Yo rale tèks sa a nan PDF la otomatikman, epi li ka gen erè. PDF la se dosye ofisyèl la, kidonk tcheke l anvan ou konte sou sa a.
16 paj pa gen anpil tèks ou ka li isit la, oswa yo pa gen ditou, souvan paske se eskanè oswa desen. Gade PDF la pou sa yo.
Paj 1
COUNCIL RETREAT
The Council Retreat was held on March 26, 2012 at 5:00 p.m. with Council President Leary
presiding. Council members present were Mr. Anderson (arrived at 5:03 p.m.), Mrs. Russell,
Dr. McGlumphy, Mr. Lynn, Mr. Bonar, Mrs. Williams, Mr. Hare, and Mr. Hutchison. Mayor Carey
was also present.
Council staff members present were Police Chief Hosfelt, Mrs. Mitchell, Mrs. Townshend,
Mr. Koenig, Mrs. McDowell, and Ms. Devine.
INTRODUCTION
Mr. Hutchison moved for approval of the agenda as presented, seconded by Mr. Bonar and
unanimously carried.
Mr. Scott Koenig, City Manager, advised members that the purpose of the Council Retreat was to
discuss how to set up the Fiscal Year 2012/2013 budget, to review City’s economic and
organizational standings, and to discuss the direction in which Council would like to see matters
progress over the next several months. This would facilitate adoption of the budget and allow staff
to progress city services and complete several projects that were underway.
Mr. Koenig reviewed the agenda and informed members that his priorities for FY13 are narrowly
focused on issues related to the budget and the organization and infrastructure of the City.
He emphasized that his focus would only be expanded with Council direction.
He advised members that the numbers, as presented, were based on departmental budget inputs for
FY13 through the first round of budget meetings. He stated that the initial capital plans were
included in the budget and an initial review of capital projects was completed. Some capital projects
that were included in the FY 2011/2012 budget were removed either because: a) staff believed they
were no longer necessary, or b) the projects could be completed in FY12. As an example, he stated
that a capital project was scheduled for FY13 for Information Technology; however, staff discovered
a less expensive solution to implement the project in FY12, so it was reverted to an expense for this
year.
REVIEW OF FINANCIAL MODELS
Mrs. Donna Mitchell, Controller/Treasurer, provided members with a budget summary document
entitled 2012-2013 Preliminary Budget (Exhibit #1). She explained that the budget summaries
provided included every fund; however, she would review the financial forecast for each fund
separately. She advised members that the presentation included information regarding the current
status of the FY13 budget but did not include the out years because staff was still refining the Capital
Improvement Projects (CIPs) and debt requirements.
Electric Fund
Mrs. Donna Mitchell, Controller/Treasurer, reviewed the 2012-2013 Preliminary Budget
(Exhibit #1). Referring to Page 6, Mrs. Mitchell reviewed the Electric Revenue Fund and reminded
members that these were preliminary numbers. She stated that staff was waiting for additional
information from The Energy Authority (TEA) and, until that information was received, the Electric
Fund could not be finalized.
Paj 2
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 2
Mrs. Mitchell explained that the beginning budget balances in Electric and Water/Wastewater were
higher than staff had anticipated because some of the revenues for FY11 were higher than projected;
for example, the Direct Sales to Customer revenue, which, based on volume, was budgeted at
$96,595,300 came in at $99,859,602.
Mrs. Mitchell informed members that she has contacted TEA regarding the Generation Fuels for
Power Supply because of her concern that the plant operating costs may have been duplicated in this
amount, which would result in the expense being very overstated.
In response to Mrs. Williams, Mrs. Mitchell explained that, according to City Policy, the Electric
Fund was favorable by $2,345,150; however, if the generation fuels amount was overstated by as
much as $4M, then the City would be $6M over according to the policy. She reminded members that
a $6M Power Cost Adjustment (PCA) Credit was included in the Preliminary Budget and that an
overestimate of $4M would substantially change the rate. She explained that the rate analysis must
be completed and the numbers “sured-up” to really know.
Responding to Mrs. Williams’ question regarding the affect on ratepayers if the Electric Fund were
$6M over, Mrs. Mitchell stated that the $6M PCA Credit included was approximately 6%
(approximately 1% per million) and that another 6% would amount to a total reduction of 12%.
Mrs. Mitchell explained that one of the assumptions built into the budget was a 15% cost-sharing
for employee healthcare, which reduced the City’s total cost by approximately $250,000.
Mrs. Mitchell informed members that she added a new line item to each of the three (3) funds for
Other Employment Expenses. She explained that in the past, each department budgeted for
retirement payout and vacation sell-back benefits, the amount budgeted did not always reflect what
actually occurred, resulting in the City overbudgeting. Vacation sell-back was overbudgeted by
approximately $133,000 in FY12. To eliminate this overbudgeting, Mrs. Mitchell stated that for
FY13 the monies for these expenses were budgeted in this separate line item. If a department
requires funds for a retirement payout or vacation sell-back, the required funds would be transferred
from this line item to the department to cover the expense. By making this change, staff was able
to reduce the amount by budgeting based on experience.
In response to Mr. Anderson, Mrs. Mitchell explained the Other Post-Employment Benefits (OPEB)
Unfunded Liability was previously budgeted as a lump sum extra amount; however, for FY13, this
amount was budgeted in the department expenses as a percentage of the payroll for all of the OPEB;
therefore, members will no longer see this line item. The line item will remain for Pension
Unfunded Liability because only the normal cost is included in the department expense, not the
amortization of the unfunded piece. Mrs. Mitchell stated that this was reflective of the new rules and
reminded members that Pension is a closed plan but OPEB is not.
Concurring with Mrs. Williams, Mrs. Mitchell stated that staff has not budgeted for contingencies
in Other Employment Expenses and that this was also the approach for the Capital Improvement
Projects (CIP). She noted that staff’s thought was that if something essential were to break, the City
has reserves and staff could then go to Council for approval.
Paj 3
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 3
Mr. Scott Koenig, City Manager, reemphasized that the preliminary budget included the premise of
15% employee cost-sharing for healthcare. He stated that there was no increase in healthcare costs
passed on by the State; therefore, the total cost of the healthcare package for the City could remain
the same in FY13 as it was in FY12; the difference in the amount budgeted for FY13 included the
anticipation of a cost-sharing agreement of 15% per employee class.
Mr. Koenig informed members that the preliminary budget included the elimination of two (2)
positions in the electric utility: one (1) budget supervisor, which was a non-bargaining position, and
one (1) vacant lineman position. Mr. Koenig stated that another administrative assistant in the
electric department had assumed the administrative duties which were previously assigned to the
budget supervisor.
Mrs. Mitchell reminded members that the high electric revenues for FY12 were the result of the plant
being called on extensively last year, including running for approximately one (1) month during the
extremely hot summer.
Mrs. Mitchell reviewed the Electric Improvement & Extension (I&E) Fund Summary on Page 7 of
the 2012-2013 Preliminary Budget (Exhibit #1), explaining that this is the Capital Fund for the
electric utility. She explained that the Transfer From Electric for $4,050,000 was increased from
$3,500,000 in FY12 because staff wanted to ensure that the expenses were covered since the CIP
was increased. She stated that $550,000 of this amount was budgeted for the VanSant capacity
upgrade, which staff anticipated would allow the City to get more capacity out of that plant.
However, should Council choose not to transfer the entire $4,050,000, the $550,000 could come out
of the Reserve Balances, keeping the amount in the electric fund, which could be given back to the
rate payers.
In response to Dr. McGlumphy, Mrs. Mitchell indicated that only specific projects and estimates
were being included in the FY13 CIP; contingencies were not being included. Mr. Koenig stated that
a final report was pending from TEA regarding investing in the future capacity of the VanSant Plant.
Additionally, staff was awaiting an analysis regarding investing in Units 1 and 2. Mr. Koenig stated
his belief that the investments for Units 1 and 2 were included in the preliminary budget, pending
the analysis. Therefore, he explained that there could be significant changes to the I&E Fund.
While reviewing the information with members, Mrs. Mitchell stated her realization that the
Depreciation Reserve Balance was overfunded according to the policy, and that she would take the
$550,000 out of that for the VanSant capacity upgrade project.
Mr. Koenig reminded members that the City was receiving pressure from the State of Delaware
regarding electric rates; therefore, the status of this fund and the rate study analysis would be very
important to the discussion with the Governor’s Office about competitive municipal electric rates.
In response to Mrs. Williams, Mr. Koenig concurred that Units 1 and 2 do not have a shelf life and
explained that there are differing opinions regarding whether it would be beneficial to open the Units
for inspection since they are over 40 years old.
Paj 4
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 4
In response to Mrs. Williams, Mrs. Mitchell confirmed that the Power Cost Adjustment would not
drop below 6.3%.
Responding to Mr. Anderson, Mrs. Mitchell stated that the Green Energy Payment runs about
$129,000 to $130,000 per year and she projected that it would stay about the same.
Water/Sewer Fund
Mrs. Donna Mitchell, Controller/Treasurer, reviewed the Water/Wastewater Fund 2012-2013
Preliminary Budget (Exhibit #1, Page 4).
Mr. Scott Koenig, City Manager, informed members that the employee headcount related to
Water/Wastewater will remain relatively static; however, there were two (2) open positions, one (1)
Heavy Equipment Operator position in water construction and one (1) Water Serviceman position
in the Water Department, which staff will be requesting to reclassify/downgrade to Equipment
Operator I positions in order to get a crew back in on the jet trucks to jet sewer lines and continue
with an aggressive maintenance program for the sewer system. Mr. Koenig stated that this would
improve the amount of lines jetted and help with the identification of I&I, which would allow staff
to be more realistic about the condition of the system.
Mr. Koenig stated that there will also be two (2) retirements, one (1) at the water treatment plant and
one (1) in the pump station crews, which staff would request to fill. He reminded members of the
importance of having the pump station crews filled because they rotate between the 45 pump stations
and, in anticipation of the future development of the Calpine project, it will be essential to fill the
water treatment plant position because there could be as much as an additional 1.2M gallons of extra
water into the system per day.
Regarding the Other Expenses line items, Mrs. Mitchell explained that, due to retirements, the
amount for Retirees’ Healthcare would increase in all funds, particularly in the General Fund.
Therefore, although there were savings in the operating department, these were offset by the payment
of retiree healthcare.
Mrs. Mitchell advised members that allocations in the CIP are currently higher than normal because
debt service has lagged. She indicated that this will reduce future debt service needs; therefore, she
believed that the City could sustain the debt service in the future and rates should not have to be
increased.
Mr. Koenig informed members of two (2) items not included in the proposed budget. He indicated
that Council voted several few weeks ago to invest up to $6M in the Calpine project, and that some
those funds may relate to water infrastructure investment. He stated that if the City were to issue
debt for this, it might be possible to incorporate the debt service into the existing rate and a rate
increase might not be necessary. He noted that improvements may potentially be required for the
Calpine project, including the extension of a water line, a water tower, and enhancements to the
water treatment plant. These water projects were not incorporated in the CIP because the costs and
details had not yet been determined.
Paj 5
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 5
Mr. Koenig stated that the Calpine project would also require improvements to the sewer
infrastructure, and the City has had preliminary discussions with Kent County about the possibility
of the County owning the wastewater pump station. He stated that, ideally, the pump station would
be the first connection off the East Dover Bypass Line and, traditionally, the County has wanted to
own those stations that have direct access to lines, so there might be capacity in the existing rates to
expand debt to cover those types of infrastructure improvements without expanding the actual rate.
He reminded members that Council recently voted to turn the Dover East Pump Station over to Kent
County, which allowed the City to move the design and construction of a pump station located in
East Lake Gardens (that had caused some complaints) forward in the Capital Plan by one (1) year,
without negatively affecting the Capital Plan.
Mr. Koenig advised members that the aforementioned changes were some of the adjustments being
made to the Capital Plan after consideration of the needs of the system, customer complaints, and
the City’s ability to utilize the rate.
Mrs. Mitchell stated that, once the CIP was “trued up,” she would be able to provide members with
an updated Five (5) Year Forecast in May.
Mrs. Mitchell reviewed the Water/Wastewater Improvement and Extension Fund Summary,
2012-2013 Preliminary Budget (Exhibit #1, Page 5), stating that there were positive budget balances
and no financing needed for this Fund in FY13.
In response to Dr. McGlumphy, Mr. Koenig stated that staff was not anticipating any rate increases
for Water/Wastewater for FY13.
General Fund
Mrs. Donna Mitchell, Controller/Treasurer, provided members a FY 12 - Summary of General Fund
Adjustments and potential impact on FY13 (Exhibit #2) and reviewed the changes, which resulted
in a reduction in the General Fund of nearly $2M.
Mrs. Mitchell reviewed the General Fund Cash Receipt Summary, 2012-2013 Preliminary Budget
(Exhibit #1, Page 1). She stated the there were increases and decreases in the projected revenue for
FY13 and that the most significant increase was projected for Police Extra Duty. She explained that
the 2012/13 Preliminary amount of $574,400 covered extra duty wages and that an additional
$80,000 (calculated based on the previous year’s extra duty hours) was also included in order to bill
the customer a flat rate.
Mrs. Mitchell explained that Investment Income was decreased because investment earnings are
down and that the revenue for Trash Fees decreased because out-of-City service was discontinued
to several areas; however, the Receipts Subtotal reflected an overall revenue increase in the amount
of $33,187.
In regard to the Interfund Service Receipts, Mrs. Mitchell informed members that the Interfund
Service charges were decreased due to the fact that the City reduced the headcount and operating
expenses and, as a result, not as much was being charged to the utilities.
Paj 6
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 6
In response to Mr. Anderson regarding the Capital School District Revenue line item under Grants,
Chief James Hosfelt, Police Department, stated that the Capital School District agreed to fully fund
one (1) of the two (2) School Resource Officers.
Responding to Mrs. Russell and Mr. Anderson, Mrs. Mitchell stated that the Recreation Grants
funding was for the reimbursement of the State of Delaware Department of Natural Resources and
Environmental Control (DNREC) stewardship of the Silver Lake Grant for two (2) years, which has
been completed.
Mrs. Mitchell provided members with a three (3) page Transfer Tax Update (Exhibit #3). She
explained that she increased the projected transfer from Transfer Taxes to $1.2M for FY13 based
on her anticipation that the previous years’ trend will continue.
Mrs. Mitchell continued to review the General Fund Expense Summary, 2012-2013 Preliminary
Budget (Exhibit #1, Page 2). She explained that the proposed budget included an increase in Debt
Service for the street program and library as well as an anticipated increase in Insurance.
Mrs. Mitchell stated that, as proposed, the budget projects a shortfall of $1,763,264.
Mrs. Mitchell reviewed the Governmental Capital Projects Fund Summary, 2012-2013 Preliminary
Budget (Exhibit #1, Page 3).
Mrs. Mitchell discussed staff ideas for reducing the budget. In regard to the Recreation Program,
Mrs. Mitchell reminded members of the email they received regarding a program revenue analysis
completed by Mr. Zachery Carter, Director of Parks and Recreation. She asked for Council’s
thoughts regarding the possibility of closing the White Oak Facility. She stated that money would
be saved on utilities and staff time for evening hours because the staff would be relocated to the Pitts
Center at Schutte Park and programs would be offered only at this location. Mrs. Mitchell explained
that, as a result, the City may need to reduce the number of programs offered, beginning with the less
profitable programs. She informed members that she briefly reviewed Kent County’s program fees
and determined that a thorough review would be necessary to determine if the City offers duplicate
programs and whether the program fees are comparable.
Mrs. Mitchell requested that members provide their opinion regarding this matter.
In response to Mr. Hare, Mr. Koenig stated that the open-gym rate for the Pitts Center does not differ
for City residents and non-residents. Mr. Hare inquired if staff has ever considered charging
non-residents and suggested a $2.00 to $3.00 charge.
Mr. Leary requested that Mr. Carter and his staff review the prices.
Mr. Koenig explained that the White Oak facility needs either investment or progression toward
closing. He explained that closing this facility would eliminate all facilities that address residents
on the east side of the City and there could be possible transportation and access issues with all
residents using the Pitts Center.
Paj 7
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 7
Mr. Koenig reiterated that the options were to invest in the building or close it; however, the City
would continue to maintain the playgrounds and ballfields at White Oak Park.
Mrs. Williams observed that the park at Silver Lake, besides the Pitts Center, was used the most and
does not have a building and inquired about the possibility of constructing a pavilion or “rain haven”
at the White Oak Park site. In response, Mr. Koenig stated that there was not a pavilion in the back
of the White Oak Park site but that one (1) was located behind the building, and confirmed that a
building was not a prerequisite for City of Dover residents to use parks.
Mrs. Williams stated that the City forces those with deteriorating buildings to make repairs or
demolish their buildings and questioned why the City would not do the same. In response,
Mr. Koenig stated that staff would not object to demolishing the White Oak facility but that it would
need to be a conscious decision with the support of Council.
In response to Mr. Leary, Mr. Koenig stated that he and Mrs. Mitchell were of the opinion that if the
building were closed, this would be a permanent decision, and Mrs. Mitchell reminded members that
the building has an aging HVAC system.
Mr. Bonar requested staff to provide utilization figures for members’ consideration prior to making
any decision in regard to the White Oak facility, stating that this area has been targeted as a place
where children need activities, and transporting them from the White Oak/Towne Point area would
be problematic.
Mrs. Russell reminded members that representatives of the Boys and Girls Club did not want a
facility located at White Oak Park because they felt that it was a bad area; however, she stated that
if the building were closed, the City would not be providing the youth on that side of Dover
recreational opportunities. She stated that if staff were to establish recreation in all areas of the City,
that they should start investing in something that they believe in because children deserve these types
of services.
Mr. Koenig explained that the building at White Oak Park has no basketball court or indoor
recreational opportunities like the Pitts Center, rather it has meeting space and staff offices. He
stated that another possible option, which had not yet been investigated, would be to close City
programming at the facility, move staff out, and offer it to a non-profit organization that would run
programs there and be willing to maintain it to a reasonable standard in accordance with all building
codes. He explained that this option had not been explored outside of conversations between he and
representatives of the Boys and Girls Club, who want to build a new facility on the west side of the
City. Mr. Koenig stated that Council would have to decide whether the City should make a
conscious decision to pull staff from the White Oak facility and not program for public use for the
building, and then either: a) develop a closure and demolition plan, or b) seek a third party
non-profit group that would be interested in leasing the facility. He cautioned that this would place
the City in a landlord situation, which not be ultimately advantageous to the City.
Mrs. Williams suggested that staff consider contacting Dover Housing Authority since they have an
adjacent property and have funds for recreational programs for children.
Paj 8
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 8
In response to Mr. Leary, Mr. Koenig and Mrs. Mitchell stated that the White Oak facility costs
between $30,000 and $50,000 per year, from an operating standpoint.
Mr. Koenig stated that staff would prepare a cost-benefit analysis regarding the closure of the White
Oak facility.
In response to Mr. Anderson, Mr. Koenig explained that there was a $30,000 roof planned for the
White Oak building; however, there were ongoing costs associated with operating and maintaining
the facility, including heat and air conditioning.
PILOT PROGRAM
Mrs. Donna Mitchell, Controller/Treasurer, provided members an email from Mr. James Keener,
Assessor’s Office, dated March 26, 2012 regarding the PILOT (Payment In Lieu of Taxes) Program
(Exhibit #4). She explained that the City’s PILOT Program still must be developed and brought to
Council for consideration; however, she wanted members to receive Mr. Keener’s comments. She
highlighted that the Mayor’s PILOT Task Force Final Report emphasized the importance of working
with the affected constituency to reach agreement in developing a program.
Mrs. Williams stated her opinion that the City should not accept the State’s formula for PILOT. It
was her opinion that if the City’s policy states that PILOT payments are determined based on a
percentage of the overall operating budget, the State should be held accountable to this policy and
staff should ensure that payment is received.
In response to Dr. McGlumphy, Mr. Koenig stated that, currently, there were 33 vacant positions
throughout City operations and staff recommended the complete deletion of 12 positions; zero (0)
in the Water/Wastewater Fund, two (2) in the Electric Fund, and ten (10) which are either allocated
among the funds or General Fund. He explained that, as prepared, the budget anticipated the
elimination of 12 out of 27 full-time vacant positions, reminding members that six (6) of the 33
vacant positions were part-time.
Mr. Koenig advised members that the City currently has a $1.7M gap in the budget, including a
reduction in the head count in the General Fund, 15% cost-sharing for healthcare (which he indicated
is a large number), and bonding of the street program for the next two (2) years. Although there
were no capital maintenance costs for the streets program included in the number, the budget was
still $1.7M short.
Mr. Koenig explained that the sanitation budget revenue has decreased because out-of-City trash
customers have decreased from approximately 700 to 200. He noted that approximately 200
individuals in Little Creek and Kitts Hummock (the City’s electric service territory) have City
electric service and were kept on as trash collection customers because their electric service could
be cut for non-payment of trash services; therefore, the cost to collect from those customers was not
very high. Mr. Koenig stated that if the crunch with personnel issues continues, these 200 out-of-city
trash customers would be the first to be cut in order to reduce the stress on the manpower in
sanitation.
Paj 9
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 9
Mrs. Mitchell informed members that there were no raises for any labor category or non-bargaining
employees included in this budget.
In response to Dr. McGlumphy, Mr. Koenig stated that there was no trash fee increase included in
this budget with the $1.7M gap; however, a document was provided in regard to potential trash fee
increases which would be discussed later in the evening.
Responding to Mr. Lynn, Mrs. Mitchell reported that the 15% healthcare cost-sharing would save
$256,778. Mr. Koenig stated that a key part of the proposal, if implemented, was staff’s
recommendation that anyone who retires after July 1, 2012 would continue to contribute 15% of their
healthcare premiums for life.
In response to Mrs. Williams, Mr. Koenig stated that there would be approximately 40 employees
eligible for retirement in FY13 and that there was an anticipated concern that if the 15% healthcare
cost-sharing were implemented, especially beginning July 1, at least half of those employees would
retire.
Responding to Mr. Lynn, Police Chief Hosfelt stated that there would be 16 employees eligible for
retirement in the Police Department in FY13 and that, currently, six (6) of those were definite.
Mrs. Mitchell reminded members that union negotiations and Health Benefits Committee discussions
were ongoing and that the 15% healthcare cost-sharing proposal had not been finalized.
Mr. Koenig stated that from a budgeting standpoint, the 15% healthcare cost-sharing created a
significant savings in the budget; however, real organizational issues could result.
Mr. Koenig provided members and reviewed a document regarding trash service, entitled “City of
Dover, Sanitation Department, FY 2011 Actual and FY 2012 Budget” (Exhibit #5). He reminded
members that during the Council Retreat of November 9, 2011, the creation of a Trash Utility and
Enterprise Fund was discussed as one of the ways to help decrease the $1.7M gap in the General
Fund. However, he stated that staff has gravitated slightly away from turning it into an Enterprise
Fund at this time because an Enterprise Fund requires a great deal of accounting, which would
increase the workload of the Finance Department. Mr. Koenig stated that one of the ways to close
the $1.7M gap in the General Fund would be to raise $1M related to the trash service. He explained
that under the current rates, staff estimated $1.85M in revenue, and increasing the rate to raise an
additional $1M would equate to $2.8M in revenue, which would basically cover the expenses in the
Sanitation Department (although it would not cover all of the allocated expenses for items such as
vehicle maintenance, billing, or collection of revenue associated with the sanitation fee). He stated
that this proposal would result in an increase in the average composite rate of $14.37 to $22.13;
therefore, the average residential account would increase from approximately $11.70 to $18.02. He
stated that this type of trash fee increase could have negative implications, including complaints from
some residents on fixed incomes and members of the business community; however, noted that this
was one way to reduce obligations under the City’s trash collection system.
Paj 10
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 10
Mr. Koenig reminded members that the City’s trash collection system had become more complicated
in the last five (5) years due to the additions of curbside recycling and yard waste. He stated that
there was an assumption that the nation would be starting to come out of recession during FY13 and
that one of the “street level” indicators would be more trash, which would result in an increase in
the amount of tonnage taken to the landfill.
Mr. Koenig explained that the City’s system was designed around residential collection; however,
there were 400 to 500 commercial customers receiving City trash service. If the City were to release
these customers to the private sector, their costs would likely go up and their service would be
different. However, these customers might benefit by gaining more space on their parking lots since
the private sector uses front overhead dump mechanisms while the City utilizes a side-loader, which
requires more maneuverability. He reminded members that the City does not typically provide trash
service to newly constructed commercial buildings; they are required to hire a private hauler.
Mr. Koenig stated that considering an increase in trash collection fees to recover $1M, versus
considering an increase in the tax rate, would result in an approximate 50% increase in the trash
collection fee.
Responding to Mr. Anderson, Mr. Koenig stated that, at this point, staff has not considered
privatization of the whole operation, explaining that Kent County contracts the whole operation for
about $4.10 per housing unit, and the difference between the County and the City is density and
maneuverability. The City would still have costs related to managing the contract and customers.
In response to Mr. Hare, Mr. Koenig confirmed that the current residential trash service costs $4.00
per container and that the City does not offer pay-as-you go.
Mr. Koenig stated that the City currently uses a private collector for recycling, with the City owning
the containers and the private collector providing the truck and manpower to pick up the container
and take the trash to the transfer facility, and, generally, staff does not receive many complaints about
the service.
Mr. Koenig advised members that the City would lose approximately one-third (1/3) of its snow
plowing operation if trash collection were privatized.
Responding to Mrs. Williams, Mr. Koenig stated that for FY13 staff proposed that instead of
purchasing two (2) new trucks, two (2) automated trucks be refurbished at a cost of $250,000. If the
City were to replace the entire fleet, at the present time it would cost between $2M and $3M in
vehicles, plus the percentage rate for yearly maintenance.
Mr. Koenig voiced his opinion that trash is a signature service for the City of Dover and that he
would put the City’s manpower up against any private sector area.
Confirming Mr. Leary’s statement, Mr. Koenig stated that privatization of the City’s trash collection
would be an irrevocable decision due to the costs involved to resume.
Paj 11
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 11
Dr. McGlumphy stated that during the Council Retreat of November 9, 2011, raising the trash fee
by $7.69 was discussed, and he questioned the amount of the current proposal. Responding,
Mr. Koenig stated that this proposal would result in an average differential of $7.66 and that the
$11.70 rate would be increased to $18.02 for residential collection; resulting in an increase of $6.32.
Mr. Koenig reiterated that this would be one way to close the gap by a little more than 50%.
By unanimous consent, members took a brief recess.
Meeting recessed at 6:35 p.m. and reconvened at 6:50 p.m.
STAFFING LEVELS AND RECOMMENDATIONS
Mr. Scott Koenig, City Manager, provided members with and reviewed a five (5) page document
regarding staffing levels and organizational needs (Exhibit #6).
Mrs. Mitchell stated that the total headcount for FY13 was projected at 351 full-time employees,
with 270 in the General Fund, 36 in the Water/Wastewater Fund, and 45 in the Electric Fund; and
26 part-time temporary employees, including committee and commission members. She indicated
that the current total was 363 employees.
Mr. Koenig explained that there were currently 33 vacant positions throughout the City, that staff’s
proposal was for the elimination of 12 full-time positions, and that these were reflected in the current
FY13 proposed budget. He reviewed the recommendation for each vacant position, explaining the
organizational and departmental personnel changes that occurred during FY12. He stated that since
July 1, 2012, five (5) positions have been filled and reminded members that staff was currently
recruiting for four (4) additional positions.
Mr. Koenig stated that in order to bring forward requests to hire, three (3) tiers of positions were
created. The Tier I positions, which were critical to service delivery, were scheduled for
consideration at the Special Legislative, Finance, and Administration Committee meeting scheduled
for March 27, 2012, the Tier II positions were anticipated to be considered at the April 23, 2012
Legislative, Finance, and Administration Committee meeting, and no time line had been set for the
Tier III positions.
Mr. Hutchison stated his opinion that Council should consider the creation of a Financial Advisory
Committee, consisting of three (3) to four (4) people with extensive backgrounds in finance and
business, to serve as advisors to the Controller/Treasurer.
Mr. Koenig explained that the Public Utilities and Public Works Director positions were
recommended as Tier III positions and were included in the budget proposal with a target start date
of October 1, 2012. He anticipated bringing these positions forward for permission to recruit in June
or July 2012, as it would take several months to recruit and fill these positions.
Responding to Mr. Lynn, Mr. Koenig clarified that the positions related to the Library would need
to be included in the FY13 budget and filled in advance of moving into the new Library facility
because the Library Pages will assist with the moving process.
Paj 12
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 12
In response to Mrs. Williams’ question regarding the status of the sale of the current Library facility,
Mr. Koenig stated that the State of Delaware has performed an appraisal of the facility; however, the
component of the State that was planning to utilize the facility wanted to turn it into a Gold-Certified
Leadership in Energy and Environment Design (LEED) Building. This would increase the price of
purchase plus improvements a significant amount, which did not meet the Governor’s cut for the
Governor’s budget; therefore, the purchase of the library was not included in the Governor’s budget
package. Staff has since met with Senators Bushweller, Ennis, Bonini, and Representative Carson.
In meeting with Senator Bonini, a State Bond Bill Committee member, staff requested that he write
the language for the purchase of the property into the Bond Bill, which he had indicated he was
working on.
Responding to Mrs. Williams, Mr. Koenig stated that the sale of old library was intended to pay
down the debt of the short term loans for the financing of the library.
In response to Mrs. Williams, Mr. Koenig indicated that all of these positions were included in the
budget, as presented with a $1.7M shortfall.
Mr. Hare stated his opinion that in addition to filling positions, there were a number of inequities
throughout City personnel that needed to be examined and addressed.
In response to Mr. Anderson, Mr. Koenig stated that the average department head salary was above
$80,000.
Mr. Koenig reviewed Pages 3 through 5 of the document regarding staffing levels and organizational
needs (Exhibit #6) and indicated that these pages outlined the current distribution of employee
divisions under each Council appointee and included two (2) scenarios for possible reorganization.
He explained that these scenarios should be discussed by Council, as he would not be comfortable
implementing these organizational changes, which include Council appointed employees, without
Council’s consent. Mr. Koenig stated his intent to reduce the number of department directors in an
effort to allow directors to function as directors, with the ability to delegate work down to mid- and
low-level management. He emphasized that the City has reached the point in which members of
staff are struggling to accomplish their work, and this was beginning to affect their work and
personal lives.
DISCUSSION ABOUT REVENUES
Mr. Koenig reiterated that the proposed budget includes a $1.7M gap in the General Fund, which
would be 6¢ on the tax rate; however, if the trash fee increase were adopted, that would reduce the
gap by $1M; therefore, the tax rate could be increased by only 3¢.
Responding to Mr. Lynn, Mrs. Mitchell stated that the maximum amount of funds that could be
transferred from the Electric Fund to the General Fund without affecting the City’s bond rating
would be 8%, which was included in the proposed budget. She indicated that she would not
recommend going any higher, although Council would be authorized to do so if desired.
Paj 13
COUNCIL RETREAT OF MARCH 26, 2012 PAGE 13
Mr. Koenig stated his opinion that there were no significant gains to be made by reducing staff and
that the City had gone as far as it could in staff reductions.
Mr. Koenig stated that large sources of revenue did not include building permits or business license
fees but did include the trash fee. He indicated that Council has not considered an increase in
property taxes in two (2) years. Members discussed the merits and demerits of increasing trash fees
and property taxes.
Mr. Anderson stated his opinion that an Enterprise Fund made sense because the City would break
even and questioned where staff would be able to cut $700,000 from the proposed budget.
Responding, Mr. Koenig stated that it would be difficult; however, possibilities could include
reducing the trash truck refurbishment by 50%, eliminating vehicle replacements, and eliminating
the additional police officer position and possibly one (1) additional General Fund position.
PRIORTIES FOR NEXT YEAR
Priorities for next year were not discussed.
OPEN DISCUSSION
There was no open discussion.
By unanimous consent, Council President Leary declared the meeting adjourned.
Meeting adjourned at 8:32 P.M.
Respectfully submitted,
Thomas J. Leary
Council President
TJL/tm/dd/js
S:\AGENDAS-MINUTES-PACKETS\Council-Minutes\2012\03-26-2012 RETREAT.wpd
Exhibits to Original Minutes
Exhibit #1 - 2012-2013 Preliminary Budget
Exhibit #2 - FY12 - Summary of General Fund Adjustments and Potential Impact on FY13
Exhibit #3 - Transfer Tax Update
Exhibit #4 - Email from Mr. James Keener, Assessor’s Office, dated March 26, 2012 Regarding the PILOT Program
Exhibit #5 - City of Dover, Sanitation Department, FY 2011 Actual and FY 2012 Budget
Exhibit #6 - Staffing Levels and Organizational Needs
Paj 14
EXHIBIT #1
Council Retreat of 03/26/2012
Paj 21
EXHIBIT #2
Council Retreat of 03/26/2012
Paj 22
EXHIBIT #3
Council Retreat of 03/26/2012
Paj 25
EXHIBIT #4
Council Retreat of 03/26/2012
Paj 26
EXHIBIT #5
Council Retreat of 03/26/2012
City of Dover
Sanitation Department
FY 2011 Actual and FY 2012 Budget
FY 2011 FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
REVENUES Actual Budget Projection Projection Projection Projection Projection Overhead
Trash Revenue 2,172,665 2,050,000 1,851,600 1,851,600 1,851,600 1,851,600 1,851,600 (from the budget report)
Revenue Adjustment - - 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 Non Allocated Departments Operating I&E Total
Total Revenues 2,172,665 2,050,000 2,851,600 2,851,600 2,851,600 2,851,600 2,851,600 Tax Assessor 270,570 270,570
Fire 654,036 223,399 877,435
EXPENDITURES Library 1,033,149 2,829,484 3,862,633
Personnel Costs 667,518 763,197 630,600 636,906 643,275 649,708 656,205 Recreation 795,672 38,453 834,125
Materials & Supplies 48,824 122,720 31,400 31,714 32,031 32,351 32,675 Planning Commission 403,328 403,328
Administrative Expenditures 181,635 169,332 226,310 228,573 230,859 233,167 235,499 Public Inspections 541,987 541,987
Contractual Services 1,283,030 1,350,600 1,314,400 1,340,688 1,367,502 1,394,852 1,422,749 Life Safety 517,806 517,806
Overhead Charges (10%) - 330,249 330,249 333,551 336,887 340,256 343,658 Code Enforcement 280,350 280,350
Depreciation Expense 185,310 185,310 198,282 204,230 210,357 216,668 223,168 Economic Development 219,854 219,854
Total Expenditures 2,366,317 2,921,408 2,731,241 2,775,663 2,820,911 2,867,002 2,913,954 Police 12,783,109 301,818 13,084,927
Streets 835,415 454,599 1,290,014
Gain/(Loss) (193,652) (871,408) 120,359 75,937 30,689 (15,402) (62,354) Sanitation 2,181,006 212,446 2,393,452
20,516,282 4,060,199 24,576,481
Budget FTE Headcount 13 12 11 11 11 11 11
Sanitation % 10%
Assumptions & Comments:
Fiscal Year - Budgeted Revenue $2,050,000 or $170,833 per month average = $160,575; Dropped to $152,665 in February; Allocated Departments Operating I&E Total Sanitation
Assumes 1% increase for expenses starting in 2014, except Contractual Services where a 2% increase is used; Human Resources 331,227 331,227 -
Overhead Calculation = Sanitation ratio of all direct expenses in General Fund Budget; Multiplied 10% by total Budget of Internal Service Customer Services 852,059 852,059 82,980
Divisions that provide administive support; Customer Service, Finance, PW Administration, Central Services & Fleet Maintenance;
Utilizes Temp Agency Help when needed; Budgeted in Administrative Expenses
Current Rates & Revenues
Rate # of Accts. Monthly Annual City Manager 574,437 574,437 -
In City Rates $11.70 9,949 $116,403.30 $1,396,839.60 Information Technology 674,316 6,680 680,996 -
Rates vary depending on size of can $15.20 289 4,392.80 52,713.60 Finance 798,185 798,185 77,734
and number of pickups/cans $23.40 15 351.00 4,212.00 Public Services-Administration 388,662 388,662 37,851
$39.00 253 9,867.00 118,404.00 Facilities Management 910,730 910,730 -
$46.80 3 140.40 1,684.80 Central Services 645,888 645,888 62,902
$78.00 34 2,652.00 31,824.00 Vehicle Maintenance 706,270 706,270 68,782
Out of City Rates $42.75 192 8,208.00 98,496.00 City Clerk 268,348 268,348 -
$142.50 3 427.50 5,130.00 Mayor 85,673 52,198 137,871 -
$2,845.88 1 2,845.88 34,150.56 Council 115,379 115,379 -
10,739 $145,287.88 $1,743,454.56 Grounds Maintenance 983,732 46,549 1,030,281 -
Bulk Pick Up $9,000.00 $108,000.00
$154,287.88 $1,851,454.56
Insurance 529,537 529,537 -
Average Revenue per account $14.37 $172.40 7,864,443 105,427 7,969,870 330,249
Average Revenue needed to cover cost of service $22.13 $265.52
% Increase 54.0% 3,391,064
S:\ATTACHMENTS & EXHIBITS\Council Exhibits\2012 Exhibits\03-26-2012\Sanitation Budget
Paj 27
EXHIBIT #6
Council Retreat of 03/26/2012
Date Employee Name Department Job Title Salary Benefits Total Recommendation / Status
1 6/10/2011 Ed Baker Facilities Management Central Services Director 94,623.97 25,324.77 123,670.12 Delete From Budget
2 6/24/2011 Ron Swaggard PS- Streets Field Supervisor 1 51,947.08 14,546.65 66,493.73 Delete From Budget
3 6/24/2011 Elaine Edwards Human Resources Human Resources Coordinator 53,133.66 17,956.40 72,137.41 Recommend Filling - Tier 3
4 7/14/2011 Christopher Boyce Police -Uniform Police Officer 49,912.23 29,842.08 79,754.31 Recommend Filling - Tier 3
5 8/31/2011 Terry Tieman City Manager Senior City Administrator 96,220.97 24,838.42 124,852.72 Delete From Budget
6 8/31/2011 Leigh Ann Goulet Library Library Page - PT (18 hours/wk) 10,239.81 783.44 11,023.25 Recommend Filling - Tier 3 - Change Hourly Rate (Union)
7 9/2/2011 Amber Clendaniel City Clerk Administrative Assistant 38,190.95 12,636.22 50,827.17 Recommend Filling - Tier 1
8 9/7/2011 Robert Perry PS-Sanitation Motor Equipment Operator I 36,312.28 14,529.98 50,842.26 Delete From Budget
9 9/12/2011 Shawn Smith PS-Sanitation Motor Equipment Operator II 31,118.85 13,948.17 45,067.02 Recommend Filling - Tier 2
10 9/21/2011 Michael Albert Planning Planner II 40,963.52 13,541.08 55,312.05 Filled by Tracy Harvey as Planner I
11 9/30/2011 Randy Boyd PU - Electric 1st Class Linemen 66,951.00 20,668.98 87,619.98 Delete From Budget
12 10/4/2011 Paul Reichelt PU - Construction Heavy Equipment Operator II 51,183.43 19,846.59 80,846.02 Recommend Filling - Tier 2 as an MEO II
13 10/21/2011 Wendy Vossberg Central Services Central Mailroom Clerk 29,054.00 10,802.99 41,878.99 Recommend Filling - Tier 2
14 10/28/2011 Jamie Roy IT LAN Analyst 48,292.46 14,647.83 62,940.29 Delete From Budget
15 11/15/2011 Scott Koenig Public Services Public Services Manager 110,810.56 21,078.79 134,073.60 Recommend Filling - Tier 3
16 11/28/2011 Francis Stevens Sanitation Motor Equipment Operator 1 28,657.71 11,281.82 39,939.53 Delete From Budget - $25,000 to Temp Help in Sanitation
17 12/14/2011 Denise Roberson Library Library Clerk 1 - PT (18 hours/wk) 18,896.57 1,445.66 20,342.23 Recommend Filling - Tier 1
18 12/17/2011 Daniel Lopez Library Library Page - PT (18 hours/wk) 13,881.47 1,061.88 14,943.35 Recommend Filling - Tier 3 - Change Hourly Rate (Union)
19 1/6/2012 Wilber Myers Facilities Management Building Craftperson II 51,183.43 14,073.05 65,256.48 Delete From Budget
20 1/9/2012 Ron Lunt Public Utilities Public Utilities Manager 116,124.15 26,546.29 144,959.42 Recommend Filling - Tier 3
21 1/27/2012 Lisa Gardner Electric Dept. Budget and Support Sup. 46,227.19 14,246.05 62,340.11 Delete From Budget
22 2/4/2012 Douglas Hidgon Library Library Clerk 1 - PT (18 hours/wk) 18,896.57 1,504.43 20,401.00 Recommend Filling - Tier 1
23 2/17/2012 Tom Stubbs Police/Facilities Mgt. Custodian II 36,687.71 18,535.74 60,148.65 Delete From Budget
24 2/3/2012 John Durk Water Water Serviceperson 31,390.00 20,304.76 52,296.76 Recommend Filling - Tier 2 as an MEO I
25 3/16/2012 Jessica Smith Library Library Clerk 1 - PT (18 hours/wk) 8,071.71 617.37 8,689.08 Recommend Filling - Tier 1
26 3/23/2012 Joel Martin Wastewater Utility Maintenance Mechanic 1 34,935.71 18,534.32 53,470.03 Recommend Filling - Tier 2
27 3/30/2012 James Flint Fleet Mechanic 1 42,986.57 13,632.48 56,619.05 Recommend Filling - Tier 3 - Considering Upgrade (6 months
28 3/30/2012 Monica Farling Library Library Clerk 1 - PT (18 hours/wk) 12,529.92 958.64 13,488.56 Recommend Filling - Tier 1
29 4/5/2012 Ed Graves Inspections - Code Inspector 1 38,356.80 12,795.39 55,028.49 Recommend Filling - Tier 1
30 4/20/2012 Jody Stein City Clerk Administrative Assistant 31,443.08 19,996.37 51,439.45 Recommend Filling - Tier 1
31 5/20/2012 Cheryl Jackson Human Resources HR Clerk 44,053.86 15,937.29 92,120.91 Recommend Transfer of AA from CM - Budget Neutral
32 5/30/2012 Andrew Polasko Water Treatment Plant Water Treatment Operator 46,740.85 19,576.10 67,965.75 Recommend Filling - Tier 2
33 5/31/2012 Floyd Anderson Central Services Materials Expediter 44,191.89 13,509.75 61,567.64 Delete From Budget
1 7/7/2011 M. Brad Holloway Police - Civilian Communication Operator** Filled
2 7/20/2011 Harry Whiteman Police - Civilian Communication Operator*** Filled
3 6/8/2011 Tony DePrima City Manager City Manager Filled
4 9/30/2011 Matthew Harmon Police-Uniform Police Officer*** Filled
5 8/29/2011 Danny Ranger Police - Uniform Police Officer*** Filled
6 11/11/2011 Ray Wheatley Electric Engineering Substation Relay Foreman Recruiting
7 11/1/2011 Matthew Carey Fire Fire Dispatcher Recruiting
8 8/31/2011 John Thompson Public Utilities Substation Technician ll Recruiting
9 4/5/2012 Tom Embert Electric Engineering Substation Technician ll Recruiting
Paj 28
Distribution of Employee Positions Under Each Appointee
Paj 29
Current Distribution of Employee Divisions Under Each Appointee
Paj 30
Proposed Distribution of Employee Divisions Under Each Appointee
Paj 31
Proposed Distribution of Employee Divisions Under Each Appointee (Scenario 2)