exemption, which was seconded by
Mr. Burns.
Motion carried 3-0.
Chairman Garfinkel explained to the applicant, that the City Council was the final
decision and that a letter with the date of the Council Hearing would be mailed to
them.
By consent agenda, Mr. Slavin moved for approval of the Board’s recommendation, seconded
by Mr. Dixon and carried by a unanimous roll call vote.
Central Habitat for Humanity
Location: 41 S. Queen Street
70 Mifflin Road
511 Schooner Way
Background and Analysis
An exemption request was submitted to the Assessor’s Office.
This property is being renovated for a low-income family to provide an affordable
mortgage. Once this property is complete and the ownership is transferred, the
property will be added back to the tax rolls. (as a supplemental billing)
Exemption Request
$ 23,200
$ 67,400
$135,200
Recommended Action
Recommend that the request for exemption be approved.
Mrs. Tice, Executive Director, was present for the hearing.
Mrs. Tice told the board that the organization has been serving Kent County for the
past 24 years and has helped 36 families find a home. The organization helps low
income, hardworking people. She explained that the owners do pay a mortgage which
Paj 10
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 8
is offered by Habitat for Humanity at a 0% interest. The organization has built 17
homes within the City of Dover.
Chairman Garfinkel asked the Assessor what the city’s recommendation is, at which
time the Assessor stated that the City recommends the exemption be approved.
Ms. Russell also pointed out that these properties will go back on the tax roll once
they have been purchased by the new owners.
Chairman Garfinkel asked about the plans for 511 Schooner Way.
Mrs. Tice explained that the property will need some external as well as internal
renovations and hopes to sell 511 Schooner Way and 70 Mifflin in 2015.
42 S Queen will be put in a Land Bank, according to Mrs. Tice, which means that the
property will be held on until the surrounding are improved or more properties can
be purchased by the organization which are located within the same neighborhood.
She stated that it will be more than likely 2016 by the time they will be able to sell
this property.
Mr. Burns made the motion to approve the exempt request for all of the three (3)
properties, which was seconded by Mr. Welsh.
Motion carried 3-0.
Chairman Garfinkel explained to the applicant, that the City Council was the final
decision and that a letter with the date of the Council Hearing would be mailed to
them.
By consent agenda, Mr. Slavin moved for approval of the Board’s recommendation, seconded
by Mr. Dixon and carried by a unanimous roll call vote.
YMCA
Location: 825 Kenton Road
Background and Analysis
An exemption request was submitted to the Assessor’s Office. This parcel falls
under State Statute 9 Del. C. §8106 Specific organizations and purposes.
This property was purchased by the YMCA from the Kent Swimming Club. The
property was exempt from property taxes at the time of purchase (July 1, 2013) and
has not been placed back on the tax rolls.
Exemption Request
$1,496,000
Paj 11
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 9
Recommended Action
Recommend that the request for exemption be approved.
Mr. Jaywork, attorney and representative of the YMCA as well as Mr. Kelley, Chief
Operating Officer, were present for the hearing.
Mr. Jaywork went over the packet submitted to the city which included the 501C3,
the deed, and papers of Incorporation. He stated that the YMCA is a Non-Profit
Organization.
Mr. Kelley told the board that the pool opened this weekend and that they had a great
turn out.
Chairman Garfinkel asked the Assessor if she had to add anything, at which time
Ms. Russell told the board that the City recommends approval of the exemption.
Mr. Burns asked how the YMCA swimming pool membership is different from the
Maple Dale membership.
Mr. Kelley explained that you may become a member of the YMCA just for the
summer months and be able to use the YMCA as well as the pool on Kenton Road.
The YMCA also offers financial help for those who cannot afford a membership at
the YMCA.
Mr. Burns asked if most of the property was considered Wet Lands.
Mr. Kelley concurred that some of the property is considered Wet Lands which will
benefit the usage of the property, as the YMCA is looking to have a Day Camp at the
location and will add trails where the children may explore.
Mr. Burns asked if most of the property was considered Wet Lands and if therefore
the property could not be developed.
Mr. Jaywork and Mr. Kelley assured Mr. Burns that the Wet Land could not be built
on.
Mr. Burns made the motion to accept the exempt request, which was seconded by
Mr. Welsh.
Motion carried 3-0.
Chairman Garfinkel explained to the applicant, that the City Council was the final
decision and that a letter with the date of the Council Hearing would be mailed to
them.
Paj 12
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 10
By consent agenda, Mr. Slavin moved for approval of the Board’s recommendation, seconded
by Mr. Dixon and carried by a unanimous roll call vote.
Bible Church of God Inc.
Location: 1202-1204 White Oak Road
Land – Spruance Road
Background and Analysis
An appeal form was submitted to the Assessor’s Office. Kent County records
indicate that this property is Exempt from Kent County Taxes. Property is being
used as a worshiping facility.
Exemption Request
$192,300
$ 4,200
Pastor Miller, as well as the Secretary of the Church, was present for the hearing.
The pastor told the board that the vacant land was used for church parking. He also
mentioned that the church has been in place for approximately seven (7) years and
that the County has already granted them the tax exemption.
Mr. Burns suggested that the church look into combining the two parcels into one.
Mr. Welsh made the motion to accept the request for exemption for both parcels
which was seconded by Mr. Burns.
Motion carried 3-0.
Chairman Garfinkel explained to the applicant, that the City Council was the final
decision and that a letter with the date of the Council Hearing would be mailed to
them.
By consent agenda, Mr. Slavin moved for approval of the Board’s recommendation, seconded
by Mr. Dixon and carried by a unanimous roll call vote.
The Milford Housing Development Corp.
Location: 1361-1383 Walker Road & 1357 Walker Road
Background and Analysis
These parcels fall under State Statute 9 Del. C. §8105. Properties are exempt from
Kent County Taxes as of April 2013. These properties are currently exempt with the
City of Dover. The owner was required to come back again this year for review by
the Board of Assessment Appeals.
Paj 13
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 11
Exemption Request
$464,300
$515,900
Recommended Action
Recommend that the request for exemption be approved.
Mr. Huxtable, Vice President, was present for the hearing.
Mr. Huxtable started by going over the organization's mission which is to provide
affordable housing for families of modest income. He also told the board that the
homes on Walker Road were built 18-19 years ago and were purchased by The
Milford Housing Development Corporation last year in hopes to renovate and rent
these units out to low income families.
Mr. Huxtable also stated that the organization is a Non- Profit organization and has
the 501C3 Status. He provided the board with copies of the Exempt letter from Kent
County, a copy of the organizations 501C3 and a copy of the organization's annual
report.
Mr. Huxtable told the board that the organization was granted tax credits to help with
the renovation of the properties. He went on to explain that the organization has
written a letter to the City Manager to discuss a possible PILOT program which could
go into effect once the organization has purchased the third parcel and all three
parcels have been combined into one parcel.
Mr. Burns asked if the organization is currently in other PILOT programs.
Mr. Huxtable stated that this will be the first time they engage in such a program.
Mr. Burns expressed his concern about the outside conditions of the parcel, he told
Mr. Huxtable that he drove through the development the morning of the hearing and
was surprised about the trash, weeds, and uncut grass.
Mr. Huxtable explained the lengthy process the organization has to go through to get
the proper funding and zoning.
In Mr. Burn's opinion no funding should be needed to power wash the siding, fix
windows or door screens. He pointed out that the organization, according to the
annual report provided by Mr. Huxtable, has plenty of volunteers that could perform
these tasks.
Mr. Huxtable assured that he will talk to the property management company
regarding the conditions of the property.
Paj 14
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 12
Mr. Burns went on to tell Mr. Huxtable that he more than likely will be back before
the Board next year, and would like to see that the organization has improved the
outside conditions of the property.
Chairman Garfinkel asked about the PILOT programs with the City of Dover and
Kent County, making sure that the organization is looking into that program.
Mr. Huxtable assured that they are in contact with the City of Dover as well as Kent
County regarding the PILOT program.
Mr.Burns made the motion to accept the exempt request for one (1) year and the
owner to contact the City of Dover Inspections Department for maintenance issues
and that the owner meet with the City Manager to discuss the PILOT program with
the City of Dover, which was seconded by Mr. Welsh.
Motion passed 3-0.
By consent agenda, Mr. Slavin moved for approval of the Board’s recommendation, seconded
by Mr. Dixon and carried by a unanimous roll call vote.
SAFETY ADVISORY AND TRANSPORTATION COMMITTEE REPORT - MAY 27, 2014
The Safety Advisory and Transportation Committee met on May 27, 2014 with Chairman Hutchison
presiding.
Request for Waiver of Public Street Frontage Requirement - Appendix A -
Subdivisions, Article VI - Subdivision - General Requirements and Design
Standards, Section E - Lots (Dover Mall)
Mrs. Ann Marie Townshend, Director of Planning and Community Development,
advised the Committee that Simon Property Group, owner of the Dover Mall, L.P.,
was proposing to create three (3) parcels of land from the existing 149.3225+/- acre
parcel of the Dover Mall. She explained that the parcel would be subdivided into a
53.1704+/- acre parcel, a 30.7046+/- acre parcel, and a 65.4475+/- acre parcel.
Mrs. Townshend stated that the property is zoned SC-3 (Regional Shopping Center
Zone), and a portion is subject to the SWPOZ (Source Water Protection Overlay
Zone) Tier 3 – Excellent Recharge Area. The property is located on the east side of
North DuPont Highway and south of but not adjacent to Rustic Lane.
Mrs. Townshend explained that, as proposed, the subdivision would create two (2)
lots without frontage on a public street, which is required by the Zoning Ordinance.
She stated that in the waiver request submitted by the applicant, the applicant stated
that proposed Lots 1 and 2 have frontage on State Route 1; however, proposed Lot
2 does not have frontage on this route. The purpose of the requirement for frontage
on a public street is to ensure access to lots created. As State Route 1 is a limited
access highway where direct access is not permitted, frontage on State Route 1 was
not deemed adequate to meet the requirements of the Land Subdivision Regulations.
Paj 15
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 13
Mrs. Townshend explained that, typically, a request for a waiver from the
requirement of the subdivision is presented before the Planning Commission, who
then makes a recommendation to City Council; however, due to the nature of this
request, which involved street lengths and street design, the Planning Commission’s
recommendation was being presented to the Committee to make a recommendation
to Council. Mrs. Townshend reviewed a map of the property, pointing out the
location of Route 1 in relation to the Dover Mall and the proposed subdivided plots
in the rear. Mrs. Townshend explained that the original request included residential
zoning for Lot 1, but this portion of the request was withdrawn after a negative
recommendation from the Planning Commission; therefore, zoning would be
commercial only. She advised members that when the property was planned for
residential use, all of the emergency services (Police Department, Fire Department,
the Fire Marshal, etc.) expressed safety-related concerns about Lots 1 and 2 not
having frontage. Once the residential component was removed, the Police
Department and Fire Marshal retracted their concerns; however, the Fire Department
continued to have concerns.
The Planning Commission recommended approval of the requested waiver subject
to inclusion of the necessary easements listed in the Development Advisory
Committee Report.
Mrs. Townshend explained that the Planning Commission and the Delaware
Department of Transportation (DelDOT) expressed concerns about extending Rustic
Lane; however, if the road were marked for emergency access only, they would agree
to the extension.
Responding to Mr. Hutchison, Mrs. Townshend advised that, if approved, the
application specifies that the property would be commercially based; however, she
cautioned that this was based on the current zoning and if the zoning regulations
change, this could potentially allow for residential use. Mrs. Townshend expressed
her concern regarding that possibility; however, she also noted that only two (2)
properties within the City of Dover had the same zoning classification (SC-3);
therefore, if there was a proposal to make a change to that section of the zoning
ordinance, this property would likely be considered in regard to its potential for
residential use and the potential impact. In response to Mr. Hutchison,
Mrs. Townshend said that any application for a change to the zoning ordinance to
allow for residential use would be considered by the Planning Commission and
Council and two (2) public hearings would be required.
Stating his feeling that he would never support residential zoning on the Dover Mall
property, Mr. Hutchison asked if discussions had taken place with representatives of
the Dover Mall. Responding, Mrs. Townshend advised members that she had made
them aware of the City’s concerns with approving the frontage waiver request,
recognizing that the location is between the speedway, the highway, and the Dover
Mall which would not be an ideal situation for a residential area.
Paj 16
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 14
In response to Mr. Keller, Mrs. Townshend advised that, presently, no plans were in
place for Lots 1 and 2; however, discussions had taken place in consideration of “big
box” tenants on Lot 2.
Responding to Mr. Keller, Mrs. Townshend concurred that the infrastructure required
to build on the property would be massive. She noted that a determination would
have to be made regarding how to provide sewer and water, as there would be no
ability to tap into the private lines that serve the Mall. Access to the main line would
have to be routed through the property, or off Rustic Lane. In addition,
Mrs. Townshend stated that the Delaware Department of Transportation (DelDOT)
had started discussions regarding a traffic impact study, noting that there was a
concept to put in a service road that would connect Scarborough Road and Leipsic
Road, and that the applicant may be responsible for constructing a portion of this
road.
Mr. Keller expressed concerns that this proposal would involve major expenditures
on the part of the State and City of Dover, questioning who would bear the burden
of even the limited access road in the rear of the property. Responding,
Mrs. Townshend stated that it was hoped that the State would work on this portion
of the funding.
Responding to Mr. Hutchison regarding the timeframe that the property owner would
have to move forward if the waiver were approved as presented, Mrs. Townshend
advised that if the request were approved and the lots were recorded, the lots could
be sold immediately.
Mr. Dixon expressed his disapproval, stating there were too many variables.
Mr. Perza advised members that, although he personally did not have any information
regarding this particular project, his firm (May and Perza, PA) represents Simon
Property Group; therefore, he indicated that he would not be taking a position on the
matter at this time.
Responding to Mr. Hutchison regarding the result if the Committee denied the
request, Mrs. Townshend stated that the Committee could only recommend against
approving the request; the final decision would be determined by Council.
Mrs. Townshend noted that without approval of the request, the applicant would not
be able to subdivide the lots.
Mr. Hutchison stated that he believed the Dover Mall was good for the community
and wanted to support their growth; however, he also wanted to be sure that the
community is protected. Responding, Mrs. Townshend stated that the Committee
also had the option of not make a recommendation either for or against approval of
the waiver and to defer the decision directly to Council or to defer action until the
next meeting and request that the applicant be present to answer questions.
Paj 17
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 15
Mr. Keller and Mr. Hutchison conveyed their preference to defer the matter until the
next Committee meeting when the applicant could be present to answer questions.
Mr. Keller noted that there was a lot of information to be considered and he felt it
was very important to have all of the facts and details before a recommendation was
made, noting the amount of money and infrastructure involved.
The Committee recommended deferring action on the request until the June 23, 2014
Safety Advisory and Transportation Committee meeting when the applicant can be
present to answer questions.
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mr. Dixon and carried by a unanimous roll call vote.
By consent agenda, Mr. Slavin moved for acceptance of the Safety Advisory and
Transportation Committee Report, seconded by Mr. Dixon and carried by a unanimous roll
call vote.
LEGISLATIVE, FINANCE, AND ADMINISTRATION COMMITTEE REPORT -
MAY 27, 2014
The Legislative, Finance, and Administration Committee met on May 27, 2014 with Chairman Lynn
presiding.
Discussion - Fiscal Year 2014 Audit Program
Mrs. Donna Mitchell, Controller/Treasurer, reviewed a presentation entitled
“Auditor’s Responsibility for Communicating with Audit Committee.” She
reminded members that the Legislative, Finance, and Administration Committee had
served as the City’s Audit Committee during the last few years and that she typically
provides a similar presentation to members each year at the commencement of the
audit cycle. Mrs. Mitchell noted that the 2014 Audit Calendar was provided and
included the dates that the draft and final audit report would be brought before the
Committee.
The Committee recommended acceptance of the Fiscal Year 2014 Audit Program,
seconded by Mr. Shevock and unanimously carried.
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mr. Dixon carried by a unanimous roll call vote.
Proposed Grant-In-Aid Policy
Mrs. Donna Mitchell, Controller/Treasurer, reminded members that, during their Regular Meeting
of January 27, 2014, City Council accepted the City of Dover FY 2015 Grant-In-Aid Application and
Procedures, as recommended by the Committee. She stated that, since that time, she had updated
this document, which was similar to that used in the State of Delaware grant-in-aid process, to
incorporate a “Policy Objective” in the Grant-in-Aid Application Instructions. Mrs. Mitchell
reviewed the Policy Objective and inquired if members had any suggestions for change.
Paj 18
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 16
The Committee recommended acceptance of the proposed Grant-In-Aid Policy (Exhibit #1).
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mr. Dixon and carried by a unanimous roll call vote.
Request of Dover Housing Authority for City of Dover to Serve as Responsible
Entity for Environmental Reviews
Chairman Lynn advised members that a memorandum in regard to this matter from
Ami Sebastian Hauer, Executive Director, Dover Housing Authority (DHA), dated
May 27, 2014, had been received earlier in the day and circulated to members by
email.
Mrs. Ann Marie Townshend, Director of Planning and Community Development,
advised members that, in July 2013, the DHA requested that the City of Dover serve
as its Responsible Entity for Environmental Reviews in accordance with Department
of Housing and Urban Development (HUD) regulations. The City Manager, City
Planner, and Community Development Manager met with DHA staff several months
ago to discuss a draft agreement and the expectations of the City under the draft
agreement. Based on the information presented, City staff verbally agreed that the
commitment was acceptable. Following this discussion with the DHA, the City’s
Community Development Manager attended HUD training and discussed the
responsible entity responsibilities with a HUD staff person responsible for
environmental reviews. Based on the information obtained in this interaction with
HUD, the City’s responsibilities as the responsible entity would be far more
significant than originally conveyed by the DHA.
Mrs. Townshend stated that, after discussing this matter with HUD, staff was advised
that if the City of Dover did not agree to serve as the responsible entity, HUD would
request that the Delaware State Housing Authority (DSHA) take on this
responsibility and if the State declines, HUD would perform this role. She explained
that the decision of the City not to enter into an agreement to serve as the responsible
entity would not inhibit the DHA’s eligibility to accept HUD funding.
Mrs. Townshend informed members that all federal funds spent are subject to the
National Environmental Protection Act (NEPA), as well as other related acts,
including the State Historic Preservation Act. For any project undertaken by DHA,
a review would be required to determine: 1) if the scope of services is exempt from
NEPA requirements, or 2) if there is a finding that must be pursued. Although most
DHA projects consist of minor capital projects or minor rehabilitation of existing
facilities and would be exempt, all of DHA’s investment plans would have to be
reviewed, not just the capital plan. Many of the maintenance projects imbedded in
the operating budget could also be subject to environmental reviews. Staff
determined that quite a bit of paperwork, project management, contract management,
and oversight would be required and Mrs. Townshend stated that the City did not
have adequate staff at this point to perform these functions. She explained that
several years ago when one (1) of the planners left the Planning Department, a
Paj 19
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 17
planner position was eliminated and the associated responsibilities were combined
with the Community Development Manager position. The current Community
Development Manager was now performing planning and community development
work. Since the scope of the DHA’s funding is much larger than that received by the
City of Dover from HUD through the Community Development Block Grant
(CDBG) program, the amount of responsibility in terms of environmental reviews
would be exponentially greater.
Mrs. Townshend indicated that she had been advised by HUD that HUD would take
responsibility for environmental reviews associated with current funding that was
being held from Federal FY 2013 because there was no responsible entity in place for
the DHA; therefore, the current request was for the City to serve as responsible entity
beyond FY 2013.
Staff recommended that the City not agree to be the Dover Housing Authority’s
responsible entity for environmental reviews.
Mr. Lynn stated that, in reviewing the memo received from the DHA earlier in the
day, it appeared that many of the concerns would be ameliorated because the DHA
would hire a third-party entity to conduct environmental reviews and would pay for
these reviews. He questioned if the concern was that many of the smaller capital
projects would not need environmental review. Mrs. Townshend confirmed that this
was the case and that there would be a good deal of documentation that would require
review, records would need to be maintained, and staff would have to look at the
exact scope of each of DHA’s projects to determine if they were exempt from the
requirement for an environmental review. For example, although cleaning projects
would be exempt, staff would have to determine if an environmental review would
be required for projects such as painting, changing cabinets, and working with the
HVAC system.
Responding to Mr. Slavin regarding the nature of activities that would be considered
exempt, Mrs. Townshend stated that there would be a categorical exclusion for
activities that had no environmental impact. She confirmed that these exclusions
could change over time and there would be a need to develop a knowledge base
regarding what had and had not been excluded in the past. Mrs. Townshend provided
two (2) related memoranda, dated May 17, 2010, from HUD - Philadelphia Office
regarding environmental reviews as they relate to operating funds that are in the
operating budget and to public housing authorities. Mrs. Townshend advised
members that even minor capital projects that come under the operating budget
would have to go through the process. She stated that staff would have to expand
their expertise and workload and she felt that this responsibility could not be
absorbed at this point.
Mr. Shevock questioned what the City’s financial exposure would be by taking on
this responsibility, if the City could be responsible for possible class action suits that
might arise, or if there would be a need to pay for insurance to protect the City.
Paj 20
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 18
Responding, Mrs. Townshend stated that HUD did not anticipate that the City would
end up with sanctions; however, if a related Memorandum of Understanding (MOU)
were signed, the City would be taking on the legal responsibility for environmental
reviews. She felt that if the City were to sign off on a large capital project and state
that there was no significant impact and there was such an impact, the City could be
vulnerable.
Mr. Shevock stated that environmental engineering firms perform this type of work
and questioned why they would not be under contract to the DHA to complete the
necessary paperwork. In response, Mrs. Townshend stated that much of the work
would be contracted to an environmental firm; however, there was a requirement for
a legal entity to monitor this paperwork, “make the final calls,” ensure that projects
are done, perform record keeping, and ensure that projects that are determined to fit
the definition of a categorical exclusion actually do so. She noted that HUD staff had
cited examples in the City’s region where housing authorities did not provide the
information needed to make the correct decision to the unit of local government as
it relates to the environmental review process.
In response to Mr. Lynn regarding the resultant effect on the DHA if the City did not
assume this responsibility, Mrs. Townshend stated that the DHA would continue as
they are now and would have to find out if the State would take on this role. If the
State chose not to do so, HUD would do this. It would not affect DHA’s ability to
obtain capital funds and there would be no problem with its funding in the interim
while the responsible entity is determined. Mrs. Townshend stated that HUD had
assured her that they were taking care of the work for the current funding of the
DHA.
Mr. Slavin advised members that NEPA is supposed to be conducted by the federal
agency involved and that HUD was the only federal agency he was aware of that
pushes this responsibility down to the grantees. As a result, a very technical review
process was being pushed to organizations that are not engineered to perform this
review. In his opinion, involving the City would not be the proper course and this
should be directed back to HUD so that HUD can live up to the federal law.
Mr. Slavin indicated that almost every federal agency has a federal historic
preservation officer who handles this side of the NEPA process, conducts reviews,
determines what falls under categorical exclusions, and makes these decisions or
hires a firm to manage this.
Responding to Mr. Anderson regarding whether the subcontractor performing the
work would be liable if the work was misconducted, Mrs. Townshend stated that the
contractor would have culpability; however, as the government agency signing off
on projects, she felt that the City would also incur some culpability if something were
missed.
Paj 21
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 19
Mr. Anderson inquired if this process had caused a delay in the release of hundreds
of thousands of dollars in funding. Mrs. Townshend stated that this was the case.
She indicated that during a conference call with HUD approximately two (2) weeks
ago, she asked who had been performing this responsibility prior to the current time.
HUD advised her that they had received an email that indicated that the City of
Dover was doing so and, at some point after they received this email, HUD requested
a MOU and funds began to be held because no MOU was provided. It was HUD’s
understanding that the City of Dover had agreed to be the responsible entity, had been
performing this function, and had decided to no longer do so. Mrs. Townshend
stated that she explained to HUD that the City had not been acting in this capacity
and, once the Public Housing Office realized that the City had not been acting in this
role, they assured Mrs. Townshend that the City of Dover was under no obligation
to serve as the responsible entity, that HUD would serve as the responsible entity and
oversee environmental reviews for the current round of funding allocated to DHA,
HUD would not hold these funds, and that this would not affect DHA’s ability to
receive funds. However, HUD indicated that a responsible entity needed to be
designated.
Mr. Hutchison inquired if the agreement had been reviewed by the City Solicitor.
Mrs. Townshend explained that the City Solicitor reviewed a previous draft of the
agreement; however, this was before additional information was received from HUD
and staff concluded that this was not a role that the City could take on.
Mr. Lynn inquired about the ratio of the projects that would come under the umbrella
of a third-party entity versus those that would go through the City. Responding,
Mrs. Townshend stated that ultimately everything would go through the City. She
indicated that currently there were only small capital minor rehabilitation projects
involved that would likely not be contracted out and would be determined to be
exempt from the requirements. However, these projects would be submitted to the
City for a review of project scope and a determination regarding exemption would
have to be made. New, large projects, such as building new public housing,
acquiring new sites, or taking down and rebuilding existing projects, would be
contracted to a third party.
Ms. Ami Sebastian Hauer, Executive Director, DHA, advised members that capital
improvement work undertaken by the DHA is mainly done through the capital fund
program. The funding available through operating funds is used for routine work and
to cover administration. She stated that capital fund money is used for improving
and upgrading units because operating funds are not available, noting that funding
cuts occur every year.
Mr. Lynn questioned if an environmental review under the purview of the City would
be required if a unit damaged by a tenant was in need of repair, such as repainting or
redoing the kitchen, following the departure of a tenant. Responding, Ms. Hauer
stated that capital fund projects would involve upgrades to the HVAC system,
reinforcement of stairwells, installation of air conditioning in public housing units
to improve air quality, etc.
Paj 22
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 20
Mr. Anderson inquired why it would be better to have the City involved than HUD.
Responding, Ms. Hauer stated that HUD had informed the DHA that because they
are within the City of Dover and must comply with local building codes and City
ordinances, it was felt it that it would make more sense for the City of Dover to
become the responsible entity. In regard to how the DHA would deal with staffing
issues, she explained that the DHA would assume all responsibility for any associated
costs, including staffing, contracting, and training of those working on the
environmental review process.
In response to Mr. Slavin regarding why the DHA did not choose to perform the
function required since they were willing to pay for it, Ms. Hauer stated that HUD
prefers that a legal entity, such as the City of Dover, assume the responsibilities.
Mr. Anderson noted that HUD regulations would not allow the DHA to be its own
responsible entity.
Mr. Scott Koenig, City Manager, advised members that the City was stretched very
thin at the staff level and if the City did not absolutely have to perform this function,
staff’s preference was that it not. He noted that those involved with federal
regulations know that these regulations do not get any easier. Mr. Koenig expressed
his fear that if the City assumed the responsible entity role, it could become more
complicated as the regulations get more stringent, change, or evolve. He reiterated
that it was staff’s recommendation not to take this on. He concurred with Mr. Slavin
that this was an odd process in that the federal agency had pushed this responsibility
down to the local level.
Responding to Mr. Lynn regarding the term of the MOU that would be required,
Mrs. Townshend stated that the draft MOU had a ten-year term. Based on the City’s
current experience with HUD, it was her belief that if the City were to enter into an
agreement, there would be quite a bit more scrutiny if the City felt the need to back
out at some point. Mrs. Townshend reiterated that when HUD believed that the City
had agreed to serve as the responsible entity and had decided not to serve any longer,
HUD staff was very stern in their “push back” in discussions regarding the City not
performing this function.
Noting Mr. Koenig’s concern that the responsibility could become more cumbersome
in the future due to legislative changes, Mr. Lynn questioned if this could be
addressed by shortening the term of the agreement, noting that this would allow the
City to observe the manpower time that would be invested. He inquired if the
ten-year term was mandated. He also noted that if the DHA would hire a third-party
entity to perform the work, this entity would be paid for by the DHA and presumably
the third party would indemnify the City and hold the City harmless. Responding,
Mrs. Townshend stated her belief that the ten-year term was not mandated; however,
she did not believe that the City had the staff time to ensure quality control under the
provisions of the current agreement. She advised members that under the CDBG
program, the City receives approximately $250,000 per year from HUD. Of that, less
than $100,000 goes to projects that are subject to NEPA, since most funds are used
Paj 23
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 21
for down payment assistance, program administration, money provided to the Dover
Interfaith Mission for Housing and are not subject to NEPA. HUD stated that they
would accept responsibility for $400,000 in Federal FY 2013 funds; therefore, she
stated that staff would be looking at expanding the $100,000 that the City is currently
responsible for in rehabilitations to $500,000 with the DHA capital program. This
task could be contracted out but the City would still have to ensure that all of the
paperwork is correct. Mrs. Townshend felt that saying the work could be contracted
out minimized the fact that staff would have to put forth the effort to make sure that
everything is done correctly.
Mr. Slavin stated his understanding of everything that the DHA was going through
and what they were trying to accomplish; however, he felt that the City should take
a stand that this was almost an unfunded federal mandate that was washing down to
local government without any funding attached to it. Even if funding were present,
he reminded members that the City was considering a proposed budget that requires
more than a 20% increase in property taxes and hiking many fees in order to break
even, and provides the same number of man hours next year that are present in the
current year. He cautioned members about the need to be careful regarding taking
on any additional tasks, especially those that are not in the core mission of the City.
The committee recommended acceptance of staff’s recommendation that City
Council agree not to be the Dover Housing Authority’s responsible entity for
environmental reviews.
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mr. Dixon and carried by a unanimous roll call vote.
Proposed Ordinance #2014-16 Amending Appendix E - Commercial and
Industrial Building Redevelopment (Sponsors: Anderson and Townshend)
Mrs. Ann Marie Townshend, Director of Planning and Community Development,
reminded members that, during their Regular Meeting of April 9, 2012, Council
adopted Proposed Ordinance #2012-07, amending the City of Dover Code of
Ordinances by inserting a new Appendix E - Commercial and Industrial Building
Redevelopment. She advised members that Appendix E had proved successful and,
as a result, she and Councilman Anderson had discussed extending the provisions of
this ordinance. Mrs. Townshend explained that Proposed Ordinance #2014-16 would
extend the sunset provision for the tax abatement, impact fee waiver, and building
permit waiver incentives for three (3) years.
Mr. Anderson advised members that the incentives associated with this ordinance had
been quite successful in relation to business entities, such as Redner’s Warehouse
Markets, and benefitted new businesses as well as existing businesses that wished to
expand. He stated that, with the end of the trial for the incentives now approaching,
he felt that extending the incentives would allow the economic development team to
market the City with some degree of certainty. Instead of wondering if one (1) of
“the better tools in their toolbox” would be lost in six (6) months, the economic
development team could use the leverage of a three (3) year extension to entice
Paj 24
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 22
businesses to act more quickly in making decisions. Mr. Anderson noted that the
incentive had worked very well in the City for organizations that are operated for
profit as well as for taxable but non-profit organizations, including the cultural
buildings being constructed downtown.
The Committee recommended adoption of Proposed Ordinance #2014-16.
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mr. Dixon and carried by a unanimous roll call vote. (The First Reading of the
ordinance will take place during the latter part of the meeting.)
By consent agenda, Mr. Slavin moved for acceptance of the Legislative, Finance, and
Administration Committee Report, seconded by Mr. Dixon and carried by a unanimous roll
call vote.
MONTHLY REPORTS - APRIL 2014
By motion of Mr. Slavin, seconded by Mr. Dixon, the following monthly reports were accepted
by consent agenda:
City Assessor's Report
City Manager's Report
City Planner's Report
Controller/Treasurer's Budget Report
Economic Development Office Report
Fire Chief's Report
Police Chief's Report
EVALUATION OF BIDS - DOVER PARK RECREATION CENTER DEMOLITION
Members were reminded that the former recreation center building at Dover Park had been vacant
for almost two (2) years and had fallen into a state of disrepair. The building, which was built in
1974, was not an accessible building, had roof leaks that had caused moisture and mold, and had
become functionally obsolete in meeting the current day recreation demands. The Parks, Recreation
and Community Enhancement Committee thoroughly reviewed options including investing in
upgrades to the building or demolishing the building, ultimately concluding that the building should
be demolished and community input should be sought as to how to improve the provision of
recreation opportunities in Dover Park and the surrounding area. This recommendation was
ultimately approved by City Council.
Mrs. Ann Marie Townshend, Director of Planning and Community Development, advised members
that bids were solicited for the demolition of the building and that the low bid was received from
Delaware Mulch and Stone in the amount of $35,600. She stated that the asbestos abatement would
be performed by a separate contractor in response to bids solicited by Compliance Environmental,
the environmental consulting firm on contract with the City of Dover. She indicated that
Compliance Environmental would oversee the asbestos abatement and the coordination between the
asbestos contractor and demolition contractor. The cost of the asbestos abatement would be $12,995,
Paj 25
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 23
and oversight by Compliance Environmental was estimated at $8,000. She assured members that
the combination of the contract with Delaware Mulch and Stone and the contracts for environmental
oversight and asbestos abatement would be within the project budget, estimated at $56,595.
Staff recommended that City Council authorize staff to award the contract to Delaware Mulch and
Stone in the amount of $35,600.
Mr. Hare moved for approval of staff’s recommendation, seconded by Mr. Hutchison.
Mr. Lynn indicated that he could not support the demolition of the building since he was not
convinced that the building required demolition. In addition, he noted that the recreation needs
assessment for the City had not been completed. He stated that additional funds had been earmarked
in the City’s budget for the site, although it was unknown what role the building may have in the
location of a new building or if the existing foundation or other areas of the current building could
be used for a new building, etc.
Mr. Anderson relayed his concurrence with Mr. Lynn’s comments.
The motion to approve the Committee’s recommendation failed by a roll call vote of five (5) no
(Anderson, Dixon, Lynn, Slavin, and Bonar) and four (4) yes (Perza, Williams, Hare, and
Hutchison).
EVALUATION OF PROPOSALS - SYSTEM CONTROL AND DATA ACQUISITION
(SCADA) MAINTENANCE CONTRACT
Mr. Scott Koenig, City Manager, advised members that the Department of Public Works (DPW)
operates one (1) fixed System Control and Data Acquisition (SCADA) system to monitor and control
forty (40) wastewater pumping stations. In addition, he stated that the DPW operates the
communication system for each location which communicates through either fiber optics or a radio
system. He stated that the City issued a Request for Proposals for the SCADA Maintenance Contract
and that the two (2) responses received were evaluated on experience, training, emergency response
time, and geographical knowledge of the City. He explained that, although both Donovan
Contractual Services (DCS) and Optimum Controls Corporation presented acceptable proposals,
DCS was selected based on their experience, familiarity with the City’s geography, knowledge of
the current SCADA configuration, and lower price. Mr. Koenig indicated that the services to be
provided under this contract would include support for the current staff who are responsible for the
maintenance and repair of the current SCADA components and possible assistance with upgrading
obsolete equipment. In addition, the contractor will also assist staff with troubleshooting and
repairing the radio/fiber communication system and related components.
Staff recommended awarding a three (3) year contract to Donovan Contractual Services (DCS) as
per the proposal submitted in response to RFP #14-0040PW.
Mrs. Williams moved for approval of staff’s recommendation, seconded by Mr. Anderson and
carried by a unanimous roll call vote.
Paj 26
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 24
COUNCIL PRESIDENT APPOINTMENTS - 2014/2015 COMMITTEES (ANNUAL
APPOINTMENTS DEFERRED DURING THE MEETING OF MAY 27, 2014)
Council President Bonar requested approval of the following appointments:
Legislative, Finance, and Administration Committee
Timothy A. Slavin - Chair
David L. Anderson
William F. Hare
Daniel T. Shevock (by Council President)
Roy Sudler, Jr. (by Committee Chair)
Parks, Recreation, and Community Enhancement Committee
Wallace R. Dixon - Chair
David L. Anderson
Adam M. Perza
Ann Baker Horsey (by Council President)
M. Milford Caldwell, Jr. (by Chairperson)
Safety Advisory and Transportation Committee
James L. Hutchison, Sr. - Chair
Wallace R. Dixon
Adam M. Perza
David J. Truax (Effective July 3, 2014) (by Council President)
Thomas J. Keller, Jr. (by Committee Chair)
Utility Committee
Beverly C. Williams - Chair
Adam M. Perza
Timothy A. Slavin
Richard K. Snaman (by Council President)
Lester L. Blakeman, Sr. (by Committee Chair)
Compensation Commission
No action was taken by Council on this agenda item.
Construction Code Appeals Committee
Adam M. Perza - Chair
Sean M. Lynn
Scott D. Koenig - City Manager
Other Post-Employment Benefits (OPEB) Trust Fund Board
William F. Hare
Beverly C. Williams
Retirement Committee - General Employee Pension Plan
David L. Anderson
Sean M. Lynn
Paj 27
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 25
Retirement Committee - Police Pension Plan
David L. Anderson
Sean M. Lynn
By consent agenda, Mr. Slavin moved for approval of the 2014/2015 Committee appointments
as submitted by Council President Bonar, seconded by Mr. Dixon and carried by a unanimous
roll call vote.
FIRST READING - PROPOSED ORDINANCE #2014-16 - APPENDIX E - COMMERCIAL
AND INDUSTRIAL BUILDING REDEVELOPMENT
The First Reading was offered on Proposed Ordinance #2014-16, amending Appendix E -
Commercial and Industrial Building Redevelopment. Final action by Council will take place during
the Second Reading of the ordinance on June 23, 2014. Copies of all proposed ordinances are
available at the entrance of the Council Chambers or can be obtained from the City Clerk's Office.
Mr. Anderson reminded members that the proposed amendment would extend the sunset provision
for the tax abatement, impact fee waiver, and building permit waiver incentives for three (3) years.
He stated that these incentives had been very effective in terms of economic development for small
businesses as well as Wesley College and Bayhealth.
In response to Mr. Hare regarding the effectiveness of the Economic Development Office (EDO) in
bringing business to the City, Mr. Anderson stated that the actions of EDO staff had brought about
many positive results, noting that EDO staff had met various benchmarks as reflected in their
quarterly reports. He suggested that EDO staff be requested to provide quarterly updates to Council
on actions taken in regard to economic development.
Mr. Hutchison reminded members that the City’s EDO was responsible for meeting with major
corporation leaders and working with the Kent County Levy Court and State of Delaware Economic
Development Office. Acknowledging the importance of new economic opportunities in the City,
he also stressed it was important to maintain those jobs already in Dover and perhaps expand
business operations.
Council President Bonar advised members that as a direct result of the involvement of the City’s
Economic Development Office and its partnerships, an additional 400-500 jobs had been added to
the City and in excess of a half of a billion dollars in economic development construction was taking
place in and around the City of Dover.
In accordance with Section 1-9 of the Dover Code, Council acknowledged the First Reading of the
Ordinance Amendment as read by the City Clerk, by title only, as follows:
PROPOSED ORDINANCE #2014-16 - AMENDING APPENDIX E - COMMERCIAL AND
INDUSTRIAL BUILDING REDEVELOPMENT
Paj 28
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 26
FIRST READING - PROPOSED ORDINANCE #2014-17 - FY2014/15 CITY OF DOVER
BUDGET ORDINANCES
The First Reading was offered on Proposed Ordinance #2014-17 - FY2014/15 City of Dover Budget
Ordinances. Final action by Council will take place during the Second Reading of the ordinances
on June 23, 2014. Copies of all proposed ordinances are available at the entrance of the Council
Chambers or can be obtained from the City Clerk's Office.
Mr. Scott Koenig, City Manager, stated that the Proposed Ordinance #2014-17 was the result of the
past four (4) budget sessions held by City Council and included a $136.87M spending plan. He
reviewed the primary components of the motions from the Budget Hearings, as follows:
1) elimination of training and conferences for the Mayor and Council; 2) transfer of street light
expenses to the Electric Fund; 3) reduction of one (1) police car, and one (1) police motorcycle, and
one (1) Ford Explorer for the Emergency Management Coordinator; 4) changing the Storekeeper
position in the inventory and procurement area to permanent part-time; 5) transfer of credit card fees
from Customer Service area to Electric Fund; 6) a $10,000 increase in the amount of the contribution
to the Downtown Dover Partnership (DDP), equating to a $70,000 total contribution to DDP;
7) increase the $8M transfer from the Rate Stabilization Fund to the General Fund by $1.5M;
8) additional Internal Service Fund allocations, as well as the transfer of an additional $100,000 to
the Parkland Reserve to address components that may result from the recreation needs assessment;
and 9) a 3% raise for non-bargaining employees, excluding the City Manager, which would affect
the General, Water/Wastewater, and Electric Funds. He reiterated that these motions from the
Budget Hearings had been incorporated into the Proposed Budget Ordinances, resulting in an
approximate $136,878,000 spending plan.
Mr. Hare questioned why the Proposed Budget Ordinance included the proposed transfer of an
additional $100,000 to the Parkland Reserve since the City did not have the results of the recreation
needs assessment at this time. Responding, Mr. Koenig indicated that the transfer was a motion that
was approved during the Budget Hearings. He explained that staff’s assumption was that the City
would move forward with the demolition of the old building at White Oak Park, noting that $80,000
was included in the original draft budget for this purpose, as directed by City Council earlier in the
year. Based on Council’s discussion earlier in the evening regarding the evaluation of bids for the
Dover Park Recreation Center demolition, Mr. Hare questioned how funds could be appropriated
without specific direction, explaining that the recreation needs assessment may determine that the
building would remain.
Mr. Hutchison reminded members that the recreation needs assessment was currently underway,
should be completed by the end of the year, and would determine the exact needs in this regard.
At the request of Mr. Slavin, Mr. Koenig stated that the FY2015 spending plan for the General Fund
was proposed at $38,169,400, and for FY2014 was $36,833,500, resulting in an increase of
$1,335,900 for the General Fund. The FY2015 spending plan for the Water/Wastewater Fund was
proposed at $13,669,300, and for FY2014 was $13,268,700, resulting in an increase of $400,600 for
the Water/Wastewater Fund. The FY2015 spending plan for the Electric Fund was proposed at
$82,574,900, and for FY2014 was $81,176,100, resulting in an increase of $1,398,800 for the
Electric Fund.
Paj 29
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 27
Mr. Slavin relayed appreciation to City Staff as well as members of City Council for their hard work
in developing the City’s budget; however, he stated that he had no confidence that the proposed
budget will work. He felt that if the City’s goal was to prepare a budget by avoiding a property tax
increase, then the City had been successful. He stated that the proposed budget was not reflective
of a tax and spend budget but rather a spend and spend budget, noting that there was over $3M in
additional expenditures above last year, more people on the payroll, and pay raises for 90% of the
workforce and the expectation that the other 10% would present a contract during FY2015, for which
no money was budgeted. It was his opinion that the proposed budget violated the City’s own
policies regarding the electric reserve transfers, which was becoming more and more a revenue
source for the General Fund, and that the budget appeared to run afoul of bond covenants. He stated
that it may be illegal to transfer the costs of the street lights to the Electric Fund. Mr. Slavin stated
his understanding that there were concerns with the amount of money in the Reserves and stated that,
although this was considered to be a “rainy day” fund, he felt that it had been “raining every day”
for nine (9) years in the recent economy. He suggested that members take a hard look at doing
something different and address some hard questions, such as the type of government the City
needed to structure and how it should engineer itself for the 21st Century. Mr. Slavin indicated that
the path the City had been taking was unsustainable, that there would be a “crash” when the City no
longer had funds available in the Reserves, and that the property taxes had not been adjusted to keep
up with the times.
Mr. Anderson reminded members that the purpose of the Reserve Funds, such as the Parkland
Reserve, was not necessarily to spend the money but rather to have the money set aside so that when
a decision is made, there would be money budgeted to take action. Referring to the City’s Capital
Improvement Projects (CIP), he noted that many parks and recreation programs had been deferred
by City Council for several years. He felt that there may be enough money in the Reserve Funds to
complete perhaps one (1) of those projects that the City had been considering for the past five (5)
years, such as the skate park, splash pads, indoor recreation east of Dover, etc. He suggested that
now was the time for City Council to start planning for future recreation needs. If it were determined
later that there was no need to spend the funds set aside, the money could be transferred back.
Mr. Anderson stated that the proposed budget was important since it had protected the taxpayers,
explaining that the Rate Stabilization Fund is the “people’s” money. He stated that since the Rate
Stabilization Fund was continuously collecting monies, several years ago City Council established
a policy that set a limit for the amount of the Fund and established that excess would be given back
to the people. He advised members that the City had exceeded the limit for several years to a level
that was double the amount set. It was his feeling that by not proposing a tax increase, the City
would be giving some of that money back to the people.
Concurring with Mr. Slavin, Mr. Perza indicated his opinion that the City would be facing significant
hurdles over the next several years and stated that he could not support the proposed budget as
presented. He felt that funds from the Reserve Funds should be taken only when there is a necessary
need and not for recreation. He stated that splash parks and swimming pools were secondary
concerns and that water towers, electricity, sewer systems, etc. were important needs that should be
addressed. Mr. Perza relayed concern with taking accumulated savings to spend on the secondary
needs when there were other needs with priority. He stated that it gave the appearance that the City
was on a spending spree and spends money it does not have. He expressed support for using money
from the Reserve Funds to balance the budget, noting the importance of not instituting a tax increase.
Paj 30
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 28
In response to Mr. Anderson’s comments, Mr. Slavin indicated that the overage in the Rate
Stabilization Fund was previously used to reduce the electric rates, which benefitted the rate payers.
He stated that he could not logically understand how the City could say they were giving money back
to people when the City would be spending $3M more this year than last year and that using money
from the Reserve Fund was logic he could not follow.
Mr. Anderson noted that an increase of approximately $1M was included in the proposed FY2015
General Fund budget, which would be used for streets, replacing critical equipment for Police
Department, etc. He also noted that the union contracts that had been negotiated included several
“give-backs” which had actually kept personnel costs stable and helped bend the long-run curve of
the City’s costs, which is essential to the long-term, well-being of the City. He reminded members
that with negotiations, something must be given, and the City gave a very small amount. Therefore,
in consideration of the proposed budget overall, he felt that it was acceptable, although it may not
be perfect. He stated that City Council would be reviewing budgets for the future as they consider
new buildings, plans, and growth that is coming to the City, and members would then need to
evaluate the property tax rate. At this time and with the current economy, he felt that a change in
the tax rate would make the City less attractive in regard to jobs and would not be a wise move for
the City. Mr. Anderson stated it was essential to provide funds for the City’s water infrastructure
to replace critical plants, possibly including a new well or new substation, and that these monies are
covered and paid for within the Enterprise Fund and not by tapping into the Reserves. He felt that
funding infrastructure from the Enterprise Fund was the responsible approach for the City.
Responding to Mr. Hutchison, Mr. Koenig stated that the FY2015 Budget included a significant
increase in the street program, which had provided a baseline funding level for the program, the
water line replacement program, and the Inflow and Infiltration (I&I) programs, provided that the
proposed budget was adopted as presented. In addition, he felt that the City was on track with
renewals and replacements in the General Fund. As a result, he stated that from an infrastructure
standpoint, in regard to streets, water/wastewater, and electric, the City was on track. He indicated
that the proposed budget did not include any consideration of major improvements to City Hall,
5 East Reed Street, the old Dover Public Library, or replacement of the Warehouse facility or any
of the warehousing yards; therefore, there were significant building projects on the horizon for the
City that would begin showing up in future City budgets that were currently not addressed in the five
(5) year CIP.
Mr. Koenig advised members that discussions had been held for years regarding the structural
stability of the General Fund and how the City should fund General Fund operations. It was his
opinion that the City did not have difficulty funding the City’s Electric Improvement and Extension
and the Electric CIP and that the City had made great strides in funding the City’s Water and
Wastewater CIP. The City’s issue involves the General Fund and, based on the recent discussions
during the past few weeks, he stated that it was evident that the City’s problem was consistently
related to the General Fund. He explained that without a tax increase, the City had not addressed
the baseline funding in the General Fund and that the proposed transfers, at this point and to his
knowledge, were one (1) time transfers; therefore, this issue would need to be addressed for the
future.
Referring to the comments of Mr. Slavin, Mr. Hutchison felt that there were needs and concerns
regarding the City’s future and urged members to take these issues into consideration.
Paj 31
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 29
In response to Mr. Slavin, Mrs. Donna Mitchell, Controller/Treasurer, stated that a surplus in the
amount of $181,500 was expected, due to the City’s expenses being less than revenue. Mr. Slavin
indicated his concurrence with Mr. Anderson in regard to a property tax increase and that he would
not have supported such as presented, since it included some additional expenditures. However, he
disagreed with Mr. Anderson’s comments regarding the other issues involving the proposed budget.
Mr. Dixon questioned when the City planned to take time and give attention to the children and
communities on the east side of Dover. He stated that, there being no recreation for the area, the City
had allotted $100,000 as a reserve since the costs of any action were not known at this time and that
$80,000 would not be sufficient, noting that if it were determined that the Dover Park Recreation
Center should be demolished, the cost would be $56,000.
Mr. Hare stated that although he had no concerns with budgeting $100,000 in the Parkland Reserves,
he was concerned that the City would delay the demolition of the building at the Dover Park, which
he felt had already been determined to be necessary, and the costs for the demolition would only
increase with time. If the City were to provide some type of recreation facility, it should be
something that would be used, which may be a smaller building, a splash park, or skate park. He
reiterated his feeling that the City should not delay the demolition of the building. With regard to
the electric transfer, he stated that members were advised that, rather than providing this transfer,
Council could raise the property taxes and customers could then receive a reduced electric rate,
noting that he felt that these were merely two (2) different ways that the City could choose to handle
funds. He questioned the amount of the carry forward balance projected for the FY2014 Budget,
explaining his understanding that $550,000 was taken from the FY2013 Budget which was to be paid
back and that, according to recent information, there was a carry forward of almost $13M from the
FY2014 Budget.
Referring to the Dover Park Recreation Center, Mrs. Williams reminded members that the facility
had not been used by the children for a long time due to the health concerns with the black mold.
She stated that Aid in Dover, in partnership with the Dover Housing Authority, had been holding
after school and summer programs for five (5) years at the Manchester Community Center, which
is a safe environment located in the vicinity. She assured members that there were programs
available for the children on the east side of Dover, although these programs are not as “specified”
as those available on the west side of Dover. She advised members that they recently started a
basketball program, called “Hot Shots”, which was so successful that they began traveling and, using
school buses, brought the children from the east side to the west side of the City. She stated that
grant monies were received from the Criminal Justice Council for 30 children, and to date, they had
reached 127 children and had not even completed one-third of the Program. Concurring that there
was a need for recreation on the east side of Dover, she assured members that it would not involve
the use of the building, explaining that no child should be exposed to black mold.
Considering tonight’s discussion amongst members, Mr. Lynn felt that there was no unanimity
among members with regard to the proposed Budget. He suggested that additional Budget Hearings
be held before the Final Reading was scheduled.
Council President Bonar encouraged members to present amendments at this time, explaining that
the First Reading was held to provide an opportunity for members to present proposed amendments
prior to the Final Reading. Rather than having additional budget hearings, he felt that concerns of
Paj 32
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 30
members could be addressed with motions to amend the proposed Budget Ordinances. He noted that
the City Manager submitted a draft budget that included a 7.22¢ tax increase, which members
decided to eliminate. He advised members that he had not heard a single comment from anyone
opposed to a tax increase, which was something members of Council had known was necessary for
several years, although the City had the ability to transfer monies from the Reserves to help balance
the budget. He felt it was incumbent upon members to maintain the level of services currently
provided. Mr. Bonar stated that a City that stagnates dies, explaining that if members allow the
City’s infrastructure to deteriorate and do not progress, provide adequate services, or encourage
economic development, the City would become a ghost town. It was his feeling that City of Dover
has a robust economy due to the military and some splendid corporations who had located in the
City; therefore, during his tenure, he indicated that he would continue to assure that the City will
make progress and become a better place to live and work than it is today. He encouraged members
to submit possible amendments to be considered during the Final Reading scheduled for
June 23, 2014.
Mr. Lynn noted that the Freedom of Information Act (FOIA) would preclude members from having
meaningful dialogue among one another. He requested that one (1) Special Meeting be held before
the next Council Meeting so that members could collectively develop ideas and consider possible
amendments to provide more unanimity among members.
Mr. Lynn moved to schedule a Special Council Meeting to discuss the Proposed Budget and possible
Budget Amendments, seconded by Mr. Hutchison.
Mr. Slavin stated that his concerns and comments were simply his observations and reasons for not
supporting the Proposed Budget Ordinances.
Mr. Anderson stated that although he welcomed proposed amendments to consider, he supported the
proposed budget as presented and suggested that members move forward on this matter.
The motion to schedule a Special Council Meeting (Wednesday, June 11, 2014 at 6:30 p.m.)
to discuss the Proposed Budget and possible Budget Amendments was carried by a roll call
vote of five (5) yes (Dixon, Lynn, Slavin, Hutchison, and Bonar) and four (4) no (Anderson,
Perza, Williams, and Hare).
Mrs. Williams stated that although she voted no, she was not opposed to the Special Council
Meeting, explaining that, due to prior commitments, she would not be able to attend and requested
that members be provided more notice.
To help with the process, Mr. Lynn suggested that members submit questions to staff as soon as
possible to give staff the opportunity to respond and allow for discussion during the meeting.
Council President Bonar stated that members had the opportunity to present suggestions regarding
the Budget since March 28, 2014 when the draft Budget was first submitted. For the next budget,
he requested staff to consider scheduling a series of “mark-up” meetings for Council’s review and
consideration of the Budget.
Paj 33
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 31
Mrs. Williams advised members that in previous years, City Council had delayed action on a final
budget until July, particularly in years when there was a property tax rate issue to consider. She
relayed support for the brainstorming idea as mentioned by Mr. Lynn and welcomed members who
may have innovative ideas.
Mr. Hare referred back to 1991 through 1997 when the City stopped having three (3) and four (4)
night marathon meetings because City Council tasks the City Manager and staff to present a balanced
budget without raising taxes and they did. City Council did not have to direct staff to transfer
monies from a particular account but rather staff took that initiative in presenting a balanced budget.
He suggested that the City move back to that way of considering the City’s budget.
Responding to Mr. Hare, Mr. Slavin felt that staff would like revenue streams to increase the way
they did from 1991 through 1997, explaining that budgets were a lot easier to develop then than at
the current time.
In accordance with Section 1-9 of the Dover Code, Council acknowledged the First Reading of the
Ordinance Amendment as read by the City Clerk, by title only, as follows:
PROPOSED ORDINANCE #2014-17 - FY2014/15 CITY OF DOVER BUDGET
ORDINANCES
As a reminder, Council President Bonar announced that a Special Council Meeting would be held
on Wednesday, June 11, 2014 at 6:30 p.m., in Council Chambers at City Hall to discuss the FY2015
Budget.
FINAL READING - PROPOSED ORDINANCES
The First Reading of the following proposed ordinances was accomplished during the Council
Meeting of May 27, 2014.
Mr. Hutchison moved that the Final Reading of the proposed ordinances be acknowledged by
title only, seconded by Mrs. Williams and unanimously carried.
Proposed Ordinance #2014-09 Amending Chapter 50 - Floods; Chapter 22 - Buildings and
Building Regulations, Article III - Building Code, Section 22-61; and Appendix F - Fees and
Fines
Members were provided Proposed Ordinance #2014-09, amending Chapter 50 - Floods; Chapter 22
- Buildings and Building Regulations, Article III - Building Code, Section 22-61; and Appendix F
- Fees and Fines of the Dover Code, for their consideration. The Proposed Ordinance replaces
Chapter 50 - Floods, of the Dover Code, in its entirety, adopts flood hazard maps, designates a
floodplain administrator, adopts administrative procedures, coordinates with the building code, and
adopts criteria for development in flood hazard areas. In addition, Chapter 22 - Buildings and
Building Regulations and Appendix F - Fees and Fines have been amended accordingly.
Mrs. Ann Marie Townshend, Director of Planning and Community Development, reminded
members that the proposed amendment provided an update of the City’s floodplain regulations as
required by the Federal Emergency Management Agency (FEMA) in order to be compliant with the
regulations under the National Flood Insurance Program. She noted that the new flood insurance rate
Paj 34
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 32
maps would go into effect July 7, 2014 and the City was required to have all Code amendments in
place by that time. She stated that Proposed Ordinance #2014-09 was a model ordinance developed
by a consultant with the Department of Natural Resources and Environmental Control (DNREC)
who had worked with FEMA to make sure it was FEMA approved and coordinated with the City’s
Building Code adopted (the International Code Council Codes).
In response to Mrs. Williams, Mrs. Townshend advised members that the City was currently in the
National Flood Insurance Program and, as such, residents could obtain flood insurance, and that if
the City were not to adopt the proposed ordinance, their eligibility could be in jeopardy.
Mrs. Williams moved for adoption of the proposed ordinance, seconded by Mr. Dixon and by
a unanimous roll call vote, Council adopted Ordinance #2014-09 (Exhibit #2).
Proposed Ordinance #2014-10 - FY2014 Budget Amendment
Members were provided Proposed Ordinance #2014-10 - FY2014 Budget Amendment for their
consideration.
Mrs. Donna Mitchell, Controller/Treasurer, reminded members that the proposed ordinance would
amend the benefits for healthcare accounting, some projects, and revenues for FY2014.
Mr. Slavin moved for adoption of the proposed ordinance, seconded by Mr. Lynn and by a
unanimous roll call vote, Council adopted Ordinance #2014-10 (Exhibit #3).
Proposed Ordinance #2014-14 Amending Appendix D - Downtown Dover Business
Improvement District (DDBID), Article III - Establishment of DDBID, Section 3 - Geographic
Boundaries, and Section 5 - Management Company
Members were provided Proposed Ordinance #2014-14, amending Appendix D - Downtown Dover
Business Improvement District (DDBID), Article III - Establishment of DDBID, Section 3 -
Geographic Boundaries, and Section 5 - Management Company of the Dover Code, for their
consideration.
Mrs. Ann Marie Townshend, Director of Planning and Community Development, reminded
members that the proposed amendment would name the Downtown Dover Partnership (DDP) as the
"management company" for the Business Improvement District and remove the requirement that a
majority of the management company's Board of Directors be owners or owners' designees of
commercial properties within the Business Improvement District.
Responding to Mrs. Williams, Mrs. Townshend stated that the main purpose of the amendment was
to bring the City into compliance with the State statute for the BID ordinance. She stated that there
would be no change in the voting for the DDP; however, the DDP had recently approved a change
in the by-laws that would require that the DDP Board of Directors have five (5) commercial property
owners or designees, as permitted under the State statute and Dover Code. She confirmed that
voting on issues is based on simple majority.
Mr. Anderson moved for adoption of the proposed ordinance, seconded by Mr. Lynn and by
a unanimous roll call vote, Council adopted Ordinance #2014-14, as follows:
Paj 35
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 33
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN
COUNCIL MET:
That Appendix D - Downtown Dover Business Improvement District, Article III - Establishment of
the Dover Downtown Business Improvement District, Section 3 - Geographic Boundaries, and
Section 5 - Management Company of the Dover Code be amended to read as follows:
Section 1. Purpose.
The creation of the Dover Downtown Business Improvement District is designed to assist in the
revitalization of the city's downtown and adjoining commercial district by providing enhanced
municipal services via a commercial property surtax. The district is created pursuant to chapter 15,
title 22, Delaware Code (22 Del. C. § 1501 et seq.) (hereafter, the "enabling legislation").
Section 2. Establishment.
The mayor and council hereby create a business improvement district to be known as the "Dover
Downtown Business Improvement District" ("DDBID"), which district shall be bounded, governed
and administered in accordance with this appendix D.
Section 3. Geographic boundaries.
The geographic boundaries of the DDBID shall not exceed the boundaries of the downtown
redevelopment target area as defined in Appendix C - Downtown Redevelopment.
Section 4. Duration of DDBID.
The city council shall have the right to dissolve the DDBID or change the designation of the
management company at any time.
Section 5. Management company.
(a) Authorized. The DDBID shall be governed by the Downtown Dover Partnership, a
management company specifically authorized by this ordinance and organized under the
not-for-profit corporation provisions of the Delaware General Corporation Law (8 Del. C.
§ 101 et seq.).
(b) Certification of incorporation. The city solicitor, as incorporator of the company, shall
prepare and cause, or amend, the certificate of incorporation to be filed with the secretary of
State of Delaware, which certificate shall include those requirements set forth in 22 Del. C.
§ 1504, as amended.
(c) Membership of company and board of directors. The management company shall be a
corporation comprised of not less than five members or directors respectively who either own
a commercial property within the district, or are the designee of such owner.
Paj 36
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 34
(d) Company reports. The management company shall file with the finance department and with
the city clerk a monthly financial report and shall also provide an operating report monthly.
The City of Dover shall annually review the performance of the management company and
shall prepare for public inspection a report which certifies that the management company is
in compliance with its enabling ordinance, its certificate of incorporation and bylaws, and
the provisions of this appendix and 22 Del. C. ch. 15 (22 Del. C. § 1501 et seq.); the
management company is fiscally sound; and the management company has not discriminated
against any person based upon race, sex, national origin, religion, age or disability.
Section 6. Services.
Except as limited by the enabling legislation, the DDBID may use proceeds of the special
assessments to provide for the following services, directly or by contract: promotional events,
business training and education; streetscape and store design services and assistance; marketing and
advertising; economic development; market analysis and planning studies; security services;
sidewalk sanitation; [and] downtown signage and lighting.
Section 7. Assessment base.
The assessment base through which the annual budget of the DDBID shall be funded shall be the
real property assessment value as established by city property tax records for the qualified property
in the assessment zone.
Section 8. Properties exempt from assessment.
(a) All exclusively residential properties having not more than four rental units shall be
exempt from assessment.
(b) All properties which are (i) exempt from the city's real property tax and (ii) owned by
either churches or the federal, state or local government shall be exempt from
assessment.
(c) All assessment appeals shall be taken directly to the management company.
Section 9. Method of assessment.
(a) The management company shall assess each assessable property within the district by
multiplying the total service and improvement cost as reflected in the adopted budget for
each year (less any allocated surplus or estimated revenue from other sources) by the
ratio of the amount of such assessable property's assessment base to the total amount of
the assessment base for all assessable properties in the district or, if the district is divided
into assessment zones, in the respective assessment zone, provided that, in all cases, the
assessment base shall be the one designated in the enabling legislation and this appendix
by the city to fund the district; and provided, further, that notwithstanding the above, the
management company shall have the power to impose an assessment of a minimum
amount.
Paj 37
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 35
(b) The management company shall by resolution authorize the payment of such assessments
annually.
(c) All assessments imposed by the management company shall constitute a lien on each
property so assessed, the nonpayment of which shall be collectible in the same manner
as the collection of a property tax delinquency by the city in which the district lies. No
action taken to enforce a claim by the management company for the annual payment shall
affect the status of any subsequent installment of the same or the next assessment, each
of which shall constitute a lien upon the property.
(d) Each year the city assessor shall provide the management company with a list of the
assessed values of all properties located within the DDBID which are subject to
assessment hereunder, as well as the:
(i) Name and address of the owner(s) of each such property; and
(ii) The address and parcel number of each such property.
(e) There shall be three assessment zones in the district as set forth in the attached map.
Zones 1, 2 and 3 shall provide 50 percent, 40 percent and ten percent of the budget
assessment.
(f) The annual budget and assessment zones shall be established by the management
company and submitted to [the] city council for approval on or before the first council
meeting in May each year. The budget shall be based on services and improvements
authorized by this ordinance and shall be approved by [the] council on or before the
second meeting in June. Once the budget is approved by [the] city council, the city
assessor shall supply to the management company the necessary information to determine
the assessments and assessment rate. The assessment rate shall be approved and accepted
by [the] council on or before the second meeting in June each year. The billing and
assessment year shall run from July 1 to June 30. Assessment notices shall be mailed on
or before the tenth working day of July each year. Assessments not paid by August 1
shall bear a penalty of 1½ percent per month.
Section 10. Limitations on authority.
The management company shall have all of the powers and authorities described and listed in
22 Del. C. § 1504(b), as amended; provided, however, that it shall be prohibited from incurring
capital debt and owning real property with funds acquired through the DDBID revenues.
ADOPTED: JUNE 9, 2014
COUNCIL MEMBERS’ ANNOUNCEMENTS
Mr. Slavin reminded everyone that the African American Festival will be held on June 28, 2014 on
the Legislative Mall.
Paj 38
CITY COUNCIL MEETING OF JUNE 9, 2014 PAGE 36
Mr. Lynn stated for those viewing the meeting from home this evening, that a Budget Hearing had
been scheduled for Wednesday, June 11, 2014, at 6:30 p.m., and that it was imperative for viewers
to attend to have their voices heard and that members of City Council welcomed all to share their
views.
Mr. Anderson informed everyone that on June 10, 2014 at 6:00 p.m., at Mt. Zion AME Church,
101 N. Queen Street, a Mayoral Candidates Forum would be held and invited all to attend. In
addition, he announced that the Mayoral Election would be held on June 17, 2014 from 7:00 a.m.
to 8:00 p.m. at the Dover Elk’s Lodge on Saulsbury Road and encouraged everyone to vote for the
person of their choice.
Mrs. Williams moved to adjourn into executive session, seconded by Mr. Lynn and
unanimously carried.
Meeting adjourned at 8:55 P.M.
TRACI A. McDOWELL
CITY CLERK
All orders, ordinances, and resolutions adopted by City Council during their Regular Meeting of
June 9, 2014, are hereby approved.
DAVID L. BONAR
VICE-MAYOR ACTING
/TM/jg
S:\AGENDAS-MINUTES-PACKETS-PRESENTATIONS-ATT&EXH\Council-Minutes\2014\06-09-2014.wpd
Exhibits
Exhibit #1 - Grant-in-Aid Policy
Exhibit #2 - Ordinance #2014-09 Amending Chapter 50 - Floods
Exhibit #3 - Ordinance #2014-10 - FY 2013-2014 Budget Ordinances - Second Amendment
Paj 39
EXHIBIT #1
Regular Council Meeting of 6/9/2014
CITY OF DOVER
GRANT-IN-AID APPLICATION INSTRUCTIONS
Funding Requests Are Due No Later Than 4:30 p.m., Friday, November 1, 20xx.
City of Dover
Finance Department
P.O. Box 475
Dover, Delaware 19903
OR
Finance Department
Weyandt Hall
5 E. Reed Street, Suite 300
Dover, Delaware 19901
Applications can be downloaded from the City
website
To save the document to your computer from the website you
must do the following:
♦ Go the http://
♦ Click on the Grant-In-Aid Application link;
♦ Right-click on the W ord document (FY15 GIA Application.doc);
♦ Left click on Save As or Save Target As;
♦ Select where to save the file.
For technical assistance for downloading document please call the Finance Department
at 302-736-7018.
Paj 40
FUNDING REQUESTS ARE DUE ON OR BEFORE FRIDAY
NOVEMBER 1, 20xx.
This funding request format has been designed to provide for a tightly focused and
informative presentation of the organization’s request for funds based on a clear
statement of the organization’s purpose (or goals and objectives); a concise
description, the financing requirements, and anticipated accomplishments for each of
the programs or services being offered to meet these purposes; and the resulting total
organization projections of income and expenses.
PLEASE READ ALL THE MATERIAL CAREFULLY BEFORE PREPARING THE REQUEST.
Additional supplemental material may be requested by the Grant-in-Aid
Committee.
We are requesting that each organization provide the original and one
copy of the funding request and one copy of your most recent audit
and the audit’s management letter or a compilation statement, by
a Certified Public Accountant or independent Public Accountant.
DO NOT SUBMIT TAX FORMS.
Please number each page and indicate organization name on each page.
Please do not staple your application.
GENERAL DIRECTIONS
1. Fiscal Year - Your budget request from the State of Delaware is for the period July
1, 2014 through June 30, 2015.
Information involving audited data or historical financial data will be based on
your organization’s fiscal year. The information for prior year would be taken
from your organization’s audit or compilation statement.
PLEASE NOTE:
Organizations using fiscal years should apply the following:
Prior Year - FY 2013
Current Year - FY 2014
Proposed Year - FY 2015
Organizations using calendar years should apply the following:
Prior Year - 2012
Current Year - 2013
Proposed Year - 2014
2
Paj 41
2. Rounding Figures - All figures should be rounded to the nearest hundred dollar.
3. Labeling - Please type the organization name clearly on each form
as the forms may be separated during processing.
4. COMPLETE ENTIRE APPLICATION - ANSWER ALL QUESTIONS;
EXPLAIN WHY A PARTICULAR QUESTION MAY NOT APPLY TO YOUR
ORGANIZATION.
5. Forward completed application by November 1, 20xx, to:
Finance Department
Weyandt Hall
P.O. Box 475
Dover, Delaware 19903
OR
Controller/Treasurer
Weyandt Hall
5 E. Reed Street, Suite 300
Dover, Delaware 19901
3
Paj 42
POLICY OBJECTIVE
The purpose of this policy is to standardize the method by which the City of Dover provides
financial assistance for community events sponsored by non-profit organizations that benefit all of
the Citizens of Dover or enhances the City’s Economic Development initiatives.
The applicant must be a non-profit organization incorporated in the State of Delaware and is
located in the City of Dover. Any public funding request will be limited to the purpose of this policy
as described above.
All City of Dover policies are to subject to the City of Dover Charter Part II Code of Ordinances
Chapter 2, Article 1, Division 4 “Code of Conduct”, which is “applicable to all elected and
appointed officials and to all employees of the City of Dover.”
In consideration of these guidelines and policies, one’s interpretation should be on a strict, rather
than loose, construction basis, and obviously, the objective should not be to rationalize ways and
means for circumvention.
The City of Dover Grant-In-Aid Policy will be reviewed every three years by the Mayor and City
Council.
4
Paj 43
GUIDELINES FOR FY 2015 GRANTS-IN-AID
A. Only non-profit organizations are eligible to apply for Grant-In-Aid.
B. No funds will be appropriated for the purpose of paying personnel cost,
relocation, purchasing buildings or rehabilitation or renovation of
buildings.
C. In order for an organization to be considered for a Grant-In-Aid for FY
2015, the organization must:
1. Be incorporated, non-profit (or under umbrella of parent
organization which is incorporated, non-profit). Your
organization must be incorporated and in operation for at
least two years prior to July 1, 2014.
2. Have By-laws that clearly state the purpose of the
Corporation and include definition of duties of Board of
Directors.
3. Have an active, community-represented, volunteer Board of
Directors that sets policies, goals and objectives, and
maintains minutes of regularly scheduled meetings and any
special meetings. Have programs that are unduplicated,
and satisfy unmet human needs of the community.
4. Have personnel policies, including job descriptions and
classifications.
5. No organization shall use Grant-in-Aid funding to pay any
part of an elected official’s salary.
6. Have competent executives, competent staffing and
reasonable facilities.
7. Practice non-discrimination.
8. Have accounting (budget) procedures and an annual audit.
9. Use funds in accordance with the application.
10. Demonstrate community support.
11. Request funds only for a program which does not receive
full funding from other sources of revenue.
5
Paj 44
Instructions: Form 1
MANAGEMENT ORGANIZATION
Official Name: Indicate legal name of organization on
Incorporation Certificate or other legal
documents. Please list any additional names
your organization uses-if a trade name or other
operating name is used.
Address of
Management Office: Where should correspondence and checks, etc.,
be forwarded? If you use a P.O. Box, please
include your street address.
Physical Address This is to be provided in case a site visit by a
member of the City Council or their staff is
required.
Contact Representative: List name, address, daytime phone number and
e-mail address of the individual who would best
be able to provide any additional information
that may be requested.
Indicate: Names of Directors and Officers.
Instructions: Form 2
ORGANIZATION
BACKGROUND
Please provide the organization background in a concise
narrative as follows:
1. Organization mission statement;
2. Organization location(s), days and hours of operation.
6
Paj 45
Instructions: Form 3
REVENUE
This form requests the total revenue for your organization.
Note that the categories are by sources of revenue as follows:
Federal Government
State Government
City Government
In-Kind City Services (estimated value)
Investment
Sale of Materials Dues
Contributions or Donations
Miscellaneous Other
Also, Federal Government and State Government require further breakdowns
as shown on the form. Be sure to include details on all sources for Federal
and State Government revenues.
The total of all revenue should be shown on the Total Revenue Line.
Note that the GIA received for the prior and current fiscal years is requested.
However, for the proposed year, Grant in Aid under City of Dover is blanked
out. The GIA for the proposed fiscal year is to be reflected on Form
6, Line 6.
Instructions: Form 4
DISBURSEMENTS
This form is used to report all disbursements by your organization by
category of disbursements.
The top portion of the page is used to report operating expenses of your
organization.
The lower portion is used to report non-expense disbursements by various
categories.
Total Expenses and the Total Non-Expense Disbursements should be
reported on the Total Disbursement line at the bottom of the form.
7
Paj 46
Instructions: Form 5
FEDERAL & STATE GRANTS
This form requests a reporting of all funding your organization has
received through the Federal & State Grants.
List the project name, fiscal year in which the award was made, and the
amount.
8
Paj 47
Instructions: Form 6
SUMMARY
This report consolidates the revenue (Form 3) and disbursements (Form 4).
Line 1 Total revenue from Form 3.
Line 2 Total disbursements from Form 4.
Line 3 Operating surplus/deficit - difference between Line 1 and Line 2.
Line 4 Carryover - This line should reflect for the previous year’s
column the available balance from the beginning of the year.
For the current year’s balance, this line should reflect the
amount on Line 5 for the previous year.
For the proposed year, this line should reflect the amount on
Line 5 for the current year.
Line 5 Net surplus/deficit - combine Lines 3 and 4.
Line 6 Grant-in-Aid Request. Please show awards for the previous year
and current year in the first two columns. The amount of the
Grant-in-Aid your organization is requesting should be reflected on
this line for the proposed year.
If you are using more than one Form 7, the total of all these
forms (Form 7, Line 12) should total Form 6, Line 6.
Line 7 The total of all your programs (Line 7) should equal your
Proposed Year Grant-in-Aid Request (Line 6).
9
Paj 48
Instructions: Form 7
PROGRAM INFORMATION
Note: One page is required for each program.
Line 1 Program Name & Target Population: indicate name of program
and who the service is targeting. How do you make the target
population aware of the service?
Line 2 Program Description - indicate the activities associated with this
program.
Line 3 Which other community organizations provide this or
similar services? Indicate what other community
organizations are providing similar services.
Line 4 How will the program obtain its objective & how will the
outcomes be measured? Describe how these activities will
address the program description and how you will measure your
success.
Line 5 What progress has been made in the past year to achieve
program objectives? How successful were you in the last year
in meeting program objectives?
Line 6 Number of people served.
Line 7 Service measure - what measurable means are there to reflect
the service provided.
Example: Hours of training provided, nights of shelter
provided.
Line 8 Amount of service provided - this should reflect the total
number of people served by the measure selected.
Example: If ten people (the same people or different people)
were trained for five hours per day, 250 days per year, the
amount of service would be 12,500 hours of training.
Line 9 Program revenue.
Line 10 Program disbursements
Line 11 Difference between Lines 9 and 10.
Line 12 Program Grant-in-Aid - Proposed year should reflect that portion
of Form 6, Line 6 that applies to this program.
10
Paj 49
Instructions: Form 8
SCHEDULE OF POSITIONS & SALARIES
Please list all positions filled by your organization, the number of
employees in each position, and the salary and salary range of each
position.
Instructions: Form 9
LETTER OF BOARD APPROVAL
Indicate that your organization meets the provisions of the six conditions
and the date that the application was approved by the Board of Directors of
your organization.
FINANCIAL STATEMENT – Form 10
A copy of an audit along with the management letter or a compilation
statement, by a Certified Public Accountant or independent Public
Accountant, is requested. If this is unavailable, please complete the Sample
Forms (A-B-C) in order to comply with the request for an audit.
The audit and the management letter or compilation statement should be for
the fiscal year most recently completed.
DO NOT SEND TAX FORMS IN PLACE OF AN AUDIT OR
FINANCIAL STATEMENTS.
11
Paj 50
CITY OF DOVER
GRANT-IN-AID APPLICATION FORM
FY 2016
FUNDING REQUESTS ARE DUE NO LATER THAN (TIME, DAY, DATE).
Official Name of Organization:
Date of Incorporation:
9 digit Federal Employer
Identification No.:
Contact Representative:
Phone Number (daytime):
E-mail address:
YES NO
Are you a first time applicant?
Did you receive a Grant-in-Aid Award in Fiscal Year 2015?
If yes, does this application include a request to fund a new
program?
Is your organization receiving or has your organization received
Grant in Aid from other government agencies?
If yes, what is the total amount of Grant in Aid money received
$
from other government agencies?
Paj 51
FORM 1
ORGANIZATION: YEAR: 2015
MANAGEMENT ORGANIZATION
Official Name of Organization:
Address of Management Office:
Street Address or Location:
Physical Location of
organization
for site visits
Phone Number:
Contact Representative:
Name:
Address:
Phone Number: (Daytime)
E-Mail Address:
Names of Board of Directors and Daytime Telephone Numbers:
Names of Officers and
Daytime Telephone
Numbers
Paj 52
FORM 2
ORGANIZATION: YEAR: 2016
ORGANIZATION BACKGROUND
ORGANIZATION
MISSION STATEMENT:
ORGANIZATION LOCATION(s) where services are actually provided, days and hours of operation for site visits.
Paj 53
FORM 3
ORGANIZATION: YEAR: 2016
REVENUE
Revenue Source Previous Year Current Year Proposed
Year
FEDERAL GOVERNMENT
MEDICARE
MEDICAID
GRANTS
OTHER
STATE GOVERNMENT
GRANT IN AID
CONTRACTS BY STATE AGENCY
CITY OF DOVER
GRANT IN AID XXXXXXXXXX
OTHER (LIST)
INVESTMENTS
DIVIDENDS & INTEREST
SALE OF ASSETS
SALE MATERIALS
DUES
CONTRIBUTIONS or DONATIONS
MISCELLANEOUS
TOTAL REVENUE
Paj 54
FORM 4
ORGANIZATION: YEAR: 2016
DISBURSEMENTS
Previous Year Current Year Proposed
Year
EXPENSES
Salaries
Employee Benefits
Payroll Taxes
Professional Fees
Supplies
Telephone and Fax
Postage
Rent
Utilities
Repairs and Maintenance
Printing and Publications
Travel, Conferences and Meetings
Dues
Assistance to Individuals
Grants and Awards (other than Grant in Aid)
Other (List)
Miscellaneous
TOTAL EXPENSES
NON-EXPENSE DISBURSEMENTS
Equipment
Vehicles
Mortgage/Loans
Investments
Other
TOTAL NON-EXPENSE DISBURSEMENTS
TOTAL DISBURSEMENTS
Paj 55
FORM 5
ORGANIZATION: YEAR: 2016
5A. FEDERAL & STATE GRANTS
If you are a Federal/State Grant Recipient, please complete this form;
Name of Project Fiscal Year Amount
$
Paj 56
FORM 6
ORGANIZATION: YEAR: 2016
SUMMARY
Previous Current Proposed
Year Year Year
1 TOTAL REVENUE on Form 3
2 TOTAL DISBURSEMENTS on Form 4
3 OPERATING SURPLUS/DEFICIT
4 CARRYOVER
5 NET SURPLUS/DEFICIT
6 GRANT IN AID REQUEST
Programs from Form 7 to be funded through Grant in Aid in FY 2016 Amount Requested
7 TOTAL (THIS LINE SHOULD EQUAL LINE 6 OF PROPOSED YEAR COLUMN)
Paj 57
FORM 7
ORGANIZATION: YEAR: 2016
PROGRAM INFORMATION
1. Program Name & Target Population:
2. Program Description:
3. Which other community organizations provide this or similar services?
4. How will the program obtain its objective & how will the outcomes be measured?
5. What progress has been made in the past year to achieve the program’s objectives?
Previous Current Proposed
Year Award Year Award Year Request
6. Number of People Served
7. Service Measure
8. Amount of Service
9. Program Revenue
10. Program Disbursements
11. Surplus/Deficit
12. Amount of Grant in Aid Requested for this Program
Paj 58
FORM 8
ORGANIZATION: YEAR: 2016
SCHEDULE OF ALL POSITIONS AND SALARIES SUPPORTING ACTUAL EXPENSES
AND BUDGET ESTIMATES FOR AGENCY STAFF
Position Title Number of Salary Range Previous Current Proposed
Positions Salary Salary Salary
$ $ $ $
Paj 59
FORM 9
ORGANIZATION: YEAR: 2016
(ORGANIZATION)
AGREES:
1. To submit funding requests on the forms provided at the times designated
and to participate in the allocations review process.
2. To provide an annual certified audit and other financial statements, service
figures, and reports or audits as required by the City of Dover.
3. To cooperate with other organizations, both voluntary and public, in
responding to the needs of the community and in promoting high standards
of efficiency and effectiveness.
4. To submit accurate information with this application. NOTE: Any
misstatement of facts may forfeit any remaining balance of grants due and/or
future grants.
5. That this organization meets the criteria established and uses any Grant-in-
Aid appropriated by the City Council in accordance with those provisions and
any additional restrictions that may be set forth in the Grant-in-Aid policy.
6. This agency agrees to provide the City Controller/Treasurer with financial or
programmatic information upon request.
This agreement has been read and approved at the meeting of the governing body
of the
(ORGANIZATION’S NAME AND DATE)
BY:
(President or Chairman) DATE
Daytime Phone Number:
(Executive Director) DATE
Paj 60
FORM 10
COPY OF MOST RECENT AUDIT
PREPARED BY INDEPENDENT CERTIFIED
PUBLIC ACCOUNTANT OR PUBLIC ACCOUNTANT
SAMPLE A-B-C ATTACHED MAY BE SUBSTITUTED FOR ABOVE IF RECENT AUDIT
IS NOT AVAILABLE.
DO NOT SEND TAX FORMS
Paj 61
SAMPLE A
ORGANIZAITON: YEAR: 2016
BALANCE SHEETS FOR FISCAL YEARS ENDING (MONTH) 2014 AND 2015
(MONTH), 2014 (MONTH), 2015
ASSETS
Cash
Accounts Receivable
Investments – at cost
(market value $_____)
PROPERTY AND EQUIPMENT – at cost
Land
Buildings and Improvements
Furniture and Equipment
Transportation Equipment
Less Accumulated Depreciation
TOTAL ASSETS
LIABILITIES AND FUND BALANCES
Accounts payable and accrued
expenses
Grants designed for future periods
Fund balances
Undesignated
Designated
TOTAL LIABILITIES AND FUND BALANCES
Paj 62
SAMPLE B
ORGANIZATION: YEAR: 2016
STATEMENT OF SUPPORT, REVENUE AND EXPENSES
AND CHANGES IN FUND BALANCES FOR YEARS ENDING JUNE 30, 2014 AND 2015
(MONTH), 2014 (MONTH), 2015
PUBLIC SUPPORT AND REVENUE
Contributions
Allocated by United Way of DE
Fees and grants from government agencies
Other revenue (losses)
Investment Income
Gain(loss) on sale of investments
Miscellaneous
EXPENSES
Program Services
Supporting Services
Management and General
EXCESS (DEFICIENCY) OF PUBLIC SUPPORT
AND REVENUE OVER EXPENSES
FUND BALANCES
Beginning of year previously reported
End of Year
Paj 63
SAMPLE C
ORGANIZATION: YEAR: 2016
STATEMENTS OF FUNCTIONAL EXPENSES YEARS ENDING (MONTH), 2014 AND 2015
Program Supporting Total Expenses
Services Services Year ending (MONTH), 2014
Salaries
Employee Benefits
Payroll Taxes
Professional Fees
Supplies
Telephone & Utilities
Postage and Shipping
Rent
Maintenance
Printing and Publications
Travel
Conferences & Meetings
Assistance to Individuals
Membership Dues
Awards and Grants
Miscellaneous
Depreciation
Program Supporting Total Expenses
Services Services Year ending (MONTH), 2015
Salaries
Employee Benefits
Payroll Taxes
Professional Fees
Supplies
Telephone & Utilities
Postage and Shipping
Rent
Maintenance
Printing and Publications
Travel
Conferences & Meetings
Assistance to Individuals
Membership Dues
Awards and Grants
Miscellaneous
Depreciation
Paj 64
EXHIBIT #2
Regular Council Meeting of 6/9/2014
CITY OF DOVER ORDINANCE #2014-09
NOW, THEREFORE, BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF
DOVER, IN COUNCIL MET:
That Chapter 50 – Floods, of the Dover Code of Ordinances, be amended by deleting it in its entirety and
inserting in lieu thereof the following:
Chapter 50 FLOODS
ARTICLE I – IN GENERAL
Sec. 50-1. Findings.
The Federal Emergency Management Agency (FEMA) has identified special flood hazard areas within the
boundaries of the City of Dover, Delaware. Special flood hazard areas are subject to periodic inundation which
may result in loss of life and property, health and safety hazards, disruption of commerce and governmental
services, extraordinary public expenditures for flood protection and relief, and impairment of the tax base, all of
which adversely affect the public health, safety and general welfare. Development that is inadequately elevated,
improperly floodproofed, or otherwise unprotected from flood damage also contribute to the flood loss.
The City of Dover agreed to meet the requirements of the National Flood Insurance Program and was
accepted for participation in the program on September 16, 1982. As of that date or the initial effective date of
the City of Dover Flood Insurance Rate Map, all development and new construction as defined herein, are to be
compliant with these regulations and the flood load and flood-resistant construction provisions of the building
code.
Sec. 50-2. Statement of purpose.
It is the purpose of these regulations to promote the public health, safety and general welfare, and to:
(A) Protect human life, health and welfare;
(B) Encourage the utilization of appropriate construction practices in order to prevent or minimize
flood damage in the future;
(C) Minimize flooding of water supply and sanitary sewage disposal systems;
(D) Maintain natural drainage;
(E) Reduce financial burdens imposed on the community, its governmental units and its residents, by
discouraging unwise design and construction of development in areas subject to flooding;
(F) Minimize the need for rescue and relief efforts associated with flooding and generally
undertaken at the expense of the general public;
(G) Minimize prolonged business interruptions;
(H) Minimize damage to public facilities and other utilities such as water and gas mains, electric,
telephone and sewer lines, streets and bridges;
(I) Reinforce that those who build in and occupy special flood hazard areas should assume
responsibility for their actions;
(J) Minimize the impact of development on adjacent properties within and near flood prone areas;
(K) Provide that the flood storage and conveyance functions of the floodplain are maintained;
(L) Minimize the impact of development on the natural and beneficial functions of the floodplain;
Page 1
Paj 65
(M) Prevent floodplain uses that are either hazardous or environmentally incompatible; and
(N) Meet community participation requirements of the National Flood Insurance Program as set forth
in the Code of Federal Regulations at 44 C.F.R. Section 59.22.
Sec. 50-3. Areas to which these regulations apply.
These regulations shall apply to all special flood hazard areas within the jurisdiction of the City of Dover,
as identified in Section 50-4.
Sec. 50-4. Basis for establishing special flood hazard areas.
For the purposes of these regulations, and for the purpose of establishing flood hazard areas in the
building code [Section 1612.3 and Table R301.2(1)], the following are adopted by reference as a part of these
regulations and serve as the basis for establishing special flood hazard areas:
(A) The FEMA Flood Insurance Study for Kent County, Delaware and Incorporated Areas dated July
7, 2014 and all subsequent amendments and/or the most recent revision thereof.
(B) The FEMA Flood Insurance Rate Map for Kent County, Delaware and Incorporated Areas dated
July 7, 2014 , and all subsequent amendments and/or the most recent revision thereof.
(C) Other hydrologic and hydraulic engineering studies and/or maps prepared pursuant to these
regulations or for other purposes, and which establish base flood elevations, delineate 100-year
floodplains, floodways or other areas of special flood hazard.
(D) The City of Dover may identify and regulate new local flood hazard or ponding areas. These
areas should be delineated and adopted on a “Local Flood Hazard Map” using best available
topographic data and locally derived information such as flood of record, historic high water
marks or approximate study methodologies.
(E) Where field surveyed topography indicates that ground elevations are below the closest
applicable base flood elevation, even in areas not delineated as a special flood hazard area on a
flood hazard map, the area shall be considered as special flood hazard area.
Maps and studies that establish special flood hazard areas are on file at the City of Dover Department of
Planning and Inspections.
Sec. 50-5. Abrogation and greater restrictions.
These regulations are not intended to repeal or abrogate any existing ordinances including subdivision
regulations, zoning ordinances or building codes. In the event of a conflict between these regulations and any
other ordinance, the more restrictive shall govern. These regulations shall not impair any deed restriction,
covenant or easement, but the land subject to such interests shall also be governed by these regulations.
Sec. 50-6. Interpretation.
In the interpretation and application of these regulations, all provisions shall be:
(A) Considered as minimum requirements;
(B) Liberally construed in favor of the governing body;
(C) Deemed neither to limit nor repeal any other powers granted under state statutes; and
(D) Where a provision of these regulations may be in conflict with a state or Federal law, such state
or Federal law shall take precedence, where more restrictive.
Page 2
Paj 66
Sec. 50-7. Warning and disclaimer of liability.
The degree of flood protection required by these regulations is considered reasonable for regulatory
purposes and is based on scientific and engineering considerations. Larger floods can and will occur on rare
occasions. Flood heights may be increased by man-made or natural causes. These regulations do not imply that
land outside of the special flood hazard areas or uses that are permitted within such areas will be free from
flooding or flood damage. These regulations shall not create liability on the part of the City of Dover, any
officer or employee thereof, or the Federal Emergency Management Agency, for any flood damage that results
from reliance on these regulations or any administrative decision lawfully made thereunder.
50-8. Severability.
Should any section or provision of these regulations be declared by the courts to be unconstitutional or
invalid, such decision shall not affect the validity of the regulations as a whole, or any part thereof other than
the part so declared to be unconstitutional or invalid.
Secs. 50-9—50-19. Reserved.
ARTICLE II. ADMINISTRATION
50-20. Designation of the floodplain administrator.
The city planner is hereby appointed to administer and implement these regulations and is referred to
herein as the floodplain administrator. The floodplain administrator is authorized to: (A) Fulfill the duties and
responsibilities set forth in these regulations, (B) Delegate duties and responsibilities set forth in these
regulations to qualified technical personnel, plan examiners, inspectors, and other employees, or (C) Enter into
a written agreement or written contract with another jurisdiction or agency, or private sector entity to administer
specific provisions of these regulations, upon receiving necessary approvals. Administration of any part of these
regulations by another entity shall not relieve the community of its responsibilities pursuant to the participation
requirements of the National Flood Insurance Program as set forth in the Code of Federal Regulations at 44
C.F.R. Section 59.22.
50-21. Duties and responsibilities of the floodplain administrator.
The duties and responsibilities of the floodplain administrator shall include but are not limited to:
(A) Coordinate with the building official to support administration, interpretation, and enforcement
of the flood load and flood-resistant construction provisions of the building code.
(B) Review applications for permits to determine whether proposed activities will be located in
special flood hazard areas.
(C) Interpret floodplain boundaries and provide flood elevation and flood hazard information.
(D) Review applications to determine whether proposed activities will be reasonably safe from
flooding.
(E) Review applications to determine whether all necessary permits have been obtained from those
Federal, state or local agencies from which prior or concurrent approval is required.
(F) Verify that applicants proposing to alter or relocate a watercourse have notified adjacent
communities and the Delaware Department of Natural Resources and Environmental Control
(Division of Watershed Stewardship), and have submitted copies of such notifications to the
Federal Emergency Management Agency.
(G) Issue permits to develop in special flood hazard areas when the provisions of these regulations
have been met, or disapprove the same in the event of noncompliance.
Page 3
Paj 67
(H) Inspect special flood hazard areas to determine compliance with these regulations or to
determine if noncompliance has occurred or violations have been committed.
(I) Review submitted Elevation Certificates for completeness.
(J) Submit to FEMA data and information necessary to maintain flood hazard maps, including
hydrologic and hydraulic engineering analyses prepared by or for the City of Dover, corrections
to labeling or planimetric details, etc.
(K) Maintain and permanently keep all records for public inspection that are necessary for the
administration of these regulations including Flood Insurance Rate Maps, Letters of Map
Amendment and Revision, records of issuance and denial of permits, determinations of whether
development is in or out of special flood hazard areas for the purpose of issuing permits,
elevation certificates, other required certifications, variances, and records of enforcement actions
taken for violations of these regulations.
(L) Enforce the provisions of these regulations.
(M) Assist with and coordinate flood hazard map maintenance activities.
(N) Conduct, with the building official, determinations as to whether existing buildings and
structures damaged by any cause and located in special flood hazard areas, have been
substantially damaged.
(O) Make reasonable efforts to notify owners of substantially damaged buildings and structures of
the need to obtain a permit prior to repair, rehabilitation, or reconstruction, and to prohibit the
non-compliant repair of substantially-damaged buildings except for temporary emergency
protective measures necessary to secure a property or stabilize a structure to prevent additional
damage.
(P) Undertake, as determined appropriate by the floodplain administrator due to the circumstances,
other actions which may include but are not limited to: issuing press releases, public service
announcements, and other public information materials related to permit requests and repair of
damaged structures; coordinating with other Federal, state, and local agencies to assist with
substantial damage determinations; providing owners of damaged structures materials and other
information related to the proper repair of damaged structures in special flood hazard areas; and
assisting owners with National Flood Insurance Program claims for Increased Cost of
Compliance payments.
(Q) Notify the Federal Emergency Management Agency when the corporate boundaries of the City
of Dover have been modified.
50-22. Permits required.
It shall be unlawful for any person or entity to begin construction or other development which is wholly
within, partially within, or in contact with any identified special flood hazard area, as established in Section 50-
4, including but not limited to: subdivision of land, filling, grading, or other site improvements and utility
installations; placement or replacement of a manufactured home; recreational vehicles; installation or
replacement of storage tanks; or alteration of any watercourse, until a permit is obtained from the City of Dover.
These regulations are intended to be administered and enforced in conjunction with the building code. No
permit shall be issued until the requirements of these regulations and, as applicable, the flood load and flood-
resistant construction provisions of the building code, have been met. Permit fees shall be as provided for in
Appendix F – Fees and Fines.
Page 4
Paj 68
50-23. Application required.
Application for a permit shall be made by the owner of the property or his/her authorized agent, herein
referred to as the applicant, prior to the actual start of construction. The application shall be on a form furnished
for that purpose. For applications for buildings and structures, these required minimum contents of the
application are in addition to the requirements of the building code.
(A) Application contents.
At a minimum, applications shall include:
(1) Site plans drawn to scale showing the nature, location, dimensions, existing and proposed
topography of the area in question, the limits of any portion of the site that was
previously filled, and the location of existing and proposed structures, excavation, filling,
storage of materials, drainage facilities, and other proposed activities.
(2) Elevation of the existing natural ground where structures are proposed, referenced to the
datum on the Flood Insurance Rate Map, and an Elevation Certificate that shows the
ground elevation and proposed building elevations (identified in Section C of the
Elevation Certificate as “Construction Drawings”).
(3) Delineation of special flood hazard areas, floodway boundaries, flood zones, and base
flood elevations. Where surveyed natural ground elevations are lower than the base flood
elevations, base flood elevations shall be used to delineate the boundary of special flood
hazard areas. If proposed, changes in the delineation of special flood hazard areas shall
be submitted to and approved by FEMA in accordance with Section 50-23(B). Where
special flood hazard areas are not delineated or base flood elevations are not shown on
the flood hazard maps, the floodplain administrator has the authority to require the
applicant to use information provided by the floodplain administrator, information that is
available from other sources, or to determine such information using accepted
engineering practices.
(4) For subdivision proposals and development proposals containing at least 50 lots or at
least 5 acres, whichever is the lesser, and where base flood elevations are not shown on
Flood Insurance Rate Maps, hydrologic and hydraulic engineering analyses and studies as
required by Section 50-31(D).
(5) Elevation of the lowest floor, including basement, or elevation of the bottom of the
lowest horizontal structural member, as applicable to the flood zone, of all proposed
structures, referenced to the datum on the Flood Insurance Rate Maps.
(6) Such other material and information as may be requested by the Floodplain Administrator
necessary to determine conformance with these regulations.
(7) For work on an existing structure, including any improvement, addition, repairs,
alterations, rehabilitation, or reconstruction, sufficient information to determine if the
work constitutes substantial improvement, including:
(a) Documentation of the market value of the structure before the improvement is
started or before the damage occurred.
(b) Documentation of the actual cash value of all proposed improvement work, or the
actual cash value of all work necessary to repair and restore damage to the before
damaged condition, regardless of the amount of work that will be performed.
(8) Certifications and/or technical analyses prepared or conducted by an appropriate design
professional licensed in the State of Delaware, as appropriate to the type of development
activity proposed and required by these regulations and the building code:
Page 5
Paj 69
(a) Floodproofing Certificate for dry floodproofed non-residential structures, as
required by the building code.
(b) Certification that flood openings that do not meet the minimum requirements for
non-engineered openings but designed to automatically equalize hydrostatic flood
forces, as required by the building code.
(c) Technical analyses to document that the flood carrying capacity of any
watercourse alteration or relocation will not be diminished and documentation of
maintenance assurances as required in Section 50-40(C).
(d) Hydrologic and hydraulic engineering analyses demonstrating that the cumulative
effect of proposed development, when combined with all other existing and
anticipated development will not increase the water surface elevation of the base
flood by more than one foot in special flood hazard areas where the Federal
Emergency Management Agency has provided base flood elevations but has not
delineated a floodway, as required by Section 50-40(B).
(e) Hydrologic and hydraulic engineering analyses of any development proposed to
be located in an identified floodway, as required by Section 50-40(A).
(f) Hydrologic and hydraulic engineering analyses to develop base flood elevations
for subdivisions and large-lot developments, as required by Section 50-31(D) or
otherwise required by the floodplain administrator.
(B) Right to submit new technical data.
The applicant has the right to seek a Letter of Map Change and to submit new technical data to
FEMA regarding base maps, topography, special flood hazard area boundaries, floodway boundaries,
and base flood elevations. Such submissions shall be prepared in a format acceptable by FEMA and the
floodplain administrator shall be notified of such submittal. Submittal requirements and processing fees
shall be the responsibility of the applicant.
(C) Requirement to submit new technical data.
The Floodplain Administrator shall notify FEMA of physical changes affecting flood hazard areas
and flooding conditions by submitting technical or scientific data as soon as practicable, but not later
than six (6) months after the date such information becomes available. The Floodplain Administrator
has the authority to require applicants to submit technical data to FEMA for Letters of Map Change.
50-24. Review, approval or disapproval.
(A) Review.
The floodplain administrator shall:
(1) Review applications for development in special flood hazard areas to determine the
completeness of information submitted. The applicant shall be notified of
incompleteness or additional information required to support the application.
(2) Review applications for compliance with these regulations after all information required
in Section 50-23 or identified and required by the floodplain administrator has been
received.
(3) Review all permit applications to assure that all necessary permits have been received
from those federal, state or local governmental agencies from which prior approval is
required. The applicant shall be responsible for obtaining such permits, including but not
Page 6
Paj 70
limited to:
(a) Permits issued by the U.S. Army Corps of Engineers under Section 10 of the
Rivers and Harbors Act and Section 404 of the Clean Water Act, and the
Delaware Environmental Protection Agency under Section 401 of the Clean
Water Act.
(b) Permits required by the State of Delaware.
(4) Permit fees shall be as provided for in Appendix F – Fees and Fines.
(B) Approval or disapproval.
The floodplain administrator shall approve applications that comply with the applicable
requirements of these regulations. The Floodplain administrator shall disapprove applications
for proposed development that does not comply with the applicable provisions of these
regulations and shall notify the application of such disapproval, in writing, stating the reasons for
disapproval.
(C) Expiration of permit.
A permit is valid provided the actual start of construction occurs within 180 days of the
date of permit issuance. If the actual start of construction is not within 180 days of the date of
permit issuance, requests for extensions shall be submitted in writing. Upon reviewing the
request and the permit for continued compliance with these regulations, the Floodplain
Administrator may grant, in writing, one or more extensions of time, for periods not more than
180 days each. Permit fees shall be as provided for in Appendix F – Fees and Fines.
50-25. Inspections.
The Floodplain Administrator shall make periodic inspections of development permitted in special flood
hazard areas, at appropriate times throughout the period of construction in order to monitor compliance. In
addition to the inspections required by the building code, such inspections may include:
(A) Stake-out inspection, to determine location on the site relative to the special flood hazard area
and floodway.
(B) Foundation inspection, upon placement of the lowest floor and prior to further vertical
construction, to collect information or certification of the elevation of the lowest floor.
(C) Enclosure inspection, including crawlspaces, to determine compliance with applicable
provisions.
(D) Utility inspection, upon installation of specified equipment and appliances, to determine
appropriate location with respect to the base flood elevation.
(E) Storage of Materials.
50-26. Submissions required prior to issuance of a certificate of occupancy.
The following certifications are required to be submitted by the permittee for development that is
permitted in special flood hazard areas prior to the issuance of a Certificate of Occupancy:
(A) For new or substantially improved residential structures or nonresidential structures that have
been elevated, an Elevation Certificate that shows the ground elevation and finished elevations
(identified in Section C of the Elevation Certificate as “Finished Construction”).
(B) For nonresidential structures that have been dry floodproofed, a Floodproofing Certificate based
Page 7
Paj 71
on “Finished Construction” (identified in Section II).
(C) For all development activities subject to the requirements of Section 50-23(B), a Letter of Map
Revision shall be provided.
50-27. Flood insurance rate map use and interpretation.
The floodplain administrator shall make interpretations, where needed, as to the exact location of special
flood hazard areas, floodplain boundaries, and floodway boundaries. The following shall apply to the use and
interpretation of special flood hazard maps and data:
(A) In FEMA-identified special flood hazard areas where base flood elevation and floodway data
have not been identified and in areas where FEMA has not identified special flood hazard areas,
any other flood hazard data available from a federal, state, or other source shall be reviewed and
reasonably used. When a Preliminary Flood Insurance Rate Map has been provided by FEMA to
identify base flood elevations where such elevations were not previously shown, the base flood
elevations on the Preliminary Flood Insurance Rate Map shall be used.
(B) Special flood hazard area delineations, base flood elevations, and floodway boundaries on
FEMA maps and in FEMA studies shall take precedence over delineations, base flood
elevations, and floodway boundaries by any other source that reflect a reduced special flood
hazard area, reduced floodway width and/or lower base flood elevations.
(C) Other sources of data shall be reasonably used, with the approval of the floodplain administrator,
if they show increased base flood elevations and/or larger floodway areas than are shown on
FEMA flood maps and studies.
(D) Where field surveyed topography indicates that ground elevations are below the base flood
elevation, even in areas not delineated as a special flood hazard on a flood hazard map, the area
shall be considered as special flood hazard area.
Secs. 50-28—50-29. Reserved.
ARTICLE III. REQUIREMENTS IN ALL SPECIAL FLOOD HAZARD AREAS
50-30. Application of requirements.
The general requirements of this section apply to all development proposed within special flood hazard
areas identified in Section 50-4.
50-31. Subdivisions and developments.
(A) All subdivision and development proposals shall be consistent with the need to minimize flood
damage and are subject to all applicable standards in these regulations.
(B) All subdivision and development proposals shall have utilities and facilities such as sewer, gas,
electrical, and water systems located and constructed to minimize flood damage.
(C) All subdivision and developments proposals shall have adequate drainage provided to reduce
exposure to flood damage.
(D) All subdivision proposals and development proposals containing at least 50 lots or at least 5
acres, whichever is the lesser, in FEMA-delineated special flood hazard areas where base flood
elevation data are not available, shall be supported by hydrologic and hydraulic engineering
analyses that determine base flood elevations and floodway delineations. The analyses shall be
prepared by a licensed professional engineer in a format required by FEMA for a Conditional
Letter of Map Revision or Letter of Map Revision. Submittal requirements and processing fees
Page 8
Paj 72
shall be the responsibility of the applicant.
50-32. Protection of water supply and sanitary sewage systems.
(A) New and replacement water supply systems shall be designed to minimize or eliminate
infiltration of flood waters into the systems.
(B) New and replacement sanitary sewage systems shall be designed to minimize or eliminate
infiltration of floodwaters into systems and discharges from systems into floodwaters.
(C) On-site waste disposal systems shall be located to avoid impairment to or contamination from
them during conditions of flooding.
50-33. Buildings and structures.
All new construction of buildings and structures, including placement of manufactured homes and
substantial improvements to existing buildings and structures, that are to be located, in whole or in part, in
special flood hazard areas shall comply with flood load and flood-resistant construction requirements of the
building code.
50-34. Fill.
(A) Disposal of fill, including but not limited to rubble, construction debris, woody debris, and trash,
shall not be permitted in special flood hazard areas.
(B) Where permitted by the building code (Zones A, AE, and AO), fill placed for the purpose of
raising the ground level and to support a building or structure shall meet the following
requirements:
(1) Extend laterally from the building footprint to provide for adequate access, as a function
of use; the Floodplain Administrator may seek advice from the Fire Marshal’s Office
and/or the local fire services agency.
(2) Placed and compacted to provide for stability under conditions of rising and falling
floodwaters and resistance to erosion, scour, and settling.
(3) Consist of soil or rock materials only.
(4) Sloped no steeper than one (1) vertical on two (2) horizontal, unless approved by the
Floodplain Administrator.
(5) Designed with provisions for adequate drainage and no adverse effect on adjacent
properties.
(C) Fill placed for a purpose other than to support a building or structure shall meet the requirements
of Section 50-(B)(2) through (B)(5).
50-35. Historic structures.
As specified by the building code, repair, alteration, or rehabilitation of historic structures shall be subject to the
requirements of the building code unless a determination is made that compliance will preclude a structure’s
continued designation as a historic structure and a variance is granted in accordance with Section 50-46 and
such variance is the minimum necessary to preserve the historic character and design of the structure.
50-36. Recreational vehicles.
(A) Recreational vehicles in special flood hazard areas shall be fully licensed and ready for highway
use, and shall be placed on a site for less than 180 consecutive days.
Page 9
Paj 73
(B) Recreational vehicles that are not fully licensed and ready for highway use, or that are to be
placed on a site for more than 180 consecutive days, shall meet the requirements of Section 50-
38 for manufactured homes.
50-37. Gas or liquid storage tanks.
(A) Underground tanks in special flood hazard areas shall be anchored to prevent flotation, collapse
or lateral movement resulting from hydrostatic loads, including the effects of buoyancy, during
conditions of the base flood.
(B) Above-ground tanks in special flood hazard areas shall be elevated and anchored to or above the
base flood elevation plus 18 inches or shall be anchored at- grade and designed and constructed
to prevent flotation, collapse, or lateral movement resulting from hydrodynamic and hydrostatic
loads, including the effects of buoyancy, during conditions of the base flood.
(C) In special flood hazard areas, tank inlets, fill openings, outlets and vents shall be:
(1) At or above the base flood elevation or fitted with covers designed to prevent the inflow
of floodwater or outflow of the contents of the tanks during conditions of the base flood.
(2) Anchored to prevent lateral movement resulting from hydrodynamic and hydrostatic
loads, including the effects of buoyancy, during conditions of the base flood.
50-38. Manufactured homes.
(A) Elevation. All new and replacement manufactured homes to be placed or substantially improved
in a flood hazard area shall be elevated such that the bottom of the lowest horizontal structural
supporting member of lowest floor of the manufactured home is elevated to or above the base
flood elevation plus 18 inches.
(B) Foundations. All new and replacement manufactured homes, including substantial
improvement of existing manufactured homes, shall be placed on permanent, reinforced
foundations that are designed in accordance with Section R322 of the residential code based on
the applicable flood zone identified on the FIRM.
(C) Anchoring. All new and replacement manufactured homes to be placed or substantially
improved in a special flood hazard area shall be installed using methods and practices which
minimize flood damage. Manufactured homes shall be securely anchored to an adequately
anchored foundation system to resist flotation, collapse and lateral movement. The anchor and
tie-down specifications of the manufacturer are permitted, provided such specifications are
specific to installation in special flood hazard areas. This requirement is in addition to applicable
state and local anchoring requirements for resisting wind forces.
(D) Enclosures. Fully enclosed areas below elevated manufactured homes shall comply with the
requirements of Section R322 of the residential code based on the applicable flood zone
identified on the FIRM.
(E) Protection of mechanical equipment and outside appliances. Mechanical equipment and
outside appliances shall comply with the requirements of Section R322 for protection of
mechanical and electrical systems.
50-39. Accessory structures.
Accessory structures shall meet the requirements of these regulations. Accessory structures that have a
footprint of no more than 200 square feet may be allowed without requiring elevation or floodproofing provided
such structures meet all of the following requirements:
Page 10
Paj 74
(A) Useable only for parking or limited storage;
(B) Constructed with flood damage-resistant materials below the base flood elevation;
(C) Constructed and placed to offer the minimum resistance to the flow of flood waters;
(D) Firmly anchored to prevent flotation, collapse, and lateral movement;
(E) Electrical service and mechanical equipment elevated to or above the level of the base flood
elevation plus 18 inches; and
(F) Equipped with flood openings that meet the requirements of Section R322.2.2 of the residential
code.
(G) For guidance, see FEMA Technical Bulletin #7 – Wet Floodproofing Requirements.
50-40. Protection of flood-carrying capacity.
(A) Development in floodways.
Within any floodway area designated on the Flood Insurance Rate Map, no encroachments, including
fill, new construction, substantial improvements, or other development shall be permitted unless it has
been demonstrated through hydrologic and hydraulic engineering analysis that the proposed
encroachment would not result in any increase in flood levels within the community during the
occurrence of the base flood discharge. Such technical data shall be submitted to the Floodplain
Administrator and to FEMA. The analyses shall be prepared by a licensed professional engineer in a
format required by FEMA for a Conditional Letter of Map Revision or Letter of Map Revision.
Submittal requirements and processing fees shall be the responsibility of the applicant.
The proposed development activity may be permitted if the analyses demonstrate that the activity:
(1) Will not result in any increase in the base flood elevation; or
(2) Will result in an increase in the base flood elevation, provided a Conditional Letter of
Map Revision has been issued by FEMA and the applicant completes all of the following:
(a) Submits technical data required in Section 50-23(A)(8)(e);
(b) Evaluates alternatives which would not result in increased base flood elevations
and an explanation why these alternatives are not feasible;
(c) Certifies that no structures are located in areas which would be impacted by the
increased base flood elevation;
(d) Documents that individual legal notices have been delivered to all impacted
property owners to explain the impact of the proposed action on their properties;
(e) Requests and receives concurrence of the City Manager of the City of Dover and
the Chief Executive Officer of any other community impacted by the proposed
actions; and
(f) Notifies the Delaware Department of Natural Resources and Environmental
Control (Division of Watershed Stewardship).
(B) Development in areas with base flood elevations but no foodways.
For development activities in a special flood hazard area with base flood elevations but no designated
floodways, the applicant shall develop hydrologic and hydraulic engineering analyses and technical data
reflecting the proposed activity and shall submit such analyses and data to the Floodplain Administrator
and to FEMA. The analyses shall be prepared by a licensed professional engineer in a format required
Page 11
Paj 75
by FEMA for a Conditional Letter of Map Revision or Letter of Map Revision. Submittal requirements
and processing fees shall be the responsibility of the applicant.
The proposed development activity may be permitted if the analyses demonstrate that the cumulative
effect of the proposed development activity, when combined with all other existing and potential special
flood hazard area encroachments will not increase the base flood elevation more than 1.0 (one) foot at
any point.
(C) Deliberate alterations of a watercourse.
For the purpose of these regulations, a watercourse is deliberately altered when a person causes a change
to occur within its banks. Deliberate changes to a watercourse include, but are not limited to: widening,
deepening or relocating of the channel; installation of culverts; construction of bridges, and excavation
or filling of the channel or watercourse banks.
For any proposed deliberate alteration of a watercourse, the applicant shall develop hydrologic and
hydraulic engineering analyses and technical data reflecting such changes and submit such technical
data to the Floodplain Administrator and to FEMA. The analyses shall be prepared by a licensed
professional engineer in a format required by FEMA for a Conditional Letter of Map Revision or Letter
of Map Revision. Submittal requirements and processing fees shall be the responsibility of the
applicant.
The proposed alteration of a watercourse may be permitted upon submission, by the applicant, of the
following:
(1) Documentation of compliance with Section 50-40(A) if the alteration is in a floodway or
Section 50-40(B) if the alteration is in a watercourse with base flood elevations but no
floodway.
(2) A description of the extent to which the watercourse will be altered or relocated as a
result of the proposed development.
(3) A certification by a licensed professional engineer that the bankful flood-carrying
capacity of the watercourse will not be diminished.
(4) Evidence that adjacent communities, the U.S. Army Corps of Engineers, and the
Delaware Department of Natural Resources and Environmental Control (Division of
Watershed Stewardship) have been notified of the proposal and evidence that such
notifications have been submitted to the Federal Emergency Management Agency.
(5) Evidence that the applicant shall be responsible for providing the necessary maintenance
for the altered or relocated portion of the watercourse so that the flood carrying capacity
will not be diminished. The Floodplain Administrator may require the permit holder to
enter into an agreement with the City of Dover specifying the maintenance
responsibilities; if an agreement is required, the permit shall be conditioned to require
that the agreement be recorded on the deed of the property which shall be binding on
future owners.
Secs. 50-41—50-45. Reserved.
ARTICLE IV. VARIANCES.
50-46. Variances.
The City of Dover Construction Code Appeals Committee shall have the power to authorize, in specific cases,
such variances from the requirements of these regulations and the flood load and flood load and flood-resistant
construction of the building code, not inconsistent with Federal regulations, as will not be contrary to the public
Page 12
Paj 76
interest where, owing to special conditions of the lot or parcel, a literal enforcement of the provisions of these
regulations would result in unnecessary hardship.
(A) Application for a Variance.
(1) Any owner, or agent thereof, of property for which a variance is sought shall submit an
application for a variance to the Floodplain Administrator.
(2) At a minimum, such application shall contain the following information: Name, address,
and telephone number of the applicant; legal description of the property; parcel map;
description of the existing use; description of the proposed use; location of the floodplain;
description of the variance sought; and reason for the variance request. Each variance
application shall specifically address each of the considerations in Section 50-46(B) and
the limitations and conditions of Section 50-46(C).
(B) Considerations for variances.
In considering variance applications, the City of Dover Construction Code Appeals Committee shall
consider and make findings of fact on all evaluations, all relevant factors, requirements specified in
other sections of these regulations, and the following factors:
(1) The danger that materials may be swept onto other lands to the injury of others.
(2) The danger to life and property due to flooding or erosion damage.
(3) The susceptibility of the proposed development and its contents (if applicable) to flood
damage and the effect of such damage on the individual owner.
(4) The importance of the services provided by the proposed development to the community.
(5) The availability of alternative locations for the proposed use which are not subject to, or
are subject to less, flooding or erosion damage.
(6) The necessity to the facility of a waterfront location, where applicable, or if the facility is
a functionally dependent use.
(7) The compatibility of the proposed use with existing and anticipated development.
(8) The relationship of the proposed use to the comprehensive plan for that area.
(9) The safety of access to the property in times of flood for ordinary and emergency
vehicles.
(10) The expected heights, velocity, duration, rate of rise, and sediment transport of the flood
waters and the effects of wave action, if applicable, expected at the site.
(11) The costs of providing governmental services during and after flood conditions, including
maintenance and repair of public utilities and facilities such as sewer, gas, electrical, and
water systems, and streets and bridges.
(C) Limitations for variances.
(1) An affirmative decision on a variance request shall only be issued upon:
(a) A showing of good and sufficient cause. A “good and sufficient” cause is one
that deals solely with the physical characteristics of the property and cannot be
based on the character of the planned construction or substantial improvement, the
personal characteristics of the owner or inhabitants, or local provisions that
regulate standards other than health and public safety standards.
Page 13
Paj 77
(b) A determination that failure to grant the variance would result in exceptional
hardship due to the physical characteristics of the property.
(c) Increased cost or inconvenience of meeting the requirements of these regulations
does not constitute an exceptional hardship to the applicant.
(d) A determination that the granting of a variance for development within any
designated floodway, or special flood hazard area with base flood elevations but
no floodway, will not result in increased flood heights beyond that which is
allowed in these regulations.
(e) A determination that the granting of a variance will not result in additional threats
to public safety; extraordinary public expense, nuisances, fraud on or
victimization of the public, or conflict with existing local laws.
(f) A determination that the structure or other development is protected by methods
to minimize flood damages.
(g) A determination that the variance is the minimum necessary, considering the
flood hazard, to afford relief.
(2) Upon consideration of the individual circumstances, the limitations and conditions, and
the purposes of these regulations, the City of Dover Construction Code Appeals
Committee may attach such conditions to variances as it deems necessary to further the
purposes of these regulations.
(3) The City of Dover Construction Code Appeals Committee shall notify any applicant in
writing to whom a variance is granted for a building or structure with a lowest floor
elevation below the base flood elevation that the variance is to the floodplain
management requirements only, and that the cost of federal flood insurance will be
commensurate with the increased risk.
Secs. 50-47—50-49. Reserved.
ARTICLE V. ENFORCEMENT
50-50. Compliance required.
(A) No structure or land development shall hereafter be located, erected, constructed, reconstructed,
repaired, extended, converted, enlarged or altered without full compliance with these regulations
and all other applicable regulations which apply to uses within the jurisdiction of these
regulations.
(B) Failure to obtain a permit shall be a violation of these regulations and shall be punishable in
accordance with Section 50-51.
(C) Permits issued on the basis of plans and applications approved by the Floodplain Administrator
authorize only the specific activities set forth in such approved plans and applications or
amendments thereto. Use, arrangement, or construction of such specific activities that is
contrary to that authorized shall be deemed a violation of these regulations.
50-51. Violations and Penalties
(a) Violation of any provision or requirement of this ordinance or violation of any statement, plan,
application, permit or certificate approved under the provisions of this ordinance shall be considered a
misdemeanor.
Page 14
Paj 78
(b) The owner, general agent or contractor of a building, premises, or part thereof, where such a
violation had been committed or does exist, shall be guilty of such misdemeanor.
(c) Any agent, contractor, architect, builder, corporation or other person who commits, takes part or
assists in such violation shall be guilty of such misdemeanor.
(d) The imposition of a fine or penalty for any violation of, or noncompliance with, this article shall
not excuse the violation or noncompliance or permit it to continue; and all such persons shall be required
to correct or remedy such violations or noncompliances within a reasonable time. Each day that a
violation continues after due notice has been served shall be deemed a separate offense.
(e) Penalties for violations or non-compliance shall be as provided for in Appendix F – Fees and
Fines.
ARTICLE VI. DEFINITIONS
The following words, terms and phrases, when used in this article, shall have the meanings ascribed to them in
this section, except where the context clearly indicates a different meaning. Where terms are not defined in
these regulations and are defined in the building code, such terms shall have the meanings ascribed to them in
that code.
Accessory structure: For the purposes of these regulations, a structure on the same lot with, and of a
nature customarily incidental and subordinate to, the principal structure.
Area of shallow flooding: A designated Zone AO on a community’s Flood Insurance Rate Map with a
one percent annual chance or greater of flooding to an average depth of one to three feet where a clearly defined
channel does not exist, where the path of flooding is unpredictable, and where velocity flow may be evident.
Such flooding is characterized by ponding or sheet flow.
Base flood: The flood having a one percent chance of being equaled or exceeded in any given year; the
base flood also is referred to as the 100-year flood (or the 1%-annual-chance flood).
Base flood discharge: The volume of water resulting from a Base Flood as it passes a given location
within a given time, usually expressed in cubic feet per second (cfs).
Base flood elevation: The elevation of the base flood, including wave height, relative to the National
Geodetic Vertical Datum (NGVD), North American Vertical Datum (NAVD) or other datum specified on the
community’s Flood Insurance Rate Map.
Basement: Any area of the building having its floor subgrade (below ground level) on all sides.
Building Code: The family of building codes specifically adopted by the City of Dover in the Dover
Code of Ordinances – Chapter 22 – Buildings and Building Regulations. The code that applies to one- and two-
family dwellings is referred to as the “residential code.”
Development: Any manmade change to improved or unimproved real estate, including but not limited
to buildings or other structures, placement of manufactured homes, mining, dredging, filling, grading, paving,
excavation or drilling operations or storage of equipment or materials.
Page 15
Paj 79
Dry floodproofing: A combination of measures which results in a structure, including attendant
utilities and equipment, being watertight with all elements substantially impermeable and with structural
components having the capacity to resist flood loads.
Elevation Certificate: The National Flood Insurance Program, Elevation Certificate (FEMA Form
086-0-33), used to document building elevations and other information about buildings. When required to be
certified, the form shall be completed by a licensed professional land surveyor.
Federal Emergency Management Agency (FEMA): The federal agency with the overall
responsibility for administering the National Flood Insurance Program.
FEMA Technical Bulletin: A series of guidance documents published by FEMA to provide guidance
concerning building performance standards of the National Flood Insurance Program. See sections where
specific TBs are identified.
Flood or Flooding: A general and temporary condition of partial or complete inundation of normally
dry land areas from:
(1) The overflow of inland or tidal waters, and/or
(2) The unusual and rapid accumulation or runoff of surface waters from any source.
Flood damage-resistant materials: Any construction material capable of withstanding direct and
prolonged contact with floodwaters without sustaining any damage that requires more than cosmetic repair. See
FEMA Technical Bulletin #2 – Flood Damage-Resistant Materials Requirements and FEMA Technical Bulletin
#8 – Corrosion Protection for Metal Connectors in Coastal Areas.
Flood Insurance Rate Map (FIRM): An official map on which the Federal Emergency Management
Agency (FEMA) has delineated both the special flood hazard areas and the risk premium zones applicable to
the community.
Zone A: Special flood hazard areas inundated by the 1% annual chance flood; base flood
elevations are not determined.
Zone AE: Special flood hazard areas subject to inundation by the 1% annual chance flood; base
flood elevations are determined; floodways may or may not be determined.
Zone AO: Areas of shallow flooding, with or without a designated average flood depth.
Zone X (shaded): Areas subject to inundation by the 500-year flood (0.2% annual chance); areas
subject to the 1% annual chance flood with average depths of less than 1 foot or with contributing
drainage area less than 1 square mile; and areas protected by levees from the base flood.
Zone X (unshaded): Areas determined to be outside the 1% annual chance flood and outside the
500-year floodplain.
Flood Insurance Study: The official report provided by the Federal Emergency Management Agency
(FEMA) containing the Flood Insurance Rate Map (FIRM), the Flood Boundary and Floodway Map (FBFM),
the water surface elevations of the base flood and supporting technical data.
Floodplain: Any land area susceptible to being inundated by water from any source (see “Flood” or
“Flooding”).
Floodproofing Certificate: The National Flood Insurance Program, Floodproofing Certificate for
Non-Residential Structures (FEMA Form 86-0-34), used by registered professional engineers and architects to
certify dry floodproofing designs.
Page 16
Paj 80
Floodway: The channel of a river or other watercourse and the adjacent land areas that must be
reserved in order to pass the base flood discharge such that the cumulative increase in the water surface
elevation of the base flood discharge is no more than a designated height.
Functionally dependent use: A use which cannot perform its intended purpose unless it is located or
carried out in close proximity to water; the term includes only docking facilities, port facilities that are
necessary for the loading and unloading of cargo or passengers, and ship building and ship repair facilities, but
does not include long-term storage or related manufacturing facilities.
Highest adjacent grade: The highest natural elevation of the ground surface prior to construction next
to the proposed walls of a structure.
Historic structure: Any structure that is:
(1) Individually listed in the National Register of Historic Places (a listing maintained by the U.S.
Department of Interior) or preliminarily determined by the Secretary of the Interior as meeting
the requirements for individual listing on the National Register;
(2) Certified or preliminarily determined by the Secretary of the Interior as contributing to the
historical significance of a registered historic district or a district preliminarily determined by the
Secretary to qualify as a registered historic district.
Hydrologic and hydraulic engineering analysis: An analysis performed by a professional engineer,
licensed in the State of Delaware, in accordance with standard engineering practices as accepted by FEMA,
used to determine the base flood, other frequency floods, flood elevations, floodway information and
boundaries, and flood profiles.
Letter of Map Change: A Letter of Map Change is an official FEMA determination, by letter, to
amend or revise an effective Flood Insurance Rate Map, Flood Boundary and Floodway Map, and Flood
Insurance Study. Letters of Map Change include:
Letter of Map Amendment (LOMA): An amendment based on technical data showing that a
property was inadvertently included in a designated special flood hazard area. A LOMA amends
the current effective Flood Insurance Rate Map and establishes that a specific property is not
located in a special flood hazard area.
Letter of Map Revision (LOMR): A revision based on technical data that may show changes to
flood zones, flood elevations, floodplain and floodway delineations, and planimetric features.
One common type of LOMR, a Letter of Map Revision Based on Fill (LOMR-F), is a
determination that a structure or parcel of land has been elevated by fill above the base flood
elevation and is, therefore, no longer exposed to flooding associated with the base flood; in order
to qualify for this determination, the fill must have been permitted and placed in accordance with
these regulations.
Conditional Letter of Map Revision (CLOMR): A formal review and comment as to whether a
proposed flood protection project complies with the minimum National Flood Insurance Program
requirements for such projects with respect to delineation of special flood hazard areas. A
CLOMR does not amend or revise effective Flood Insurance Rate Maps, Flood Boundary and
Floodway Maps, or Flood Insurance Studies; upon submission to and approval of certified as-
built documentation, a Letter of Map Revision may be issued.
Lowest floor: The lowest floor of the lowest enclosed area, including basement, but excluding any
unfinished or flood-resistant enclosure, usable solely for vehicle parking, building access or limited storage
Page 17
Paj 81
provided that such enclosure is not built so as to render the structure in violation of the non-elevation
requirements specified in the building code for enclosures below the lowest floor.
Manufactured home: A structure, transportable in one or more sections, which is built on a permanent
chassis and is designed for use with or without a permanent foundation when connected to the required utilities.
The term "manufactured home" does not include a "recreational vehicle".
New construction: Buildings and structures for which the "start of construction" commenced on or
after September 16, 1982, including any subsequent improvements to such structures
Person: An individual or group of individuals, corporation, partnership, association, or any other entity,
including state and local governments and agencies.
Recreational vehicle: A vehicle which is built on a single chassis, 400 square feet or less when
measured at the largest horizontal projection, designed to be self- propelled or permanently towable by a light
duty truck, and designed primarily not for use as a permanent dwelling but as temporary living quarters for
recreational, camping, travel, or seasonal use.
Special flood hazard area: The land in the floodplain subject flood hazards and shown on a Flood
Insurance Rate Map as Zones A, AE, and AO. The term includes areas shown on other flood hazard maps that
are specifically listed or otherwise described in Section 50-4.
Start of construction: The date of issuance of permits for new construction and substantial
improvements to existing structures, provided the actual start of construction, repair, reconstruction,
rehabilitation, addition, placement, or other improvement was within 180 days after the date of issuance. The
actual start means the first placement of permanent construction of a building (including a manufactured home)
on a site, such as the pouring of a slab or footings, installation of pilings, or construction of columns. Permanent
construction does not include land preparation (such as clearing, grading and filling), the installation of streets
or walkways, excavation for a basement, footings, piers, or foundations, the erection of temporary forms or the
installation of accessory buildings such as garages or sheds not occupied as dwelling units or not part of the
main building. For a substantial improvement, the actual “start of construction” means the first alteration of any
wall, ceiling, floor, or other structural part of a building, whether or not that alteration affects the external
dimensions of the building.
Structure (or building): That which is built or constructed.
Substantial damage: Damage of any origin sustained by a structure whereby the cost of restoring the
structure to its before damaged condition would equal or exceed 50 percent of the market value of the structure
before the damage occurred.
Substantial improvement: Any repair, alteration, reconstruction, rehabilitation, addition, or other
improvement of a structure, the cost of which equals or exceeds 50 percent of the market value of the structure
before improvement or repair is started. If the structure has sustained substantial damage, any repairs are
considered substantial improvement regardless of the actual repair work performed. The term does not,
however, include any project for improvement of a building required to correct existing health, sanitary, or
safety code violations identified by the building official and that are the minimum necessary to assure safe
living conditions.
Violation: The failure of a structure or other development to be fully compliant with the community’s
flood plain management regulations. A structure or other development without the Elevation Certificate, other
Page 18
Paj 82
certifications, or other evidence of compliance required in these regulations is presumed to be in violation until
such time that documentation is provided.
ARTICLE VII. APPLICABILITY
For the purposes of jurisdictional applicability, this ordinance shall apply in the City of Dover,
Delaware. This ordinance shall apply to all applications for development, including building permit applications
and subdivision proposals, submitted on or after July 7, 2104.
BE IT FURTHER ORDAINED:
That Chapter 22 – Buildings and Building Regulations, Article III – Building Code, Section 22-61 –
Adopted, (a) International Building Code adopted, Section 1612.3 - Establishment of flood hazard areas,
of the Dover Code, be amended by deleting it in its entirety and inserting in lieu thereof the following:
Section 1612.3: Flood Insurance Study for the City of Dover, dated July 7, 2014, or as subsequently
amended or revised.
That Chapter 22 – Buildings and Building Regulations, Article III – Building Code, Section 22-61 –
Adopted, (a) International Residential Code adopted, Section R301.2, Table R301.2(1) Climatic and
Geographic Design Criteria, of the Dover Code, be amended by deleting it in its entirety and inserting in
lieu thereof the following:
Table R301.2(1) Climatic and Geographic Design Criteria
Ground Wind Design Seismic Subject to Damage From Winter Ice Flood Air Mean
g
Snow Design c Design Barrier Hazards Freezing Annual
Speed Topographic Weathering Frost line Termite
Load d k Category a Temp Under- Index Temperature
effects f Depth e j
layment ;sup\sup;
(mph) ;sup\sup;
Required
h
25 95 NO A Severe 24" Moderate 14° NO Adopted in 450 55°
gust To Heavy Chapter 50 of
77 the Code of
fastest the City of
Dover
BE IT FURTHER ORDAINED:
That Chapter 22 – Buildings and Building Regulations, Article III – Building Code, Section 22-61 –
Adopted, (a) International Building Code adopted, be amended by inserting Section 1612.4.1, as follows:
Section 1612.4.1 Elevation requirements. The minimum elevation requirements shall be as specified in
ASCE 24 or the base flood elevation plus 18 inches, whichever is higher.
BE IT FURTHER ORDAINED:
That Chapter 22 – Buildings and Building Regulations, Article III—Building Code, Section 22-61 –
Adopted, International Residential Code Adopted, be amended by inserting the following:
Table R301.2(1), footnote (g): September 16, 1982, Flood Insurance Study for Kent County and Incorporated
Areas], dated July 7, 2014, or as subsequently amended or revised.
Page 19
Paj 83
R322.2.1 Elevation requirements.
1. Buildings and structures in flood hazard areas not designated as Coastal A Zones shall have the
lowest floors elevated to or above the base flood elevation plus 18 inches or the design flood
elevation, whichever is higher.
2. Buildings and structures in flood hazard areas designated as Coastal A Zones shall have the
lowest floors elevated to or above the base flood elevation plus 1 foot (305 mm), or to the
design flood elevation, whichever is higher.
3. In areas of shallow flooding (AO Zones), buildings and structures shall have the lowest floor
(including basement) elevated at least as high above the highest adjacent grade as the depth
number specified in feet on the FIRM plus 18 inches or at least 3.5 feet if a depth number is not
specified.
4. Basement floors that are below grade on all sides shall be elevated to or above the base flood
elevation plus 18 inches or the design flood elevation, whichever is higher.
Exception: Enclosed areas below the design flood elevation, including basements whose floors are
not below grade on all sides, shall meet the requirements of Section R322.2.2.
BE IT FURTHER ORDAINED:
That Appendix F – Fees and Fines, Chapter 50 – Floods, be amended to read as follows:
Chapter 50 - Floods, Article II. Administration
50-22. Permits Permit $50.00
required.
Permit Extension $25.00
Violation and non-compliance; Not less than $25.00 nor more than
penalties $100.00, plus cost of prosecution
ADOPTED: JUNE 9, 2014
SYNOPSIS
The proposed amendment replaces Chapter 50 – Floods, of the Dover Code of Ordinances in its entirety, adopts
flood hazard maps, designates a floodplain administrator, adopts administrative procedures, coordinates with
the building code, and adopts criteria for development in flood hazard areas. Additionally, Chapter 22 –
Buildings and Building Regulations and Appendix F – Fees and Fines have been amended accordingly.
Actions History
06/09/2014 - Final Reading at Council/Adopted
05/27/2014 - First Reading at Council
04/28/2014 - Introduced at the Legislative, Finance, and Administration Committee
Page 20
Paj 84
EXHIBIT #3
Regular Council Meeting of 6/9/2014
CITY OF DOVER ORDINANCE # 2014-10
2013-2014 BUDGET ORDINANCES - SECOND AMENDMENT
GENERAL FUND
REVENUES AND BUDGET FOR 2013-2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Forty-One Million, Ninety-Seven Thousand dollars
($41,097,000) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the Fiscal
Year beginning July 1, 2013 and ending June 30, 2014:
ORIGINAL REVISED
2013/14 2013/14
BUDGET BUDGET
BEGINNING BALANCE $ 3,455,200 $ 4,219,800
REVENUES
FINES AND POLICE REVENUE 666,000 573,900
INVESTMENT INCOME 75,000 40,000
LIBRARY REVENUES 66,600 70,500
KENT COUNTY BOOK REIMBURSEMENT 400,000 460,000
BUSINESS LICENSES 1,460,000 1,460,000
PERMITS AND OTHER LICENSES 1,167,500 1,332,500
MISCELLANEOUS CHARGES 63,300 53,100
POLICE EXTRA DUTY 650,000 650,000
PROPERTY TAXES 11,120,000 11,046,000
BID REVENUE 49,500 49,500
RECREATION REVENUE 133,000 148,800
FRANCHISE FEE 606,200 636,000
TRASH FEES 2,676,500 2,595,600
RENT REVENUE - GARRISON FARM 118,500 118,500
COURT OF CHANCERY FEES 863,200 1,002,200
REVENUES SUBTOTAL 20,115,300 20,236,600
INTERFUND SERVICE RECEIPTS
INTRAFUND SERVICE RECEIPTS WATER/WASTEWATER 1,134,900 1,360,300
INTRAFUND SERVICE RECEIPTS ELECTRIC 3,319,400 3,572,700
INTERFUND SERVICE RECEIPTS SUBTOTAL 4,454,300 4,933,000
GRANTS
POLICE RELATED 110,000 126,800
POLICE PENSION GRANT 500,000 500,000
GREEN ENERGY GRANT 98,500 98,500
MISCELLANEOUS GRANTS 25,000 25,000
GRANTS SUBTOTAL 733,500 750,300
TRANSFERS FROM
TRANSFER TAX 1,315,500 1,393,000
MUNICIPAL STREET AID 527,400 663,900
CIVIL TRAFFIC PENALTIES 600,000 368,400
WATER/WASTEWATER 500,000 500,000
ELECTRIC 8,000,000 8,000,000
OTHER RESERVES 32,000 32,000
TRANSFERS FROM SUBTOTAL 10,974,900 10,957,300
TOTAL REVENUES 36,278,000 36,877,200
TOTALS $ 39,733,200 $ 41,097,000
Paj 85
2013-2014 BUDGET ORDINANCES - SECOND AMENDMENT - CONTINUED
GENERAL FUND - EXPENDITURES AND BUDGET BALANCE FOR 2013-2014
ORIGINAL REVISED
2013/14 2013/14
DEPARTMENT EXPENSES BUDGET BUDGET
CITY CLERK $ 334,400 $ 371,700
COUNCIL 107,800 107,800
TAX ASSESSOR 198,300 208,400
FIRE 692,100 741,600
GROUNDS MAINTENANCE 948,500 1,160,700
LIBRARY 1,330,400 1,336,900
RECREATION 708,200 717,200
LIFE SAFETY 468,200 491,400
CODE INFORCEMENT 377,100 432,300
PLANNING 444,800 422,600
INSPECTIONS 540,300 695,200
ECONOMIC DEVELOPMENT 215,200 215,200
POLICE 13,571,800 13,988,700
POLICE EXTRA DUTY 760,000 776,800
STREETS 603,700 660,300
SANITATION 2,153,800 2,253,500
CITY MANAGER 457,300 460,000
INFORMATION TECHNOLOGY 660,500 740,000
FINANCE 906,500 980,000
PUBLIC WORKS - ADMINISTRATION 425,800 513,100
FACILITIES MANAGEMENT 632,600 689,100
PROCUREMENT & INVENTORY 517,600 559,400
FLEET MAINTENANCE 720,700 770,900
CUSTOMER SERVICES 1,109,400 1,232,200
HUMAN RESOURCES 334,300 393,100
MAYOR 83,300 83,300
DEPARTMENT SUBTOTALS 29,302,600 31,001,400
OTHER EXPENSES
DEBT SERVICE 557,300 557,300
CONTRIBUTION TO DDP 162,400 162,400
MISCELLANEOUS GRANT RELATED EXPENSES 25,000 25,000
INSURANCE 658,900 658,900
RETIREES HEALTH CARE 1,636,500 1,636,500
OTHER EMPLOYMENT EXPENSES 400,000 118,800
PENSION UNFUNDED LIABILITY 1,159,100 121,000
POLICE PENSION FUND - STATE GRANT 500,000 500,000
POLICE PENSION FUND - UNFUNDED LIABILITY 307,400 689,400
UNCOLLECTIBLES - TRASH AND OTHER 10,000 10,000
STREET LIGHTS 836,000 774,500
OTHER EXPENSE SUBTOTAL 6,252,600 5,253,800
TRANSFERS
TRANSFER TO CAPITAL FUND - PROJECTS 1,278,300 1,448,800
TRANSFERS SUBTOTAL 1,278,300 1,448,800
TOTAL EXPENDITURES 36,833,500 37,704,000
CURRENT YEAR BALANCE 2,899,700 3,393,000
TOTALS $ 39,733,200 $ 41,097,000
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: JUNE 9, 2014
Paj 86
2013-2014 BUDGET ORDINANCES - SECOND AMENDMENT - CONTINUED
GOVERNMENTAL CAPITAL PROJECTS FUND
REVENUES AND BUDGET FOR 2013-2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Million, Three Hundred Thirty-Three Thousand, Six Hundred
dollars ($5,333,600) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year beginning
July 1, 2013 and ending June 30, 2014:
REVENUES
ORIGINAL REVISED
2013/14 2013/14
BUDGET BUDGET
BEGINNING BALANCE $ 241,200 $ 2,801,800
BEGINNING BALANCE - LIBRARY PROJECT (74,700) 256,500
REVENUES
STATE GRANTS - OTHER 15,000 15,000
CONTRACTOR'S CONTRIBUTIONS - 264,800
TRANSFER FROM COMMUNITY TRANSPORTATION - 60,500
TRANSFER FROM GENERAL FUND FOR PROJECTS 1,278,300 1,448,800
TRANSFER FROM MUNICIPAL STREET AID - CAPITAL - 251,200
TRANSFER FROM PARKLAND RESERVE 95,000 80,000
SUBTOTAL PROJECT RECEIPTS 1,388,300 2,120,300
STATE GRANTS - LIBRARY - 150,000
LIBRARY CAPITAL PLEDGES - 5,000
SUBTOTAL LIBRARY PROJECT RECEIPTS - 155,000
TOTAL REVENUES 1,388,300 2,275,300
TOTAL BEGINNING BALANCE AND REVENUES $ 1,554,800 $ 5,333,600
EXPENSE SUMMARY
ORIGINAL REVISED
2013/14 2013/14
DEPARTMENT EXPENSES BUDGET BUDGET
FIRE $ 238,500 $ 238,500
GROUNDS MAINTENANCE 50,100 50,100
LIBRARY - 446,500
RECREATION 95,000 172,000
CODE ENFORCEMENT 30,000 30,900
POLICE 257,300 342,400
STREETS 251,500 1,524,600
STREETS - GARRISON FARM INFRASTRUCTURE - 1,936,100
SANITATION 402,100 395,600
INFORMATION TECHNOLOGY 7,000 7,000
FACILITIES MANAGEMENT 17,800 17,800
PROCUREMENT & INVENTORY 55,000 55,000
DEPARTMENT SUBTOTAL 1,404,300 5,216,500
CURRENT YEAR BALANCE 150,500 117,100
TOTALS $ 1,554,800 $ 5,333,600
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: JUNE 9, 2014
Paj 87
2013-2014 BUDGET ORDINANCES - SECOND AMENDMENT - CONTINUED
WATER/WASTEWATER FUND
REVENUES AND BUDGET FOR 2013-2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Fourteen Million, One Hundred Eighty Thousand, Three
Hundred dollars ($14,180,300) or so much thereof as may be necessary are hereby appropriated
from current revenues and other funds for the use by several departments of the Municipal Govern-
ment for the fiscal year beginning July 1, 2013 and ending June 30, 2014:
ORIGINAL REVISED
2013/14 2013/14
BUDGET BUDGET
BEGINNING BALANCE - WATER $ 770,800 $ 732,700
BEGINNING BALANCE - WASTEWATER 412,600 441,400
BEGINNING BALANCE - KCSA 141,600 (17,300)
TOTAL BEGINNING BALANCES 1,325,000 1,156,800
BASE REVENUE
WATER FEES 4,730,700 4,396,000
WASTEWATER FEES 3,642,700 3,529,000
WASTEWATER ADJUSTMENT FEES 2,980,300 2,900,000
GROUNDWATER INFLOW ADJUSTMENT 1,324,600 1,302,300
WATER TANK SPACE LEASING 333,800 321,200
SEWER IMPACT FEES 323,000 237,900
WATER IMPACT FEES 357,000 262,700
INTEREST - WATER 9,100 3,900
INTEREST - WASTEWATER 14,000 6,100
MISCELLANEOUS SERVICE FEE 82,000 64,400
TOTAL REVENUES 13,797,200 13,023,500
TOTAL BEGINNING BALANCES AND REVENUES $ 15,122,200 $ 14,180,300
WATER/WASTEWATER FUND - EXPENDITURES AND BUDGET BALANCE FOR 2013-2014
ORIGINAL REVISED
2013/14 2013/14
DIRECT EXPENSES BUDGET BUDGET
ENGINEERING & INSPECTION $ 664,400 $ 499,000
WATER CONSTRUCTION 351,400 340,800
WATER MANAGEMENT 433,900 474,700
WATER TREATMENT PLANT 1,501,800 1,495,200
WASTEWATER MANAGEMENT 945,100 885,700
DIRECT EXPENDITURE SUBTOTAL 3,896,600 3,695,400
OTHER EXPENSES
DEBT SERVICE - WATER 403,800 403,800
DEBT SERVICE - WASTEWATER 615,700 603,400
RETIREES HEALTH CARE 200,000 200,000
OTHER EMPLOYMENT EXPENSES 25,000 10,800
PENSION UNFUNDED LIABILITY 339,400 -
KENT COUNTY TREATMENT CHARGE 3,524,800 4,030,000
INTRAFUND SERVICE FEES 1,233,400 1,458,800
OTHER EXPENSES SUBTOTAL 6,342,100 6,706,800
TRANSFER TO
GENERAL FUND FROM WATER 250,000 250,000
GENERAL FUND FROM WASTEWATER 250,000 250,000
WATER IMP AND EXT 1,200,000 1,233,200
WASTEWATER IMP AND EXT 1,330,000 1,330,000
TRANSFER TO SUBTOTAL 3,030,000 3,063,200
TOTAL EXPENSES 13,268,700 13,465,400
CURRENT YEAR BALANCES
CURRENT YEAR BALANCE WATER 1,056,400 658,400
CURRENT YEAR BALANCE WASTEWATER 797,100 (98,500)
CURRENT YEAR BALANCE KCSA - 155,000
CURRENT YEAR BALANCE SUBTOTALS 1,853,500 714,900
TOTAL CURRENT YEAR BALANCES AND EXPENSES $ 15,122,200 $ 14,180,300
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: JUNE 9, 2014
Paj 88
2013-2014 BUDGET ORDINANCES - SECOND AMENDMENT - CONTINUED
WATER/WASTEWATER IMPROVEMENT & EXTENSION FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013-2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Fifteen Million, Four Hundred Fifty-Four Thousand, Nine Hundred
dollars ($15,454,900) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year beginning
July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
ORIGINAL REVISED
2013/14 2013/14
BUDGET BUDGET
PRIOR YEAR BALANCE - WATER $ 1,620,000 $ 4,473,800
PRIOR YEAR BALANCE - WASTEWATER 660,900 2,807,000
TOTAL BEGINNING BALANCES 2,280,900 7,280,800
RECEIPTS
BOND PROCEEDS - WATER - 2013 ISSUE - 3,000,000
BOND PROCEEDS - WASTEWATER - 2013 ISSUE - 1,067,900
BOND PROCEEDS - WASTEWATER - 2011 ISSUE (DRLP) 62,000
ARBITRAGE REBATE - IRS REFUND - 66,000
TRANS FROM OPERATING FUND FOR WATER 1,200,000 1,233,200
TRANS FROM OPERATING FUND FOR WASTEWATER 1,330,000 1,330,000
TRANSFER FROM WATER IMPACT FEE RESERVE 390,000 390,000
TRANSFER FROM WASTEWATER IMPACT FEE RESERVE - 1,000,000
INTEREST INCOME 25,000 25,000
TOTAL RECEIPTS 2,945,000 8,174,100
TOTALS $ 5,225,900 $ 15,454,900
EXPENSE SUMMARY
ORIGINAL REVISED
2013/14 2013/14
EXPENSES BUDGET BUDGET
WATER $ 1,476,800 $ 7,649,700
WASTEWATER 1,251,000 5,252,400
WATER CONSTRUCTION 90,000 90,000
TOTAL EXPENSES 2,817,800 12,992,100
CURRENT YEAR BALANCE - WATER 1,655,700 1,402,800
CURRENT YEAR BALANCE - WASTEWATER 752,400 1,060,000
CURRENT YEAR BALANCE SUBTOTALS 2,408,100 2,462,800
TOTALS $ 5,225,900 $ 15,454,900
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: JUNE 9, 2014
Paj 89
2013-2014 BUDGET ORDINANCES - SECOND AMENDMENT - CONTINUED
ELECTRIC REVENUE FUND
REVENUES AND BUDGET FOR 2013-2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Ninety-Four Million, Seven Hundred Twenty-Two Thousand,
One Hundred dollars ($94,722,100) or so much thereof as may be necessary are hereby appropriated
from current revenues and other funds for the use by several departments of the Municipal Government
for the fiscal year beginning July 1, 2013 and ending June 30, 2014:
ORIGINAL REVISED
2013/14 2013/14
BUDGET BUDGET
BEGINNING BALANCE $ 7,152,400 $ 6,620,900
BASE REVENUE
DIRECT SALES TO CUSTOMER 76,286,700 78,792,300
UTILITY TAX 1,492,200 1,309,300
MISCELLANEOUS REVENUE 602,000 579,100
RENT REVENUE 251,000 180,000
GREEN ENERGY 135,800 130,000
INTEREST EARNINGS 119,400 12,000
TRANSFER FROM RATE STABILIZATION 4,000,000 7,000,000
INTRAFUND SERVICE RECEIPTS WATER/WASTEWATER 98,500 98,500
TOTAL REVENUES 82,985,600 88,101,200
TOTALS $ 90,138,000 $ 94,722,100
ELECTRIC REVENUE FUND - EXPENDITURES & BUDGET BALANCE FOR 2013-2014
ORIGINAL REVISED
2013/14 2013/14
EXPENSES BUDGET BUDGET
POWER SUPPLY $ 23,832,000 $ 25,977,700
SOLAR ENERGY 1,565,800 1,729,200
SOLAR RENEWAL ENERGY CREDITS 300,000 352,600
POWER SUPPLY MANAGEMENT 996,000 996,000
PJM CHARGES - ENERGY 12,812,900 17,274,000
PJM CHARGES - TRANSMISSION & FEES 4,740,000 7,420,000
CAPACITY CHARGES 15,787,200 15,614,100
SUB-TOTAL POWER SUPPLY 60,033,900 69,363,600
PLANT OPERATIONS 6,015,800 5,851,600
GENERATION FUELS - 1,603,800
PJM SPOT MARKET ENERGY (230,500) (1,004,500)
PJM CREDITS (397,000) (5,314,800)
CAPACITY CREDITS (15,079,800) (15,079,800)
GENERATION SUBTOTAL (9,691,500) (13,943,700)
POWER SUPPLY & GENERATION SUBTOTAL 50,342,400 55,419,900
DIRECT EXPENDITURES
TRANSMISSION/DISTRIBUTION 3,302,500 3,776,300
ELECTRICAL ENGINEERING 1,192,200 1,285,300
ADMINISTRATION 597,000 628,400
METER READING 220,300 273,800
SYSTEMS OPERATIONS 543,600 675,800
DIRECT EXPENDITURE SUBTOTALS 5,855,600 6,639,600
OTHER EXPENSES:
UTILITY TAX 1,492,200 1,309,300
ALLOW FOR UNCOLLECTIBLES 200,000 200,000
CONTRACTUAL SERVICES - RFP'S 100,000 100,000
RETIREES HEALTH CARE 513,300 513,300
OTHER EMPLOYMENT EXPENSES 150,000 125,700
TRANSFER TO PENSION UNFUNDED LIABILITY 1,314,200 -
OPEB UNFUNDED LIABILITY 975,700 975,700
GREEN ENERGY PAYMENT TO DEMEC 135,800 135,800
INTRAFUND SERVICE FEES 3,319,400 3,572,700
INTEREST ON DEPOSITS 27,000 20,000
DEBT SERVICE 3,301,900 3,301,900
OTHER EXPENSES SUBTOTAL 11,529,500 10,254,400
TRANSFER TO
IMPROVEMENT & EXTENSION 5,448,600 4,918,600
GENERAL FUND 8,000,000 8,000,000
TRANSFER TO SUBTOTAL 13,448,600 12,918,600
TOTAL EXPENSES 81,176,100 85,232,500
CURRENT YEAR BALANCE 8,961,900 9,489,600
TOTALS $ 90,138,000 $ 94,722,100
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: JUNE 9, 2014
Paj 90
EXHIBIT #3
Regular Council Meeting of 6/9/2014
2013-2014 BUDGET ORDINANCES - SECOND AMENDMENT - CONTINUED
ELECTRIC UTILITY IMPROVEMENT AND EXTENSION FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013-2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Nine Million, Two Hundred Fifty-two Thousand Three Hundred
dollars ($9,252,300) or so much thereof as may be necessary are hereby appropriated from current
revenues and other funds for the use by several departments of the Municipal Government for the
fiscal year beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
ORIGINAL REVISED
2013/14 2013/14
BUDGET BUDGET
BEGINNING BALANCE $ 3,091,000 $ 3,868,500
RECEIPTS
TRANSFER FROM ELECTRIC 5,448,600 4,918,600
GENERAL SERVICE BILLING 440,000 440,000
INTEREST EARNINGS 25,200 25,200
TOTAL RECEIPTS 5,913,800 5,383,800
TOTALS $ 9,004,800 $ 9,252,300
EXPENSE SUMMARY
ORIGINAL REVISED
2013/14 2013/14
EXPENSES BUDGET BUDGET
ELECTRIC GENERATION $ 2,117,800 $ 2,130,000
TRANSMISSION AND DISTRIBUTION 1,100,000 1,144,600
ELECTRICAL ENGINEERING 2,405,800 2,615,500
TOTAL EXPENSES 5,623,600 5,890,100
CURRENT YEAR BALANCE 3,381,200 3,362,200
TOTALS $ 9,004,800 $ 9,252,300
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: JUNE 9, 2014
Paj 92
ACTION FORM
PROCEEDING: City Council
DEPARTMENT OF ORIGIN: Planning & Inspections DATE SUBMITTED: 6-12-2014
PREPARED BY: Ann Marie Townshend, AICP, Director of Planning and Community Development
SUBJECT: 238 N New St, Dover, Delaware – Violation of Dangerous Building Ordinance
REFERENCE: Chapter 22, Article XI – Dangerous Buildings, Sec. 22-385 - Hearing before Council and Chapter 22,
Article XI - Dangerous Buildings Case # 12-647 & 11-1968
RELATED PROJECT: N/A
APPROVALS: N/A
EXHIBITS: PowerPoint Presentation and File Photos to be presented at the Council meeting.
EXPENDITURE REQUIRED: Preliminary estimate is $15,000 $20,000.
AMOUNT BUDGETED: $247.000.00 Budgeted for all demolitions Citywide in the FY-2014 Budget; As of June 12,
2014, there is $28,439.89 remaining in the line item. The draft FY-2015 budget includes $150.000.00 for all
demolitions.
FUNDING SOURCE (Dept./Page in CIP & Budget): 110-1600-534-30-33.
TIMETABLE: As soon as possible.
RECOMMENDED ACTION:
1. Declare this building and all accessory structures on this property dangerous.
2. Order the property repaired or demolished by July 23, 2014 by the owner or equity owner at their own risk.
3. Order the Building Inspector to cause the repair or demolition of the structures if not completed by the owner
within 10 days of the date established by City Council.
4. Order the City Manager with the assistance of the City Solicitor to cause the cost of repairs or demolition to be
charged against the land on which the building exists as a municipal lien or cause such cost to be added to the tax
duplicate as an assessment, or to be levied as a special tax, or to be recovered in a suit at law against the owner.
BACKGROUND AND ANALYSIS
The property is owned by John & Soledad Sullivan. The property is a two-story wood-framed single family home. The
house has been vacant since May 9, 2012, and is registered with the City as a Vacant Building. On June 22, 2011, staff
from the Planning and Inspections Department condemned the home due to the numerous code violations and the failure
of the owner to have a state certified electrical inspection completed. The home was ordered boarded in July of 2011.
Currently the home is still vacant, with no utilities and numerous outstanding code violations.
Paj 93
ACTION FORM
PROCEEDING: City Council
DEPARTMENT OF ORIGIN: Planning & Inspections DATE SUBMITTED: 6-12-2014
PREPARED BY: Ann Marie Townshend, AICP, Director of Planning and Community Development
SUBJECT: 640 Nimitz Rd, Dover, Delaware – Violation of Dangerous Building Ordinance
REFERENCE: Chapter 22, Article XI – Dangerous Buildings, Sec. 22-385 - Hearing before Council and Chapter 22,
Article XI - Dangerous Buildings Case # 14-1537 & 13-1587
RELATED PROJECT: N/A
APPROVALS: N/A
EXHIBITS: PowerPoint Presentation and File Photos to be presented at the Council meeting.
EXPENDITURE REQUIRED: Preliminary estimate is $15,000 $20,000.
AMOUNT BUDGETED: $247.000.00 Budgeted for all demolitions Citywide in the FY-2014 Budget; As of June 12,
2014, there is $28,439.89 remaining in the line item. The draft FY-2015 budget includes $150,000.00 for all
demolitions.
FUNDING SOURCE (Dept./Page in CIP & Budget): 110-1600-534-30-33.
TIMETABLE: As soon as possible.
RECOMMENDED ACTION:
1. Declare this building and all accessory structures on this property dangerous.
2. Order the property repaired or demolished by July 23, 2014 by the owner or equity owner at their own risk.
3. Order the Building Inspector to cause the repair or demolition of the structures if not completed by the owner
within 10 days of the date established by City Council.
4. Order the City Manager with the assistance of the City Solicitor to cause the cost of repairs or demolition to be
charged against the land on which the building exists as a municipal lien or cause such cost to be added to the tax
duplicate as an assessment, or to be levied as a special tax, or to be recovered in a suit at law against the owner.
BACKGROUND AND ANALYSIS
The property is owned by Deutsche Bank National Trust, C/O Countrywide Home Loan. The property is a two-story
wood-framed single family home. The house has been vacant since May 8, 2013, and is currently registered with the City
as a Vacant Building. On May 6, 2014, staff from the Planning and Inspections Department condemned the home due to
a fire that occurred earlier in the morning. The home was ordered boarded and was completed on May 15, 2014 by a City
contractor. Currently the home is still vacant, with no utilities and numerous outstanding code violations.
Paj 94
UTILITY COMMITTEE
The Utility Committee Meeting was held on June 9, 2014 at 6:01 p.m. with Chairwoman Williams
presiding. Members present were Mr. Perza (arrived 6:02 p.m.), Mr. Slavin, Mr. Blakeman, and
Mr. Snaman. Councilmen Dixon and Hutchison (arrived at 6:13 p.m.) were also present.
AGENDA ADDITIONS/DELETIONS
Mr. Blakeman moved for approval of the agenda as presented, seconded by Mr. Snaman and
unanimously carried.
Annual Engineering Consultant's Report on the Operation and Maintenance of the Electric
System - Fiscal Year 2013
Mrs. Donna Mitchell, Controller/Treasurer, reviewed the conclusions of the Annual Engineering
Consultant’s Report on the Operation and Maintenance of the Electric System - Fiscal Year 2013.
Referring to Table 4-2: Annual Revenues and Sales Ratios on Page 4-4, Mr. Blakeman noted that
revenues were $99,513,156 in FY 2011 and $88,331,196 in FY 2013, and he expressed concern
about this $11M reduction in revenue. He indicated that the forecast for the current year was
approximately $76M, which would be another $12M reduction, and inquired if this would be a
continuing trend. Mrs. Mitchell explained that this was the result of decreases in the power supply
cost and that the City had reduced rates in the last two (2) years by approximately 20%. She noted
that higher-priced hedges in earlier years had now ended and noted that rates were based on rate
studies performed by Burns & McDonnell that took into consideration the cost of services.
Referencing Table 4-2, Mr. Blakeman also observed that the residential rate was reduced from
$0.1479/kWh to $0.1400 over a three (3) year period, which he felt was a small reduction compared
to the reduction in non-residential rates, which had decreased by one (1) cent or more during this
period. He questioned if customers were reaping the benefit of more efficient operation of the
system. Mrs. Mitchell explained that the rates were based on allocations determined by the cost of
service. She stated that residential use accounts for more of the cost of service, noting that nearly
all of the distribution is to residential users.
Mrs. Williams noted that the historic tenacity of the Electric Fund was beginning to wane a bit and
that the City would probably make up the difference in the Water Fund.
Mr. Slavin moved to recommend acceptance of the report as presented, seconded by
Mr. Blakeman and unanimously carried.
(City Clerk’s Office Note: Following the meeting, it was determined that the Annual Engineering
Consultant’s Report on the Operation and Maintenance of the Electric System Fiscal Year 2013 did
not include updated information. Mrs. Donna Mitchell, Controller/ Treasurer, subsequently
provided a revised report (Attachment #1).
TEA/NAES Report (April)
The TEA/NAES Monthly Report for April 2014 was provided to members to enable them to monitor
electric sales and revenues received, which will provide a better understanding of any fluctuations
that occur and allow the opportunity to make improvements if deemed necessary.
Paj 95
UTILITY COMMITTEE MEETING OF JUNE 9, 2014 PAGE 2
Referring to the Power Supply Summary on Page 1, Mr. Scott Koenig, City Manager, explained that
overall power supply costs for April 2014 were $267,987 under budget and that this was one (1) of
the few times that the City had been under budget for this component of the power cost. He
reminded members that the City had experienced difficulty with some of the PJM charges earlier in
the fiscal year; however, these charges had now stabilized. In January 2014, the City spent
considerably more on the cost of power than anticipated during the budget preparation; however, it
was hoped that these costs would track relatively well entering into the FY 15 budget. Prior to this
year, there were a number of extremely high cost hedges and the City’s actual costs for power supply
had tracked consistently below the budget. Mr. Koenig noted that the budget for the current year had
been revised and was tracking much “tighter.”
In reference to the April 2014 Power Supply Sources on Page 2 of the report, Mr. Koenig explained
that hedge purchases accounted for 79% of the load, the City was in the spot market or day ahead
market for 17%, and the Dover Sun Park provided 4% of the City’s power. Referring to the YTD
Variance Report, Page 12, he noted that Total - Utilities Cost reflected that these costs exceeded the
target by $6,774,576, which was related to very high PJM charges in January. However, he noted
that this was allowed for in the budget and staff believed that these costs would be under control in
FY 15.
Referring to the Capital Improvement Projects (CIP), Page 23, Mr. Koenig stated that NAES seemed
to be progressing well through the projects, and noted that the spring outage was complete. He
stated that work had been performed on the turbines which involved extra costs associated with their
inspection and eventual replacement in the PJM; however, all units were available for operation after
the spring outage and were expected to produce when necessary for the PJM.
Mr. Blakeman questioned why the actual Hedged Cost and Unhedged Costs ($/MWh) reflected on
Page 2 varied from the budgeted costs, since these costs should be known when the budget is
developed. Responding, Mr. Koenig explained that the City’s program states that the City should
be 80% hedged on July 1, 2014 for FY 2015; therefore, the cost of 80% of the projected power load
should be known. The other 20% is purchased from the market or is related to the Dover Sun Park.
At the beginning of the fiscal year, these costs are relatively known. But the hedge position for the
out-years is less than 80% because the City does not get up to full 80% hedge until it is coming into
the power year. Mr. Koenig explained that the total budget includes the amounts anticipated for the
unhedged costs.
Mrs. Mitchell further explained that the variance between the $55.67 budgeted hedged cost and the
actual hedged cost of $47.91 was the result of the unhedged portion of the power supply and
reflected cost reductions in the market. She stated that staff would research the variance in the
unhedged energy cost between the budgeted amount of $38.93 and the actual amount of $6.10.
Mrs. Williams noted that it was difficult for civilian and elected officials to understand hedged funds
and requested that a workshop be provided to members on this topic. She stated her preference that
this meeting be scheduled for late in the afternoon (approximately 3:00 p.m. or 4:00 p.m.).
Mr. Koenig noted that the City’s contact for The Energy Authority meets with staff each month on
a Thursday and suggested that a workshop could be scheduled to follow this monthly meeting.
Paj 96
UTILITY COMMITTEE MEETING OF JUNE 9, 2014 PAGE 3
Mr. Blakeman moved to accept the report, seconded by Mr. Snaman and unanimously carried.
Updates
Garrison Oak Technical Park Project Updates
Mr. Scott Koenig provided updates on the Garrison Oak Technical Park projects, as follows:
City Infrastructure
Mr. Koenig stated that City infrastructure contracts were underway at the Garrison Oak Technology
Park. A-Del Construction Company had been doing a significant amount of earthwork associated
with stormwater management as it ties into the White Oak Tax Ditch. George & Lynch, Inc. was
constructing the force main, had done the directional bore underneath Route 1 as well as some
additional directional bores under the White Oak Tax Ditch, and was in the process of connecting
various components of the force main. He indicated that a field construction issue had arisen
adjacent to Baytree and the contractor was working to ensure that the force main could fit between
other utilities. Mr. Koenig stated that excavation work for the wet well at the pump station was
expected to begin shortly. Delivery of some of the stormwater structures had begun. Staff had been
working with Chicago Bridge and Iron (CB&I), who would be constructing the water tower, and a
mobilization date would be established with this contractor.
Calpine Energy Center
Mr. Koenig informed members that a number of deliveries were occurring every day to the Calpine
Energy Center. The first unit at the Energy Center was well underway, and much of the outside of
the unit had been assembled, although a good deal of related piping had yet to be completed. The
right-of-way was being cleared of trees for the contractors to run a radial line from the Energy Center
back to the 230kV Cartanza Substation. It was Mr. Koenig’s understanding that pole line
construction would begin in the next 30 to 60 days and that a good deal of work was taking place
at the back of the substation to make necessary improvements for the connection to the grid.
Mr. Koenig advised members that a significant amount of activity was taking place at the Garrison
Oak Technical Park, including a “kickoff ceremony” that was held in the last 30 days for the Uzin
Utz manufacturing facility, which will be constructed on the west side of the Garrison Farm.
Approximately 300 construction workers were expected to be associated with the Garrison Energy
Center and approximately 30-40 (or more) construction workers with the Uzin Utz property once the
steel assembly occurs. Once up and running, City contracts related to infrastructure improvements
would involve approximately 20-50 workers, depending on the particular trades that are underway.
Mr. Koenig stated that the only contracts that had not been let so far had to do with the relocation
of the 69kV electric line on the roadway, and those were expected to be bid out shortly and would
be brought forward to Council. This line would start on the east side of the property and involve
pole adjustment across the frontage of the Garrison property.
Mr. Koenig stated that activities were converging on the date of June 1, 2015, when Calpine
expected to be operational in the PJM, and the Uzin Utz facility was tracking along the same lines.
It was hoped that the infrastructure and all City projects would be substantially complete by
December 31, 2014. Testing for Calpine would occur in February or March 2015, and this date
would be in line with the time that the City expected to have staff on line at the Water Treatment
Plant to help buffer the impact on the City’s system. Philip Utz, from Uzin Utz, indicated that he
Paj 97
UTILITY COMMITTEE MEETING OF JUNE 9, 2014 PAGE 4
hoped to have the outside of the facility constructed by the end of the year and to put equipment in
early next year, with the expectation that manufacturing operations would begin in the June
timeframe. Mr. Koenig stated that the projects all seemed to be tracking correctly and staff was
actively marketing the balance of the property. He expressed that, from a marketing standpoint,
interest had increased now that there was construction activity and infrastructure, and staff was
hopeful that one (1) or two (2) additional tenants would be realized this year.
Responding to Mr. Blakeman regarding the status of the gas pipeline, Mr. Koenig stated his
understanding that line construction was on track, and almost all of the pipe in the area from Leipsic
Road going back behind Dover Downs was in place and had been tested. It was his recollection from
a conference call with Calpine, that the pipeline was approximately half complete. The right-of-way
along the back of Wild Meadows had been cleared, and it was Mr. Koenig’s belief that the line had
been dug through this area, but he was unsure if it had yet reached the Calpine property. He stated
that this project was moving very smoothly. He stated that his office had not received complaints
from residents or motorists. After driving through Wild Meadows a couple of times, he felt that the
visual impact of the clearing was not as intense as he anticipated and some trees were left between
the houses and the actual right-of-way as a buffer.
In response to Mr. Hutchison, Mr. Koenig stated that the target completion date for the gas line was
the end of 2014, if not sooner, and that the lateral line would be 16 inches in diameter.
Dover Sun Park
Members reviewed the Electric Revenue Fund FY14 White Oak Solar Park Incremental Cost.
Progress Update on Purchase Power Agreement
Mr. Scott Koenig, City Manager, advised members that Mr. Kirk Betts, the City’s Utility Attorney,
had been working with a specific contact at Calpine to bring forward a purchase power agreement.
A number of iterations had gone back and forth to determine the economic value of power going
forward. Mr. Betts was not prepared to bring information forward at this time, and it was hoped that
he would be closer to obtaining a number that he believed should be brought forward to Council in
this regard within the coming weeks. Discussions were continuing about closing the gap between
what the City believed was reasonable and what Calpine believed was reasonable. Mr. Koenig
indicated that a draft agreement would come before Council, likely in Executive Session since this
would be a legal matter, and would be voted upon in a public session.
Responding to Mr. Blakeman, Mr. Koenig stated that staff had not participated in negotiations to this
point, and that Mr. Betts and the “number crunchers” from The Energy Authority (TEA) had been
passing numbers back and forth. He stated that it was likely that he, Mrs. Mitchell, Mr. Betts, and
other key individuals would be included. Mr. Blakeman suggested that if there was someone on staff
who would be dealing with this matter on a daily basis, this staff member should be included in
negotiations as well.
In response to Mrs. Williams, Mrs. Mitchell stated that $100,000 was budgeted in the Electric Fund
budget for RFP and contract negotiations in FY 14 and $100,000 in FY 15 because the City was also
negotiating with NAES.
Paj 98
UTILITY COMMITTEE MEETING OF JUNE 9, 2014 PAGE 5
Mr. Blakeman moved for adjournment, seconded by Mr. Snaman and unanimously carried.
Meeting adjourned at 6:31 p.m.
Beverly C. Williams
Chair
BCW/TM/js/dd
S:\AGENDAS-MINUTES-PACKETS-PRESENTATIONS-ATT&EXH\Committee-Minutes\2014\06-09-2014 UTILITY.wpd
Attachment
Attachment #1 - Revised Annual Engineering Consultant’s Report on the Operation and Maintenance of the Electric
System - FY 2013
Paj 99
ATTACHMENT #1
Utility Committee Meeting of 06/09/2014
Annual Engineering Consultant’s Report
on the
Operation and Maintenance
of the Electric System
Fiscal Year 2013
City of Dover, Delaware
Project No. 78609
June 2014
Paj 100
Annual Engineering Consultant’s
Report
on the
Operation and Maintenance
of the Electric System
Fiscal Year 2013
prepared for
City of Dover, Delaware
Dover, Delaware
June 2014
Project No. 78609
prepared by
Burns & McDonnell Engineering Company, Inc.
Missouri City, Missouri
COPYRIGHT © 2014 BURNS & McDONNELL ENGINEERING COMPANY, INC.
Paj 101
June 10, 2014
Ms. Donna S. Mitchell, CPA
Controller/Treasurer
City of Dover
5 East Reed Street
Weyandt Hall, Suite 300
Dover, Delaware 19901
RE: Annual Engineering Consultant’s Report
Project No. 78609
Dear Ms. Mitchell:
In compliance with the requirements of Section 705 and Section 504 of the City of Dover, Delaware
Resolution Authorizing and Securing Electric Revenue Bonds, adopted December 23, 1985 (Resolution),
Burns & McDonnell submits this Annual Engineering Consultant’s Report for the fiscal year ended June
30, 2013. This report summarizes our review and assessment of the City of Dover’s (City) Electric
System, its existing retail electric rates, its insurance coverage in effect, and its reserve funds. Financial,
statistical, and operating data used in preparing the report were initially reported in the City’s annual
financial statements and accounting records. Additional information was furnished by City and Electric
Division staff.
In the preparation of this Engineering Consultant’s Report, Burns & McDonnell completed assessments
of the electric generating stations and the transmission and distribution system of the City’s Electric
Division. Assessments involved interviews, observations, and review of fiscal year 2013 expenditures
and fiscal year 2014 budgets. In addition, an analysis of the balances of the Improvement and Extension
Fund as well as other funds supporting the Electric Division was performed. Burns & McDonnell also
reviewed the adequacy of revenues provided by current retail rates in relation to the requirements of the
Resolution. Finally, a high-level assessment of the City’s insurance coverage related to the Electric
Division was completed.
Based on these reviews and assessments, it is the opinion of Burns & McDonnell that the Electric System
is being operated and maintained, including replacements and upgrades as appropriate, in a manner that is
consistent with current electric utility practices. In addition, the current retail rates have provided
sufficient revenues to satisfy the debt service coverage requirement in the Resolution.
Further, it is the opinion of Burns & McDonnell that the balances in the various reserve funds maintained
by the City for the Electric Division are sufficient for their intended purposes.
9400 Ward Parkway • Kansas City, MO 64114-3319
Tel: 816 333-9400 • Fax: 816 333-3690 • www.burnsmcd.com
Paj 102
We appreciate the cooperation and assistance provided by the City and the Electric Division staff in the
preparation of this report. We will be happy to discuss the report with you at your convenience.
Sincerely,
BURNS & McDONNELL
Ted J. Kelly
Principal & Senior Project Manager
Business & Technology Services
TJK/pcf
Paj 103
2014 Engineering Consultant’s Report Table of Contents
TABLE OF CONTENTS
Page No.
1.0 EXECUTIVE SUMMARY ................................................................................... 1-1
1.1 Introduction .......................................................................................................... 1-1
1.2 Electric System Overview and Assessment ......................................................... 1-1
1.2.1 General Plant ......................................................................................... 1-2
1.2.2 Production Plant .................................................................................... 1-2
1.2.3 Transmission and Distribution Plant ..................................................... 1-3
1.3 Financial Assessment ........................................................................................... 1-3
1.4 Conclusions .......................................................................................................... 1-5
2.0 INTRODUCTION ............................................................................................... 2-1
2.1 Purpose of Report ................................................................................................ 2-1
2.2 Organization ......................................................................................................... 2-2
3.0 ELECTRIC SYSTEM OVERVIEW AND ASSESSMENT .................................. 3-1
3.1 Electric System Overview.................................................................................... 3-1
3.1.1 Production Plant .................................................................................... 3-2
3.1.2 Transmission and Distribution Plant ..................................................... 3-3
3.1.3 General Plant ......................................................................................... 3-3
3.2 Electric System Assessment ................................................................................ 3-3
3.2.1 Electric Generating Stations ................................................................. 3-4
3.3 Transmission and Distribution Systems............................................................. 3-13
3.3.1 Safety .................................................................................................. 3-13
3.3.2 System Reliability ............................................................................... 3-13
3.3.3 Power Quality ..................................................................................... 3-14
3.3.4 Operations and Maintenance............................................................... 3-14
3.3.5 Design Standards and Specifications .................................................. 3-15
3.3.6 Transmission and Distribution Capital Improvements ....................... 3-15
3.3.7 Condition Assessment ......................................................................... 3-17
3.4 Conclusions ........................................................................................................ 3-18
4.0 FINANCIAL ASSESSMENT.............................................................................. 4-1
4.1 Financial Results .................................................................................................. 4-1
4.1.1 Required Revenue Level ....................................................................... 4-1
4.1.2 Electric Rates ........................................................................................ 4-1
4.1.3 Operating Results .................................................................................. 4-2
4.1.4 Adequacy of Electric Rates ................................................................... 4-6
4.2 Status of Revenue Bonds ..................................................................................... 4-7
4.3 Insurance .............................................................................................................. 4-8
4.4 Operating and Reserve Accounts ....................................................................... 4-10
City of Dover, Delaware TOC-1 Burns & McDonnell
Paj 104
2014 Engineering Consultant’s Report Table of Contents
4.4.1 Electric Revenue Fund ........................................................................ 4-11
4.4.2 Electric Improvement and Extension Fund......................................... 4-12
5.0 CONCLUSIONS ................................................................................................ 5-1
City of Dover, Delaware TOC-2 Burns & McDonnell
Paj 105
2014 Engineering Consultant’s Report Table of Contents
LIST OF TABLES
Page No.
Table 3-1: Year-End Plant in Service ...................................................................................... 3-1
Table 3-2: Fiscal Year 2014 Planned Capital Expenditures .................................................... 3-2
Table 3-3: FY 2013 Generating Plant Operating Statistics ..................................................... 3-6
Table 4-1: Annual Sales and Customer Accounts ................................................................... 4-3
Table 4-2: Annual Revenues and Sales Ratios ........................................................................ 4-4
Table 4-3: Revenue Margins and Unaccounted for Energy .................................................... 4-5
Table 4-4: Comparative Statement of Revenues, Expense, ..................................................... 4-6
Table 4-5: Debt Service Coverage ........................................................................................... 4-7
Table 4-6: Debt Service Schedule of Electric Revenue Bonds ............................................... 4-8
Table 4-7: Schedule of Insurance Coverage in Effect ............................................................. 4-9
Table 4-8: Reserve Account Activity and Balances .............................................................. 4-14
City of Dover, Delaware TOC-3 Burns & McDonnell
Paj 106
2014 Engineering Consultant’s Report Table of Contents
LIST OF FIGURES
Page No.
Figure 2-1: Organization ........................................................................................................... 2-3
Figure 2-2: Administration ........................................................................................................ 2-3
Figure 2-3: System Operations.................................................................................................. 2-4
Figure 2-4: Electric Engineering ............................................................................................... 2-4
Figure 2-5: Electric Transmission and Distribution .................................................................. 2-5
City of Dover, Delaware TOC-4 Burns & McDonnell
Paj 107
2014 Engineering Consultant’s Report Statement of Limitations
LIST OF ABBREVIATIONS
Abbreviation Term/Phrase/Name
Burns & McDonnell Burns & McDonnell Engineering Company, Inc.
City City of Dover, Delaware
DCS distributed control system
EDQP Employee Development and Qualification Program
EIA U.S. Energy Information Administration
FY Fiscal Year
GWh gigawatt-hour
I&E Fund Electric Improvement & Extension Fund
kV kilovolt
kW kilowatt
kWh kilowatt-hour
LAN local area network
McKee Run McKee Run Generating Station
MW megawatt
MWh megawatt-hour
NAES North American Energy Services Corporation
NERC North American Electric Reliability Corporation
NRG NRG Energy Center
Ohm standard unit of electrical resistance
PJM Pennsylvania New Jersey Maryland Interconnection
Report 2014 Engineering Consultant’s Report on the Operation and Maintenance of
the Electric System
Resolution Resolution Authorizing and Securing Electric Revenue Bonds, adopted
December 23, 1985
City of Dover, Delaware i Burns & McDonnell
Paj 108
2014 Engineering Consultant’s Report Statement of Limitations
VanSant VanSant Generating Station
TEA The Energy Authority, Inc.
City of Dover, Delaware ii Burns & McDonnell
Paj 109
2014 Engineering Consultant’s Report Statement of Limitations
STATEMENT OF LIMITATIONS
In preparation of the 2014 Engineering Consultant’s Report on the Operation and Maintenance of the
Electric System (the Report), Burns & McDonnell relied upon information provided by the City of Dover,
Delaware (the City). The information included various analyses, computer-generated information and
reports, audited financial reports, and other financial and statistical information, as well as other
documents such as operating budgets and current retail electric rate schedules. While Burns & McDonnell
has no reason to believe that the information provided, and upon which Burns & McDonnell has relied, is
inaccurate or incomplete in any material respect, Burns & McDonnell has not independently verified such
information and cannot guarantee its accuracy or completeness. In addition, Burns & McDonnell has used
the information provided to make certain assumptions with respect to conditions that may exist in the
future. While Burns & McDonnell believes the assumptions made are reasonable for the purposes of the
Report, it makes no representation that the conditions assumed will occur.
City of Dover, Delaware iii Burns & McDonnell
Paj 110
1.0 – EXECUTIVE SUMMARY
Paj 111
2014 Engineering Consultant’s Report Executive Summary
1.0 EXECUTIVE SUMMARY
1.1 Introduction
The 2014 Engineering Consultant’s Report on the Operation and Maintenance of the Electric System
(Report) has been prepared in compliance with the requirements of the City of Dover, Delaware
Resolution Authorizing and Securing Electric Revenue Bonds, adopted December 23, 1985 (Resolution).
Burns & McDonnell was retained as the Engineering Consultant by the City of Dover, Delaware (City) to
complete an inspection of the Electric System and prepare a report on findings. The Resolution requires
that the Engineering Consultant complete the following:
“The City covenants that it will cause the Engineering Consultants employed under the provisions of
Section 705 of this Resolution . . . to make an inspection of the Electric System at least once each
fiscal year and . . . to submit to the City Manager a report setting forth (a) their findings whether the
properties of the Electric System have been maintained in good repair, working order and condition
and whether they have been operated efficiently and economically and (b) their recommendation as
to
(i) the proper maintenance, repair and condition of the Electric System during the ensuing fiscal
year and an estimate of the appropriations which should be made for such purposes,
(ii) the insurance to be carried under the provisions of Article VII of this Resolution,
(iii) the amount that should be deposited during the ensuing fiscal year to the credit of the
Improvement and Extension Fund for the purposes set forth in Section 510 of this Article,
(iv) the extensions, improvements, renewals and replacements which should be made during the
ensuing fiscal year, and
(v) any necessary or advisable revisions of the electric rates.”
This is the eleventh annual Engineering Consultant’s Report prepared for the City by Burns &
McDonnell.
1.2 Electric System Overview and Assessment
The Electric Division served 23,446 customers at the end of fiscal year (FY) 2013, 19,993 of which were
residential customers. Four of the Electric Division customers take service from the 69-kV transmission
system. These customers include the Dover Air Force Base, Kraft, Proctor & Gamble, and NRG Energy
City of Dover, Delaware 1-1 Burns & McDonnell
Paj 112
2014 Engineering Consultant’s Report Executive Summary
Center (NRG). NRG is an exempt wholesale generator that sells power that must be transmitted through
the City’s transmission system to third party purchasers. When the NRG plant is not operational, the
Electric Division provides power for the plant site.
1.2.1 General Plant
General plant facilities consist primarily of Electric Division administrative and operations facilities and
pollution control related equipment on McKee Run Generating Station (McKee Run) and VanSant
Generating Station (VanSant). Other types of general plant include office furniture and equipment,
transportation and power-operated equipment, and communication equipment.
Effective July 1, 2011, the City entered into an Energy Management Agreement with The Energy
Authority, Inc. (TEA) to assist the City with its energy procurement, energy sale, purchase of fuels,
establishment and management of risk policies, and the development and management of hedging
protocols and related energy procurement challenges. Headquartered in Jacksonville, Florida, TEA is a
non-profit energy manager owned by seven public utility systems operating across the nation.
1.2.2 Production Plant
The City owns two generating plants, the McKee Run and VanSant generating stations. McKee Run
consists of three steam turbine generating units with a total combined capacity of 136 megawatts (MW).
VanSant is a 39 MW simple-cycle combustion turbine unit. North American Energy Services Corporation
(NAES Corporation) operates the generating plants. The agreement between the City and NAES
Corporation has been in effect since July 1, 2006. The various systems and components of the generating
plants reviewed by the Engineering Consultant are listed below:
Major Equipment
Steam turbines/generators
Boilers and auxiliaries
Station cooling water systems
Fuel handling systems
Water treatment systems
Station electrical systems
Station control systems
General facilities
City of Dover, Delaware 1-2 Burns & McDonnell
Paj 113
2014 Engineering Consultant’s Report Executive Summary
Management and Organization
Safety
Training
Staffing
Based on statements and information provided by the City, as well as the observations and reviews
performed, it is the Engineering Consultant’s opinion that the City’s power generation facilities are being
operated and maintained consistent with generally accepted electric utility practice in the United States. In
general, the performance, operation, maintenance, staff, planning, and training aspects for the McKee Run
and VanSant were found to be above average. Specifically, the generation facilities have demonstrated a
high level of availability despite the dispatching of the units primarily for peak demand.
1.2.3 Transmission and Distribution Plant
The transmission and distribution network includes 44 miles of overhead transmission lines, 0.12 miles of
underground transmission lines, 190 miles of overhead distribution lines and 268 miles of underground
distribution lines. Four Electric Division customers take service off of the 69-kV transmission system.
The following list includes areas of the transmission and distribution system that were considered and
reviewed.
System reliability
Power quality
Operations and maintenance
Design standards and specifications
Transmission and distribution improvements
It is the Engineering Consultant’s opinion that the design, construction, operation, and maintenance of the
City’s electric transmission and distribution system and the associated facilities are consistent with
current generally accepted electric utility standards. In recent years, the City has made appropriate
upgrades and improvements which the Engineering Consultant has observed while conducting the
reviews and assessments to complete the annual reports.
1.3 Financial Assessment
The level of revenues required from the retail electric rates for the Electric Division were determined
through the analysis of the financial results and net income or net margins for FY 2013. The Resolution
requires that the Electric Division maintain a debt service coverage ratio of 1.25.
City of Dover, Delaware 1-3 Burns & McDonnell
Paj 114
2014 Engineering Consultant’s Report Executive Summary
Customers of the Electric Division of the City were charged for the electric service they received based
on the City’s rate schedules and contracts that were in place in FY 2013. A comprehensive cost-of-service
and rate design study was completed in 2006 and subsequent rate analyses were completed in 2007, 2008,
2012, and 2013 to examine revenue requirements and revenue generation. Specifically, the 2006 rate
study was conducted to address increased costs associated with a new power supply contract that became
effective on July 1, 2006. The rate study recommended combining a number of rate classes and
implementing rate increases on July 1, 2006. The 2006 rate study also recommended an additional
increase be implemented on January 1, 2007 to cover increased costs associated with operating the
generating station. The 2007 and 2008 rate analyses re-examined Electric Division revenues and expenses
and recognized additional revisions to power supply costs. As a result of these analyses, additional rate
increases were implemented on July 1, 2007, July 1, 2008, and July 2012. The July 2013 rate adjustments
established the rate schedules utilized by the Electric Division today.
Total energy sales increased from 710.3 GWh in FY 2012 to 723.1 GWh in FY 2013, an increase of 1.8
percent. Total revenue from sales to electric customers in FY 2013 was $88.3 million, representing a
decrease of $3.6 million from FY 2012 rate revenue of $91.9 million. In FY 2013, the average revenue
per kWh for residential customers was 14.00 cents and the system-wide average price was 12.22 cents per
kWh.
The Electric Division’s largest cost in providing electric service to its customers is the wholesale cost of
power purchased from the Pennsylvania New Jersey Maryland Interconnection (PJM) marketplace
through its energy manager, TEA. From FY 2012 to FY 2013, the cost of power increased from $58.9
million to $65.4 million. Net income decreased from $8.5 million in FY 2012 to $6.2 million in FY 2013.
The net income decrease in FY 2013 was due in large part to the increase in transfers out of the Electric
Revenue Fund.
Following is an excerpt from Section 502(c) of the Resolution.
“(c) The total amount of the Revenues of the Electric System during the preceding fiscal year shall
have been not less than the total of the following:
The Current Expenses of the Electric System during the current fiscal years shown by the Annual
Budget . . . for such fiscal year, and
City of Dover, Delaware 1-4 Burns & McDonnell
Paj 115
2014 Engineering Consultant’s Report Executive Summary
One hundred twenty-five percent (125%) of the maximum amount of the Principal and Interest
Requirements for any fiscal year thereafter on account of all bonds then Outstanding under the
provisions of this Resolution.”
The Resolution requires that annual revenues of the Electric Division be no less than the total current
expenses plus 125 percent of the greatest remaining annual debt service. The Electric Division achieved
debt service coverage ratios for FY 2011, FY 2012, and FY 2013 of 5.45, 6.48, and 6.56 respectively;
therefore, the revenues generated by the current electric rates have been sufficient to meet the applicable
covenant of the Resolution.
The City maintains a comprehensive insurance program to cover varying types of liabilities, as well as
significant losses related to various Electric Division properties. It is the opinion of Burns & McDonnell
as Engineering Consultant, and not as insurance counselor, the insurance in full force and affect appears
to satisfy the requirements of Section 706 of the Resolution.
The City established the Electric Revenue Fund and the Electric Improvement & Extension (I&E) Fund to
make moneys available for specific purposes when they are needed. The following is a list of these funds’
respective cash accounts:
Electric Revenue Fund
Insurance Reserve Account
Contingency Reserve Account
Electric Rate Stabilization Reserve Account
Interest and Sinking Account
Electric Improvement and Extension Fund
Depreciation Reserve Account
Future Capacity Reserve Account
The Engineering Consultant reviewed activity information on the accounts listed above and found that the
balances in those accounts as of June 30, 2013, were consistent with the required or target balances.
1.4 Conclusions
Based on the reviews and assessments completed, it is the opinion of Burns & McDonnell that:
City of Dover, Delaware 1-5 Burns & McDonnell
Paj 116
2014 Engineering Consultant’s Report Executive Summary
1. The City’s power generation facilities are being operated and maintained consistent with
generally accepted electric utility practice in the United States.
2. The design, construction, operation, and maintenance of the City’s electric transmission and
distribution system and the associated facilities are consistent with current generally accepted
electric utility standards and over the past few years, the system has been upgraded in order to
improve operation and service to customers.
3. The Electric Division capital projects included in the City’s Capital Investment Plan and the FY
2014 Operating Budget are necessary and should provide improved reliability and power quality
for the Electric System.
4. The cash balances as of June 30, 2013 for the various accounts maintained by the City for the
Electric Division appear to be sufficient for their defined purposes.
5. The insurance coverage in full force and effect as maintained by the City related to the various
assets of the Electric Division appears to satisfy the requirements of Section 706 of the
Resolution.
6. The electric revenues generated by the City’s current retail rates are more than sufficient to fulfill
the debt service coverage requirement (125 percent of current expenses) defined in Section 502(c)
of the Resolution.
City of Dover, Delaware 1-6 Burns & McDonnell
Paj 117
2.0 – INTRODUCTION
Paj 118
2014 Engineering Consultant’s Report Introduction
2.0 INTRODUCTION
The City of Dover, Delaware (City) operates a municipally-owned electric utility system that served
23,446 customers within the City and surrounding areas at the end of fiscal year (FY) 2013. The service
area of the electric utility is located in central Delaware; with the City itself located approximately 70
miles south of Philadelphia, Pennsylvania.
2.1 Purpose of Report
This 2014 Annual Engineering Consultant’s Report (Report) has been prepared in compliance with the
requirements adopted December 23, 1985 of the City of Dover Electric Bond Resolution (Resolution).
Burns & McDonnell was retained by the City as the Engineering Consultant defined in Section 705 of the
Resolution, as follows.
“The City covenants that it will, for the purpose of performing and carrying out the duties imposed on
the Engineering Consultants under the provisions of this Resolution, employ an independent engineer
or engineering firm or corporation having a nationwide and favorable repute for skill and experience
in such work.”
The required scope of the Report is described in Section 504 of the Resolution, as follows.
“The City covenants that it will cause the Engineering Consultants employed under the provisions of
Section 705 of this Resolution . . . to make an inspection of the Electric System at least once each
fiscal year and . . . to submit to the City Manager a report setting forth (a) their findings whether the
properties of the Electric System have been maintained in good repair, working order and condition
and whether they have been operated efficiently and economically and (b) their recommendation as
to
(vi) the proper maintenance, repair and condition of the Electric System during the ensuing fiscal
year and a estimate of the appropriations which should be made for such purposes,
(vii) the insurance to be carried under the provisions of Article VII of this Resolution,
(viii) the amount that should be deposited during the ensuing fiscal year to the credit of the
Improvement and Extension Fund for the purposes set forth in Section 510 of this Article,
(ix) the extensions, improvements, renewals and replacements which should be made during the
ensuing fiscal year, and
City of Dover, Delaware 2-1 Burns & McDonnell
Paj 119
2014 Engineering Consultant’s Report Introduction
(x) any necessary or advisable revisions of the electric rates.”
2.2 Organization
The Electric Utility Director is responsible for the overall management of the Electric Utility Division.
(The Electric Utility Director position is currently vacant.) The Electric Director oversees the day-to-day
operations of the Electric Division and manages the Division’s staff. The Director also provides oversight
of the Power Plant budget, monitors the contracts of the energy coordinator and the power generation
operator/manager, and is responsible for North American Energy Services Corporation (NAES
Corporation) contracts and oversight. The Electric Division is organized into four separate operating
sections. Descriptions of the current Electric Division sections are provided below.
Administration Section – Administration provides the overall management of the Electric Division’s
Engineering and Transmission & Distribution Sections. This section performs all planning and budgeting,
monitors all construction projects, administers all power supply and generating station operations
agreements, and coordinates with customer service and public relations for the Electric Division.
System Operations Section – System Operations is responsible for the operation of a 24/7 system
operations control center. This section was formally a part of the Electric Engineering Section, but now
has been identified as its own section comprising of the System Operators Crew Leader and the
Operators.
Electric Engineering Section – Electric Engineering provides design, specifications, construction
management, and project inspection for all capital investment projects of the Electric Division. This
section also develops and maintains maps, plans, and specifications, as well as engineering standards for
construction and maintenance of the Electric System.
Transmission & Distribution Section – Transmission & Distribution constructs, operates, and maintains
the overhead and underground electric systems and fiber optic communication facilities. This section
installs and maintains all electric metering, as well as street and security lighting. This section also
investigates and resolves customers’ power problems and oversees the work of tree trimming contractors.
Figures 2-1 through 2-4 provide organizational charts illustrating the staffing hierarchies of the various
sections in the Electric Division. The number of individuals in each position was indicated as appropriate.
Electric Division staff totaled 38 at the time the FY 2014 budget was issued.
City of Dover, Delaware 2-2 Burns & McDonnell
Paj 120
2014 Engineering Consultant’s Report Introduction
The subsequent sections of the Report provide a discussion of the required reviews and inspections
conducted pursuant to Section 504 of the Resolution. Section 3 describes the assessment of the Electric
System and its condition. Section 4 presents the financial results for the Electric Division, including an
analysis of the adequacy of revenues provided by the electric rates. Section 5 summarizes the conclusions
of Burns & McDonnell regarding the operation and maintenance of the Dover Electric System.
Figure 2-1: Organization
Figure 2-2: Administration
City of Dover, Delaware 2-3 Burns & McDonnell
Paj 121
2014 Engineering Consultant’s Report Introduction
Figure 2-3: System Operations
System Operations
System Ops Crew Leader
(1)
System Operators (4)
Figure 2-4: Electric Engineering
City of Dover, Delaware 2-4 Burns & McDonnell
Paj 122
2014 Engineering Consultant’s Report Introduction
Figure 2-5: Electric Transmission and Distribution
City of Dover, Delaware 2-5 Burns & McDonnell
Paj 123
3.0 – ELECTRIC SYSTEM OVERVIEW AND ASSESSMENT
Paj 124
2014 Engineering Consultant’s Report Electric System Overview and Assessment
3.0 ELECTRIC SYSTEM OVERVIEW AND ASSESSMENT
3.1 Electric System Overview
The Electric System owned by the City primarily consists of production plant, transmission plant,
distribution plant, and general plant facilities, and construction work in progress. Table 3-1 displays the
year-end balances of the various plant components for FY 2011 through FY 2013. Table 3-2 itemizes the
specific capital investment plan projects and anticipated expenditures included in the FY 2014 budget.
Table 3-1: Year-End Plant in Service
FY 2011 FY 2012 FY 2013
Capital assets, not being depreciated
Land $ 1,458,066 $ 1,458,066 $ 1,458,066
Construction in progress 424,809 789,014 1,338,909
Total capital assets, non-depreciable $ 1,882,875 $ 2,247,080 $ 2,796,975
Capital assets, being depreciated
Buildings $ 17,383,566 $ 17,456,628 $ 17,619,349
Production 63,408,937 64,610,399 65,040,049
Transmission 32,558,944 33,106,748 34,010,686
Distribution 59,824,248 60,680,365 61,752,469
Administration 1,551,280 1,634,017 1,743,754
Vehicles 622,236 640,096 625,876
Total capital assets, being depreciated $ 175,349,211 $ 178,128,253 $ 180,792,183
Less accumulated depreciation for:
Buildings $ (10,992,065) $ (11,400,308) $ (11,795,879)
Production (39,931,442) (41,416,622) (42,682,428)
Transmission (9,206,982) (10,344,554) (11,537,017)
Distribution (23,817,302) (25,322,267) (26,832,246)
Administration (1,102,778) (1,196,545) (1,316,532)
Vehicles (435,188) (464,219) (481,527)
Total accumulated depreciation $ (85,485,757) $ (90,144,515) $ (94,645,629)
Total capital assets, being depreciated, net 89,863,454 87,983,738 86,146,554
Total capital assets, net $ 91,746,329 $ 90,230,818 $ 88,943,529
In FY 2013, the Electric System experienced a decrease in the annual system peak demand and an
increase in annual energy sales from the previous year. The Electric System experienced its peak at 2 p.m.
on July 8, 2012 of 171.6 MW. For the year, 723.1 GWh of energy were sold, an increase of 1.8 percent
from the preceding year. The Electric Division projects energy sales in FY 2014 to total 721.2 GWh, a
decrease of 0.3 percent. The Electric Division expects annual energy sales to remain relatively constant
from FY 2014 through FY 2018.
City of Dover, Delaware 3-1 Burns & McDonnell
Paj 125
2014 Engineering Consultant’s Report Electric System Overview and Assessment
Table 3-2: Fiscal Year 2014 Planned Capital Expenditures
Electric Engineering Projects:
General Scott Switchgear $ 800,000
Air Conditioner Replacement/Monitors 12,000
Substation Battery Replacement 24,500
Distribution Upgrades 400,000
Lighting Project and Rehabilitation 50,000
Distribution Feeder Replacement Program 277,500
Distribution Capacitors and Controls 60,000
Transmission Line Maintenance Program 75,000
69 kV Substation Switch Replacement 80,000
Horsepond Substation Reliability Upgrade 591,800
Subtotal Electric Engineering Division $ 2,370,800
Electric Transmission & Distribution Projects:
New Developments $ 600,000
Advanced Metering Infrastructure 150,000
Subtotal Electric Transmission Division $ 750,000
Electric Generation Projects:
Unit 3 Cooling Tower Repairs $ 42,000
McKee Run Unit 3 Auxiliary System Components 116,000
VanSant Unit 11 Component Replacements 32,000
McKee Run High Energy Piping Repairs 80,000
Metering Systems Upgrades 25,000
McKee Run & VanSant Safety & Compliance Improvemetns 86,000
McKee Run Natural Gas System Block/Bleed Valves 65,000
McKee Run & VanSant Mobile Crane Repair/Replace 125,000
McKee Run & VanSant Preservation of Structures 42,000
McKee Run Unit 3 Turbine Repairs 1,149,800
McKee Run Units 1 & 2 Component Repairs 105,000
Van Sant Capacity Increase 250,000
Subtotal Electric Generation Division $ 2,117,800
Total Planned Capital Investment Projects $ 5,238,600
3.1.1 Production Plant
The City owns two plants, the McKee Run and VanSant generating stations. McKee Run consists of three
steam turbine generating units with a total combined capacity of 136 megawatts (MW). VanSant is a 39-
MW simple-cycle combustion turbine unit.
North American Energy Services Corporation (NAES Corporation) operates the generating plants. The
agreement between the City and NAES Corporation has been in effect since July 1, 2006. The
Engineering Consultant’s observations regarding the generating stations and units are described later in
this section of the Report.
City of Dover, Delaware 3-2 Burns & McDonnell
Paj 126
2014 Engineering Consultant’s Report Electric System Overview and Assessment
Effective July 1, 2011, the City entered into an Energy Management Agreement with The Energy
Authority, Inc. (TEA) to assist the City with its energy procurement, energy sales, purchase of fuels,
establishment and management of risk policies, the development and management of hedging protocols
and related energy procurement challenges.
3.1.2 Transmission and Distribution Plant
The service area includes 44 miles of overhead transmission lines, 0.12 miles of underground
transmission lines, 190 miles of overhead distribution lines and 268 miles of underground distribution
lines. Four Electric Division customers take service off of the 69-kV transmission system. These
customers include the Dover Air Force Base, Kraft, Proctor & Gamble, and NRG Energy Center (NRG).
NRG is an exempt wholesale generator that sells power that must be transmitted through the City’s
transmission system to third party purchasers. When the NRG plant is not operating the Electric Division
provides power for the plant site.
The Electric Division has two contracts for providing transmission service through the Electric System.
The Electric Division provides transmission service to NRG for the output of its 16 MW electric
generator. The Electric Division also has a point-to-point contract for the output of an NRG Combustion
Turbine which ties directly to the Kent Substation and is not part of the Dover transmission system.
3.1.3 General Plant
The general plant category consists primarily of Electric Division administrative and operations facilities,
and pollution control-related equipment at McKee Run and VanSant. The agreement with NAES
Corporation stipulates NAES Corporation manage the operation and maintenance of the facilities while
the City funds all replacements and upgrades required to maintain the capability of the two generating
stations. The City is also responsible for the costs of compliance with new regulations promulgated. Other
types of items included in the general plant category include office furniture and equipment, computer-
related equipment, transportation and power-operated equipment, and communication equipment. Burns
& McDonnell did not specifically assess the items in the general plant category for the Report.
3.2 Electric System Assessment
Burns & McDonnell made observations and conducted assessments of the Electric System assets in
support of the development of this annual Engineering Consultant’s Report. The findings of Burns &
McDonnell from the review of the City’s Electric System are documented herein.
City of Dover, Delaware 3-3 Burns & McDonnell
Paj 127
2014 Engineering Consultant’s Report Electric System Overview and Assessment
3.2.1 Electric Generating Stations
On April 17, 2014, Mr. Ted Kelly of Burns & McDonnell met with representatives of NAES Corporation
to discuss the condition of the McKee Run and VanSant generating stations. Mr. Kenneth Beard, the Plant
O&M Manager, coordinated the visit along with Mr. Vince Scire, the Plant Manager.
3.2.1.1 Description
McKee Run consists of three units. Units 1 and 2 were originally coal-fired units, which began operations
in 1961 and 1962, respectively. In 1972, these units were converted to burn No. 6 fuel oil. Units 1 and 2
each have rated capacities of 17 MW. Unit 3 began operations in 1975 and was designed to fire No. 6 fuel
oil and natural gas. Unit 3 has a rated capacity of 102 MW. In FY 2008, the City began work to convert
all three units at McKee Run to burn No. 2 fuel oil in order to reduce pollution from the plant. To date,
the necessary upgrades and new equipment had been installed allowing each of the units to burn both
natural gas and No. 2 fuel oil.
VanSant consists of a simple cycle combustion turbine with a rated capacity of 39 MW. This unit
commenced operation in 1991. VanSant remains unmanned, except when it is dispatched into service. On
the occasions when the unit is dispatched, personnel from McKee Run are transferred to VanSant to
startup and operate the unit.
3.2.1.2 Management and Organization
Station management is very well organized and knowledgeable. Personnel take a logical approach to the
operation and maintenance of the generation facilities. Mr. Vince Scire serves as the Plant Manager. The
management/leadership team consists of eight positions including Mr. Scire’s position. The
Administrative Manager, O&M Manager, Compliance Coordinator, and Materials Coordinator, all report
directly to Mr. Scire. One Operations Supervisor and two Day Shift Operator positions are currently open
at the plant. The open Operations Supervisor position is part of the management/leadership team.
The O&M Manager oversees a Maintenance Supervisor and four Operations teams. Each operations team
consists of two supervisors and three operators working 12-hour rotating shifts. Two operators work
eight-hour flex time shifts Monday through Friday, and fill in as needed. The maintenance team consists
of a planner, a supervisor and five employees working eight-hour shifts. The operations and maintenance
personnel are all union employees. The relationship between the union and management was reported to
be excellent. McKee Run is currently at a staff level of 29 employees, with 32 approved positions.
City of Dover, Delaware 3-4 Burns & McDonnell
Paj 128
2014 Engineering Consultant’s Report Electric System Overview and Assessment
3.2.1.3 Safety
“Safety First” is an overall theme and attitude of the Electric Division. Near-miss incidents are
documented, reviewed, and corrective follow-up actions are taken as required with an employee-run
safety committee actively in place. This committee conducts monthly safety meetings, completes safety
equipment inspections, and defines and implements tasks to improve safety in all areas. Members of the
safety committee complete periodic visual inspections of employee work activities utilizing an
observation checklist to detail their findings. Recorded observations are discussed and infractions
corrected. Safety is the first topic discussed at all meetings at the generating plant. An indoctrination
video emphasizing safety is shown to all visitors when entering the Station.
There were no restricted work days or lost time accidents reported in FY 2013. NAES ended the year with
51,786 man-hours worked with no OSHA recordable accidents.
3.2.1.4 Training
The required annual OSHA compliance training is completed and documented for each employee. A
formal two-day employee orientation program is required for all new employees. This orientation covers
a multitude of subjects from employee benefits to a review of the various Station operating manuals.
For operator training, the Employee Development and Qualification Program (EDQP) has been
established. EDQP is a formal program for training operators to progressively advance to positions with
additional responsibilities. In addition to the above programs, cross training of various disciplines also
occurs. An example of cross training would be plant operators training with maintenance staff.
Plant staff receive environmental and safety training online via the GPi Learning website. The training
includes tutorials and exams to ensure comprehension of the subject matter. Plant manuals, meetings, etc.
offer additional safety training.
Plant staff continues to receive appropriate operator certification training for the Pennsylvania New Jersey
Maryland Interconnection (PJM) market. This training should continue in the future. The plant also
completes planning and scheduling training on a regular basis for plant operators.
3.2.1.5 Major Equipment Operation and Maintenance
In general, the generation facilities appear to have been properly operated and maintained, and in good
condition as evidenced by the high availability of the units. The generation facilities are dispatched
sparingly and operate primarily as peaking units. As such, the individual units incur a relatively large
City of Dover, Delaware 3-5 Burns & McDonnell
Paj 129
2014 Engineering Consultant’s Report Electric System Overview and Assessment
number of starts per year and low annual capacity factor. Table 3-3 summarizes the major FY 2013
operating statistics.
The large amount of time that units are not operating allows for maintenance and repair of the units. As a
result, the FY 2013 overall equivalent availability factor for the generation facilities averaged 58.99
percent. Low net capacity factors are partially offset by PJM capacity credits. In FY 2013, $14.3 million
of PJM capacity credits helped cover the fixed operating and maintenance costs of the Electric System.
PJM capacity credits are expected to continue to provide similar benefits in FY 2014 and beyond.
3.2.1.6 Electronic Management System
Maintenance activities are organized, planned, and managed using MP2tm by CMMS Data Group, a
computer-based management system. All three major categories of maintenance activities (corrective,
preventative, and predictive) are electronically managed by MP2tm.
Table 3-3: FY 2013 Generating Plant Operating Statistics
Rated Net Net Heat
Capacity - Production - Net Capacity Rate Number of
Unit Number MW MWh Factor Btu/kWh Starts
VanSant 39 1,568.4 0.46% 12,096 8
McKee Run
Unit 1 17 545.5 0.37% 15,866 2
Unit 2 17 1,024.4 0.69% 14,812 4
Unit 3 102 12,692.5 1.42% 11,715 18
Total 175 15,830.7 1.03% 32
Forced Equivalent
Outage Operating Service Availability
Unit Number Hours Hours Factor Factor
VanSant - 52.1 0.59% 59.45%
McKee Run
Unit 1 80.0 74.8 0.85% 57.62%
Unit 2 - 170.3 1.94% 59.45%
Unit 3 - 201.8 2.30% 59.45%
Total 80.0 499.0 5.70%
For corrective maintenance activities, any station operator or mechanic can enter a work order into the
system at any terminal on the Station local area network (LAN). A supervisor reviews the request, turns it
into a work order, and assigns a priority according to a predetermined categorization. The work order is
planned, parts are ordered, and then the work order is assigned to an operator or maintenance technician
for completion once the material has been received.
City of Dover, Delaware 3-6 Burns & McDonnell
Paj 130
2014 Engineering Consultant’s Report Electric System Overview and Assessment
This system is also used to manage and track preventative maintenance activities that follow a schedule.
Changing filters, and turning on and off heat tracing are examples of preventative maintenance. Predictive
maintenance activities practiced include oil analyses, vibration testing, and infrared surveys. Portable
vibration testing equipment is used at the Stations to improve the frequency of and capabilities to trouble-
shoot rotating equipment. The technology allows personnel to identify problems and take corrective
actions before equipment failure occurs.
3.2.1.7 Electric Generation Improvements
The following describes completed, on-going, and planned improvements to the City’s generation assets:
Recently Completed:
DOE Grant - Photovoltaic Panels
McKee Run & VanSant Arc Flash
McKee Run Driveway Repaving
Unit 3 Fire Protection System
Unit 3 Cooling Tower Life Extension
Unit 1 Outage FY 2011
Unit 2 - Boiler Inspection & Repair
VanSant CT Mark IV Upgrades
Work Management Software Replacement
Unit 3 - Gas Modification
Unit 3 Air Heater Expansion Joint
Units 1 and 2 Control Modifications
Units 1 and 2 Stack Repairs Inspection
Unit 3 - Stack Repairs Inspection
Unit 3 Boiler Air Heater
Unit 3 FD and ID Fan Controller Upgrade
Unit 3 DCS Computers & Software Upgrades
Units 1 and 2 Component Repairs
VanSant Component Replacements
Unit 3 Auxiliary System Components
Industrial Wastewater Discharge System
Unit 3 Air Heater Expansion Joint
Unit 3 Generator Repairs
City of Dover, Delaware 3-7 Burns & McDonnell
Paj 131
2014 Engineering Consultant’s Report Electric System Overview and Assessment
Units 1 & 2 Stack Repairs
Unit 1 Gasket Leak Repair
On-Going:
McKee Run Preservation of Structures
Unit 3 Boiler Systems
Unit 3 Auxiliary System Components
Unit 3 Turbine Outage – Inspections & Repairs
Units 1 & 2 Component Repairs
Planned:
McKee Run Building Equipment Replacements
McKee Run High Energy Piping
McKee Run Natural Gas System Block/Bleed Valves
McKee Run Fuel Oil System Refurbishment
Unit 3 – Stack Repairs
Unit 3 – Cooling Water Line Replacement
Unit 3 – Cooling Tower Life Extension
Units 1, 2 & 3 Hydrogen Purity Analyzers
VanSant Capacity Increase
VanSant Major Overhaul & Inspection
VanSant Component Replacements
Metering System Upgrades
Safety & Compliance Improvements
Vehicles, Trucks & Equipment
3.2.1.8 Condition Assessment
The following is a summary of the condition assessment of major equipment at McKee Run and VanSant
as presented by the NAES corporation staff. Burns & McDonnell made no internal assessments of
equipment during the facility tour.
City of Dover, Delaware 3-8 Burns & McDonnell
Paj 132
2014 Engineering Consultant’s Report Electric System Overview and Assessment
3.2.1.9 Steam Turbines/Generators
The steam turbines and generators for VanSant and McKee Run Units 1 and 2 were reported to be in
satisfactory condition with no major problems. McKee Run Unit 3 turning gear engagement problems
were reported in the summer 2010 outage report and repairs were completed in FY 2012.
XL Insurance completes inspections of the Electric Division production facilities on an annual basis.
After each inspection the insurance provider issues a report detailing its risk reduction recommendations.
A recommendation following the FY 2011 inspection addressed safety. XL Insurance recommended the
installation of a permanent fire protection system for the turbine generator bearings at McKee Run. The
City completed the installation of the system in FY 2011 for Unit 3. The City and XL Insurance agree that
portable foam generating carts are sufficient fire protection for Units 1 and 2, due to their light use.
For FY 2012, Unit 1 conducted turbine generator checks and found a bearing steam seal leak. Steam seals
were removed and sent out for refurbishment by Siemens Energy Services during the fall 2012 outage.
Bearing was inspected and checked for wear. Bearing did have some wear and did not meet acceptable
tolerance, so it was sent out for refurbishment by Fusion Babbiting. Turbine condition assessment was
conducted during the fall outage and the Units were found to be in satisfactory working condition.
For Spring 2013, an extensive inspection and testing was performed on Unit 3’s turbine and generator.
The inspection showed signs of seam oil, hydrogen, and busing box leakages. All issues were fixed and
brought to acceptable operating standards. NAES Instrument, Control and Electrical (IC&E) Technicians
completed four recommended General Electric Technical Information Letters (TIL) projects for VanSant
Unit 11 in both spring and fall 2013 outages as shown below:
1. Annual TIL 1004-2R1 (IGV’s and first stage corrosion/pitting inspection)
2. Annual TIL 1068-2R1 (IGV’s bushing inspection)
3. Annual TIL 1132-2 (IGV thrust washer corrosion inspection)
4. Annual TIL 1049-2R1 (Inspect and measure dovetail material loss)
During the fall 2013 outage, NAES mechanics installed new hand wheel throttle valve mechanical parts.
Thereafter, the IC&E installed a portable vacuum pump to the Unit 1 turbine to simulate vacuum. The
turbine was reset and the throttle valve was closed. The throttle valve was then fully opened with no
issues and the handle was freewheeling.
City of Dover, Delaware 3-9 Burns & McDonnell
Paj 133
2014 Engineering Consultant’s Report Electric System Overview and Assessment
3.2.1.10 Boilers and Auxiliaries
Boiler inspections are conducted every year on each of the boilers. The annual inspections typically
include the inspection and cleaning of the major boiler components, including the mud and steam drums,
the forced draft and induced draft fans, the windbox, condenser water box, condenser tubes, hotwell, air
preheater components, and safety valves.
In FY 2011, the outlet duct expansion joint was replaced on Unit 3. Operations removed the appropriate
insulation and lagging to prepare the duct. The Electric Division contracted Apex to complete the
installation the equipment. A complete seam weld was utilized to seal the joint and the job site was
cleaned. No additional problems with this joint developed in FY 2012.
In FY 2012, several principle changes were made on the generating system’s boiler and auxiliary units at
McKee Run. New beck drives were installed on Unit 3 induced draft and forced draft fans. Also, sector
plates and seals were replaced in the Unit 3 air heater.
Following its FY 2010 annual inspection of the production facilities, XL Insurance recommended the City
implement a program that tracks annual hot and cold settings of hangers in the steam, reheat, feedwater
and boiler systems. In FY 2011 and FY 2012, the City met the recommendation by implementing a
program that will examine the high energy piping systems on a five-year basis, beginning in 2014.
During FY 2013 inspections, no major issues were found within the Unit 1 or Unit 2 boiler. Unit 3 had an
issue during the startup of the boiler while attempting to obtain a boiler purge. The issue was fixed by
replacing a Gas Fuel Trip Relay. Waterwall tubing sections were replaced within Unit 3’s A-2 burner.
3.2.1.11 Station Cooling Water Systems
The Station has split cooling water systems with one system serving Unit 1 and Unit 2 and a separate
system serving Unit 3. Projectile tube cleaning was completed on the Unit 1 and Unit 2 condensers during
the spring FY 2011 outage. All the tubes in each unit were cleaned utilizing the scraper blade plug
method. Samples were taken from the tube cleanings and retained for inspection. No leaks were detected
in the expansion joint or condenser tubes. Each condenser box was cleaned. Projectile tube cleaning was
last completed in the 1980’s. The cooling water systems are reported to be sufficiently sized and in
satisfactory condition, with no major issues reported at the time of this Report.
3.2.1.12 Fuel Handling Systems
Natural gas is delivered to the Station via a 4-inch pipeline for Unit 1 and Unit 2 and in a 10-inch
diameter pipeline for Unit 3. No. 2 fuel oil is delivered to the Station by truck and unloaded into tanks.
City of Dover, Delaware 3-10 Burns & McDonnell
Paj 134
2014 Engineering Consultant’s Report Electric System Overview and Assessment
Forwarding pumps deliver the fuel oil to each of the units. No major fuel projects were reported to be
completed in FY 2012.
3.2.1.13 Water Treatment/Steam Purity
Quality control parameters for boiler feed-water, internal boiler water, cooling tower water, and steam
purity are checked at a minimum of twice per day when systems are operating. Results are recorded and
graphically compared to control limits. Adjustments are then made as required. Boiler feed water is
treated city water (well water from the City) using a regenerative ion resin demineralizer system, along
with deaeration for oxygen control. Boilers 1 and 2 use a coordinated phosphate control for boiler internal
purity control and Boiler 3 uses a balanced trisodium phosphate and disodium phosphate within a narrow
pH range. A deep-bored water well was installed to provide water in addition to the City supplied water.
City water has a high chlorine level which may exceed the Station permitted limits. By combining City
water with the well water, the chlorine levels can be maintained at the permitted limits. Water for cooling
tower makeup is also obtained from City water. The primary control parameter is silica concentration.
Blow down is adjusted as required to maintain control. The City is currently undergoing the approval
process with Kent County to obtain an integrated waste water permit to be able to discharge cooling water
to the sewer system. No major water treatment issues were reported at the time of this Report.
Steam purity is not continuously monitored. Samples are taken twice daily and tested for pH,
conductivity, and silica. There have not been any problems with steam purity. Annual inspections of the
boiler drums and separation internals have verified that these systems are intact and operating properly.
Following its FY 2010 annual inspection of the production facilities, XL Insurance recommended the City
implement lay-up procedures to protect water systems from corrosion. In FY 2011 and FY 2012, NAES
worked to update plant procedures to conform to best practices/OSHA standards.
In FY 2012, the station did not experience any internal corrosion related failures, steam path deposits, or
excessive condenser fouling. NALCO provides water treatment consulting services and chemicals. A
representative visits the Station periodically to review test data and check chemical usage rates. No major
issues were reported at the time of this Report.
3.2.1.14 Station Electrical Systems
Overall, Station electrical systems and transformers are considered to be in satisfactory condition. A
condition assessment of the generation facilities’ transformers was conducted in February 2011. Oil
inspections and analyses were conducted. The inspector recommended that normal operation continue for
City of Dover, Delaware 3-11 Burns & McDonnell
Paj 135
2014 Engineering Consultant’s Report Electric System Overview and Assessment
all the transformers at the plant. Oil sampling is now completed twice per year on the generator step-up
transformers (GSUs). All plant transformers are examined annually.
Following its FY 2008 annual inspection of the production facilities, XL Insurance recommended the City
build blast walls around transformers at the plant. In FY 2011, the City continued to research blast wall
protection. Fire barrier walls were installed between the Unit 1 and 2 auxiliary transformers and the Unit
3 start-up transformer. Based on the 2012 XL Insurance annual inspection, there is still no sprinkler
protection for GSU’s 1-3.
3.2.1.15 Station Control Systems
Unit 1 and Unit 2 controls are electro-pneumatic and Unit 3 controls are a distributed control system
(DCS). During the March FY 2011 spring outage, a controls upgrade was completed at McKee Run Units
1 and 2. The new devices control igniters, pilots and shut down main fuel to protect the boiler. The project
included the installation of new limit switches on main gas, pilot gas, and oil supply/return valves. The
controls upgrades help the system meet national fire protection codes.
Following its 2007 annual inspection of the production facilities, XL Insurance recommended the City
seal openings in fire barriers through which cables pass. The City has worked each year since to make
progress on sealing openings in fire barriers. The City completed sealing the rest of the openings as part
of its boiler controls and control room upgrades in 2013.
In general, the station control systems are considered to be in satisfactory condition. The Unit 1 and Unit
2 control systems are outdated but perform satisfactorily. All relays have recently been inspected at both
McKee Run and VanSant for North American Electric Reliability Corporation, PJM Interconnection and
Mid-Atlantic Area Council compliance. The electro hydraulic control system was modified to become a
primary/primary system in 2013. In 2013 additional control wiring was installed to upgrade the Unit 1
and Unit 2 gas control system. No major controls issues were reported at the time of this Report.
3.2.1.16 General Facilities
No major projects or improvements were completed to the General Facilities in FY 2013 other than
routine maintenance and repairs. In general, the station facilities appeared clean and well maintained
during the site visit.
3.2.1.17 VanSant Generating Station
In general, the unit is operated infrequently, but is well maintained. Although the station is only manned
when operating, an operator performs a twice daily walk through with a checklist of items to review and
City of Dover, Delaware 3-12 Burns & McDonnell
Paj 136
2014 Engineering Consultant’s Report Electric System Overview and Assessment
the results are logged. The annual overhaul and inspections were conducted at VanSant during FY 2013.
No major problems were found.
The VanSant unit has the capability of black starts. The unit has the capability of remote control;
however, the unit is not permitted for remote control.
XL Insurance completes inspections of the Electric Division production facilities on an annual basis.
After each inspection the insurance provider issues a report detailing its risk reduction recommendations.
The lone recommendation for VanSant following the FY 2012 inspection addressed safety. XL Insurance
recommended the installation of gas detection equipment at the plant. A gas detection system has been
installed. The gas detectors will activate the fire suppression system and alarm to the central control
system. No other major repairs or upgrades were made at VanSant in FY 2013.
3.3 Transmission and Distribution Systems
On April 17, 2014, Mr. Ted Kelly visited the City to collect information and to observe the City
transmission and distribution system, as operated and maintained by the Electric Division. Mr. Bill
Hewlett provided information related to the transmission and distribution system. Mr. Hewlett also led a
tour of the electric transmission and distribution system.
The Electric Division distributes power to its customers by a network of transmission lines, distribution
substations, and distribution lines. The transmission lines are rated at 69 kV and are connected to fifteen
distribution substations located throughout the service area. The distribution substations reduce the power
from transmission voltages to the primary distribution voltages of 12 kV to facilitate distribution of
electric power to customers.
3.3.1 Safety
Mr. Hewlett reported to Burns & McDonnell that there were no reportable injuries or lost workdays in FY
2013.
3.3.2 System Reliability
The Electric Division provides for reliability of its distribution system by configuring a majority of its
distribution circuits in primary open loop arrangements, improving existing circuits, and installing
adequate substation transformer capacity. Normal transformer and line loading are limited to provide
sufficient margin to convey firm power requirements during an emergency or a switching operation, or
for maintenance.
City of Dover, Delaware 3-13 Burns & McDonnell
Paj 137
2014 Engineering Consultant’s Report Electric System Overview and Assessment
3.3.3 Power Quality
The Electric Division does not have any significant power quality problems. The overall power factor for
the Electric System decreased from 99.86 percent in FY 2012 to 98.43 percent in FY 2013. Power
transformers are equipped with load tap changers that regulate bus voltages at the distribution substations.
Distribution transformers are equipped with no-load taps to make voltage adjustments. There are
capacitors and voltage regulators on the Electric System that control voltage and vars on the portion of the
system furthest away from the current source and generation. The system operators monitor the power
factor closely and turn on capacitors or adjust the generation to compensate for low power factors.
3.3.4 Operations and Maintenance
The Electric Division has a SCADA system that is monitored continuously for any problems that may
arise in the Electric System. The main control room has two system operator desks and a large screen
where system operating information is displayed. System operators can monitor the Electric System
operation, such as voltage levels, current flows, etc. and make necessary adjustments as problems arise.
The systems operators have received some PJM training, but are not required to be certified as Delmarva
Power is the controlling agency.
Loading on substation transformers used for an emergency, a switching operation, or maintenance is
limited to 120 percent of the rated capacity, followed by a twelve-hour cool-down period. The Electric
Division has eight line crews to work on the system. Four crews are responsible for overhead lines, four
crews are responsible for underground lines, and one crew is responsible for maintenance. The primary
responsibilities of the eight line crews are installation of new service connections and construction of new
lines. The trouble crew maintains the street lights, repairs underground services and is the first responder
to outages. Tree trimming is contracted out and is no longer performed by the Electrical Division;
however, performance of the contractor is monitored by the Line Crew Superintendent.
The Substation/Relay Maintenance Division is responsible for operation and maintenance of the
substations and associated equipment. Visual inspections of substations, associated equipment, trip
counter checks and battery systems checks are performed regularly. The Substation/Relay Maintenance
Division is also responsible for contractor oversight during annual transformer condition assessments.
TJ/H2b Analytical Services completed the annual transformer condition assessments in February 2011.
No abnormal gas was indicated and since the oil condition was within acceptable parameters, TJ/H2b
recommended the continuation of normal operation. The City has a contract with an environmental
City of Dover, Delaware 3-14 Burns & McDonnell
Paj 138
2014 Engineering Consultant’s Report Electric System Overview and Assessment
consultant to check each substation for oil leaks and to provide instruction on cleaning up in the event of
an oil spill.
The City contracts with an outside firm to inspect and chemically treat each wood pole in the Electric
System every ten years. This is accomplished by awarding a five-year contract to spread out the expenses.
Pole treatments were completed in May of 2013. Dover treated and inspected over 760 poles during 2013,
of which, only one pole was rejected providing a 99.9% pass rate.
3.3.5 Design Standards and Specifications
The Electric Division designs the transmission and distribution circuits and some substation upgrades in
conformance with national safety standards. Other substation and transmission design is contracted to
Pike Electric, Inc.
The underground distribution design utilizes road or alley front access construction. This design means
the electrical equipment, such as transformers and underground cable, are installed beside the road instead
of behind houses or buildings. The advantage of front access construction is the accessibility for
maintenance and repairs to cable and electric equipment. The underground cables are installed in
polymerized vinyl chloride pipe for added protection and for easy cable replacement. The Electric
Division installs jacketed, concentric cable that is rated at 15 kV, with 133 percent ethylene propylene
rubber insulation.
The standard overhead distribution design utilizes a flat construction with a single cross-arm and
insulators on 45-foot class 2 poles. Typically all electrical equipment locations have ground rods installed
with measured readings of 25 ohms or less.
The substation design is generally a low-profile rigid bus design. The circuit breakers are SF6 gas-filled
and the relays are microprocessor based with SCADA control and monitoring.
3.3.6 Transmission and Distribution Capital Improvements
The following describes completed, on-going, and planned improvements to the City’s transmission and
distribution assets:
Recently Completed:
69-kV Feeders 3 and 4
Replacement of 69-kV Breakers & Design
Governors Avenue Rebuild
City of Dover, Delaware 3-15 Burns & McDonnell
Paj 139
2014 Engineering Consultant’s Report Electric System Overview and Assessment
Mid-City Substation Upgrades
Substation PT and CT Replacement
Transmission Relaying, Replacement and Calibrations
Outage Management System
Wyoming Avenue – Underground
Pleasanton Acres – Underground
Royal Grant – New Underground Service
Dover Downs Switchgear
Substation Equipment & Fencing
69kV Switch Replacement
Frazier Substation Reliability Upgrade
On-Going:
Capitol Park – Underground
Morris Estates – Underground
Bayside Drive (Persimmon to White Oak Road)
Lighting Project and Rehabilitation
Horsepond Road Substation Reliability Upgrade
Transmission Line Maintenance Program
Distribution Capacitors – Overhead
Distribution Capacitors – Underground
New Developments – UG Transformers
New Developments – UG Conductors/Devices
Meter Replacements
Vehicles, Trucks, & Equipment
Planned:
Substation Battery Replacement
Richardson Circle
Lebanon 400 Feeder
Townpoint Distribution Upgrades
Distribution System Upgrades – Unidentified
Horsepond Road URD – Distribution Feeders
City of Dover, Delaware 3-16 Burns & McDonnell
Paj 140
2014 Engineering Consultant’s Report Electric System Overview and Assessment
McKee Run Yard Rebuild (Transmission)
Distribution Feeder Replacement Program
McKee Run & State College Road Feeder Replacements
GOTP Transmission Line Relocation
McKee Run Transformer/Substation Repairs
Horsepond SS to Cartanza 69kV Rebuild
69kV Substation Cable Replacement North Street
General Scott Switchgear
Dover Air Force Base Substation Rebuild
System Automation
DNREC R&R Metering
West Dover Connector
Meadows at Jefferson Terrace
Chestnut Grove Development
Garrison Oak Technical Park
Uzin Utz Manufacturing
3.3.7 Condition Assessment
The transmission and distribution system assessment included drive-by observations of a sample of the
transmission circuits, distribution circuits, and substations. Many of the fifteen substations were
physically observed during the tour. The following substations were observed during the tour:
McKee Substation
College Park Substation
Dover Downs Substation
Frazier Substation
VanSant Substation
General Scott Substation
Division Street Substation
Mid-City Substation
Mayfair Substation
St. Joan’s Substation
Cartanza Substation
City of Dover, Delaware 3-17 Burns & McDonnell
Paj 141
2014 Engineering Consultant’s Report Electric System Overview and Assessment
Horsepond Substation
Danner Farm Substation
Lebanon Substation
In general, the substations were in acceptable operating conditions. Bill Hewlett provided a tour of the
substations with Ted Kelly on April 17, 2014. The Frazier Substation was rebuilt last year; an additional 3
breaker system was added for a 69 kV bus. The General Scott Substation has relatively new breakers, and
the controls are scheduled to be upgraded in FY 2014 or 2015. Horsepond Substation is currently being
rebuilt. Work started in late February and scheduled to be back in service by June, 2014. Conductor line
was replaced at the Savannah and White Oak Substation areas. The City’s in the process of replacing
conductor throughout the entire 69 kV system. Moving forward, a greater portion of the system will be
converted from overhead to underground distribution.
3.4 Conclusions
Based on statements and information provided, as well as the observations and reviews performed, it is
the opinion of Burns & McDonnell that the City’s power generation facilities are being operated and
maintained consistent with accepted electric utility practice in the United States. In general, the
performance, operation, maintenance, staff, planning, and training aspects for the McKee Run and
VanSant stations were found to be above average. Specifically, the generation facilities have
demonstrated a high level of availability despite the dispatching of the units primarily for peak demand.
It is the opinion of Burns & McDonnell that the design, construction, operation and maintenance of the
City’s electric transmission and distribution system and the associated facilities are consistent with
current generally accepted electric utility standards. In completing Annual Engineering Consultant’s
Reports over the past several years, Burns & McDonnell has observed that the City has made appropriate
system upgrades and improvements. The City and the Electric Division are proactive in preventative
maintenance and expansion of the Electric System before problems arise.
City of Dover, Delaware 3-18 Burns & McDonnell
Paj 142
4.0 – FINANCIAL ASSESSMENT
Paj 143
2014 Engineering Consultant’s Report Financial Assessment
4.0 FINANCIAL ASSESSMENT
A review of the financial results of the Electric System for the fiscal year ended June 30, 2013, is
provided below.
4.1 Financial Results
The total revenue of the Electric Division during FY 2013 included revenue from charges for electric
service, as well as miscellaneous revenues from items such as rents, penalties, reconnection fees, and
development fees. On Table 4-4, revenues were compared to the Electric Division’s costs of providing
services to its customers to determine whether the financial requirements of the Electric Division were
met.
4.1.1 Required Revenue Level
The level of revenues required from the retail electric rates for the Electric Division was determined
through the analysis of the financial results and net income or net margins for the most recent fiscal year.
The City of Dover, Delaware Resolution Authorizing and Securing Electric Revenue Bonds, adopted
December 23, 1985 requires that the Electric Division maintain a debt service coverage ratio of 1.25. The
following is an excerpt from Section 502(c) of the resolution.
“(c) The total amount of the Revenues of the Electric System during the preceding fiscal year shall
have been not less than the total of the following:
(3) The Current Expenses of the Electric System during the current fiscal years shown by the Annual
Budget . . . for such fiscal year, and
(4) One hundred twenty-five percent (125%) of the maximum amount of the Principal and Interest
Requirements for any fiscal year thereafter on account of all bonds then Outstanding under the
provisions of this Resolution.
The City further covenants that, from time to time and as often as it shall appear necessary, it will
adjust the electric rates as may be necessary or proper so that the revenues of the Electric System in
each fiscal year will not be less than the total of the amounts set forth in subdivision (c) of this
section.”
4.1.2 Electric Rates
Customers of the Electric Division are charged for the electric service based on rate schedules, tariffs, or
contracts that reflect the costs to the Electric Division of providing that service. For purposes of setting
City of Dover, Delaware 4-1 Burns & McDonnell
Paj 144
2014 Engineering Consultant’s Report Financial Assessment
electric rates, customers with similar load and service characteristics should be placed in the same rate
classification.
A comprehensive cost-of-service and rate design study was completed in 2006 and subsequent rate
analyses were completed in 2007 and 2008 to examine revenue requirements and revenue generation.
Specifically, the 2006 rate study was conducted to address increased costs associated with a new power
supply contract that became effective on July 1, 2006. The rate study recommended combining a number
of rate classes and implementing rate increases on July 1, 2006. The 2006 rate study also recommended
an additional increase be implemented on January 1, 2007 to cover increased costs associated with
operating the generating station. The 2007 and 2008 rate analyses re-examined Electric Division revenues
and expenses and recognized additional revisions to power supply costs. As a result of these analyses,
additional rate increases were implemented on July 1, 2007 and July 1, 2008. The City retained Burns &
McDonnell to conduct cost-of-service and rate design study in 2012 followed by an update in 2013. The
2012 study examined revenue adequacy, revenue responsibility, and revenue recovery for the Electric
Division. It scrutinized customer classes and proposed adjustments for demand rate components and
corresponding changes to energy charges. In May 2013, the City retained Burns & McDonnell to
incorporate updated power supply cost projections, and other updates, into the model it developed as part
of the 2012 Study. The current rate classes are listed below.
Residential
Small Commercial (1 Phase, 3 Phase, 1 Phase Heating, Church, and Municipal)
Medium Commercial (1 Phase & 3 Phase)
Large Commercial (3 Phase with Reactive Metering)
Primary
Transmission
Outdoor Development Lighting
Private Outdoor Lighting
4.1.3 Operating Results
Table 4-1 presents a summary of the annual energy sales, the average monthly number of customer
accounts, and the annual average kilowatt-hour (kWh) energy per customer of the Electric Division for
FY 2011 through FY 2013. Annual energy sales decreased in FY 2012 to 710.3 GWh, a decrease of 3.2
percent from 734.1 GWh in FY 2011. Energy sales increased to 723.1 GWh in FY 2013, a 1.8 percent
increase from FY 2012.
City of Dover, Delaware 4-2 Burns & McDonnell
Paj 145
2014 Engineering Consultant’s Report Financial Assessment
Table 4-1: Annual Sales and Customer Accounts
FY 2011 FY 2012 FY 2013
Energy Sales (kWh)
Residential 208,092,047 196,388,942 204,759,680
Commercial 243,985,517 230,814,311 232,220,877
Primary 153,879,249 160,560,686 167,144,717
Transmission 128,146,159 122,563,783 119,003,804
Total Energy Sales 734,102,972 710,327,722 723,129,078
Average Number of Monthly Customers (bills)
Residential 19,730 19,910 19,990
Commercial 3,140 3,355 3,412
Primary 42 39 37
Transmission 3 4 4
Total Customers Accounts 22,915 23,308 23,443
Energy Usage Per Customer (kWh/cust./yr.)
Residential 10,547 9,864 10,243
Commercial 77,702 68,797 68,060
Primary 3,663,792 4,116,941 4,517,425
Transmission 42,715,386 30,640,946 29,750,951
Average Usage Per Customer 32,036 30,476 30,846
Table 4-2 presents revenues from sales, revenue per kWh ratios, and average revenue per customer ratios
for each revenue classification. Total revenue from sales to electric customers in FY 2013 was $88.3
million, representing a decrease of $3.6 million, or 3.9 percent from FY 2012. Total revenue from sales to
electric customers includes utility tax revenue and power cost adjustment revenue.
In FY 2013, the average rate revenue per kWh for residential customers was 14.00 cents and the total
average rate revenue was 12.22 cents per kWh. The July 2012, through June 2013 national average
monthly utility-level retail sales of electricity and associated revenue per kWh, as published by the US
Energy Information Administration (EIA), were 11.88 and 9.84 cents per kWh, respectively. For a state-
wide comparison, the EIA summarized the Delaware July 2012 through June 2013 average monthly
utility-level retail sales of electricity and associated revenue per kWh to be 13.58 cents per kWh for
residential customers and 11.06 cents per kWh across all sectors.1
1
US Energy Information Administration, Form EIA-826 Data Monthly Electric Utility Sales and Revenue Data,
http://www.eia.gov/electricity/data/state/avgprice_annual.xls (May 22, 2014)
City of Dover, Delaware 4-3 Burns & McDonnell
Paj 146
2014 Engineering Consultant’s Report Financial Assessment
Table 4-2: Annual Revenues and Sales Ratios
FY 2011 FY 2012 FY 2013
Revenue
Residential $ 30,774,462 $ 28,072,775 $ 28,668,248
Commercial 36,572,134 33,381,554 30,520,784
Primary 18,450,238 17,986,987 17,699,865
Transmission 13,716,322 12,506,664 11,442,299
Total Revenue $ 99,513,156 $ 91,947,980 $ 88,331,196
Revenue/kWh
Residential $ 0.1479 $ 0.1429 $ 0.1400
Commercial 0.1499 0.1446 0.1314
Primary 0.1199 0.1120 0.1059
Transmission 0.1070 0.1020 0.0962
Total Revenue/kWh $ 0.1356 $ 0.1294 $ 0.1222
Revenue Per Customer
Residential $ 1,560 $ 1,410 $ 1,434
Commercial 11,647 9,950 8,945
Primary 439,291 461,205 478,375
Transmission 4,572,107 3,126,666 2,860,575
Average Revenue Per Customer $ 4,343 $ 3,945 $ 3,768
The Electric Division’s largest cost in providing electric service to its customers in FY 2013 was the
wholesale cost of power. The Electric Division purchased power from the PJM Interconnection
marketplace through its Energy Manager, TEA. The cost of non-generated power includes energy and
demand costs, power supply management expense, PJM charges and credits, generation fuels cost, and
capacity charges and credits.
The significance of power supply cost to the Electric Division is illustrated in Table 4-3. The top portion
of the Table shows net operating revenue as the difference between total revenues generated by the rates
and the cost of power supply.2 The ratios of power supply cost to sales revenues were calculated for FY
2011 through FY 2013. As illustrated, the Electric Division’s power supply cost as a percentage of rate
revenue increased from 64.1 percent in FY 2012 to 63.0 percent in FY 2013.
2
For the purposes of this Report, the phrase “Power Supply” refers to the sum of the costs of power purchased and
power generated. This includes plant costs and the cost of fuel. Power Supply also includes any expenses in the CIP
Fund that are not capital expenses. The phrase “Purchased Power” refers only to the cost of power purchased from
the market and other directly associated costs.
City of Dover, Delaware 4-4 Burns & McDonnell
Paj 147
2014 Engineering Consultant’s Report Financial Assessment
Table 4-3: Revenue Margins and Unaccounted for Energy
FY 2011 FY 2012 FY 2013
Net Revenue Margins ($)
Sales Revenues $ 99,513,156 $ 91,947,980 $ 88,331,196
Power Supply 69,616,076 58,929,133 55,681,251
Net Revenue Margin $ 29,897,080 $ 33,018,847 $ 32,649,945
Net Revenue Ratio 70.0% 64.1% 63.0%
Unaccounted for Energy (kWh)
Power Supply 768,254,000 738,190,000 752,869,000
Energy Sales 734,102,972 710,327,722 723,129,078
Unaccounted for Energy (Losses) [1] 34,151,028 27,862,278 29,739,922
Percentage 4.4% 3.8% 4.0%
[1] Unaccounted for Energy (Losses) includes street lighting energy
Table 4-3 also illustrates the ratio of the amount of energy purchased and delivered to the electric system
to total energy sales. This relationship identifies the level of unaccounted for energy in the Electric
System. This unaccounted for energy may include energy that was unmetered, metered inaccurately,
stolen, lost, PJM transmission line losses, local system line/transformer losses, etc. The bottom portion of
Table 4-3 presents these comparisons for the Electric Division for FY 2011 through FY 2013. As shown,
the percentage ratio of the unaccounted for energy to the total energy purchased for FY 2013 was 4.0
percent. This is up from 3.8 percent in FY 2012.
Table 4-4 presents a re-creation of the Electric Division’s Statement of Revenues, Expenses, and Changes
in Unreserved Retained Earnings for the Electric Revenue Fund for FY 2011 through FY 2013. Net
income decreased from FY 2012, totaling $6.2 million in FY 2013. An increase in Operating – Transfers
Out resulted in a $2.3 million decrease in net income for the year. The General Fund Transfer was
increased by $2.0 million to help finance the Calpine Project which the City is currently negotiating with
for a Purchase Power Agreement and Capacity Agreement in light of the decommissioning Units 1 and 2.
City of Dover, Delaware 4-5 Burns & McDonnell
Paj 148
2014 Engineering Consultant’s Report Financial Assessment
Table 4-4: Comparative Statement of Revenues, Expense,
and Changes in Unreserved Retained Earnings
FY 2011 FY 2012 FY 2013
Operating Revenues:
Charges for Electric Service $ 99,513,157 $ 91,947,980 $ 88,331,196
Miscellaneous Services/Incomes 2,389,462 1,581,421 2,354,497
Total Operating Revenues $ 101,902,619 $ 93,529,401 $ 90,685,693
Operating Expenses:
General Administration $ 5,298,869 $ 5,223,149 $ 4,470,795
Power Supply 69,616,076 58,929,133 55,681,251
Transmission/Distribution 3,083,714 3,023,566 3,267,698
Engineering 1,722,244 1,163,379 1,107,231
Metering 204,352 205,791 219,010
System Operations 486,894 498,063 544,405
Utility Tax 1,944,543 1,548,208 1,443,853
Depreciation 4,710,658 4,783,444 4,621,501
Retirees Pension 1,115,765
Retiree Health Care 1,839,110 1,015,731 696,500
Total Operating Expenses $ 88,906,460 $ 76,390,464 $ 73,168,009
Net Operating Income $ 12,996,159 $ 17,138,937 $ 17,517,684
Non-operating Revenues (Expenses)
Interest Earned
Operating Fund $ 832,145 $ 120,876 $ 190,469
Reserved Funds 511,922 348,640 506,771
Net Increase in Fair Value of Investments (861,216) 45,200 (614,989)
Interest and Fiscal Charges (1,385,035) (1,283,174) (1,432,779)
Bond Discount Amortized (21,579) -
Gain/(Loss) on Sale of Assets 16,830 47,966 5,203
Total Non-operating Revenues(Expenses) $ (906,933) $ (720,492) $ (1,345,325)
Net Income Before Operating Transfers $ 12,089,226 $ 16,418,445 $ 16,172,359
Operating Transfers - In - - 8,282
Operating Transfers - Out (8,856,000) (7,876,288) (10,000,000)
Total Net Operating Transfers $ (8,856,000) $ (7,876,288) $ (9,991,718)
Net Income $ 3,233,226 $ 8,542,157 $ 6,180,641
4.1.4 Adequacy of Electric Rates
The City’s Bond Resolution requires annual revenues of the Electric Division be no less than the total
current expenses plus 125 percent of the greatest remaining annual debt service. “Current expenses”, as
defined in the Resolution, includes all expenses necessary to maintain and repair the Electric System, all
administrative expenses, and engineering, legal or other consultant fees. Transfers to reserve accounts and
special purpose funds, and allowances for depreciation are specifically excluded from “current expenses.”
City of Dover, Delaware 4-6 Burns & McDonnell
Paj 149
2014 Engineering Consultant’s Report Financial Assessment
In order to determine if the City and the Electric Division have met this requirement, the net income
shown in Table 4-4 was adjusted to include the interest on bonds, depreciation expense, and other non-
cash income and expenses. Table 4-5 summarizes net income adjustments and the calculation of the
revenues available for debt service for FY 2011 though FY 2013.
Table 4-5: Debt Service Coverage
FY 2011 FY 2012 FY 2013
Net Income $ 3,233,226 $ 8,542,157 $ 6,180,641
Plus Excluded Expenses:
Operating Transfers - Out $ 8,856,000 $ 7,876,288 $ 10,000,000
Depreciation 4,710,658 4,783,444 4,621,501
Interest and Fiscal Charges 1,385,035 1,283,174 1,432,779
Bond Discount Amortized 21,579 - -
Gain/(Loss) on Sale of Assets (16,830) (47,966) (5,203)
Less Excluded Income:
Net Increase in Fair Value of Investments 861,216 (45,200) 614,989
Interest Earned - Reserve Funds (511,922) (348,640) (506,771)
Revenues Available for Debt Service $ 18,538,962 $ 22,043,257 $ 22,329,654
Maximum Principal and Interest in Any Year $ 3,401,954 $ 3,401,954 $ 3,401,954
Debt Service Coverage 5.45 6.48 6.56
Minimum Required Debt Service Ratio 1.25 1.25 1.25
As Table 4-5 illustrates, the City and the Electric Division maintained a debt service coverage ratio each
year that exceeded the required 125 percent plus current expenses. Therefore, the revenues generated by
the current electric rates have been sufficient to meet the applicable covenants of the Resolution.
Section 502 of the Resolution requires that the annual debt service used in evaluating the revenues is to be
the maximum amount for any fiscal year thereafter. Table 4-6 presents the annual totals of principal and
interest amounts due on bonds currently outstanding. The calculation of the debt service coverage ratio in
Table 4-5 is based on the total maximum debt service expense in any fiscal year. The FY 2013 calculation
was based on the total FY 2016 debt service expense of $3,401,954.
4.2 Status of Revenue Bonds
At the end of FY 2013, the City had two series of outstanding electric revenue bonds that were issued
pursuant to the Resolution. On July 1, 2008, the City issued $22,200,000 in Electric Revenue Bonds
(2008 Bonds). The proceeds from the sale of the 2008 Bonds were used (i) to finance or reimburse the
City of Dover, Delaware 4-7 Burns & McDonnell
Paj 150
2014 Engineering Consultant’s Report Financial Assessment
City for improvements to the City’s electric system; (ii) to fund a Debt Service Reserve Fund; and (4) to
pay the costs of issuance of the 2008 Bonds.
On November 17, 2010, the City issued $8,810,000 of Electric Revenue Refunding Bonds (Series 2010).
The proceeds from the sale of the Series 2010 Bonds were used (i) to refund the Series 2004 Bonds, and
(ii) to pay the costs of issuance of the Series 2010 Bonds. The non-taxable Series 2010 Bonds received an
underlying rating of Aa2 by Moody’s Investors Services and an underlying rating of A+ by Fitch Ratings.
Table 4-6 illustrates the debt service schedule for the Series 2008 and 2010 Bonds. The principal and
interest and the annual total are shown for each series of bonds. At the time of issuance of the Series 2010
Bonds, the combined outstanding principal balance for both series of bonds was $30,280,000.
Table 4-6: Debt Service Schedule of Electric Revenue Bonds
2008 Electric Revenue Bonds 2010 Electric Revenue Refunding Bonds Total Annual
Period Principal Interest Debt Service Principal Interest Debt Service Debt Service
FY 2014 430,000 986,454 1,416,454 1,740,000 219,100 1,959,100 3,375,554
FY 2015 450,000 964,954 1,414,954 1,810,000 166,900 1,976,900 3,391,854
FY 2016 475,000 942,454 1,417,454 1,890,000 94,500 1,984,500 3,401,954
FY 2017 695,000 918,704 1,613,704 - - - 1,613,704
FY 2018 730,000 883,954 1,613,954 - - - 1,613,954
FY 2019 765,000 847,454 1,612,454 - - - 1,612,454
FY 2020 800,000 815,706 1,615,706 - - - 1,615,706
FY21-34 16,325,000 6,618,185 22,943,185 - - - 22,943,185
Total $21,470,000 $ 15,013,223 $36,483,223 $ 8,810,000 $ 911,867 $ 9,721,867 $46,205,090
4.3 Insurance
The City maintains a comprehensive insurance program to insure against varying types of liabilities and
significant losses related to various Electric Division properties. Section 706 of the Resolution reads:
"The City covenants that it will maintain a practical insurance program, with reasonable terms,
conditions, provisions and costs, which the City Manager determines, with the approval of the
Engineering Consultants, will afford adequate protection against loss, including loss of Revenues,
caused by damage to or destruction of the Electric System or any part thereof and also
comprehensive public liability insurance on the Electric System for bodily injury and property
damage in such amounts as may be approved by the Engineering Consultants.”
Table 4-7 summarizes itemized insurance coverage procured by the City for the period July 1, 2013,
through June 30, 2014. Burns & McDonnell has reviewed this list of insurance, and in the opinion of
City of Dover, Delaware 4-8 Burns & McDonnell
Paj 151
2014 Engineering Consultant’s Report Financial Assessment
Burns & McDonnell, as Engineering Consultant and not as insurance counselor, the insurance in full
force and affect appears to satisfy the requirements of Section 706 of the Resolution.
Table 4-7: Schedule of Insurance Coverage in Effect
July 1, 2013 -
Starr Technical Risks Agency June 30, 2014
Coverage
Property
Earth Movement -Per Occurrence and in the $20,000,000
Annual Aggregate, except
Earth Movement in High Hazard Earth Movement EXCLUDED
Zones;
Earth Movement in California; EXCLUDED
Flood -Per Occurrence and in the Annual 10,000,000
Aggregate;
Accounts Receivable; 100,000
Business Interruption; EXCLUDED
Contingent Time Element Coverage; EXCLUDED
Debris Removal (or 25% of Direct Property Loss, whichever the greater); 2,500,000
Demolition and Increased Cost of Construction; 10,000,000
EDP Media; 1,000,000
Errors and Omissions; 2,000,000
Expediting Expense; 1,000,000
Extra Expense, excluding replacement power or increased cost of generation, 2,000,000
transmission and/or distribution of electricity, water or natural gas;
Fire Department Service Charges and Extinguishing Expenses; 500,000
Hazardous Substances -Per Occurrence and in the Annual Aggregate; 500,000
Inland Transit; 2,500,000
Newly Acquired Locations -90 Days reporting; 1,000,000
Personal Property Temporarily Off Premises; 100,000
Professional Fees; 250,000
Incidental Course of Construction; 5,000,000
Miscellaneous Unnamed Locations (except perils of Flood, Earth Movement and 500,000
Valuable Papers and Records; 100,000
Deductibles
For each Occurrence giving rise to a claim under this policy, the Insured agrees to retain for its
own account an initial amount of:
In respect of Damage to Insured Property:
$350,000 per Occurrence, except;
$100,000 per Occurrence as respects Transit.
In respect of Time Element loss (Extra Expense):
45 days per Occurrence, except;
72 hours per Occurrence in respect of Service Interruption.
City of Dover, Delaware 4-9 Burns & McDonnell
Paj 152
2014 Engineering Consultant’s Report Financial Assessment
July 1, 2013 -
XL Insurance June 30, 2014
Coverage
Property
per Occurrence and in the Annual Aggregate in respect of Flood; $ 10,000,000
per Occurrence and in the Annual Aggregate in respect of Earth Movement, 20,000,000
Excluded. per Occurrence and in the Annual Aggregate applicable in
High Hazard Movement zones;
per Occurrence and in the Aggregate in respect Hazardous Substance; 500,000
per Occurrence in respect of Business Interruption; EXCLUDED
per Occurrence in respect of Accounts Receivable; 100,000
per Occurrence in respect of scheduled, direct Contingent Time Element; EXCLUDED
per Occurrence in respect of Incidental Course of Construction; 5,000,000
(or 25.00% of the direct physical loss, whichever greater) per Occurrence in 2,500,000
respect of Debris Removal;
per Occurrence in respect of Demolition and Increased Cost of Construction; 10,000,000
per Occurrence in respect of Electronic Data Processing Media; 1,000,000
per Occurrence in respect of Errors and Omissions; 2,000,000
per Occurrence in respect of Expediting Expense; 1,000,000
per Occurrence in respect of Extra Expense excluding replacement power of 2,000,000
increased cost of generation, transmission and/or distribution of electricity,
water or natural gas;
per Occurrence in respect of Fire Department Service Charges and 500,000
Extinguishing Expenses;
per Occurrence in respect of Newly Acquired Locations (ninety (90) days 1,000,000
reporting);
per Occurrence in respect of property in Course of Inland Transit; 2,500,000
per Occurrence in respect of Miscellaneous Unnamed Locations, except: 500,000
Excluded. per Occurrence in respect of Flood;
Excluded. per Occurrence in respect of Earth Movement;
Excluded. per Occurrence in respect of Named Storm;
per Occurrence in respect of Valuable Papers and Records; 100,000
per Occurrence in respect of Personal Property Temporarily Off Premise. 100,000
Deductibles / Retentions
For each Occurrence giving rise to a claim under this policy, the Insured agrees to retain for its
own account an initial amount of:
In respect of Damage to Insured Property:
$350,000, Per Occurrence, except;
$100,000, per Occurrence as respect Transit;
In respect of Time Element loss (Extra Expense):
45 days per Occurrence except;
72 hours Per Occurrence in respect of Service Interruption
4.4 Operating and Reserve Accounts
The Electric Revenue Fund and the Electric Improvement & Extension (I&E) Fund are the City’s two
funds devoted to the Electric Division. The funds are used to manage cash and transactions related to
utility operations and capital expenditures, respectively. Each fund includes certain cash accounts
established to make moneys available for specific purposes when they are needed. The accounts
maintained within the Revenue and I&E Funds are listed herein.
City of Dover, Delaware 4-10 Burns & McDonnell
Paj 153
2014 Engineering Consultant’s Report Financial Assessment
Electric Revenue Fund
Insurance Reserve Account
Contingency Reserve Account
Electric Rate Stabilization Reserve Account
Interest and Sinking Account
Electric Improvement & Extension Fund
Depreciation Reserve Account
Future Capacity Reserve Account
The following are descriptions of each Fund, their respective accounts and their purposes.
4.4.1 Electric Revenue Fund
The Electric Revenue Fund was established in Section 503 of the Resolution. All revenues are to be
deposited into the Electric Revenue Fund when received. Current expenses are to be paid and other
accounts are to be maintained from the Electric Revenue Fund. Moneys are transferred from the Electric
Revenue Fund to the Electric Rate Stabilization Reserve Account, the Interest and Sinking Account, the
I&E Fund, the Depreciation Reserve Account, and the Future Capacity Reserve Account.
4.4.1.1 Insurance Reserve Account
The Insurance Reserve Account was established by the City to fund insurance deductibles in the event of
loss(es) covered by the City’s insurance policies then in effect. The target minimum balance in the
Insurance Reserve is $350,000. The reserve balance at the end of FY 2013 was $733,043. Dover will be
proposing raising the minimum balance from $350,000 to $750,000 per insurance carrier recommendation
in order to reduce premiums. This proposal will be taken to City Council in 2014.
4.4.1.2 Contingency Reserve Account
The Contingency Reserve Account was established by the City in FY 2003 to provide for unplanned
expenditures that may not be avoidable. The City’s Financial Policies require that a minimum balance be
maintained in the Contingency Reserve Account equal to 1.0 percent of the current year revenues for the
Electric Revenue Fund. The FY 2013 year-end balance was $814,236, which is equal to 0.92 percent of
the FY 2013 revenues for the Electric Revenue Fund.
City of Dover, Delaware 4-11 Burns & McDonnell
Paj 154
2014 Engineering Consultant’s Report Financial Assessment
4.4.1.3 Electric Rate Stabilization Account
The Electric Rate Stabilization Reserve Account was established in FY 2005 to offset the costs of the
power cost adjustment to the customers of Dover. The account’s target balance is a minimum of 3.0
percent, not to exceed 10.0 percent, of purchase power cost in any given year. Any excess of this amount
will be refunded to customers in future years by reducing the rate of the power cost adjustment. The
account’s FY 2013 end-of-year balance was $17,382,124, which was 31.2 percent of the FY 2013
purchased power cost.
4.4.1.4 Interest and Sinking Account
The Interest and Sinking Account was established in Section 507 of the Resolution. This account consists
of two restricted accounts: the Bond Service account and the Reserve Account. The Bond Service
Account is funded with equal monthly transfers from the Electric Revenue Fund such that the balance, as
of each payment date for interest or for principal and interest, will be equal to the amount of the payment
due. The payments of principal and interest due on bonds are made from the Bond Service Account. The
Reserve Account is funded by transfers from the Electric Revenue Fund, as necessary, to maintain a
balance equal to the maximum combined principal and interest for any future fiscal year through the life
of all bonds then outstanding. Moneys in the Reserve Account are used for paying interest on and
principal of bonds when the balance in the Bond Service Account is insufficient for making those
payments. Excess moneys in the Reserve Account are also used towards paying current interest payments.
The total amount in the Restricted Accounts for the 2008 and 2010 bonds as of June 30, 2013, was
$3,522,833.
4.4.2 Electric Improvement and Extension Fund
The I&E Fund was established in Section 507 of the Resolution. Funds are added to the I&E Fund from
the Electric Revenue Fund to the extent that the amount of funds available from the Electric Revenue
Fund exceeds the total of the amounts required to be added to the Interest and Sinking Account. The I&E
Fund also receives additional funding from the Depreciation Reserve Account, the Future Capacity
Reserve Account, and from development receipts. Section 510 of the Resolution indicates that, except for
certain situations, moneys held in the I&E Fund are to be used only for payment of costs of unusual
maintenance or repairs, renewals or replacements, obtaining or replacing equipment, constructing
extensions, additions, or improvements, and engineering expenses related to the foregoing activities.
4.4.2.1 Depreciation Reserve Account
The Depreciation Reserve Account represents moneys that have been set aside for the sole purpose of
funding renewals and replacements of the Electric System as components or equipment wear out,
City of Dover, Delaware 4-12 Burns & McDonnell
Paj 155
2014 Engineering Consultant’s Report Financial Assessment
deteriorate, or otherwise become unsuitable for the intended purpose. Transfers from the Electric Revenue
Fund and investment earnings are the only sources of additional moneys for the Depreciation Reserve
Account. Transfers to the I&E Fund are made as necessary to fund capital projects. The target
appropriation for the Depreciation Reserve Account each year is the excess of depreciation expense for
the year over the amount of principal included in debt service payments made during the year. The
reserve balance at the end of FY 2013 was $9,855,704.
4.4.2.2 Future Capacity Reserve Account
The Future Capacity Reserve Account was established to set aside and accumulate funds from the Electric
Revenue Fund for use in evaluating and pursuing activities related to the Electric Division’s alternatives
for power supply resources for future demand for electricity. The original target balance for this reserve
was $5,000,000. The reserve balance at the end of FY 2013 was $10,004,190.
Table 4-8 presents FY 2011 through FY 2013 year-end summaries of the activity within the cash accounts
described above. The Insurance Reserve Account, the Contingency Reserve Account, the Electric Rate
Stabilization Reserve Account, and the Interest and Sinking Account are accounts within the Electric
Revenue Fund. The Depreciation Reserve Account and the Future Capacity Reserve Account are accounts
within the I&E Fund.
City of Dover, Delaware 4-13 Burns & McDonnell
Paj 156
2014 Engineering Consultant’s Report Financial Assessment
Table 4-8: Reserve Account Activity and Balances
Insurance Contingency Electric Rate Bond Depreciation Future
Reserve Reserve Stabilization Reserve Reserve Capacity
Account Account Account Account Account Account
Year Ended June 30, 2011
Balance in Account on July 1 $ 396,530 $ 1,039,766 $ 4,776,519 $ 3,337,822 $ 8,021,155 $ 9,023,928
Receipts
Interest Earned 6,804 17,022 83,648 108,665 141,066 154,843
Appropriations - - 1,300,000 3,588,881 2,250,000 -
Total Funds Available $ 403,334 $ 1,056,788 $ 6,160,167 $ 7,035,368 $ 10,412,221 $ 9,178,771
Disbursements
Debt Service Payments - - - (3,515,992) - -
Transfer to Capital Projects - - - - -
Balance in Account on June 30 $ 403,334 $ 1,056,788 $ 6,160,167 $ 3,519,376 $ 10,412,221 $ 9,178,771
Year Ended June 30, 2012
Balance in Account on July 1 $ 403,334 $ 1,056,788 $ 6,160,167 $ 3,519,376 $ 10,412,221 $ 9,178,771
Receipts
Interest Earned 4,661 14,026 69,966 3,443 129,837 126,711
Appropriations - - 4,000,000 3,370,068 - -
Total Funds Available $ 407,995 $ 1,070,814 $ 10,230,133 $ 6,892,886 $ 10,542,058 $ 9,305,482
Disbursements
Debt Service Payments - - - (3,370,054) (500,000) -
Transfer to Capital Projects (70,730) - - (300,000) 500,000
Balance in Account on June 30 $ 337,265 $ 1,070,814 $ 10,230,133 $ 3,522,833 $ 9,742,058 $ 9,805,482
Year Ended June 30, 2013
Balance in Account on July 1 $ 337,265 $ 1,070,814 $ 10,230,133 $ 3,522,833 $ 9,742,058 $ 9,805,482
Receipts
Interest Earned 10,178 16,022 151,991 3,224 172,146 153,208
Appropriations 385,600 - 7,000,000 3,375,534 - 2,100,000
Total Funds Available $ 733,043 $ 1,086,836 $ 17,382,124 $ 6,901,591 $ 9,914,204 $ 12,058,690
Disbursements
Debt Service Payments - (272,600) - (3,375,534) (58,500) (54,500)
Transfer to Capital Projects - - - - (2,000,000)
Balance in Account on June 30 $ 733,043 $ 814,236 $ 17,382,124 $ 3,526,057 $ 9,855,704 $ 10,004,190
City of Dover, Delaware 4-14 Burns & McDonnell
Paj 158
2014 Engineering Consultant’s Report Conclusions
5.0 CONCLUSIONS
In the preparation of this Engineering Consultant’s Report, Burns & McDonnell completed assessments
of the electric generating stations and the transmission and distribution system of the City Electric
Division. The investigations included interviews, observations, and reviews of FY 2013 expenditures and
FY 2014 budgets. In addition, an analysis of the balances of the Improvement and Extension Fund and
other funds benefiting the Electric Division was performed. Burns & McDonnell also reviewed the
adequacy of the revenues provided by the current retail rates in relation to the requirements of the City of
Dover, Delaware Resolution Authorizing and Securing Electric Revenue Bonds, adopted December 23,
1985. A high level assessment of the City’s insurance coverage related to the Electric Division was also
completed. Based on these reviews and assessments, it is Burns & McDonnell’s opinion that:
1. The City’s power generation facilities are being operated and maintained consistent with accepted
electric utility practice in the United States.
2. The design, construction, operation, and maintenance of the City's electric transmission and
distribution system and the associated facilities are consistent with current generally accepted
electric utility standards and over the past few years. The system has been upgraded in order to
improve operation and service to customers.
3. The Electric Division capital projects included in the City’s Capital Investment Plan and the FY
2014 Operating Budget are necessary and should provide improved reliability and power quality
for the Electric System.
4. The balances as of June 30, 2013 for the various reserve funds maintained by the City for the
Electric Division appear to be sufficient for their defined purposes.
5. The insurance coverage in full force and affect as maintained by the City related to the various
assets of the Electric Division appears to satisfy the requirements of Section 706 of the
Resolution.
6. The electric revenues generated by the City’s current retail rates are more than sufficient to fulfill
the debt service coverage requirement defined in Section 502(c) of the Resolution.
City of Dover, Delaware 5-1 Burns & McDonnell
Paj 159
Burns & McDonnell World Headquarters
9400 Ward Parkway
Missouri City, MO 64114
Phone: 816-333-9400
Fax: 816-333-3690
www.burnsmcd.com
Burns & McDonnell: Making our clients successful for more than 100 years
Paj 160
CITY OF DOVER City Council Meeting
June 23, 2014
FISCAL YEAR JULY 1, 2013 TO JUNE 30, 2014
1 of 2
REVENUE REPORT
As of May 31, 2014
FY14 92.0%
FY14 REVISED YTD % BUDGET FY15 FY13 FY12
GENERAL FUND BUDGET BUDGET REVENUES RECEIVED BUDGET COMMENTS REVENUES REVENUES
1 Property Taxes $ 10,852,300 $ 10,778,300 $ 10,788,900 100.1% $ 10,782,200 $ 10,768,815 $ 10,765,741
2 Payment In Lieu of Taxes 317,200 317,200 316,700 99.8% 317,000 357,580 284,457
3 Transfer from Electric Fund 8,000,000 8,000,000 8,000,000 100.0% 10,000,000 8,000,000 7,876,288
4 Intrafund Service Receipts Electric 3,319,400 3,572,700 2,885,700 80.8% 3,508,100 3,195,818 3,105,015
5 Transfer from Transfer Tax Fund 1,315,500 1,393,000 1,455,400 104.5% 1,250,000 Includes May; Received in June 1,107,959 1,373,208
6 Business Licenses 1,460,000 1,460,000 1,448,700 99.2% 1,460,000 1,462,503 1,470,097
7 Intrafund Service Receipts Water/Wastewater 1,134,900 1,360,300 1,039,400 76.4% 1,354,900 1,046,492 894,186
8 Sanitation Fees 2,676,500 2,595,600 2,380,400 91.7% 2,595,600 2,624,877 1,903,623
9 Permits & Other Licenses 1,167,500 1,332,500 1,500,400 112.6% 1,354,200 1,162,765 1,346,769
10 Transfer from Municipal Street Aid Fund 527,400 663,900 498,000 75.0% 663,900 531,121 527,042
11 Fines & Police Revenue 666,000 573,900 575,800 100.3% 629,300 612,193 681,952
12 Police Extra Duty Fees 650,000 650,000 334,000 51.4% 659,500 703,575 600,310
13 Transfer from Police Grant Funds 110,000 126,800 63,400 50.0% 124,000 113,980 600,310
14 Court of Chancery Fees 863,200 1,002,200 945,200 94.3% 1,023,000 Includes May; Received in June 917,700 863,220
15 Transfer from Water/Wastewater Fund 500,000 500,000 500,000 100.0% 500,000 500,000 424,508
16 Transfer from Civil Traffic Penalties Fund 600,000 368,400 288,200 78.2% 500,000 Thru April 2014 299,828 518,638
17 Library Revenues & County Reciprocal Pymt 466,600 530,500 492,700 92.9% 521,600 471,065 475,822
18 Franchise Fees 606,200 636,000 477,800 75.1% 636,000 618,347 568,240
19 General Fund Grant Receipts 623,500 623,500 571,000 91.6% 623,500 777,987 1,010,452
20 Recreation Revenue 133,000 148,800 136,000 91.4% 148,800 144,490 112,480
21 Other Miscellaneous Receipts 213,800 203,600 169,800 83.4% 159,300 228,729 232,535
22 Interest Income 75,000 40,000 32,300 80.8% 40,000 93,173 53,175
23 Transfer from Reserves - 250,000 250,000 0.0% - Contingency Reserve - -
TOTALS $ 36,278,000 $ 37,127,200 $ 35,149,800 96.9% $ 38,850,900 $ 35,738,997 $ 35,688,068
Final Budget $ 849,200 FY14 Chg. $ 2,572,900 $ 35,569,000 $ 35,016,778
Paj 161
CITY OF DOVER City Council Meeting
June 23, 2014
FISCAL YEAR JULY 1, 2013 TO JUNE 30, 2014
2 of 2
REVENUE REPORT
As of May 31, 2014
FY14 92.0%
FY14 REVISED YTD % BUDGET FY15 FY13 FY12
WATER/WASTEWATER FUND BUDGET BUDGET REVENUES RECEIVED BUDGET COMMENTS REVENUES REVENUES
1 Water Fees $ 4,730,700 $ 4,730,700 $ 4,044,500 85.5% $ 4,616,400 $ 4,551,840 $ 4,707,918
2 Wastewater Fees 3,642,700 3,642,700 3,250,700 89.2% 3,706,800 3,564,615 3,722,985
3 Wastewater Adjustment Fees - County Trtmt 2,980,300 2,980,300 2,673,500 89.7% 2,902,600 2,926,616 3,050,127
4 Groundwater Inflow Adjustment 1,324,600 1,324,600 1,200,900 90.7% 1,862,500 1,314,033 1,290,968
5 Water Impact Fees 357,000 357,000 237,500 66.5% 472,700 220,362 308,700
6 Wastewater Impact Fees 323,000 323,000 216,900 67.2% 427,900 385,986 277,400
7 Water Tank Space Leasing 333,800 333,800 305,000 91.4% 331,900 300,067 313,101
8 Interest Income 23,100 23,100 3,000 13.0% 23,000 13,507 31,889
9 Other Miscellaneous Revenues 82,000 82,000 60,100 73.3% 156,600 73,312 104,634
10 Grant Receipts - - - 0.0% - 50,876 -
TOTALS $ 13,797,200 $ 13,797,200 $ 11,992,100 86.9% $ 14,500,400 $ 13,401,214 $ 13,807,722
Final Budget $ - FY14 Chg. $ 703,200 $ 13,822,200 $ 13,819,800
FY14 92.0%
FY14 REVISED YTD % BUDGET FY15 FY13 FY12
ELECTRIC REVENUE FUND BUDGET BUDGET REVENUES RECEIVED BUDGET COMMENTS REVENUES REVENUES
1 Sales to Customers $ 76,286,700 $ 76,286,700 $ 70,671,500 92.6% $ 78,043,000 $ 86,887,345 $ 99,859,602
2 Purchased Power Adjustment - - - 0.0% - - (2,290,989)
3 Utility Tax 1,492,200 1,492,200 1,149,600 77.0% 1,296,900 1,443,852 1,944,543
4 Transfer from Rate Stabilization Reserve 4,000,000 4,000,000 7,000,000 175.0% 2,000,000 5,400,000 -
5 Miscellaneous Revenue 988,800 988,800 812,600 82.2% 954,600 2,026,127 1,381,300
6 Interest Income 119,400 119,400 9,000 7.5% 12,000 137,718 12,662
7 Intrafund Service Fees - Water/Wastewater 98,500 98,500 94,200 95.6% - 136,413 171,646
TOTALS $ 82,985,600 $ 82,985,600 $ 79,736,900 96.1% $ 82,306,500 $ 96,031,455 $ 101,078,764
Final Budget $ - FY14 Chg. $ (679,100) $ 95,971,700 $ 99,934,036
Paj 162
TO: Mayor and Members of City Council
FROM: Traci A. McDowell, City Clerk
DATE: June 18, 2014
SUBJECT: June 17, 2014 Special Mayoral Election Results
Following are the results of the 2014 Special Mayoral Election, as certified by the Election Board:
1st District 2nd District 3rd District 4th District Total
Votes Votes Votes Votes Votes
CHEVIS R. ANDERSON 34 17 25 25 101
% of District Votes 5.84% 3.78% 5.81% 11.57%
% of Total Votes Cast 2.03% 1.01% 1.49% 1.49% 6.02%
% of District Registered Voters 0.51% 0.27% 0.43% 0.63%
% of Total Registered Voters 0.15% 0.07% 0.11% 0.11% 0.44%
DAVID L. ANDERSON 173 123 137 101 534
% of District Votes 29.73% 27.33% 31.86% 46.76%
% of Total Votes Cast 10.31% 7.33% 8.16% 6.02% 31.82%
% of District Registered Voters 2.58% 1.98% 2.34% 2.53%
% of Total Registered Voters 0.76% 0.54% 0.60% 0.44% 2.34%
ROBIN R. CHRISTIANSEN 182 194 210 72 658
% of District Votes 31.27% 43.11% 48.84% 33.33%
% of Total Votes Cast 10.85% 11.56% 12.51% 4.29% 39.21%
% of District Registered Voters 2.71% 3.12% 3.59% 1.80%
% of Total Registered Voters 0.80% 0.85% 0.92% 0.32% 2.89%
R. JEFFERSON REED 99 55 38 5 197
% of District Votes 17.01% 12.22% 8.84% 2.31%
% of Total Votes Cast 5.90% 3.28% 2.26% 0.30% 11.74%
% of District Registered Voters 1.47% 0.88% 0.65% 0.13%
% of Total Registered Voters 0.43% 0.24% 0.17% 0.02% 0.86%
JAMES P. WEBSTER 94 61 20 13 188
% of District Votes 16.15% 13.56% 4.65% 6.02%
% of Total Votes Cast 5.60% 3.64% 1.19% 0.77% 11.20%
% of District Registered Voters 1.40% 0.98% 0.34% 0.33%
% of Total Registered Voters 0.41% 0.27% 0.09% 0.06% 0.83%
Total Votes Cast 582 450 430 216 1,678
% of District Voters 8.67% 7.23% 7.36% 5.41%
% of Total Registered Voters 2.56% 1.98% 1.89% 0.95% 7.37%
Total Registered Voters 6,715 6,224 5,846 3,994 22,779
/tm
S:\CAFS\ELECTION RELATED\06-23-2014 Election Results for Council Packet.wpd
Paj 163
FINAL READING
CITY OF DOVER PROPOSED ORDINANCE #2014-16
1 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL
2 MET:
3 That Appendix E - Commercial and Industrial Building Redevelopment, Article VI - Severability and
4 Effective Dates, Section 2 - Effective Dates of the Dover Code be amended by deleting the text indicated
5 in bold, red, strikeout, and inserting the text indicated in bold, blue text, as follows:
6 Section 2. Effective dates.
7 This ordinance shall be became effective as of April 15, 2012. The provisions of this ordinance shall
8 no longer apply after December 31, 2015 2018.
9 ADOPTED: *
10 S:\ORDINANCES\2014\DRAFT\Ordinance #2014-16 Amending Appendix E - Commercial and Industrial Building Redevelopment-FINAL READING.wpd
11 SYNOPSIS
12 The proposed amendment extends the sunset provision for the tax abatement, impact fee
13 waiver, and building permit waiver incentives for three (3) years.
14 (SPONSORS: ANDERSON AND TOWNSHEND)
15 Actions History
16 06/23/2014 - Scheduled for Final Reading at Council
17 06/09/2014 - First Reading at Council
18 05/27/2014 - Introduced at Legislative, Finance, and Administration Committee
Paj 164
FINAL READING
CITY OF DOVER ORDINANCE # 2014-17
2014-2015 BUDGET ORDINANCES
1 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
2 The amount hereinafter named aggregating Forty Two Million Two Hundred Forty Three Thousand Nine Hundred
3 dollars ($42,243,900) or so much thereof as may be necessary are hereby appropriated from current revenues and
4 other funds for the use by several departments of the Municipal Government for the fiscal year beginning
5 July 1, 2014 and ending June 30, 2015:
6 GENERAL FUND
7 REVENUES AND BUDGET FOR 2014-2015
8 2013/14 2014/15
9 REVISED BUDGET
10 BEGINNING BALANCE $ 4,219,800 $ 3,393,000
11 REVENUES
12 FINES AND POLICE REVENUE 573,900 629,300
13 INVESTMENT INCOME 40,000 40,000
14 LIBRARY REVENUES 70,500 71,600
15 KENT COUNTY BOOK REIMBURSEMENT 460,000 450,000
16 BUSINESS LICENSES 1,460,000 1,460,000
17 PERMITS AND OTHER LICENSES 1,332,500 1,354,200
18 MISCELLANEOUS CHARGES 53,100 53,900
19 POLICE EXTRA DUTY 650,000 659,500
20 PROPERTY TAXES 11,046,000 11,049,200
21 BID REVENUE 49,500 50,000
22 RECREATION REVENUE 148,800 148,800
23 FRANCHISE FEE 636,000 636,000
24 SANITATION FEES 2,595,600 2,595,600
25 RENT REVENUE - GARRISON FARM 118,500 101,400
26 COURT OF CHANCERY FEES 1,002,200 1,023,000
27 REVENUES SUBTOTAL 20,236,600 20,322,500
28 INTERFUND SERVICE RECEIPTS
29 INTRAFUND SERVICE RECEIPTS WATER/WASTEWATER 1,360,300 1,354,900
30 INTRAFUND SERVICE RECEIPTS ELECTRIC 3,572,700 3,508,100
31 INTERFUND SERVICE RECEIPTS SUBTOTAL 4,933,000 4,863,000
32 GRANTS
33 POLICE RELATED 126,800 124,000
34 POLICE PENSION GRANT 500,000 500,000
35 GREEN ENERGY GRANT 98,500 98,500
36 MISCELLANEOUS GRANTS 25,000 25,000
37 GRANTS SUBTOTAL 750,300 747,500
38 TRANSFERS FROM
39 TRANSFER TAX 1,393,000 1,250,000
40 MUNICIPAL STREET AID 663,900 663,900
41 CIVIL TRAFFIC PENALTIES 368,400 500,000
42 WATER/WASTEWATER 500,000 500,000
43 ELECTRIC 8,000,000 10,000,000
44 OTHER RESERVES INCLUDING CONTINGENCY 32,000 4,000
45 CONTINGENCY FUND 250,000 -
46 TRANSFERS FROM SUBTOTAL 11,207,300 12,917,900
47 TOTAL REVENUES 37,127,200 38,850,900
48 TOTALS $ 41,347,000 $ 42,243,900
1
Paj 165
FINAL READING
49 2014-2015 BUDGET ORDINANCES - CONTINUED
50 GENERAL FUND - EXPENDITURES AND BUDGET BALANCE FOR 2014-2015
51 2013/14 2014/15
52 DEPARTMENT EXPENSES REVISED BUDGET
53 CITY CLERK $ 371,700 $ 383,200
54 COUNCIL 107,800 106,600
55 TAX ASSESSOR 208,400 309,500
56 FIRE 741,600 716,100
57 GROUNDS MAINTENANCE 1,160,700 1,123,800
58 LIBRARY 1,336,900 1,393,100
59 RECREATION 717,200 706,400
60 LIFE SAFETY 491,400 504,800
61 CODE INFORCEMENT 432,300 418,400
62 PLANNING 422,600 444,100
63 INSPECTIONS 695,200 602,100
64 ECONOMIC DEVELOPMENT 215,200 223,000
65 POLICE 14,346,800 13,986,100
66 POLICE EXTRA DUTY 776,800 712,500
67 STREETS 660,300 665,100
68 SANITATION 2,253,500 2,248,000
69 CITY MANAGER 460,000 592,500
70 INFORMATION TECHNOLOGY 740,000 728,700
71 FINANCE 980,000 947,100
72 PUBLIC SERVICES - ADMINISTRATION 513,100 514,800
73 FACILITIES MANAGEMENT 689,100 677,800
74 PUBLIC WORKS - ENGINEERING - 192,600
75 PROCUREMENT & INVENTORY 559,400 535,600
76 FLEET MAINTENANCE 770,900 776,700
77 CUSTOMER SERVICES 1,232,200 1,040,300
78 HUMAN RESOURCES 393,100 379,700
79 MAYOR 83,300 74,900
80 DEPARTMENT SUBTOTALS 31,359,500 31,003,500
81 OTHER EXPENSES
82 DEBT SERVICE 557,300 708,600
83 CONTRIBUTION TO DDP 162,400 70,000
84 MISCELLANEOUS GRANT RELATED EXPENSES 25,000 25,000
85 INSURANCE 658,900 724,800
86 RETIREES HEALTH CARE 1,636,500 1,636,500
87 OTHER EMPLOYMENT EXPENSES 10,700 500,000
88 PENSION UNFUNDED LIABILITY 121,000 -
89 POLICE PENSION FUND - STATE GRANT 500,000 500,000
90 POLICE PENSION FUND - UNFUNDED LIABILITY 689,400 655,000
91 UNCOLLECTIBLES - TRASH AND OTHER 10,000 50,000
92 STREET LIGHTS 774,500 774,500
93 OTHER EXPENSE SUBTOTAL 5,145,700 5,644,400
94 TRANSFERS
95 TRANSFER TO CAPITAL FUND - PROJECTS 1,448,800 2,196,000
96 TRANSFERS SUBTOTAL 1,448,800 2,196,000
97 TOTAL EXPENDITURES 37,954,000 38,843,900
98 CURRENT YEAR BALANCE 3,393,000 3,400,000
99 TOTALS $ 41,347,000 $ 42,243,900
100 The City Manager is hereby authorized, without further approval of the City Council, to make
101 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
102 department with the exception of any transfers prohibited by City Procedure #F306.
103 ADOPTED: *
2
Paj 166
FINAL READING
104 2014-2015 BUDGET ORDINANCES - CONTINUED
105 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
106 The amount hereinafter named aggregating Six Million Forty Five Thousand Five Hundred dollars
107 ($6,045,500) or so much thereof as may be necessary are hereby appropriated from current revenues and other
108 funds for the use by several departments of the Municipal Government for the fiscal year beginning July 1, 2014
109 and ending June 30, 2015:
110 GOVERNMENTAL CAPITAL PROJECTS FUND
111 REVENUES AND BUDGET FOR 2014-2015
112 REVENUES
113 2013/14 2014/15
114 REVISED BUDGET
115 BEGINNING BALANCE $ 3,058,300 $ 117,100
116 REVENUES
117 STATE GRANTS - OTHER 15,000 153,000
118 BOND PROCEEDS - STREET PROGRAM - 2,661,100
119 LEASE PURCHASE OF FIRE AND POLICE EQUIPT - 918,300
120 CONTRACTOR CONTRIBUTIONS 264,800 -
121 TRANSFER FROM GENERAL FUND FOR PROJECTS 1,448,800 2,196,000
122 TRANSFER FROM PARKLAND RESERVE 80,000 -
123 TRANSFER FROM MUNICIPAL STREET AID CAPITAL GRANT 251,200 -
124 TRANSFER FROM COMMUNITY TRANSPORTATION GRANT 60,500 -
124 SUBTOTAL PROJECT RECEIPTS 2,120,300 5,928,400
125 STATE GRANTS - LIBRARY 150,000 -
126 LIBRARY CAPITAL PLEDGES 5,000 -
127 TOTAL REVENUES 2,275,300 5,928,400
128 TOTAL BEGINNING BALANCE AND REVENUES $ 5,333,600 $ 6,045,500
129 EXPENSE SUMMARY
130 2013/14 2014/15
131 DEPARTMENT EXPENSES REVISED BUDGET
132 FIRE $ 238,500 $ 827,300
133 GROUNDS MAINTENANCE 50,100 68,100
134 LIBRARY 446,500 -
135 RECREATION 172,000 146,000
136 CODE ENFORCEMENT 30,900 -
137 POLICE 342,400 499,100
138 STREETS 1,524,600 1,370,300
139 STREETS GARRISON FARM INFRASTRUCTURE 1,936,100 2,586,100
140 SANITATION 395,600 256,500
141 INFORMATION TECHNOLOGY 7,000 -
142 FACILITIES MAINTENANCE 17,800 -
143 PROCUREMENT & INVENTORY 55,000 -
144 DEPARTMENT SUBTOTAL 5,216,500 5,753,400
143 BOND/LOAN ISSUANCE COST - 75,000
144 TRANSFER TO PARKLAND RESERVE - 100,000
145 CURRENT YEAR BALANCE 117,100 117,100
146 TOTALS $ 5,333,600 $ 5,945,500
147 The City Manager is hereby authorized, without further approval of the City Council, to make
148 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
149 department with the exception of any transfers prohibited by City Procedure #F306.
150 ADOPTED: *
3
Paj 167
FINAL READING
151 2014-2015 BUDGET ORDINANCES - CONTINUED
152 GENERAL FUND CONTINGENCY
153 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
154 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
155 The amount hereinafter named aggregating Four Hundred Sixty Seven Thousand Nine Hundred
156 dollars ($467,900) or so much thereof as may be necessary are hereby appropriated from current
157 revenues and other funds for the use by several departments of the Municipal Government for the
158 fiscal year beginning July 1, 2014 and ending June 30, 2015:
159 CASH RECEIPTS
160 2013/14 2014/15
161 REVISED BUDGET
162 BEGINNING BALANCE $ 734,000 $ 466,000
163 INTEREST EARNED 3,000 1,900
164 TOTALS $ 737,000 $ 467,900
165 EXPENSE SUMMARY
166 2013/14 2014/15
167 REVISED BUDGET
168 TRANSFER TO OPERATING ACCOUNT $ 271,000 $ -
169
170 CARRY FORWARD TO NEXT YEAR 466,000 467,900
171 TOTALS $ 737,000 $ 467,900
172 The City Manager is hereby authorized, without further approval of the City Council, to make
173 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
174 department with the exception of any transfers prohibited by City Procedure #F306.
175 ADOPTED: *
4
Paj 168
FINAL READING
176 2014-2015 BUDGET ORDINANCES - CONTINUED
177 GENERAL CAPITAL ASSET RESERVE
178 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
179 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
180 The amount hereinafter named aggregating Five Hundred Twelve Thousand Three Hundred dollars ($512,300) or
181 so much thereof as may be necessary are hereby appropriated from current revenues and
182 other funds for the use by several departments of the Municipal Government for the fiscal year
183 beginning July 1, 2014 and ending June 30, 2015:
184 CASH RECEIPTS
185 2013/14 2014/15
186 REVISED BUDGET
187 BEGINNING BALANCE $ 507,300 $ 509,800
188 RECEIPTS
189 INTEREST EARNINGS 2,500 2,500
190 TOTAL RECEIPTS 2,500 2,500
191 TOTALS $ 509,800 $ 512,300
192 EXPENSE SUMMARY
193 2013/14 2014/15
194 REVISED BUDGET
195 CARRY FORWARD TO NEXT YEAR $ 509,800 $ 512,300
196 TOTALS $ 509,800 $ 512,300
197 The City Manager is hereby authorized, without further approval of the City Council, to make
198 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
199 department with the exception of any transfers prohibited by City Procedure #F306.
200 ADOPTED: *
5
Paj 169
FINAL READING
201 2014-2015 BUDGET ORDINANCES - CONTINUED
202 PARKLAND/RECREATION RESERVE
203 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
204 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
205 The amount hereinafter named aggregating Three Hundred Four Thousand Eight Hundred Dollars
206 ($304,800) or so much thereof as may be necessary are hereby appropriated from current revenues
207 and other funds for the use by several departments of the Municipal Government for the fiscal
208 year beginning July 1, 2014 and ending June 30, 2015:
209 OPERATING REVENUES
210 2013/14 2014/15
211 REVISED BUDGET
212 PRIOR YEAR BALANCE $ 202,900 $ 203,800
213 GENERAL FUND APPROPRIATION - 100,000
214 INTEREST INCOME 900 1,000
215 TOTALS $ 203,800 $ 304,800
216 OPERATING EXPENSES
217 2013/14 2014/15
218 REVISED BUDGET
219 CURRENT YEAR BALANCE 203,800 304,800
220 TOTALS $ 203,800 $ 304,800
221 The City Manager is hereby authorized, without further approval of the City Council, to make
222 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
223 department with the exception of any transfers prohibited by City Procedure #F306.
224 ADOPTED: *
6
Paj 170
FINAL READING
225 2014-2015 BUDGET ORDINANCES - CONTINUED
226 MUNICIPAL STREET AID FUND
227 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
228 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
229 The amount hereinafter named aggregating Six Hundred Sixty Four Thousand
230 dollars ($664,000) or so much thereof as may be necessary are hereby appropriated from current
231 revenues and other funds for the use by several departments of the Municipal Government for the
232 fiscal year beginning July 1, 2014 and ending June 30, 2015:
233 CASH RECEIPTS
234 2013/14 2014/15
235 REVISED BUDGET
236 BEGINNING BALANCE $ 251,500 $ 100
237 STATE GRANT - OPERATIONS 663,900 663,900
238 TOTALS $ 915,400 $ 664,000
239 BUDGET SUMMARY
240 2013/14 2014/15
241 REVISED BUDGET
242 TRANSFER TO GENERAL FUND - OPERATIONS $ 664,100 $ 663,900
243 TRANSFER TO GENERAL FUND - CAPITAL 251,200 -
244 CURRENT YEAR BALANCE 100 100
245 TOTALS $ 915,400 $ 664,000
246 The City Manager is hereby authorized, without further approval of the City Council, to make
247 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
248 department with the exception of any transfers prohibited by City Procedure #F306.
249 ADOPTED: *
7
Paj 171
FINAL READING
250 2014-2015 BUDGET ORDINANCES - CONTINUED
251 WATER/WASTEWATER FUND
252 REVENUES AND BUDGET FOR 2014-2015
253 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
254 The amount hereinafter named aggregating Fifteen Million Two Hundred Fifteen Thousand Three Hundred
255 dollars ($15,215,300) or so much thereof as may be necessary are hereby appropriated from current
256 revenues and other funds for the use by several departments of the Municipal Government for the
257 fiscal year beginning July 1, 2014 and ending June 30, 2015:
258 2013/14 2014/15
259 REVISED BUDGET
260 BEGINNING BALANCE - WATER $ 732,700 $ 658,400
261 BEGINNING BALANCE - WASTEWATER 441,400 (98,500)
262 BEGINNING BALANCE - KCSA (17,300) 155,000
263 TOTAL BEGINNING BALANCES 1,156,800 714,900
264 BASE REVENUE
265 WATER FEES 4,396,000 4,616,400
266 WASTEWATER FEES 3,529,000 3,706,800
267 WASTEWATER ADJUSTMENT FEES 2,900,000 2,902,600
268 GROUNDWATER INFLOW ADJUSTMENT 1,302,300 1,862,500
269 WATER TANK SPACE LEASING 321,200 331,900
270 SEWER IMPACT FEES 237,900 427,900
271 WATER IMPACT FEES 262,700 472,700
272 INTEREST - WATER 3,900 9,000
273 INTEREST - WASTEWATER 6,100 14,000
274 MISCELLANEOUS SERVICE FEE 64,400 156,600
275 TOTAL REVENUES 13,023,500 14,500,400
276 TOTAL BEGINNING BALANCES AND REVENUES $ 14,180,300 $ 15,215,300
8
Paj 172
FINAL READING
277 2014-2015 BUDGET ORDINANCES - CONTINUED
278 2013/14 2014/15
279 DIRECT EXPENSES REVISED BUDGET
280 ENGINEERING & INSPECTION $ 499,000 $ 500,900
281 WATER CONSTRUCTION 340,800 252,500
282 WATER DEPARTMENT 474,700 485,300
283 WATER TREATMENT PLANT 1,495,200 1,576,900
284 WASTEWATER DEPARTMENT 885,700 974,100
285 DIRECT EXPENDITURE SUBTOTAL 3,695,400 3,789,700
286 OTHER EXPENSES
287 DEBT SERVICE - WATER 403,800 534,100
288 DEBT SERVICE - WASTEWATER 603,400 617,900
289 RETIREES HEALTH CARE 200,000 200,000
290 OTHER EMPLOYMENT EXPENSES 10,800 17,700
291 KENT COUNTY TREATMENT CHARGE 4,030,000 3,655,000
292 INTRAFUND SERVICE FEES 1,458,800 1,354,900
293 OTHER EXPENSES SUBTOTAL 6,706,800 6,379,600
294 TRANSFER TO
295 GENERAL FUND FROM WATER 250,000 250,000
296 GENERAL FUND FROM WASTEWATER 250,000 250,000
297 WATER IMP AND EXT 1,233,200 1,200,000
298 WASTEWATER IMP AND EXT 1,330,000 1,800,000
299 TRANSFER TO SUBTOTAL 3,063,200 3,500,000
300 TOTAL EXPENSES 13,465,400 13,669,300
301 CURRENT YEAR BALANCES
302 CURRENT YEAR BALANCE WATER 658,400 1,020,100
303 CURRENT YEAR BALANCE WASTEWATER (98,500) (739,200)
304 CURRENT YEAR BALANCE KCSA 155,000 1,265,100
305 CURRENT YEAR BALANCE SUBTOTALS 714,900 1,546,000
306 TOTAL CURRENT YEAR BALANCES AND EXPENSES $ 14,180,300 $ 15,215,300
307 The City Manager is hereby authorized, without further approval of the City Council, to make
308 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
309 department with the exception of any transfers prohibited by City Procedure #F306.
310 ADOPTED: *
9
Paj 173
FINAL READING
311 2014-2015 BUDGET ORDINANCES - CONTINUED
312 WATER/WASTEWATER IMPROVEMENT & EXTENSION FUND
313 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
314 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
315 The amount hereinafter named aggregating Six Million Four Hundred Twenty One Thousand Eight Hundred
316 dollars ($6,421,800) or so much thereof as may be necessary are hereby appropriated from current revenues
317 and other funds for the use by several departments of the Municipal Government for the fiscal year beginning
318 July 1, 2014 and ending June 30, 2015:
319 CASH RECEIPTS
320 2013/14 2014/15
321 REVISED BUDGET
322 PRIOR YEAR BALANCE - WATER $ 4,473,800 $ 1,021,200
323 PRIOR YEAR BALANCE - WASTEWATER 2,807,000 1,060,000
324 TOTAL BEGINNING BALANCES 7,280,800 2,081,200
325 RECEIPTS
326 BOND PROCEEDS - WATER - 2013 ISSUE 3,000,000 -
327 BOND PROCEEDS - WASTEWATER - 2013 ISSUE 1,067,900 -
328 STATE LOAN-WASTEWATER 2011 ISSUE 62,000 -
329 ARBITRAGE REBATE - IRS REFUND 66,000 -
330 TRANS FROM OPERATING FUND FOR WATER 1,233,200 1,200,000
331 TRANS FROM OPERATING FUND FOR WASTEWATER 1,330,000 1,800,000
332 TRANSFER FROM WASTEWATER IMPACT FEE RESERVE 1,000,000 1,315,600
333 INTEREST INCOME 25,000 25,000
334 TOTAL RECEIPTS 7,784,100 4,340,600
335 TOTALS $ 15,064,900 $ 6,421,800
336 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
337 EXPENSE SUMMARY
338 2013/14 2014/15
339 EXPENSES REVISED BUDGET
340 WATER $ 7,641,300 $ 1,336,900
341 WASTEWATER 5,252,400 3,277,200
342 WATER TREATMENT PLANT - 38,100
343 WATER CONSTRUCTION 90,000 -
344 TOTAL EXPENSES 12,983,700 4,652,200
345 CURRENT YEAR BALANCE - WATER 1,021,200 858,700
346 CURRENT YEAR BALANCE - WASTEWATER 1,060,000 910,900
347 CURRENT YEAR BALANCE SUBTOTALS 2,081,200 1,769,600
348 TOTALS $ 15,064,900 $ 6,421,800
349 The City Manager is hereby authorized, without further approval of the City Council, to make
350 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
351 department with the exception of any transfers prohibited by City Procedure #F306.
352 ADOPTED: *
10
Paj 174
FINAL READING
353 2014-2015 BUDGET ORDINANCES - CONTINUED
354 WATER/WASTEWATER CAPITAL ASSET RESERVE
355 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
356 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
357 The amount hereinafter named aggregating One Million Forty Four Thousand Three Hundred Dollars
358 ($1,044,300) or so much thereof as may be necessary are hereby appropriated from current
359 revenues and other funds for the use by several departments of the Municipal Government for
360 the fiscal year beginning July 1, 2014 and ending June 30, 2015:
361 CASH RECEIPTS
362 2013/14 2014/15
363 REVISED BUDGET
364 BEGINNING BALANCE - WATER $ 505,400 $ 514,000
365 BEGINNING BALANCE - WASTEWATER 504,300 512,900
366 TOTAL BEGINNING BALANCES 1,009,700 1,026,900
367 RECEIPTS
368 INTEREST EARNINGS - WATER 8,600 8,700
369 INTEREST EARNINGS - WASTEWATER 8,600 8,700
370 TOTAL RECEIPTS 17,200 17,400
371 TOTALS $ 1,026,900 $ 1,044,300
372 EXPENSE SUMMARY
373 2013/14 2014/15
374 REVISED BUDGET
375 CURRENT YEAR BALANCE - WATER $ 514,000 $ 522,700
376 CURRENT YEAR BALANCE - WASTEWATER 512,900 521,600
377 CURRENT YEAR BALANCE SUBTOTALS 1,026,900 1,044,300
378 TOTALS $ 1,026,900 $ 1,044,300
379 The City Manager is hereby authorized, without further approval of the City Council, to make
380 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
381 department with the exception of any transfers prohibited by City Procedure #F306.
382 ADOPTED: *
11
Paj 175
FINAL READING
383 2014-2015 BUDGET ORDINANCES - CONTINUED
384 WATER/WASTEWATER IMPACT FEE RESERVE
385 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
386 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
387 The amount hereinafter named aggregating Three Million Seventy One Thousand Eight Hundred Dollars
388 ($3,071,800) or so much thereof as may be necessary are hereby appropriated from current
389 revenues and other funds for the use by several departments of the Municipal Government for
390 the fiscal year beginning July 1, 2014 and ending June 30, 2015:
391 CASH RECEIPTS
392 2013/14 2014/15
393 REVISED BUDGET
394 BEGINNING BALANCE - WATER $ 197,100 $ 200,500
395 BEGINNING BALANCE - WASTEWATER 3,756,100 2,820,000
396 TOTAL BEGINNING BALANCES 3,953,200 3,020,500
397 RECEIPTS
398 INTEREST EARNINGS - WATER 3,400 3,400
399 INTEREST EARNINGS - WASTEWATER 63,900 47,900
400 TOTAL RECEIPTS 67,300 51,300
401 TOTALS $ 4,020,500 $ 3,071,800
402 EXPENSE SUMMARY
403 2013/14 2014/15
404 REVISED BUDGET
405 TRANSFER TO I & E FUND FROM WASTEWATER IMPACT FEES $ 1,000,000 $ 1,315,600
405 CURRENT YEAR BALANCE - WATER 200,500 203,900
406 CURRENT YEAR BALANCE - WASTEWATER 2,820,000 1,552,300
407 CURRENT YEAR BALANCE SUBTOTALS 3,020,500 1,756,200
408 TOTALS $ 4,020,500 $ 3,071,800
409 The City Manager is hereby authorized, without further approval of the City Council, to make
410 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
411 department with the exception of any transfers prohibited by City Procedure #F306.
412 ADOPTED: *
12
Paj 176
FINAL READING
413 2014-2015 BUDGET ORDINANCES - CONTINUED
414 WATER/WASTEWATER CONTINGENCY RESERVE
415 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
416 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
417 The amount hereinafter named aggregating Three Hundred Two Thousand Five Hundred dollars
418 ($302,500) or so much thereof as may be necessary are hereby appropriated from current revenues
419 and other funds for the use by several departments of the Municipal Government for the fiscal year
420 beginning July 1, 2014 and ending June 30, 2015:
421 CASH RECEIPTS
422 2013/14 2014/15
423 REVISED BUDGET
424 BEGINNING BALANCE - WATER $ 104,100 $ 105,900
425 BEGINNING BALANCE - WASTEWATER 188,300 191,500
426 TOTAL BEGINNING BALANCES 292,400 297,400
427 RECEIPTS
428 INTEREST EARNINGS 5,000 5,100
429 TOTAL RECEIPTS 5,000 5,100
430 TOTALS $ 297,400 $ 302,500
431 BUDGET SUMMARY
432 2013/14 2014/15
433 REVISED BUDGET
434 CURRENT YEAR BALANCE - WATER 105,900 107,700
435 CURRENT YEAR BALANCE - WASTEWATER 191,500 194,800
436 CURRENT YEAR BALANCE SUBTOTALS 297,400 302,500
437 TOTAL EXPENSES AND CURRENT YEAR BALANCES $ 297,400 $ 302,500
438 The City Manager is hereby authorized, without further approval of the City Council, to make
439 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
440 department with the exception of any transfers prohibited by City Procedure #F306.
441 ADOPTED: *
13
Paj 177
FINAL READING
442 2014-2015 BUDGET ORDINANCES - CONTINUED
443 ELECTRIC REVENUE FUND
444 REVENUES AND BUDGET FOR 2014-2015
445 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
446 The amount hereinafter named aggregating Ninety One Million Five Hundred Sixty Thousand
447 One Hundred dollars ($91,560,100) or so much thereof as may be necessary are hereby
448 appropriated from current revenues and other funds for the use by several departments of the
449 Municipal Government for the fiscal year beginning July 1, 2014 and ending June 30, 2015:
450 2013/14 2014/15
451 REVISED BUDGET
452 BEGINNING BALANCE $ 6,620,900 $ 9,253,600
453 BASE REVENUE
454 DIRECT SALES TO CUSTOMER 78,971,700 78,043,000
455 UTILITY TAX 1,312,300 1,296,900
456 MISCELLANEOUS REVENUE 579,100 624,600
457 RENT REVENUE 180,000 200,000
458 GREEN ENERGY 130,000 130,000
459 INTEREST EARNINGS 12,000 12,000
460 TRANSFER FROM RATE STABILIZATION 7,000,000 2,000,000
461 INTRAFUND SERVICE RECEIPTS WATER/WASTEWATER 98,500 -
462 TOTAL REVENUES 88,283,600 82,306,500
463 TOTALS $ 94,904,500 $ 91,560,100
14
Paj 178
FINAL READING
464 ELECTRIC REVENUE FUND - CONTINUED
465 REVENUES AND BUDGET FOR 2014-2015
466 2013/14 2014/15
467 EXPENSES REVISED BUDGET
468 POWER SUPPLY $ 26,458,900 $ 21,823,000
469 SOLAR ENERGY 1,729,200 2,067,600
470 SOLAR RENEWAL ENERGY CREDITS 352,600 378,600
471 POWER SUPPLY MANAGEMENT 996,000 996,000
472 PJM CHARGES - ENERGY 17,274,000 11,499,800
473 PJM CHARGES - TRANSMISSION & FEES 7,420,000 7,234,100
474 CAPACITY CHARGES 15,614,100 9,958,900
475 SUB-TOTAL POWER SUPPLY 69,844,800 53,958,000
476 PLANT OPERATIONS 5,791,600 6,141,100
477 GENERATIONS FUELS 1,603,800 1,611,100
478 PJM SPOT MARKET ENERGY (1,004,500) (2,232,800)
479 PJM CREDITS (5,314,800) (486,700)
480 CAPACITY CREDITS (15,079,800) (8,881,500)
481 GENERATION SUBTOTAL (14,003,700) (3,848,800)
482 POWER SUPPLY & GENERATION SUBTOTAL 55,841,100 50,109,200
483 DIRECT EXPENDITURES
484 TRANSMISSION/DISTRIBUTION 3,776,300 4,028,700
485 ELECTRICAL ENGINEERING 1,285,300 1,370,900
486 ADMINISTRATION 628,400 636,600
487 METER READING 273,800 267,600
488 SYSTEMS OPERATIONS 675,800 686,300
489 DIRECT EXPENDITURE SUBTOTALS 6,639,600 6,990,100
490 OTHER EXPENSES:
491 UTILITY TAX 1,312,300 1,296,900
492 ALLOW FOR UNCOLLECTIBLES 200,000 200,000
493 CONTRACTUAL SERVICES 100,000 246,800
494 RETIREES HEALTH CARE 513,300 513,300
495 OTHER EMPLOYMENT EXPENSES 125,700 54,200
496 OPEB UNFUNDED LIABILITY 975,700 1,009,800
497 GREEN ENERGY PAYMENT TO DEMEC 130,000 130,000
498 INTRAFUND SERVICE FEES 3,572,700 3,508,100
499 INTEREST ON DEPOSITS 20,000 20,000
500 INVENTORY WRITE OFFS - 175,000
501 DEBT SERVICE 3,301,900 3,297,000
502 OTHER EXPENSES SUBTOTAL 10,251,600 10,451,100
503 TRANSFER TO
504 IMPROVEMENT & EXTENSION 4,918,600 4,750,000
505 GENERAL FUND 8,000,000 10,000,000
506 TRANSFER TO SUBTOTAL 12,918,600 14,750,000
507 TOTAL EXPENSES 85,650,900 82,300,400
508 CURRENT YEAR BALANCE 9,253,600 9,259,700
509 TOTALS $ 94,904,500 $ 91,560,100
510 The City Manager is hereby authorized, without further approval of the City Council, to make
511 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
512 department with the exception of any transfers prohibited by City Procedure #F306.
513 ADOPTED: *
15
Paj 179
FINAL READING
514 2014-2015 BUDGET ORDINANCES - CONTINUED
515 ELECTRIC UTILITY IMPROVEMENT AND EXTENSION FUND
516 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
517 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
518 The amount hereinafter named aggregating Eight Million Three Hundred Eighty Seven Thousand
519 dollars ($8,387,000) or so much thereof as may be necessary are hereby appropriated from current
520 revenues and other funds for the use by several departments of the Municipal Government for the
521 fiscal year beginning July 1, 2014 and ending June 30, 2015:
522 CASH RECEIPTS
523 2013/14 2014/15
524 REVISED BUDGET
525 BEGINNING BALANCE $ 3,868,500 $ 3,362,200
526 RECEIPTS
527 TRANSFER FROM ELECTRIC 4,918,600 4,750,000
528 GENERAL SERVICE BILLING 440,000 250,000
529 INTEREST EARNINGS 25,200 24,800
530 TOTAL RECEIPTS 5,383,800 5,024,800
531 TOTALS $ 9,252,300 $ 8,387,000
532 EXPENSE SUMMARY
533 2013/14 2014/15
534 EXPENSES REVISED BUDGET
535 ELECTRIC GENERATION $ 2,130,000 $ 2,240,000
536 TRANSMISSION AND DISTRIBUTION 1,144,600 1,061,700
537 ELECTRICAL ENGINEERING 2,615,500 1,663,100
538 TOTAL EXPENSES 5,890,100 4,964,800
539 CURRENT YEAR BALANCE 3,362,200 3,422,200
540 TOTALS $ 9,252,300 $ 8,387,000
541 The City Manager is hereby authorized, without further approval of the City Council, to make
542 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
543 department with the exception of any transfers prohibited by City Procedure #F306.
544 ADOPTED: *
16
Paj 180
FINAL READING
545 2014-2015 BUDGET ORDINANCES - CONTINUED
546 ELECTRIC UTILITY CONTINGENCY RESERVE
547 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
548 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
549 The amount hereinafter named aggregating Eight Hundred Twenty Six Thousand dollars
550 ($826,000) or so much thereof as may be necessary are hereby appropriated from current revenues
551 and other funds for the use by several departments of the Municipal Government for the fiscal year
552 beginning July 1, 2014 and ending June 30, 2015:
553 CASH RECEIPTS
554 2013/14 2014/15
555 REVISED BUDGET
556 BEGINNING BALANCE $ 814,200 $ 820,100
557 RECEIPTS
558 INTEREST EARNINGS 5,900 5,900
559 TOTAL RECEIPTS 5,900 5,900
560 TOTALS $ 820,100 $ 826,000
561 EXPENSE SUMMARY
562 2013/14 2014/15
563 REVISED BUDGET
563 CURRENT YEAR BALANCE 820,100 826,000
564 TOTALS $ 820,100 $ 826,000
565 The City Manager is hereby authorized, without further approval of the City Council, to make
566 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
567 department with the exception of any transfers prohibited by City Procedure #F306.
568 ADOPTED: *
17
Paj 181
FINAL READING
569 2014-2015 BUDGET ORDINANCES - CONTINUED
570 ELECTRIC UTILITY DEPRECIATION RESERVE
571 SOURCES AND USE OF FUNDS FOR 2014-2015
572 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
573 The amount hereinafter named aggregating Nine Million Nine Hundred Ninety Eight Thousand
574 Two Hundred dollars ($9,998,200) or so much thereof as may be necessary are hereby
575 appropriated from current revenues and other funds for the use by several departments of the
576 Municipal Government for the fiscal year beginning July 1, 2014 and ending June 30, 2015:
577 CASH RECEIPTS
578 2013/14 2014/15
579 REVISED BUDGET
580 BEGINNING BALANCE $ 9,855,700 $ 9,898,000
581 INTEREST EARNINGS 42,300 100,200
582 TOTALS $ 9,898,000 $ 9,998,200
583 BUDGET SUMMARY
584 2013/14 2014/15
585 REVISED BUDGET
586 CURRENT YEAR BALANCE 9,898,000 9,998,200
587 TOTALS $ 9,898,000 $ 9,998,200
588 The City Manager is hereby authorized, without further approval of the City Council, to make
589 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
590 department with the exception of any transfers prohibited by City Procedure #F306.
591 ADOPTED: *
18
Paj 182
FINAL READING
592 2014-2015 BUDGET ORDINANCES - CONTINUED
593 ELECTRIC UTILITY FUTURE CAPACITY RESERVE
594 SOURCES AND USE OF FUNDS FOR 2014-2015
595 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
596 The amount hereinafter named aggregating Ten Million One Hundred Forty Eight Thousand Seven Hundred
597 dollars ($10,148,700) or so much thereof as may be necessary are hereby appropriated from current revenues
598 and other funds for the use by several departments of the Municipal Government for the fiscal year
599 beginning July 1, 2014 and ending June 30, 2015:
600 CASH RECEIPTS
601 2013/14 2014/15
602 REVISED BUDGET
603 BEGINNING BALANCE $ 10,004,200 $ 10,076,200
604 INTEREST EARNINGS 72,000 72,500
605 TOTALS $ 10,076,200 $ 10,148,700
606 BUDGET SUMMARY
607 2013/14 2014/15
608 REVISED BUDGET
609 CURRENT YEAR BALANCE 10,076,200 10,148,700
610 TOTALS $ 10,076,200 $ 10,148,700
611 The City Manager is hereby authorized, without further approval of the City Council, to make
612 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
613 department with the exception of any transfers prohibited by City Procedure #F306.
614 ADOPTED: *
19
Paj 183
FINAL READING
615 2014-2015 BUDGET ORDINANCES - CONTINUED
616 ELECTRIC UTILITY INSURANCE STABILIZATION RESERVE
617 SOURCES AND USE OF FUNDS FOR 2014-2015
618 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
619 The amount hereinafter named aggregating Seven Hundred Forty Three Thousand Six Hundred dollars
620 ($743,600) or so much thereof as may be necessary are hereby appropriated from current revenues
621 and other funds for the use by several departments of the Municipal Government for the fiscal year
622 beginning July 1, 2014 and ending June 30, 2015:
623 CASH RECEIPTS
624 2013/14 2014/15
625 REVISED BUDGET
626 BEGINNING BALANCE $ 733,000 $ 738,300
627 INTEREST EARNINGS 5,300 5,300
628 TOTALS $ 738,300 $ 743,600
629 BUDGET SUMMARY
630 2013/14 2014/15
631 REVISED BUDGET
632 CURRENT YEAR BALANCE 738,300 743,600
633 TOTALS $ 738,300 $ 743,600
634 The City Manager is hereby authorized, without further approval of the City Council, to make
635 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
636 department with the exception of any transfers prohibited by City Procedure #F306.
637 ADOPTED: *
20
Paj 184
FINAL READING
638 2014-2015 BUDGET ORDINANCES - CONTINUED
639 ELECTRIC UTILITY RATE STABILIZATION RESERVE
640 SOURCES AND USE OF FUNDS FOR 2014-2015
641 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
642 The amount hereinafter named aggregating Ten Million Five Hundred Eighty Three Thousand
643 dollars ($10,583,000) or so much thereof as may be necessary are hereby appropriated from current
644 revenues and other funds for the use by several departments of the Municipal Government for
645 the fiscal year beginning July 1, 2014 and ending June 30, 2015:
646 CASH RECEIPTS
647 2013/14 2014/15
648 REVISED BUDGET
649 BEGINNING BALANCE $ 17,382,100 $ 10,507,300
650 INTEREST EARNINGS 125,200 75,700
651 TOTALS $ 17,507,300 $ 10,583,000
652 BUDGET SUMMARY
653 2013/14 2014/15
654 REVISED BUDGET
655 TRANSFER TO ELECTRIC FUND $ 7,000,000 $ 2,000,000
656 CURRENT YEAR BALANCE 10,507,300 8,583,000
657 TOTALS $ 17,507,300 $ 10,583,000
658 The City Manager is hereby authorized, without further approval of the City Council, to make
659 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
660 department with the exception of any transfers prohibited by City Procedure #F306.
661 ADOPTED: *
21
Paj 185
FINAL READING
662 2014-2015 BUDGET ORDINANCES - CONTINUED
663 WORKERS COMPENSATION FUND
664 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
665 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
666 The amount hereinafter named aggregating One Million Six Hundred Thirty Six Thousand One Hundred
667 dollars ($1,636,100) or so much thereof as may be necessary are hereby appropriated from current revenues
668 and other funds for the use by several departments of the Municipal Government for the fiscal year
669 beginning July 1, 2014 and ending June 30, 2015:
670 OPERATING REVENUES
671 2013/14 2014/15
672 REVISED BUDGET
673 PRIOR YEAR BALANCE $ 1,267,800 $ 1,135,000
674 INTEREST INCOME 10,600 10,600
675 PREMIUM FROM CITY 490,700 490,500
676 MISCELLANEOUS REVENUE 3,100 -
677 TOTALS $ 1,772,200 $ 1,636,100
678 OPERATING EXPENSES
679 2013/14 2014/15
680 REVISED BUDGET
681 PROGRAM EXPENSES/SUPPLIES - CLAIMS $ 450,000 $ 450,000
682 INSURANCE 92,600 92,600
683 BANK FEES 600 600
684 STATE OF DEL - SELF INSURANCE TAX 37,000 37,000
685 CONTRACTUAL SERVICES 57,000 57,000
686 TOTAL EXPENSES 637,200 637,200
687 CURRENT YEAR BALANCE 1,135,000 998,900
688 TOTALS $ 1,772,200 $ 1,636,100
689 The City Manager is hereby authorized, without further approval of the City Council, to make
690 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
691 department with the exception of any transfers prohibited by City Procedure #F306.
692 ADOPTED: *
22
Paj 186
FINAL READING
693 2014-2015 BUDGET ORDINANCES - CONTINUED
694 COMMUNITY TRANSPORTATION IMPROVEMENT FUND
695 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
696 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
697 The amount hereinafter named aggregating Five Hundred Seventy Nine Thousand Four Hundred
698 dollars ($579,400) or so much thereof as may be necessary are hereby appropriated from current revenues
699 and other funds for the use by several departments of the Municipal Government for the fiscal year
700 beginning July 1, 2014 and ending June 30, 2015:
701 OPERATING REVENUES
702 2013/14 2014/15
703 REVISED BUDGET
704 PRIOR YEAR BALANCE $ 209,200 $ 78,900
705 GRANTS REVENUE - DELDOT 1,387,600 500,000
706 INTEREST INCOME 500 500
707 TOTALS $ 1,597,300 $ 579,400
708 OPERATING EXPENSES
709 2013/14 2014/15
710 REVISED BUDGET
711 PROGRAM EXP. GRANT RELATED $ 1,395,100 $ 500,000
712 PROGRAM EXP. CITY APPROPRIATED 62,800 -
713 OPERATING TRANSFERS OUT - GENERAL CAPITAL PROJECTS FUND 60,500 -
714 CURRENT YEAR BALANCE 78,900 79,400
715 TOTALS $ 1,597,300 $ 579,400
716 The City Manager is hereby authorized, without further approval of the City Council, to make
717 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
718 department with the exception of any transfers prohibited by City Procedure #F306.
719 ADOPTED: *
23
Paj 187
FINAL READING
720 2014-2015 BUDGET ORDINANCES - CONTINUED
721 LIBRARY GRANT FUND
722 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
723 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
724 The amount hereinafter named aggregating Two Hundred Ninety One Thousand Four Hundred dollars
725 ($291,400) or so much thereof as may be necessary are hereby appropriated from current revenues
726 and other funds for the use by several departments of the Municipal Government for the fiscal year
727 beginning July 1, 2014 and ending June 30, 2015:
728 OPERATING REVENUES
729 2013/14 2014/15
730 REVISED BUDGET
731 BEGINNING BALANCE $ 27,800 $ 17,300
732 STATE GRANT 274,100 274,100
733 FEDERAL GRANT 2,500 -
734 TOTALS $ 304,400 $ 291,400
735 OPERATING EXPENSES
736 2013/14 2014/15
737 REVISED BUDGET
738 PROGRAM EXPENSES/SUPPLIES $ 4,700 $ 2,000
739 OFFICE SUPPLIES 24,000 24,000
740 PRINTING/DUPLICATING 8,900 8,900
741 POSTAGE 28,000 28,000
742 BOOKS 128,900 128,900
743 FURNITURE 74,000 74,000
744 AUDIO VISUAL SUPPLIES 100 100
745 TRAINING/CONF/FOOD/TRAV 3,500 3,500
746 OFFICE EQUIPMENT/REPAIRS & MAINT 2,000 2,000
747 COMPUTER HARDWARE - 2,700
748 OTHER EQUIP - PURCHASE 10,500 -
749 SUBTOTAL EXPENSES STATE GRANTS 284,600 274,100
750 PROGRAM EXPENSES/SUPPLIES 2,500 -
751 SUBTOTAL EXPENSES FEDERAL GRANTS 2,500 -
752 CURRENT YEAR BALANCE 17,300 17,300
753 TOTALS $ 304,400 $ 291,400
754 The City Manager is hereby authorized, without further approval of the City Council, to make
755 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
756 department with the exception of any transfers prohibited by City Procedure #F306.
757 ADOPTED: *
24
Paj 188
FINAL READING
758 2014-2015 BUDGET ORDINANCES - CONTINUED
759 POLICE GRANTS FUND
760 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
761 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
762 The amount hereinafter named aggregating Four Hundred Sixteen Thousand Two Hundred dollars
763 ($416,200) or so much thereof as may be necessary are hereby appropriated from current revenues
764 and other funds for the use by several departments of the Municipal Government for the fiscal year
765 beginning July 1, 2014 and ending June 30, 2015:
766 OPERATING EXPENSES
767 2013/14 2014/15
768 REVISED BUDGET
769 BEGINNING BALANCE $ 175,200 $ 77,200
770 STATE AND FEDERAL GRANTS 390,500 339,000
771 TOTALS $ 565,700 $ 416,200
772 OPERATING EXPENSES
773 2013/14 2014/15
774 REVISED BUDGET
775 POLICE EQUIPT & PROG SUPP 224,700 156,000
776 TECHNOLOGY EQUIPMENT 60,000 50,000
777 CELL PHONE CHARGES 15,000 15,000
778 TRAINING 36,000 32,000
779 AUDIT FEES 1,000 1,000
780 CONTRACTUAL SERVICES - 6,000
781 SUBTOTAL EXPENSES 336,700 260,000
782 OPERATING TRANSFERS-OUT 151,800 124,000
783 SUBTOTAL FINANCING USES 151,800 124,000
784 CURRENT YEAR BALANCE 77,200 32,200
785 TOTALS $ 565,700 $ 416,200
786 The above budget represents the combination of all State & Federal Grants.
787 The City Manager is hereby authorized, without further approval of the City Council, to make
788 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
789 department with the exception of any transfers prohibited by City Procedure #F306.
790 ADOPTED: *
25
Paj 189
ACTION FORM
PROCEEDING: City Council
DEPARTMENT OF ORIGIN: Parks & Recreation DATE SUBMITTED: June 2, 2014
PREPARED BY: Ann Marie Townshend, AICP, Director of Planning and Community Development
SUBJECT: Evaluation of Bids –Dover Park Recreation Center Demolition
REFERENCE: N/A
REVIEWED BY: City Manager, Controller/Treasurer
EXHIBITS: Vendor Quote
EXPENDITURE REQUIRED: $35,600 AMOUNT BUDGETED: $70,500
FUNDING SOURCE (Dept./Page in CIP & Budget): Recreation Division CIP Fund 147
TIME TIMETABLE: Demolition will begin following approval by City Council
RECOMMENDED ACTION: Staff recommends that City Council authorize staff to award the contract to
Delaware Mulch and Stone in the amount of $35,600.
BACKGROUND AND ANALYSIS
As City Council is aware, the former recreation center building at Dover Park has been vacant for almost two
years and has fallen into a state of disrepair. The building, which was built in 1974, is not an accessible
building, has roof leaks that have caused moisture and mold, and has become functionally obsolete in meeting
the current day recreation demands. The Parks, Recreation and Community Enhancement Committee
thoroughly reviewed options for whether to invest in upgrades to the building or `demolish the building,
ultimately concluding that the building should be demolished and community input sought as to how to improve
the provision of recreation opportunities in Dover Park and the surrounding area. This recommendation was
ultimately approved by City Council.
Staff solicited bids for the demolition of the building. Two responsive bids were received. These include:
Delaware Mulch and Stone $35,600
Design Contracting, Inc. $39,800
The asbestos abatement will be performed by a separate contractor in response to bids solicited by Compliance
Environmental, the environmental consulting firm on contract with the City of Dover. Compliance
Environmental will oversee the asbestos abatement and the coordination between the asbestos contractor and
demolition contractor. The cost of the asbestos abatement will be $12,995, and oversight by Compliance
Environmental is estimated at $8,000. The combination of the contract with Delaware Mulch and Stone and the
contracts for environmental oversight and asbestos abatement will be within the project budget, estimated at
$56,595.
Staff recommends that Council authorize staff to award the demolition contract to Delaware Mulch and Stone in
the amount of $35,600.