Paj 1
SPECIAL COUNCIL MEETING
BUDGET REVIEW
A Special Council Meeting was held on May 17, 2011 at 4:00 p.m. with Council President Leary
presiding. Council members present were Mr. Anderson (arrived at 4:30 p.m.) , Mrs. Russell,
Dr. McGlumphy, Mr. Lynn, Mr. Bonar, Mrs. Williams, Mr. Hare, and Mr. Hutchison.
Council staff members present were Mr. DePrima, Mrs. Mitchell, Mrs. Tieman, and
Mrs. McDowell. Mayor Carey was also present.
AGENDA ADDITIONS/DELETIONS
Mr. Bonar moved for approval of the agenda, seconded by Mrs. Williams and unanimously
carried.
Council President Leary announced that a period would be set aside for public comments prior to
each session.
PUBLIC COMMENTS
Mr. Michael Albert, Planner II, (522 Brandywine Drive, Bear), stated that he was speaking as an
advocate for the employees who would potentially be laid off under some of the proposed budget
plans for the next year. He felt that employees should explain their job duties and responsibilities
and the amount of work that is required of each department. Noting that customer service and
permit processing are priorities for the City, he advised members that these functions include two (2)
of the positions that are potentially planned for a lay-off. Mr. Albert stated that during the past two
(2) years, as the economy has waned, the Planning Department has taken on more responsibilities
and an increased project load. He advised members that the department is currently responsible for
a concern regarding a National Pollution and Discharge Elimination System (NPDES) Permit, which
is an issue that was created as a result of a lack of proper staffing. He stated that if this concern is
not adequately addressed within the next six (6) months, punitive Environmental Protection Agency
(EPA) enforcement actions will result.
Mr. Albert felt that other departments would also encounter similar issues involving staffing,
availability, and service that not only affect staff, but also citizens under some of the reduced budget
plans.
2011/2012 BUDGET OVERVIEW
Council President Leary advised members that an introduction and presentation of the budget would
be provided by Mr. Anthony DePrima, City Manager.
Introduction and Presentation/Revenue
Mr. DePrima provided a brief introduction and presentation of the 2011/2012 Draft Budget
(Exhibit #1). He noted that staff has provided members with three (3) plans to balance the budget
which were designed to give Council the maximum flexibility to choose components from various
options to build a plan best suited for the citizens. He advised members that Balancing Plan A is
a policy plan, explaining that the base budget presented by staff meets all City policies and includes
capital projects, strategic projects and salary requests that he felt merit consideration by City
Council. He stated that an additional $3,595,666 would be required in the base budget, indicating
Paj 2
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 2
that a combination of cuts and revenues could be utilized to obtain the $3.6M needed. Mr. DePrima
reviewed details for Balancing Plans A, B, and C. (City Clerk’s Office Note: Exhibits #1, #2, and
#3 referred to in the Balancing Plans include Pages 15-18 of the Draft Budget.)
In response to Mrs. Russell, Mr. DePrima explained that when considering a rollback to 2002
staffing levels, it was determined that the City operated with almost the same programs and,
although there were fewer people, roads, etc., the rationale was that the City did manage to operate.
With reference to capital projects and strategic funds, he stated that staff eliminated those projects
necessary in to balance the budget, explaining that only those projects that are absolutely necessary
were maintained.
Responding to Dr. McGlumphy, Mr. DePrima stated that the staffing rollback levels were conducted
for General Fund departments only. Dr. McGlumphy suggested that staffing levels should be
consistent for all Funds. He questioned why management has not been decreased at the same rate
as staff. Referring to the Water, Wastewater, and Electric Fund staffing, Mr. DePrima advised
members that a rollback is not proposed in these areas since the current staffing levels are lower than
in 2002. He noted, in particular, that the Electric Fund currently has 19 fewer employees than in
2002 due to privatization, and that there would only be one (1) less employee for the Water Fund.
Mr. Hare noted that Balancing Plan A includes a reduction of 12 police officers. Mr. DePrima
explained that the Police Department was held to the same standard as other departments. He
reiterated that the City operated without these positions in 2002 and the Department was able to
accomplish its functions at that time. Mr. DePrima noted that, since 2002, Council has added new
functions to the Police Department, such as the Quality of Life Team, Sex Offender Team, School
Resource Officer Team, etc. Mr. Hare noted that, in January, members of City Council were
advised of crime issues in the City and it was determined that the Police Department was a major
component in addressing these issues. He relayed concern, noting that the City is not able to roll
back population or crime rate to 2002 levels and questioned why staff would make such a
recommendation. Responding, Mr. DePrima stated that Balancing Plan A simply reduced the
number of employees to 2002 staff levels; however, understanding the importance Council placed
on various programs, he stated that staff developed different options. He noted that Balancing Plan
C eliminates only one (1) police officer and that there are other options for Council to consider.
Mr. Hare recalled there were three (3) employees in the City Manager’s Office in 2002; however,
he noted that there have been no cuts in this department. Responding, Mr. DePrima stated that
two (2) employees were brought from the Administrative Services Department to the City
Manager’s Office; therefore, there are no additional employees in the City Manager’s Office.
Concurring with previous statements of Council, Mrs. Williams questioned why layoffs are not
proposed across the board, including managerial and supervisory employees. She felt that staff
should consider the staffing levels in 2001, noting that there were only three (3) employees in the
City Manager’s Office at that time, which included the Mayor, and that Duke Energy was the
manager of the Power Plant and those employees worked for Duke. She felt that the staffing
numbers proposed are skewed and requested that staff present to Council the 2001 staffing levels
and compare the savings with the 2002 staffing levels. Responding, Mr. DePrima stated that there
Paj 3
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 3
has been an assumption that he reviewed the 2001 staffing levels and assured members that this was
not the case. In addition, he stated that the City Manager’s/Mayor’s Office had four (4) employees
(Mayor, City Manager, and two (2) Administrative Assistants). In regard to the Power Plant
employees, Mr. DePrima stated that in 2002 these employees worked for Duke Energy, and today
they work for North American Energy Services (NAES); therefore, the Power Plant employees have
not been included in the proposals.
Mr. Anderson suggested that if 2002 staffing levels are being considered, then revenue levels should
also be considered. He noted that the Electric Fund transfer was reduced from 8% to 6.5% because
there was so much coming from transfer tax and that the additional monies were not necessary,
which was a historic norm. He suggested that the City amend the policy back to the historic norm
for the Electric Fund transfer to 7.99%, which would not affect the City’s bond rating, debt
repayments, or other obligations. Responding, Mr. DePrima referred to Pages 12 and 13 of
Exhibit #1 and noted that in 2002, 23.9% of General Fund Revenue was from the Electric Fund,
compared to 17% today.
Mr. Anderson questioned the amount represented by the 1.25% raises. Responding, Mr. DePrima
stated that this expense amounts to $57,000.
Responding to Mr. Hutchison, Mr. DePrima stated that the majority of overtime expenses are within
the Police Department and that this matter could be discussed further with the Police Chief. He
noted that there are some overtime expenses in the Electric, Sanitation, and Streets departments
which are mostly due to emergency situations.
Personnel and Salary Changes/ Salary Review
Mr. DePrima reviewed Pages 167 through 170 of the Proposed Budget and explained the process
involved for requesting new positions as well as upgrades/position changes/step increases. He noted
that the list includes all requests and that not all requests were included in the draft Budget. He
advised members that there is an error in the salary amounts provided, explaining that the amount
listed for the Library Clerk - Full-Time is the amount depicted for the Library Clerk - Part-Time and
vice versa.
Responding to Mr. Hutchison, Mr. DePrima stated that the last market analysis was conducted in
2008 and that the City’s policy requires this analysis to be accomplished every three (3) years.
Referring to the Community Development Director, Mr. Hare requested that staff provide market
analysis information to justify the regrading of the position.
Dr. McGlumphy requested that the Human Resources Department provide Council with salary
comparisons with other municipalities within the State of Delaware and not include information
from other states. Responding, Mr. DePrima requested clarification as to the level of the
comparison, whether it should include all positions or management positions only. He also noted
that the market analysis conducted in 2008 included jurisdictions in the State of Delaware. He
explained that the problem is that there is only one (1) comparable municipality in the State, the City
of Newark, since most other communities are either too small or too large.
Paj 4
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 4
In response to Mr. Bonar, Mr. DePrima stated that a market analysis for all positions would be a
massive undertaking for the Human Resources Department, which is currently reduced in staff and
working on other responsibilities. He requested narrowing the scope and suggested that such an
analysis be conducted on only non-bargaining employees and selected municipalities.
There were no objections to Mrs. Williams’ suggestion that members be provided ample opportunity
to review and discuss the budget and, if necessary, that additional sessions be scheduled.
Mr. Bonar felt that it is very disadvantageous for newly elected members of Council to be requested
to review and approve a budget within the first few weeks of office. He suggested that the budget
process begin at an earlier date and, if necessary, change elections to allow newly elected members
of Council an opportunity to have all information. Responding, Council President Leary suggested
that this suggestion be considered by the Legislative, Finance, and Administrative Committee.
Review of 2011/2012 Draft Budget - Selected General Fund Divisions
Mr. DePrima reviewed a Presentation of the Selected General Fund Division Budgets for
FY 2011/2012 - May 17, 2011 (Exhibit #2). The line item details for each of these budgets were
included in the packet presented to members.
Referring to the Mayor’s Budget, Mr. Bonar questioned the benefits of the trip to Germany.
Responding, Mayor Carey stated that the City has been trying to develop an exchange student
program, this is a main “drop off” point for U.S. troops, hospitals in the area provide service to U.S.
troops, and that there are several U.S. troop transfers in and out of Germany. He explained the
importance of maintaining economic development and a good working relationship with Germany
to show appreciation. He also advised members that a previous visit by others provided knowledge
regarding operation of power plants, solar panel fields, etc., and that these ideas are exchanged to
help with economic development for the City of Dover.
In response to Mrs. Williams, Mayor Carey explained that the Police Chief planned to purchase a
new vehicle and preferred to utilize a used vehicle for the position; therefore, the Mayor’s new
vehicle was purchased by the Police Department and the Police Department acquired the Mayor’s
2000 Ford Taurus.
Dr. McGlumphy reminded members that a few months ago, several organizations came before City
Council to explain the benefits of membership. He suggested that all organizations be required to
make such presentations, with the exception of the national organization, in which he felt
membership may not be necessary. Dr. McGlumphy requested that details for all 30-27 and 30-28
line items for each department be provided to members with an explanation for the need.
Responding, Mrs. Tieman stated that the Budget details were supposed to be included in the material
provided to members and assured members that this information would be distributed.
There being no objections, Council President Leary declared a brief recess.
Meeting recessed at 5:34 P.M. and reconvened at 5:51 P.M.
Paj 5
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 5
Review of 2011/2012 Draft Budget - Selected General Fund Divisions (continued)
Mr. DePrima continued the review of the 2011/2012 Draft Budget, beginning with the City
Manager’s Office. Responding to Mr. Lynn’s questions regarding the legal expenses included in
the City Manager’s Budget, Mr. DePrima stated that the majority of the expenses are for City
Solicitor fees. With regard to bids for City Solicitor services, Mr. DePrima stated that, according
to the Purchasing Contract Manager, this has been accomplished in the past.
Mr. Hare requested that the details for line items 10-18 for each department be provided to members.
Mrs. Tieman assured members that details for each line item for each department will be provided.
At the request of Mr. Hare, Mr. DePrima stated that staff would provide members with a list of those
employees that have City vehicles that they use and take home.
Responding to Mr. Anderson, Mrs. Hawkins stated that there is a stipulation that requires the City
to reimburse some retirees for the cost of their Medicare Part B Premiums, which is deducted from
their social security payment. This benefit has been eliminated from the three (3) unions and for
new hires; however, it remains for non-bargaining employees. She did not have information
regarding the annual cost of providing this benefit.
In response to Dr. McGlumphy, Mrs. Tieman indicated that, in addition to salaries, the salary line
items (10-11) can include vacation sell-back, retirement, stand-by pay, etc.
Responding to Mr. Lynn, Mrs. Traci McDowell, City Clerk, stated that much of the City Clerk’s
Office work has time constraints, explaining that the law requires agendas to be posted within a
certain period, minutes must be made available within a certain period, etc. She confirmed that it
would be difficult for the City Clerk’s Office to continue the current work if there was any reduction
in employees. She advised members that she asked her staff to provide her with a statement
regarding the effect that losing an employee would have on the office. Mrs. McDowell read the
following statement:
• Packet and meeting schedules have a short turnaround time and, due to
electronic documents, packets are getting more and more cumbersome.
Extending most of these deadlines is not an option as they are fixed by law.
• Meeting schedules result in reduced time to work on “routine” issues or long-
term projects. Apart from meetings, the Clerk’s Office oversees a number
of “routine” matters (which are rarely routine due to the large number of
special circumstances and the complexity of the issues considered), such as
elections, rezonings, alley abandonments, annexations, adoption of
ordinances, recording of legal documents such as easements, etc. Each of
these matters involves a lengthy, detailed, step-by-step process. Failure to
develop, implement, and abide by these procedures can leave the City
vulnerable to lawsuits and significant monetary losses.
Paj 6
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 6
• The job duties of Clerk’s Office staff require a vast amount of specialized
and detailed knowledge regarding the City’s Municipal Code; parliamentary
procedures; election procedures, records retention; database management;
technology related to recording software and variety of computer programs;
implementation of the Freedom of Information Act; and a number of
municipal procedures. Because staff play such a pivotal role between
Council and the City staff/public, the implications of failure to understand
this information are serious. It takes up to three years to acquire a solid base
of knowledge to function well in the office. A great deal of on-the job
training has been invested in the current employees, which makes them more
valuable than their salaries indicate.
• Consequences of being short-staffed are increased stress on staff, decrease
in efficiency and quality of work, and possible employee turnover, which we
cannot afford. Responsiveness to Council, staff, and the public would also
be reduced.
• We have had a steady increase in FOIA requests including over 40 requests
in the current fiscal year. Some of these have been very complex, requiring
coordination between departments, legal opinions, and detailed responses, as
well as new State-imposed deadlines.
• Postponement of Certification and Training which would improve employee
effectiveness.
Dr. McGlumphy suggested that these concerns could probably be relayed by all City departments.
He cautioned members that if staff levels were returned to 2002, there should be an understanding
that service would be affected. However, he also urged members to understand that the City’s
expenses must be within their revenues.
Referring to the Customer Service budget, Mr. Hare questioned the savings that would be realized
by sending bills to Wilmington for distribution. Mr. DePrima reminded members that an analysis
was conducted when this concept was proposed and stated that this information would be
redistributed to City Council.
With regard to questions raised by Mr. Hare concerning online credit card payments, Mr. DePrima
assured members that he would provide members with the Committee Action Form that includes
details regarding the savings provided to the City by having a third party handle these transactions.
Mr. Anderson questioned the cost of mailing utility bills. Responding, Mrs. Tieman indicated that
this research has not been conducted for several years and suggested that staff again review this
matter.
Paj 7
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 7
Mr. DePrima relayed appreciation to Mrs. Tieman and her team for discovering that meter reading
equipment can be installed on trash trucks to collect data, thereby eliminating the need for an
individual to perform this task.
In response to Mr. Hare, Mrs. Tieman indicated that Page 206 of the Draft Budget is incorrect and
that a corrected copy would be included in the final draft. In addition, Mr. DePrima invited
members to visit the Customer Service Department to get a better understanding of its positions and
their functions.
Without objection, Council President Leary indicated that the Budget Review would continue
tomorrow, May 18th, at 6:00 p.m. with the review of Item #5-G - Finance.
Meeting recessed at 7:02 P.M.
WEDNESDAY, MAY 18, 2011 - 6:00 P.M. - 9:00 P.M.
The Special Council Meeting reconvened on Wednesday, May 18, 2011 at 6:00 p.m. with Council
President Leary presiding. Council members present were Mrs. Russell, Dr. McGlumphy,
Mr. Lynn, Mr. Bonar, Mrs. Williams, Mr. Hare, and Mr. Hutchison. Mr. Anderson was absent.
Council staff members present were Mr. DePrima, Mrs. Mitchell, Mrs. Tieman, and
Mrs. McDowell. Mayor Carey was also present.
PUBLIC COMMENT PERIOD
Mrs. Dawn Melson-Williams, City of Dover Principal Planner (120 Derbywood Circle), read the
following statement into the record:
“From its earliest history the City of Dover has been a planned community. From the
initial directives of William Penn to layout the town in 1683 and platting of The
Green to the early developments of the town as a residential and commercial center
in Kent County to the extensive annexation and industrial expansions of the 1960s
through the present day governmental, economic and cultural center, ‘planning’
initiatives have been at work. Planning may be considered a behind the scenes
activity, but the results of these activities are quite visible on the landscape we see
every day.
The City of Dover Planning Office is involved in a range of activities that have long
term impacts for the quality of life that our citizens and visitors enjoy in Dover. Just
to give two examples of the “behind the scenes” work of planners are the work
related to activities highlighted in news stories on the front pages of today’s
newspapers: NASCAR Weekend at Dover International Speedway and the ground
breaking for the new Dover High School project. Both facilities went through an
application process with the Planning Commission requiring review and approval
plans, report writing, inspections, etc. by planning staff. Other activities that you may
not realize include Planners serving in the field as part of the City’s Command Post
for incident management and vendor licensing during Race Week. For the school
Paj 8
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 8
project, Planning Staff has participated in and continues to participate in numerous
meetings with the school district, design engineers and architects, etc. on what will
be perhaps the largest public project of our careers for the construction of a 315,000
SF high school building and associated site facilities on over a 100 acres of land.
To describe the Planning Staff, I would use the words of knowledgeable,
professional, helpful, flexible, and dedicated to their responsibilities and the City.
Our work, while it may not be as visible as the weekly collection of your trash or the
daily supply of water and electric service that arrives at your house or business, we
have an impact even with those somewhat ordinary (and expected services). We have
to be knowledgeable of the 23 square miles of the City and the associated rules and
regulations (what street do you live on – what is the zoning and what does that mean
you or your neighbor can do or build. As planning professionals, the three planners
and the Planning Director are all AICP certified (American Institute of Certified
Planners – an achievement that’s the equivalent of licensure for our profession). We
are helpful to customers calling or visiting City Hall for information on the rules for
items like where you can build a fence to developers proposing construction of new
residential units or commercial buildings within the City. We are flexible in our daily
tasks as we field and tackle multiple duties and responsibilities for the Planning
Commission, Historic District Commission and Board of Adjustment that we support
in addition to special projects and tasks in a variety of areas like the Comprehensive
Plan and NPDES permit (stormwater permit). We are dedicated to working with
other City departments and work with outside agencies like the Dover Kent County
MPO. We all readily take on the tasks delegated to us from the Planning Director
even if it’s outside our typical planner job duties such as support to the committees
of the Downtown Dover Partnership, GIS mapping updates and Census data. Please
remember that while there are a total of four planners on staff, the administrative
responsibilities of the Planning Director as a Department Head and an administrator
of multiple divisions affects her availability for participating in the daily hands-on
planning needs which then fall to the remaining three planners in conjunction with
our one administrative assistant.
Having been employed here in the Planning Office for just over nine years I have
seen the impact of limited staffing. From requiring outside assistance to draft the
2003 Comprehensive Plan Update when there were only 2 planners on staff at the
time to regularly having to work more than a 40 hour week and evening hours to
meet prescribed regulatory deadlines or attend meetings. Even as the economic
marketplace may have slowed development activities, our staff of four planners is
still busy. For example in calendar year 2010 Planning Staff reviewed 800 Building
Permit applications in conjunction with the Inspection Division for things such as
fence, signs, renovation projects, and new buildings to ensure compliance with the
Zoning Ordinance. We are out in the field completing Certificate of Occupancy
Inspections for planning and zoning compliance and researching and drafting text
amendments to the Zoning Ordinance. Hopefully, this statement has begun to show
the importance of a fully staffed Planning Office. I can honestly say that every day
Paj 9
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 9
in the Planning Office is different and presents new challenges to address. Myself
and the other members of the Planning Staff are dedicated to serving the citizens,
elected and appointed officials, and all others whose paths in life may travel through
Delaware’s capital city.”
Mr. Kenneth Clendaniel, Building Maintenance Craftsperson II (3867 West Denney’s Road),
advised members that he serves as the President of IUE/CWA Union for City of Dover, which
represents 160 positions employed by the City and that there are currently 150 employees. During
the 2009/2010 Budget Review, the City Manager approached all City unions requesting the
consideration of furloughs. He stated that furloughs were instituted that year and the IUE/CWA
developed 48 proposals for revenues and cost savings, which were reviewed by the Legislative,
Finance, and Administration Committee and addressed by the City Manager. Mr. Clendaniel stated
that only one (1) of the revenue/cost savings has been instituted, and no action has been taken on
the other 47 proposals. In preparing for next year’s budget, he advised members that the City
Manager met with all City unions once again and advised the members of the layoff proposal. He
noted that Plan A proposes the layoff of 33 positions, equating to 38 employees, 13 of whom are
members of the IUE/CWA. Although there are no Electric Department employees in the IUE/CWA,
he stated that there are Water Department employees. Understanding that Electric and Water
Departments generate money for the City, Mr. Clendanial explained that other departments, such
as Central Services, Customer Services, and Public Services, save the City money. Although these
departments are within the General Fund, he indicated that the services provided by these
departments include Electric and Water Fund Departments. He indicated that the employees work
for the City of Dover (one (1) entity) and not a specific department.
Referring to recent newspaper articles, Mr. Clendaniel noted that, although the State of Delaware
and Kent County are affected by the same economics as the City of Dover, they are capable of
providing their employees pay raises. In 2002, he reminded members that Council was made aware
that the City would be required to add funds for Other Post-Employment Benefits (OPEB). To his
knowledge, Council budgeted $84,000 at that time and that since that time, no additional funds have
been budgeted. Now there is a short-fall for the other post-employment benefits. He cautioned
members to consider the effect layoffs would have on the City and suggested that Council consider
transferring required funds from the Electric and/or Water Funds and accept Budget Plan B
presented by the City Manager.
Mr. William Neaton, City of Dover Economic Development Director (51 Sackarackin Avenue),
advised members that for the past two (2) years, he has had the opportunity to work for the City of
Dover. Prior to this, he was in the private sector for over 30 years. As addressed to employees
during a recent “Employee Appreciation Day,” he stated that, without exception, the City of Dover
has a group of professional, dedicated and hard working employees. He has had the opportunity to
live in nine (9) states, various cities, and indicated that he chose Dover, Delaware as the location to
live, work, and raise his family, which has been the best decision he has ever made. He stated that
it is Council’s responsibility to assure that future generations have the opportunity to make this same
“best” decision.
Paj 10
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 10
Mrs. Tracy Harvey, City of Dover Community Development Manager (334 Mystic Lane, Magnolia),
read the following statement into the record:
“Recently questions have been raised regarding the salary of the Community
Development Manager based on the amount of grant funding the city receives as an
entitlement community. The federal reporting and program requirements to
effectively manage this program are the same regardless if it is a $300,000 or a
3 million dollar grant. Since the initiation of the Neighborhood Stabilization Grant
awarded to the City in 2009 for $1.5 million dollars to purchase foreclosed properties
and remodel them to sell to income qualified homebuyers, the community
development office has exceeded that goal by expending $1,527.000.00 including
program income the city received through the sale of affordable properties. For each
property sold, the community development office receives 10% for administrative
cost. The City received a total of $33,418 in administrative cost from 2009 to
present and there is still a balance of $56,576 in administrative cost available in the
original allocation to be drawn down that will offset administrative cost for the
CDBG program. For fiscal year 2010, there was no funding used from the general
fund to supplement my salary. After March 13, 2013, all NSP housing proceeds will
go directly to the CDBG grant fund increasing the grant allocation and program
administration with no cost to the City to supplement my salary from the general
fund.”
Dr. McGlumphy thanked those who addressed members and requested that the City Clerk’s Office
provide these statements to members in written form. He stated his belief that those who know what
is “going on” in the City, are those employed by the City and their input provides Council the
opportunity to better understand their decision.
MISCELLANEOUS INFORMATION
Based on the previous evening’s discussion, staff provided members with additional documents.
Mrs. Tieman reviewed the additional documents, as follows: 1) Memorandum dated May 18, 2011 -
Updated Draft Budget Pages (Exhibit #3); 2) Memorandum dated April 19, 2010 - Lockbox and
Remote Deposit Services Analysis (Exhibit #4); 3) Line Items (30-27 Subscriptions and Dues, 30-28
Training and Conference, and 10-18 Educational Assistance) by Departments/Divisions
(Exhibit #5); and 4) Overtime by Division (Exhibit #6).
Review of 2011/2012 Draft Budget - Selected General Fund Divisions (continued)
Mr. DePrima continued the review of the 2011/2012 Draft Budget, beginning with the Finance
Department. At the request of Mrs. Williams, Mrs. Donna Mitchell, Controller/Treasurer, indicated
that she would have to conduct research to determine if there are any redundant memberships.
Concurring, Mr. Bonar questioned if there are individual memberships to the International
Association of Chief of Police, Fire Association, planning associations, etc., and if there is a
possibility of consolidating memberships to one (1) membership per office.
As requested by Mr. Lynn, Mrs. Mitchell stated that she has prepared a statement that has been
provided to members regarding the elimination of staff for the Finance Department (Exhibit #7).
Paj 11
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 11
Responding to Dr. McGlumphy, Mrs. Mitchell stated that staff has been implementing ADP for
approximately six (6) months. She explained that there are three (3) modules (Payroll, HR, and
Time and Attendance) that require conversion. She stated that all departments have been
cooperative with the Finance Department and the City Manager has been very helpful in assuring
that assistance is provided when necessary. Mrs. Mitchell noted that because the Department is
small in size, the workload gets behind when employees are granted leave. She felt confident that
the ADP system will be in full operation by July 31, 2011.
Referring to the Human Resources Budget, Mrs. Kim Hawkins, Human Resources Director, advised
members that personnel costs have increased due to an employee’s eligibility for retirement and the
inclusion of “payout” for accumulated sick and vacation time. She echoed the comments made by
fellow department heads regarding their concerns about the proposed reduction of staff. She stated
that the Human Resources Budget is not exposed to a staff reduction due to a 25% reduction in
2009. She reminded members that the Human Resources Department has historically been staffed
with three (3) employees. In 2006/2007, Mrs. Hawkins advised members that this department
assumed full responsibility for risk management, including insurance claims and lawsuits for the
City. She stated that, with a staff of three (3), as the Director, she has had to become more involved
in the daily aspects of the department and has had less time to direct to her duties as the department
head. She advised members that the Human Resources Department is responsible for recruitment,
benefit administration, risk management, discipline, mentoring and advice for employees, labor
negotiations, incident investigations, retirement, policies, DOT compliance, etc.
Responding to Dr. McGlumphy, Mrs. Hawkins stated that, although she conducts an analysis to
determine those employees who are eligible for retirement, employees are to notify their department
head of their intention to retire for inclusion in the next year’s budget.
In response to Mr. Bonar, Mrs. Hawkins indicated that the policy regarding notification of
retirement is included in the Employee Handbook, and requires two (2) weeks notice for non-exempt
personnel, and four (4) weeks for exempt personnel, with an additional stipulation requiring 45 days
if the employee is seeking terminal leave. Mr. Bonar suggested that this policy be reviewed for
possible amendment to require employees to provide additional time for notification of retirement.
Mr. Hare questioned if the City could mandate retirement notification. Responding, Mrs. Hawkins
stated that the policy is provided as a courtesy and that there is an understanding when situations
with extenuating circumstances arise.
Responding to Mr. Hare’s request for copies of all job descriptions, Mrs. Hawkins indicated that she
is working with the City Clerk to provide this information.
In response Mr. Hare regarding the hiring freeze established on February 23, 2009, Mr. DePrima
explained that prior to the hiring freeze, Council was not involved with employee recruitment. Since
the hiring freeze, staff created a critical requirement form and, if requirements are met, the requested
position is submitted to the Legislative, Finance, and Administration Committee for their review and
recommendation to City Council.
Paj 12
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 12
At the request of Mr. Bonar, Mr. DePrima stated that staff would need to determine how many
positions have been vacant for over one (1) year. He advised members that if a position has been
vacant for more than one (1) year, staff purges it from the budget. Mr. Hare noted that in 2008 there
were 377 employees and in 2011, there are 377.5 employees; therefore, he questioned what the
freeze has accomplished.
Responding to Mr. Hutchison, Mr. DePrima stated that Council was advised of the City’s financial
situation during the Council Retreat earlier in the year when Council directed staff to prepare the
budget in accordance with City policy (as it relates to transfers). Staff did not realize that $1M
would be required for OPEB and the costs for the Pension unfunded liability. Mrs. Mitchell
explained that, although staff has always been aware that the costs for OPEB are extreme, staff did
not realize the percentage of payroll involved and the effect on the proposed budget. However, the
Pension unfunded liability increased approximately half of $500,000, which was not known until
the recent actuarial analysis was completed.
Mr. Hutchison questioned how many employees had been hired since January 1, 2011. Responding,
Mr. DePrima stated that there have been seven (7) employees hired, as follows: 1) a Ground Worker
for the Electric T&D Division; 2) a Public Utilities Construction Manager; 3) a LAN Analyst for
the IT Department; 4) an Administrative Assistant Position in the Police Department has been
approved (although not filled and not expected to be filled until September 2011); and 5) four (4)
additional Police Officers. Mr. Hutchison requested that staff provide the names, salaries, and total
costs for the positions.
Referring to the Information Technology Budget, Mr. Siegel noted that in 2002 the Department
handled four (4) servers, 180 computers, and the same number of staff. In 2011, he stated that there
are nine (9) servers at 5 East Reed Street, the IT Department now supports the Police and Fire
Departments (two (2) servers) and the Power Plant (1 server), and a complete phone system. He
stated that there are over 300 computers and that the workload and complexity of the work has
increased exponentially since 2002, with the same number of IT staff. Although a decrease in staff
is not proposed, he wanted members to be aware that the work has increased significantly for the
Department.
In response to Mr. Bonar regarding the Cisco VOIP System, Mr. Siegel stated that one (1) of the
reasons funds are being requested for upgrade of the system at this time is because the software
upgrade can be integrated with existing hardware, whereas the next generation of software will not
work on existing hardware. The upgrade would allow the City to keep the hardware in operation
for another year or two (2) before the City would need to consider replacement. As a result, it was
staff’s opinion that this is the most opportune time. In addition, he advised members that some of
the problems being experienced are the result of software integration between the phone system and
the computers. The software does not work with Windows Vista or Windows 7. Mr. Siegel noted
that the City must move forward and cannot continue to operate on an operating system dated 2005.
In order for this to be accomplished, it is necessary to upgrade the software on the phone system at
an estimated cost of $12,600, and perform “back” maintenance (a total $41,295 to upgrade all
maintenance). Mr. Bonar requested that staff provide details regarding the costs for the software
system as well as the maintenance costs.
Paj 13
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 13
Responding to Dr. McGlumphy, Mr. Siegel stated that there were not enough funds included in the
current budget to pay for the maintenance. He explained that prior to last year, maintenance was
handled by Facilities Management; therefore, the IT Department staff did not have the required
information to budget accordingly. When this was realized in mid-year, IT staff decided not to
upgrade the maintenance by removing the $36,000 from the budget and put it in the proposed budget
as a “catch up” at a total cost of $41,295.
In reviewing the Tax Assessor’s Budget, Ms. Cheryl Russell, Tax Assessor, read the following
statement into the record:
“The Assessor's Office has only 3 full-time employees. The impact of losing one
employee from our office would have a great negative impact on our already small
department.
This office maintains a very detailed property assessment system for approximately
12,000 parcels with an assessed value of approximately 4.4 billion dollars. The
functions of this office also include but not limited to maintaining abatement
programs; appeal hearings (informal and formal); maintaining values for annual
billing and supplemental billing; Processing Deeds for stamping and Transfer Tax;
and analyzing and reviewing building permits for valuation.
Each employee serves a different function:
The Assessor: Department Head/Supervisor
All Administrative functions
Field Work
Defending City of Dover Assessments
Generating values for new construction (building permits)
Sales Ratio Studies
Administrative Assistant: Administrative Function
All correspondence in/out of the department
Senior Citizen Exemptions
Disability Exemptions
Farm Land Audit
Exemption Audits
Income and Expense Mailing
Deed Transfers
Phones
Transfer Tax
Assessment Registers
Appeal Minutes
Copying and mailing of Appeal Information to Board
Members
Paj 14
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 14
Residential Technician: Primarily Field Work
Administrative Functions when needed (limited to
phones/transfer tax/accepting applications)
Daily Permit Activity (field work and data input)
This office was fortunate to have an audit/study performed by the International
Association of Assessing Officers in 2008. In this study, it was recommended that
this office be staffed by 5 to 6 employees. During the presentation to Council, there
is a power point slide titled "Future Direction of Assessor's Office” which states that
"the Assessor's Office needs to be staffed adequately to be able to maintain current
processes."
This office is running smoothly in an off-revaluation year. All three employees do
their job well and efficiently. Each employee helps out when and where needed;
especially during vacation and sick days; which has allowed us to not have to request
additional staff at this time.
If we were to eliminate a position within the department:
• Vacation and/or sick days would force an employee to either
work a 9.5 hour day or close the office during a lunch hour.
• If an employee is on vacation and the 2nd employee has an
emergency it could also force the closure of the office for a
period of time.
• Working over-time to maintain the level of current processes
and efficiency would be required.”
In response to Mrs. Williams, Mrs. Russell stated that it took about one (1) year to complete the
4,000 building permits processed. She stated that a Residential Technician was hired at
approximately $30,000 annually to assist with updating the building permits and assured members
that this employee has been maintaining and keeping the data current. She confirmed that the
Assessor’s Office is currently up to date. She indicated that there are approximately 60-75 building
permits per month.
Review of 2011/2012 Draft Budget - Selected General Fund Divisions
Mr. DePrima reviewed a Presentation of the Selected General Fund Division Budgets for
FY 2011/2012 - May 18, 2011 (Exhibit #8). The line item details for each of these budgets were
included in the packet presented to members.
With reference to the discussion regarding staffing levels, Mr. Zachery Carter, Director of Parks and
Recreation, advised members that in 2002, there were six (6) full-time employees in the Parks and
Recreation Department. Since that time, he stated that the City has greatly increased the
programming, special events, activities, etc., being offered to the community. He reminded
Paj 15
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 15
members that three (3) years ago, the 20,000 sq. ft. John W. Pitts Center opened, which gave the
department two (2) facilities to operate and man. Mr. Carter noted that approximately 60,000
patrons utilize the facility, which is made available seven (7) days per week. He stated that when
the Center was opened, only four (4) additional part-time employees were hired, who manage the
facility during the evening and weekend hours, which are the times of most frequent usage. Should
these positions be eliminated, it would eliminate the ability to make the facility available during the
evenings and weekends.
Responding to Mrs. Williams, Mr. Carter stated that the Dover Park (White Oak) Facility continues
to be utilized, indicating that during the past year there were 167 rentals of the facility. He advised
members that there are occasions when there is only one (1) employee located at the Dover Park,
as well as the Pitts Center (during weekday hours), which raises safety concerns. As discussed in
the CIP, he stated that it would be more efficient for the City to provide one (1) recreational facility.
In the future, it would be ideal to expand the multi-purpose room at the Pitts Center to accommodate
the activities conducted at the Dover Park and include room for staffing at the Pitts Center which
would allow the City to be more efficient.
In response to Mr. Hutchison, Mr. Carter stated that he could not provide an accurate number of
participants at the Recreation Centers at this time; however, in regard to leagues, there are now
57-60, compared to approximately 40 softball teams in 2002. In addition, he stated that there is a
field hockey league which consists of 35-40 teams and an indoor field hockey league consisting of
35-40 teams, with 20 participants on each team. Since the Pitts Center has opened, Mr. Carter stated
that attendance has increased 10% or more each year during the past three (3) years. Mr. Hutchison
requested that staff provide details regarding the number of participants at each facility.
Mr. Hare questioned how much revenue is generated from the facilities. Responding, Mr. Carter
stated that during the past year, $149,000 in revenue was received. Although there currently are no
charges for use of the open gym at the facilities for residents or non-residents, he stated that there
is a large number of individuals using the open gym and that he has discussed the possibility of
charging for this use with the City Manager. He confirmed that presently there are more
non-residents utilizing the facility than residents (52% non-residents); however, this is changing and
more and more residents are utilizing the facility each year.
Mr. Lynn relayed concern that instituting fees would discourage usage and that the users would find
less productive endeavors in which to engage. Responding, Mr. Carter felt that instituting fees
would not affect the usage.
Concurring with Mr. Lynn, Mrs. Russell relayed opposition to instituting fees for use of the gym.
Mr. Carter advised members that the history of the department indicates that 97% of the programs
offered are fee based. He suggested the possibility of charging a fee for the use of the gym for non-
residents and no charge for residents.
Responding to Mrs. Williams, Mr. Carter stated that there is no air conditioning in the gym and,
although he was not concerned about the cost of installation of air conditioning, he relayed grave
concerns regarding the operating costs.
Paj 16
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 16
Mr. DePrima stated that, should a majority of Council wish to institute a fee for non-residents to use
the open gym, staff would develop an estimate to include in the proposed budget. He advised
members that the reasoning for not charging a fee was that there was so much opposition to doing
so for City residents. He stated that it was a conscious decision not to charge Kent County residents
since the County contributed $300,000 towards the building of the Pitts Center and there was a
belief that Kent County would be building a gym in the near future. He stated that it was staff’s
belief that there would be some reciprocity for gym usage between these two facilities. It was his
feeling that enough time has passed for the City not to charge non-residents and showed a good faith
effort; therefore, he indicated support for charging a nominal fee for gym usage for non-residents.
There being no objections, Council President Leary declared a brief recess.
Meeting Recessed at 7:53 P.M. and Reconvened at 7:54 P.M.
Review of 2011/2012 Draft Budget - Selected General Fund Divisions (continued)
Mr. DePrima continued the review of the 2011/2012 Draft Budget, beginning with the Library.
Referring to the Library Budget, Ms. Margery Cyr, Library Director, read the following statement
into the record:
“1. Thank you for giving me the opportunity to speak with you tonight about the
Library and its budget.
2. Proposed reduction in staffing:
a. Of the 7 positions, 3 are currently vacant:
i. 2 of them since 2009
1. 1 FT Library Clerk II Children's Department
2. 1 PT Library Clerk I Circulation Department
ii. 1 of them very recent: PT Library Page
iii. Please do not believe that these positions are not needed by the
Library. They are badly needed.
b. At full staffing, the reduction of 7 positions is a 24 % staff reduction.
c. At current staff level with the 3 vacancies, the reduction of 4 positions
represents an 18% staff reduction.
3.) Comparison of volume levels from 2002 to 2010:
Comparison
2002 2010
Books Circ: 101,609 138,931
Audiovisual Circ: 12,578 15,572
Paj 17
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 17
Total Circ: 307,533 375,632
Interlibrary Loan: Loaned to other libraries for
their customers' use: 34,422
Borrowed from other libraries
for Dover for our customers'
use: 34,033
Total ILL : 68,455
Visitors: 181,412 390,612
Computer Use: 18,629 55,397
Programming: unknown Child's: 214 programs/7,958 attend
Teen: 42 programs / 467 attend
Adult: 146 programs / 1,473 attend
4. The Library is currently open 68 hours each week. There are significant and
devastating consequences to public service of staffing reduction at these
levels. Probable consequences are:
a. Closing Sundays, one evening/week, and holidays which the Library
remains open while the City of closed.
b. Reduction of enrichment and information programming at all levels:
Children's, adults, teens.
c. Potential need to regularly close the children's department in order to
maintain adequate staffing levels to ensure safety and security in the
building.
d. Potential loss of revenue from State Aid for meeting standards of
Anchor Library.
e. Potential loss of revenue from Kent County Reciprocal Borrowing
reimbursement.
f. Seriously compromised quality of customer service.
g. Seriously compromised staff morale.
5. Kent County Reciprocal Borrowing Reimbursement Agreement:
a. Agreement put in place in 1994 between the libraries in Kent County
and the Kent County Levy Court. Provides per item reimbursement
for each library item which is checked out to Kent County residents
who are not residents of a municipality when that item is borrowed
from one of the municipal libraries.
b. The current reimbursement rate is $2.65 per item checked out.
Paj 18
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 18
c. The annual amount reimbursed to the municipal libraries is
dependent on the number of qualifying circulations. To the
City of Dover, this is typically between $400,000 and
$450,000 of income to the City per year.”
Mr. Lynn stated his understanding regarding the needs of the library as they relate to providing
services to some of the more vulnerable portions of the community, such as children and seniors.
He felt that libraries have a demonstrable effect in improving literacy rates among children. He
noted that Budget Plan A is predicated on staff reductions and questioned which programs would
be eliminated for children if there was a staff reduction at the Library. Responding, Ms. Cyr stated
that there would be a reduced number of pre-school story times, after-school activities, and weekend
activities. She noted that the Library has worked very hard during the past two (2) years to develop
a program that meets the needs of a very diverse audience of teenagers in Dover. She reminded
members that teenagers can only use the Library during after school hours and weekends. If the
Library faces closure, not only would the Library not be able to provide activities for them but the
Library facility itself would be unavailable for their use. In regard to seniors, Ms. Cyr stated that
seniors currently participate in the computer training programs offered by the Library and use the
facility for reading newspapers and magazines as well as borrowing books; therefore, a lack of
access to the Library would definitely impact the seniors as well.
In response to Mr. Hare, Ms. Cyr stated that an additional $400,000 is necessary in order to obtain
full funding for the new library. In regard to the $4M bonds for the Library, Mr. DePrima explained
that he and Mrs. Mitchell presented a proposal to Council to float a $4M bond, which would not
only assume some of the debt for the new Library but also address other capital expenses for the
City, mostly street funds. He noted that the idea is to take some of the Library Reserve money to pay
off the debt service for the larger bond issue until 2017, when the City would have no debt, and then
the City would pick up debt service after 2017. He stated that this concept has been included in
Budget Plan C. Mr. DePrima noted that the $400,000 is in addition to the bridge loan and the Green
Energy Fund loan.
At the request of Mr. DePrima, Mrs. Mitchell further explained that the idea of issuing a bond was
to cover the Green Energy loan, in the amount of $1.5M, which must be financed, and would be paid
with monies received from the Green Energy Fund which are included on customers’ electric bills.
An amount of $1.2M was included for the sale of the existing Library, which would not be sold until
after the funds are needed, as well as an additional $2M. She explained that this would “free up”
$2M in the Library Reserve to pay for other capital projects, and the Library and Street Program
would be bonded. The City would maintain the same level of debt service after 2017 and the
current debt service increase would be paid by the Library Reserve funds.
Mr. Hare questioned how much money the new Library will cost residents, explaining his feeling
that the citizens are not aware of the true numbers involved with the new Library. Responding,
Mr. DePrima stated that the City has been very transparent regarding the funding for the new
Library and that he would provide members with the funding plan information.
Paj 19
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 19
Responding to Mrs. Williams, Mrs. Mitchell stated that the concept of bonding the projects was
developed due to the projects being multi-generational uses. She explained that, rather than placing
the burden of the cost for a 20-year facility on current rate payers, the bonding would allow for
future generations to help pay for it through debt service payments each year.
Understanding this concept, Mrs. Williams questioned how much money would be available for a
bond if a catastrophic event occurred, or if a situation arose that created a very expensive need for
the City. Responding, Mrs. Mitchell stated that, according to the City Charter, the City can bond
up to $7M annually and that there is a cap of 1% of the assessed value, which would equate to
approximately $23M that the City could not exceed. Currently, she stated, the City’s debt service
is under $3M for the General Fund.
Noting that bonding is an important component for the budget, Mr. DePrima suggested that staff
provide members with the original bonding presentation to promote a better understanding.
In response to Mr. Leary, Ms. Cyr stated that the Library continues to utilize two (2) retired workers
who are provided by a program offered by the Modern Maturity Center, which is funded by Federal
Grant Funding to provide part-time work for older, retired workers. She stated that recently this
funding has been reduced and the hours have been cut back to 16 hours per week for each worker.
Responding to Mrs. Russell, Ms. Cyr stated that the Library did have an intern, a Library School
Student, who provided assistance in the Children’s Department.
Referring to Page 13 of the Draft Budget, Dr. McGlumphy requested clarification with regard to the
new positions approved for the Library. Responding, Ms. Cyr noted a typographical error in the
third sentence of the fourth bullet and that the one (1) full-time Librarian II position should be a
Library Clerk II, and the one (1) part-time Librarian I position should be a Library Clerk II. At the
request of Mr. DePrima, Ms. Cyr explained that a Librarian is a professional who has received a
Masters of Library Studies Degree and provides assistance to customers in terms of assisting
readers, answering advisory questions, and planning and implementing programs for the public. She
stated that a Library Clerk requires a high school diploma and provides direct customer service,
mostly checking in/out material and answering directional questions.
At the request of Mrs. Williams, Ms. Cyr stated that a Library Page is responsible for putting books
and materials back on shelves and keeping them organized.
Referring to the Public Services Department, Mr. Scott Koenig, Public Services Manager/Director
of Public Works, reviewed the wide range of services provided by the Public Services Department.
He stated that these services are provided in an effort to support the City’s mission, vision, and
critical success factors. He noted the changes that have occurred in the City during the last 10 years.
He reminded members that the City went through a very large period of annexation and growth in
commercial stock in buildings and residential development. He noted that, although such growth
has slowed down recently, it continues in the City and all these additions have an impact to the
Public Service Department. In addition, Mr. Koenig noted that the department has been faced with
an increased amount of regulations, such as those associated with stormwater, sanitation, street
sweeping, environmental cleanups, etc. He stated that there are 58 budgeted positions within the
Paj 20
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 20
department and each is critical to the success of the department. Mr. Koenig relayed his utmost
satisfaction with the work done by each of these employees; however, he noted that the department
is faced with a number of back-ups and requests and is sometimes criticized with respect to customer
service and responsiveness. He explained that the economy has changed substantially during the
past 10 years, and with the addition of email, PDAs, computer access, etc., requests are received 24
hours per day, seven (7) days per week. He stated that there is an expectation of very timely, quick,
and detailed response. Mr. Koenig advised members that this level of responsiveness takes a toll,
explaining that the amount of information provided to members of Council and the information
expected by customers requires planning, interaction, and manpower to accomplish. He noted that
there are five (5) positions scheduled for elimination in the Draft Budget. Mr. Koenig advised
members that if these positions are eliminated, the other employees will be required to pick up the
workload. It was his opinion that there is a fairly stressed out workforce across the City and that
there will be a toll for any additional responsibilities. Although he understood the fiscal constraints,
he explained it was his responsibility to advocate for the Public Services Department.
Responding to Mrs. Williams, Mr. Koenig reminded members that in 2004, there was a proposal
which indicated an estimated $1.5M each year for street maintenance. Considering the prices of
asphalt and concrete today, it would cost $2M each year for street maintenance with a 20-year
removal and renewal schedule. Staff submits a $1.5M budget request, which includes approximately
$800,000 to $1M of Community Transportation Funds and the balance through the General Fund.
He stated that the General Fund monies have been reduced in recent years to approximately
$350,000 and the City’s ability to obtain Community Transportation Funds related to street
improvements has fluctuated annually from nearly $1M to only $250,000 to $300,000; therefore,
the funding source for the street program is volatile. He confirmed that in order for the City to be
proactive rather than reactive, the City would need $2M per year. If streets continue to be delayed,
he anticipated that there would be a 20% increase in costs in the future.
In response to Mr. Bonar, Mr. Koenig stated that the last major cash infusion to the water and sewer
system was for the bond issue related to the Water Treatment Plant and McKee Run Pump Station.
There were funds included in the 2005/2006 Budget for the Pump Station #7 Upgrade. Mr. Bonar
stressed the importance of the City being proactive with regard to water, sewer, streets, and other
utilities; otherwise, he felt that the City will realize significant problems in the future. He noted that
it is the responsibility of members of Council to take appropriate action in this regard.
Dr. McGlumphy recalled that Mrs. Sharon Duca, Water/Wastewater Manager, would provide an
annual report on utility projects and suggested that members be provided an update.
Referring to the Economic Development Office budget, Mr. Hare questioned expenses included for
account #30-91, Economic Development, in the amount of $26,000. Responding, Mr. Koenig stated
that the $26,000 budgeted represents the annual payments made to the Kent County Tourism Office
in the amount of $15,000 and Kent County Economic Development Partnership in the amount of
$11,000.
Responding to Mr. Hare regarding the Life Safety Budget, Mr. Koenig stated that the $205,360
included in account #30-31, Contractual Services, is to provide two (2) shifts of ambulance services
to the City of Dover. In regard to the Emergency Management Coordinator position, Mr. DePrima
Paj 21
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 21
stated that the position became vacant upon the retirement of Mr. Wayne Hutchison
(December 2010) and that it is planned for the position to remain vacant at this time. He stated his
intention to present ideas to members of Council regarding this position in the near future.
Without objection, Council President Leary indicated that the Budget Review would continue
tomorrow, May 19th, at 6:00 p.m. with the review of item #1-B(b-3) - Inspections and
Permitting.
Meeting recessed at 9:05 P.M.
THURSDAY, MAY 19, 2011 - 6:00 P.M. - 9:00 P.M.
The Special Council Meeting reconvened on Thursday, May 19, 2011 at 6:00 p.m. with Council
President Leary presiding. Council members present were Mr. Anderson (arrived at 6:05 p.m.) ,
Mrs. Russell, Dr. McGlumphy, Mr. Lynn, Mr. Bonar, Mrs. Williams, Mr. Hare, and Mr. Hutchison.
Council staff members present were Mr. DePrima, Mrs. Mitchell, Mrs. Tieman, and
Mrs. McDowell. Mayor Carey was also present.
A moment of silence was held in memory of Mr. Dick Ennis, former Levy Court Commissioner,
who passed away this morning.
PUBLIC COMMENT PERIOD
Mrs. Ann Marie Townshend, Director of Planning and Community Development (52 Washington
Street), read the following statement into the record:
“Good evening. For the record, my name is Ann Marie Townshend and I reside at
52 Washington Street in Dover. You know me as a city employee, but as everyone
else does, I wear multiple hats. In addition to working for the City of Dover, I am
a resident. Being a City of Dover resident has been at multiple points in my life a
conscious decision my husband and I have made. We first moved to Dover in 1997,
when we were young professionals working for the State of Delaware. In 1999, we
bought our first house in Dover, where we started our family. We specifically chose
Dover as our home where we would start our family because of the quality of life
and quality of services that the City has to offer. By 2005, we were at a decision
point, as we had outgrown our small house once our two small children began to
grow. Being Baltimore natives, we discussed whether we should look for jobs closer
to our original home and move back, or whether we should stay in Dover. We made
a strong conscious decision at that time to continue our careers and our lives in
Dover. This was now home for us. Our instructions to our realtor in our house
search, we want to look only at properties within the City limits. We had come to
enjoy the quality of our environment and the quality of City services. We didn't want
to be anywhere else.
Shortly after we made this decision, I enthusiastically applied for the Planning
Director position with the City. How exciting to be able to serve and be a part of
preserving the quality of life of the City I now call home! My past five years with the
Paj 22
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 22
City have been wonderful. It is still a great place for my family, and I am proud that
I can help to keep it this way. Many of your employees have similar stories. Many
of us are employees and residents. We pay the same taxes and fees as the rest of your
constituents, while at the same time seeing the stress on the workforce as we try to
do more with less. This is a delicate balancing act. We applaud your attention to
detail to ensure that the City remains accountable to those who pay the taxes and
fees. We are glad that you, along with the City administration, have worked hard to
keep our taxes and fees affordable, while still providing an amazing level of service.
We understand and appreciate the tough decisions you have to make, and we support
you in your struggle to make these decisions. As a manager, I worry for the future
of my employees, who come in every day and give their best. Many of them wonder
what this budget will mean for them and their families. Clearly, we need to make
cuts, but I ask you to keep in mind something that Michael Albert said the other
night, these aren't just numbers and positions, they are people and services. As I
have said to some of you in conversation, I do not envy the task in front of you, but
I am here to provide whatever support I can as you make these tough decisions.”
Mrs. Jody Stein, Administrative Assistant, City Clerk’s Office (522 Woodsedge Road ), read the
following statement into the record:
“I appreciated Dr. McGlumphy’s remarks last night encouraging Council members
to strongly consider the viewpoints of employees. I agree that there might be a
tendency to hyperfocus on the numbers on the pages before you and lose sight of the
fact that those numbers represent the stories of many people. I would like to share
a little of my story with you.
In addition to being a City employee, I am also a resident of Dover. My children
were born and raised in the City, and over the years my family and I have taken full
advantage of the wonderful recreational programs offered by the City and have
benefitted from its many services, such as utilities, police protection, the volunteer
fire service, street maintenance, snow removal, and the “behind-the-scenes” efforts
of the planning and inspections department, all of which are provided at a very
reasonable cost.
My appreciation for City government reached a whole new level after I came to work
for the City three years ago and got to meet some of the people who were responsible
for providing these services. I learned a great deal about the hard work and
dedication that goes into making sure these benefits are available to residents. I am
very proud to be part of the intelligent, innovative, and hardworking team of people
who put their hearts and souls into serving our residents and making Dover such a
great place to live.
Now our government finds itself in the challenging position of trying to maintain
vital City services, keep costs low for residents, and treat staff fairly - during a time
when economic realities threaten each of these goals. Obviously the only solution
Paj 23
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 23
to the budget shortfall is compromise. I believe that residents and staff all realize
that. It is self-evident that the City cannot continue to provide the same services with
less money.
As a City resident, I have appreciated that Council has battled to keep utility and tax
rates low over the years. Yet I believe that we receive excellent services for a more
than fair rate. This was brought home to me recently when my son moved to
Nashville. I was astounded to learn that his recycling is picked up once per month
and brush pickup is scheduled for residents three times per year. This was a stark
contrast to Dover, where we take for granted that our leaves are vacuumed at the
curb and returned to us as free mulch. I believe this service is worth much more than
the $12.40 monthly fee stated in the proposed budget, and there may be other
services that should be reexamined as well. I have read many letters to the editor
from residents chastising the City for considering rate increases during the current
economic downturn. Yet City services must be self-supporting at a minimum, and
if some services can be managed so cost-effectively that they produce income,
perhaps some of these funds can be directed toward areas of financial shortfall, and
perhaps some jobs can be saved.
As a City employee, I understand that sacrifices may be required during these
difficult times; however, it is important that these sacrifices are shared fairly.
Employees who work side by side should be paid equitably, whether they are union
or non-union, and whether they are paid from general fund, the electric fund, or the
water fund. To mandate otherwise is an affront to the hard work of the individual
employee and a threat to the morale of the staff as a whole. In addition, those
employees who occupy positions that have been undervalued for many years should
not be asked to continue to sacrifice more than those who are in positions that are
being paid at market value. (I may get in trouble for this tomorrow, but I think you
should understand that this is a veiled reference to employees such as the City Clerk.
I believe that the value of this position far surpasses the figures that you find in the
budget before you. If you have any questions about the value of a City Clerk to
municipal government in general, Mayor George Wright from the League of Local
Governments can inform you. If you would like to know more about the value of the
City Clerk to the City of Dover, I suggest you speak to people like Nick Rodriguez,
Donna Mitchell, Scott Koenig, or Ann Marie Townshend, who interact with this
office on a regular basis.)
I am personally very conscious of the consequences of the economic downturn. Two
years ago my husband lost his job due to a buyout and corporate downsizing. In
spite of diligently searching for work and going through job retraining, he remains
unemployed today. We were fortunate because our mortgage was paid and I retained
health benefits through my employment with the City. Many of his co-workers lost
their income and their health care without warning, and some of these individuals
suffer from serious health conditions. I dread the prospect of any of my fellow City
of Dover workers being placed a similar situation.
Paj 24
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 24
I do not envy members of Council the very challenging task that now confronts you.
You must make very difficult decisions, and regardless of which approach is
adopted, the decisions made will impose hardships on both residents and staff. I ask
that you do your very best to protect employees by doing all that you can to avoid
layoffs and ensure that budget reductions are imposed equitably, not just on the
general fund, so that the negative impact may be dispersed.”
Officer Dave Spicer, City of Dover Police Department (400 S. Queen Street), stated that he serves
as the President of the Fraternal Order of Police Lodge 15 and read the following statement into the
record:
“Good evening members of council my name is David Spicer and I am the President
of the Fraternal Order of Police Lodge #15. I would like to take a few minutes of
your time to comment on this years budget for the City of Dover Police Department.
I understand Members of Council have been given three options by our City
Manager to balance this years budget.
If I understand one proposal is to cut 33 employee positions 12 of which are police
officers. The mere fact of putting this proposal into black and white is disturbing.
Ladies and gentlemen I probably don't have to tell you that gun play and gun
violence has never been higher in this City. We cannot get through a single week
without shots being fired at someone or someone being injured by a gun.
Cutting 12 police officers would be a huge mistake.
The rise of gangs and gang violence is astronomical. Most of you have been
educated to how many gangs are in our area and the number of crimes they are
responsible for. If we do not continue to seek out these gangs these criminals will
only get worse and continue to terrorize our City.
Members of Council I know these economic times are tough. I asked each of you
do you have options. Do you have the ability to transfer funds from one area to
another without hardship? I ask all of you will you be able to sleep at night
peacefully knowing you balanced this years budget and laid off 12 police officers
who choose this City for employment and to raise a family.
The City Manager has brought to our attention that the City is suffering from a 3.7
million dollar short fall. Before any consideration or thoughts of layoffs of any
employees I would suggest that ongoing capitol projects be delayed and freeing up
a portion of these funds to balance this budget. These projects should only continue
when the City is in a better financial position.
Previous Members of Council recognized that manpower was already stretched very
thin and they made the decision to fill empty positions to bring the departments
personnel back to full strength. Eliminating 12 officers would be detrimental to the
safety and well being of the citizens of Dover.
Paj 25
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 25
I am confident you will make the right decision. Thank you for your time.”
Ms. Kay Sass, Public Information Officer, City Manager’s Office (4453 Kenton Road Dover ), read
the following statement into the record:
“What came to mind when I first heard the possibility of 33 jobs being cut? First, it
does not affect just 33 people, most of the 33 people are no different than you and
I.
We are parents; we are spouses, some of whose spouses are being laid off by other
organizations like mine.
When I heard the request the other night from Councilman Hare to gather job
descriptions of the employees I thought to myself- how many peoples job duties
match their job description, I know mine does not.
As public affairs what do I do? I handle all media requests, submissions,
clarifications and releases - Press conferences to advertisements and everything in
between; For any and all departments and all offices.
I deal with the franchise agreements with Comcast and Verizon, constituent issues,
writing speeches for the Mayor, the State of the City Address, Mayors Annual
Reception, Mayor's Prayer Breakfast, and handling public outreach for all events
City wide.
I represent the city at other events and functions-it is not just showing up it is hauling
all of the equipment and setting everything up - alone.
I write, edit, assemble and have copy ready a city wide newsletter that goes out
quarterly without assistance. I oversee the customer relation management program
that the constituents use to request services, get answers to frequently asked
questions or to file a concern. I follow up making sure that the issues are being
handled in not only a timely fashion but one that is acceptable to the people in our
community- I report it monthly to the city manager to keep him abreast of concerns.
We have groups that reserve City Hall for field trips-it has been a joy to be able to
teach not just the youth but also adults in our community on our form of government,
amazed that so many people that live here did not realize the council manager form
of government.
I assisted Scott Koenig, working diligently, on grant writing and we brought in
$101,000 in recycling grants. I also secured sponsorship for the last 2 years for
Concerts on The Green with WSFS in the amount of $12,000 - working with Sam's
Club I have received funds each year to provide annually 100 elderly and disabled
individuals with fans in our community making life a little better for them.
Paj 26
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 26
This past year the City has taken on redoing the entire City of Dover website which
we hope will be going live next week. I am not an IT person but I do know the
importance for making things easy for our community to access and the importance
of transparency in our government. This was another responsibility that was given
to when an IT position was let go, again with no additional compensation.
Myself, and Andy Siegel have spent hours upon hours redesigning and training city
staff on the new website.
I have been one of the advisors for Youth Advisory Council since its origination.
Participated in the Public Library Campaign. Annually I train every City employee
in customer service because it is important that people feel that they are being heard
and being treated in a fair and respectful way. I have the Verizon channel that we
post public service announcements to as well as show the City Council meetings.
When one of our employees in public utilities retired, I inherited the public education
and outreach on electrical safety in the area schools and various locations in the
community. This was just added on as yet another additional responsibility with no
increase in pay given. I was fortunate enough when I started doing it that Wayne
Hutchison was available and aided me in hauling the equipment but as you know
Wayne Hutchison retired in December bringing on additional responsibilities for me.
Since I worked with Wayne regularly on writing some of the Emergency Procedures
for the City as well as setting up and working the call center during the winter
months it was natural for me to inherit additional responsibilities with Emergency
Management.
Since Wayne's retirement I continued with the classes that are offered through
FEMA to be well versed and trained in Emergency Management. I completed- on my
own time- since January 92 hours of online class time and the entire Professional
Development series receiving my certification in the mail about 2 weeks ago.
As well as all of the training for Emergency Management through DEMA, FEMA
and the Department of Homeland Security I have also taken all of the classes for
Advanced Public Information Officer with the final one being a week in Anniston
Alabama a year ago in March the EM classes are:
Emergency Program Manager- An Orientation to the Position
Fundamentals of Emergency Management
Emergency Planning
Emergency Management Decision Making and Problem Solving
Developing and Managing Volunteers in a Crisis participation in an
Emergency Management Operations Center Workshop
Paj 27
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 27
Was it required for me to take these classes since the position is not officially mine?
No! But in good faith I have a hard time winging it when people's lives are in danger
or our community is devastated so I took it upon myself to reach out for the training
and to accomplish the professional development series so I am aware of the
requirements by law in an emergency situation making sure that we as a City follow
the procedures in place by the federal government that if a disaster does take place,
I am properly trained to make sure that we follow their procedures and guidelines so
we would qualify for reimbursement and not lose out on that too.
Each day when I walk through the door I dedicate 110% that 110% does not stop
when 5 pm rolls around. If it is 2 am and there is an issue in Dover I have gotten out
of bed, dressed and on the road in minutes. I have done this for years, not driving
a City vehicle, not getting City gas, not submitting my mileage. In a time of any
disaster I concentrate on what do we as a City need to do to make this right?
I handle press releases and inquiries as the PIO for the Fire Marshals' office I set up
shelter when we had 126 people affected by the largest fire Dover had seen in years.
Why? Not because it was part of my job description but because I believe in the City
of Dover. I believe in the people I work with I believe in the people that live here.
I believe to be part of a community that you have to be willing to step up when the
going gets tough. I believe that as a City Council you will make the right decision
giving our residents the services that they have been given, are accustomed to and
we excel at. Do I envy you as a Council? Absolutely not. You are positioned in a
no win situation and this is a very tough position I only pray that all things are
considered for all of us. Thank you for your time.”
Dr. McGlumphy reiterated his appreciation for those who addressed members and again, requested
that the City Clerk’s Office provide these statements to members in written form. He requested that
if any other staff wishes to submit comments to members of Council for consideration, that they
provide them to the City Clerk’s Office for distribution.
MISCELLANEOUS INFORMATION
Based on the previous evening’s discussion, staff provided members with additional documents.
Mrs. Tieman reviewed the additional documents provided to members, as follows: 1) City
Manager’s Legal Expenses (Exhibit #9); 2) Memorandum dated May 19, 2011 - Take Home
Vehicles (Exhibit #10); and 4) City of Dover Water Quality Applicable Expenditures (Updated
“Duca” Report) (Exhibit #11).
Mr. Lynn referred to an excerpt from the Regular Council Meeting of March 29, 2004 provided to
him and noted that the City Solicitor and Deputy City Solicitor positions had not been bid since
2004. Confirming, Mr. DePrima stated that during the previous budget session on May 18th, when
the Purchasing Manager indicated four (4), he interpreted that as being four (4) years ago; however,
he felt that he must have been referring to Fiscal Year 2004. As noted in the minutes, he advised
members that although an RFP was prepared, at that time, Council made a motion that the “Request
For Proposals for Legal Fees be null and void and that any further RFPs for any appointed City
positions must have the full approval of Council.”
Paj 28
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 28
Review of 2011/2012 Draft Budget - Selected General Fund Divisions (continued)
Mr. DePrima continued the review of the 2011/2012 Draft Budget, beginning with Inspections and
Permitting.
Referring to account #30-33, Demolitions, of the Inspections and Permitting Budget, Mrs. Tieman
explained that the budget for Demolitions, along with Grass Cuttings, has been removed from the
Code Enforcement Divisional Budget and included as a direct expense to the General Fund. This
was done in an attempt to alleviate budget overrides; however, after meeting with the
Controller/Treasurer, it was staff’s feeling that these expenses should be in the Divisional Budget.
Therefore, there is no increase in the Draft Budget for these expenses, only a change in how they
are listed. Mr. DePrima also advised members that staff has developed a procedure to avoid budget
overrides. In addition, he noted that demolition expenses will be put on the tax duplicate and will
become due the following year. If the tax bill, including the demolition expense, is not paid, the
property can go to Sheriff’s Sale. Prior to this, he explained that the demolition expenses were
placed as a lien on the property. Although no Code amendment is required to accomplish this for
demolition expenses, Mr. DePrima stated that staff is preparing an ordinance amendment that would
allow for grass cutting expenses to be handled in the same manner.
Dr. McGlumphy requested that staff provide members with the amount budgeted this year for
terminal leave, by position.
Responding to Mr. Hare regarding the possibility of providing uniform, larger trash containers for
yard waste similar to those provided in the County, Mr. DePrima stated that this option was
considered by staff and that there is a large expense involved. He noted that although the County
paid the initial expense, they are billing the costs to their customers. He advised members that when
the City began the recycling program, customers complained about large containers. It was staff’s
feeling that, rather than providing customers with a third large green container (noting that they
currently have a recycling container and a black container), they could use a smaller, 35-gallon
container. Elaborating, Mr. Koenig stated that the City’s residential and commercial customers are
utilizing approximately 11,000 black containers, there are just under 8,000 recycling containers, and
the average cost of the green containers for yard waste is approximately $50 each, which would cost
the City approximately $450,000 (9,000 x $50) just to provide the containers. In addition, he stated
that utilizing the green containers would require truck modifications to install “paddle flippers” due
to the weight of the containers and contents. In addition, Mr. Koenig noted that the City’s
composition of housing is much different than that of the County in that there are several townhouse
and duplex developments, as well as other small space developments and explained that space is an
issue in these areas with the current containers.
In response to Mrs. Williams, Mr. Koenig stated that, in conjunction with the yard waste program,
the City added one (1) month of springtime leaf collection. It was his belief that the leaf collection
season will expand to begin in early March through April. He expressed concern that residents are
still placing their leaves in bags for regular trash collection and that the City has been notified by
the landfill that the leaves must be out of the regular trash collection system. Therefore, he assured
members that staff will be working on this program for improvements.
Paj 29
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 29
In response to questions of Mr. Anderson, Mr. DePrima explained the vehicle replacement program
as it relates to either maintaining a vehicle and possible refurbishing or budgeting for its
replacement. He stated that, in an average year, staff budgets $300,000 to $350,000 for the
replacement of one (1) to two (2) sanitation trucks.
Noting that the City utilizes the State of Delaware contracts for the purchase of vehicles, Mr. Hare
questioned if staff also considers other businesses for such purchases. Responding, Mr. Koenig
stated that the City does not always purchase through the State of Delaware contracts, explaining
that bids are always solicited for sanitation trucks and that there are occasions when it is necessary
for the City to purchase outside of the State of Delaware contract due to timing issues or when a
particular make/model is desired.
Responding to Mrs. Russell, Mr. DePrima confirmed that the Streets Division is currently operating
at the same strength as in the year 2002.
With regard to the need for radios, pagers, and cell phones questioned by Mrs. Williams,
Mr. DePrima assured members that staff is conducting research to determine those employees who
have such devices and reviewing the necessity of the equipment to be provided by the City.
In reviewing the Planning and Community Enhancement Services Budget, Mrs. Ann Marie
Townshsnd, Director of Planning and Community Development, provided members with a
statement prepared by the Planning Office Staff (Exhibit #12). In addition, she noted that one of
the City Planners serves as the contact person for the U.S. Census, which affects the entire City in
terms of grant applications. She advised members that there is a very strong demographic
component in the Planning Office which could result in legal ramifications. She noted that another
responsibility is serving as the gatekeeper for development projects, explaining that there are many
agencies involved in the development and review process that are not under the umbrella of the City;
however, the City coordinates their comments. She advised members that there has been a lot of
time spent on serving as the intermediary between the development community and State regulatory
agencies.
As previously mentioned regarding the National Pollution Discharge Elimination System (NPDES),
Mrs. Townshend stated that, in 2003, the City of Dover was required, under the Clean Water Act,
to obtain a permit from the Department of Natural Resources and Environmental Control (DNREC)
under NPDES for the Municipal Separate Storm Sewer System (MS4), which is the conveyance
system that collects stormwater from the streets and into stormwater ponds or directly to surface
waters. The City is under a mandate from the Federal Government and has been under permit since
2003. Since the City has not been able to adequately staff the permit, the City has been in violation
of the permit. Last year, she requested that this responsibility transfer from Public Works to the
Planning Office, feeling that many of the tasks associated with the permit were planning related and
within the skill set of the planners. She felt that the Planning Office could bring the City into
compliance and remain so. Although she stated that the City is currently not in compliance, she
assured members that great strides have been made in this regard. If staffing levels were returned
to 2002, she was confident that the City would fall out of compliance.
Paj 30
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 30
In reviewing the subscription and membership dues, Mrs. Townshend stated that $2,925 has been
budgeted, which includes American Planning Association and American Institute of Certified
Planner memberships for all four (4) Planners. In order to maintain accreditation, she advised
members that all Planners must be members of both organizations and the memberships cannot be
combined. In addition, she noted that there is a subscription for the Planning Advisory Service,
which is a membership within the American Planning Association that provides national research
on specific issues (such as research on regulating Solar and Wind in residential areas), at a cost of
approximately $750, and she felt that the City greatly benefits from this service. She advised
members that the other subscriptions include publications such as Planning and Environmental Law,
which is a journal and costs approximately $500. Although this journal keeps staff up-to-date on
issues and planning laws, she suggested that they can obtain this knowledge elsewhere.
Responding to Mr. Bonar regarding the NPDES Permit, Mrs. Townshend stated that one (1)
violation has been resolved, and that DNREC is going to issue another notice of violation which will
include a list of the actions necessary to close out the permit that was not listed in the previous
notice of violation. In accordance with a recent meeting with DNREC, the notice will include the
failure to comply with timeline and will allow the City, through the end of 2011, to complete the list
of actions necessary. Failure to comply with the timeline, will result in administrative penalties
(fines) from DNREC. She stated that these fines will be in the tens of thousands of dollars and
upwards to $100,000. If DNREC fails to enforce the City, then the EPA will become involved and
conduct the enforcement. She stated that, although funds will be required, the specifics are not
known at this time. Mr. Bonar stated that, once again, another government agency with unfunded
mandates is putting the City in the position of costing money.
Referring to the Conference and Training account, Mrs. Townshend noted that monies have been
budgeted for attendance at the Regional Conference, explaining that in order to maintain
Professional Certifications, Planners are required to earn 32 credit hours of professional
development in every two (2) year period.
There being no objections, Council President Leary declared a brief recess.
Meeting recessed at 7:31 P.M. and reconvened at 7:45 P.M.
Review of 2011/2012 Draft Budget - Selected General Fund Divisions (continued)
Mr. DePrima continued the review of the 2011/2012 Draft Budget, beginning with Code
Enforcement.
With reference to the Code Enforcement Division, Mrs. Townshend read the following statement
into the record:
“Much of the work of the City's Code Enforcement Staff goes unnoticed. If the grass
is cut on a vacant property before it reaches a level of community nuisance and
complaint, if a rental property corrects code violations that may reduce the
appearance of the neighborhood and the safety of tenants, if trash receptacles are
brought back to proper location on the property, you might not notice this. If these
things are not addressed, you would definitely see the difference.
Paj 31
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 31
In addition to issuing violation notices, our Code Enforcement staff frequently works
with property owners on how they can achieve compliance. They attend community
and homeowners association meetings to be proactive in addressing complaints in
communities. They have been known to "clean up" a nuisance rather than simply
issue a notice. They work closely with our police department, customer service
department, and public works department to address areas of common interest. A
recent example of this was the response to complaints and gang activity on Barrister
Place. The Departments worked together to address property code violations, trash,
and criminal activity. The Code Enforcement staff has also assisted with the
reduction of inflow and infiltration into the sanitary sewer system by notifying
property owners that roof drain and sump pump connections to the sanitary sewer
system must be eliminated. Violation notices have been sent out, and many of these
connections have been removed, thereby reducing costs for sewer treatment.
In January 2010, a code enforcement officer retired, bringing our staffing level from
5 employees down to 4 employees. These employees include one supervisor and
three field inspectors. Each of these field inspectors is responsible for approximately
one-third of the land area of the City, which geographically is very large. Also
during this time, the number of foreclosures and vacant residential properties has
skyrocketed, leaving staff to track down contacts at banks and management
companies, monitor properties, and hire contractors to cut grass. Additionally, other
property owners, including landlords, have deferred maintenance on their properties
due to the economic downturn, again, leading to code violations that threaten the
quality of our neighborhoods.
The reduction recommended for the Code Enforcement staff is a part-time temporary
position that has helped to fill the gap since the retirement in 2010. While this may
seem insignificant, this loss leaves us in a more complaint driven mode, and inhibits
our ability to be proactive in enforcement. Additionally, with proposed cuts in the
Planning Office and Inspections and Permitting Division, some of the responsibilities
of these offices, including certificate of occupancy inspections, gas tests, and
framing inspections, will likely fall to the Code Enforcement staff. Can we survive?
The answer is yes, we can. But it needs to be clear that proposed cuts will reduce the
ability of the division to be proactive and lengthen the amount of time to respond to
complaints and resolve violations.”
Responding to Mr. Hutchison, Mrs. Townshend stated that there are hundreds of properties
(200-300) that are not in compliance with the Dover Code. Most cases are resolved within 30 days;
however, she stated that those properties that remain non-compliant beyond that point take a
substantial amount of time for staff, the department manager, and the City Solicitor.
Referring to the Community Development Budget, Mrs. Williams questioned the number of homes
that have been “turned over” to home ownership in conjunction with the Neighborhood Stabilization
Program. Responding, Mrs. Harvey stated that four (4) properties have been sold; one (1) is a lease
purchase and one (1) is a rental for Connections, for persons with disabilities. There are two (2)
additional properties that remain available; however, she stated that there are sales pending.
Paj 32
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 32
Mrs. Townshend reminded members that when the City approved the Neighborhood Stabilization
Program, it was stipulated that the City did not want to own properties. As a result, she stated that
the City has granted monies to the partners; therefore, homes that have not yet been purchased are
owned by the Diamond Community Land Trust, which is required to maintain the properties, etc.
In response to Mrs. Williams regarding penalties for the Stimulus Act, Mrs. Harvey stated that the
City will not be subject to such penalties since the City has already expended the funds. If the
properties are not sold, she felt that the Land Trust will consider a lease/purchase for the properties.
Responding to Mrs. Russell, Mrs. Townshend stated that the authorization for the part-time
employee for the Community Development Division was exceeded; therefore, the City is no longer
employing the part-time employee, nor has the position been included for next year. She advised
members that in 2010, there was a significantly higher administrative burden due to the multiple
“pots” of monies and at this time, many of the burdens have been satisfied. With reference to the
specification writings (bids) for the rehabilitation program, she suggested that it be contracted as in
previous years.
Mrs. Russell relayed concern with a single individual bearing all responsibility for this office.
Clarifying, Mrs. Mitchell reminded members that Council authorized the expenditure of $10,000
for the part-time employee and that the expenses totaled $15,000, $5,000 over and above the amount
authorized by Council. As a result, she advised Mrs. Townshend that no additional expenses could
be occurred at this time and suggested that she submit an additional request to Council, if necessary.
In response to Mrs. Russell, Mrs. Townshend requested that any further discussion regarding this
matter take place during an Executive Session of Council.
Referring to the Fire Department’s Budget, Fire Chief Jack Fortney stated that Plan A proposes the
elimination of a Fire Dispatcher. He stated that currently there are five (5) full-time Dispatchers,
four (4) of whom are assigned to Station #1 (downtown) and one (1) assigned to Station #2
(Dover-Kenton Road). The Dispatcher at Station #2 was established in 2003 to cover Station #1
shifts as needed (vacations, sick leave, etc.) as well as maintain the building. This individual is also
assigned with assisting GPS information pertaining to locating Fire Department Connections, Knox
Boxes, and Fire Hydrants. He advised members that all Dispatchers are EFD Certified, which is
now a requirement for the City of Dover. He noted that the additional Dispatcher has reduced
overtime issues and has reduced part-time employees from seven (7) to one (1). Chief Fortney
stated that overtime paid in 2009/2010 was $50,658 and to date is $11,315, which is well below
previous years. The part-time expenses for 2009/2010 were $11,593 and to date, $1,880.
In regard to the annual contribution, in the amount of $281,252, from the City of Dover, Fire Chief
Fortney noted that two (2) of the three (3) plans would reduce the budget for the Fire Department
in the amount of $5,000. Although the previous year’s budget indicated a $600 surplus for the
Department, he stated that there were two (2) invoices held to be paid in the current fiscal year.
Although he was not requesting additional funds for the Fire Department, he requested that no
additional monies be taken from the Fire Department’s budget.
Paj 33
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 33
In response to Mr. Bonar, Mrs. Rebecca Rollison, Fire Chief Assistant, assured members that she
would provide information regarding the two (2) invoices mentioned by Fire Chief Fortney.
For clarification, Mr. DePrima noted that Plan A includes an “across the board” reduction, which
is the $5,000 mentioned by Fire Chief Fortney.
Mr. Bonar advised members that Volunteer Fire Departments throughout the State have realized
significant reductions in the amount of funding received from insurance and grant-in-aid. The
Volunteer Firefighters Association is attempting to have some of this funding restored and is
developing a new methodology for verifying the insurance pay-outs. He noted that if Dover’s Fire
Department was operated as a “paid fire department, it would cost taxpayers an additional $13M to
$14M and relayed his appreciation that the City of Dover has a volunteer service to fill that void.
Responding to Mr. Anderson, Fire Chief Fortney stated that the monies budgeted in the telephone
line item for upgraded fire pagers (included in line item #30-21 in the amount of $40,640) could be
removed from the Fire Department’s budget. The New World System Software, included in line
item #30-67, in the amount of $40,000, would provide the Fire Department a more integrated
database with the Dover Police Department as well as the Kent Center, and would allow
communication computer to computer, to vehicles, etc.
At the request of Mrs. Williams, Mrs. Rollison indicated that she would determine if blueprints of
buildings would be available with the New World System Software and/or if it would be a separate
module, and the costs.
Fire Chief Fortney explained the importance of having the same type of equipment and the request
for the Holmatro rescue equipment, noting that the Holmatro is a one-point “hookup,” and provides
more PSI.
As suggested by Mr. DePrima, Mrs. Mitchell explained that Council authorized the purchase of a
new Quantum Ladder Truck for the Fire Department with expected delivery in July 2011. The plan
for financing the truck provides for the first payment to occur in the next fiscal year and a seven (7)
year loan period.
Mr. DePrima reviewed a Presentation of the Selected General Fund Division Budgets (Police
Department) and Water/Wastewater Fund for FY 2011/2012 - May 19, 2011 (Exhibit #13).
Chief James Hosfelt, Dover Police Department, read a prepared statement as follows:
“Good evening, on behalf of the employees of the Dover Police Department I wanted
to thank you for the opportunity to speak to our budgetary needs and concerns.
Let me begin by getting right to the core issue - and speak to the possibility of
"laying off" employees. Since 2002 the police department has not increased its
civilian workforce. It is my belief that technology has allowed us to provide
professional and efficient services without increasing this side of the workforce. On
Paj 34
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 34
the other hand, the number of police officers has increased by twelve. This was done
so we could support initiatives such as the Quality of Life Task Force, the Sex
Offender Section, School Resource Officers, and increase staffing in the Patrol and
Criminal Investigations Units.
If given the mandate to reduce my law enforcement workforce by twelve officers,
those Units affected will be the Community Policing Section (4) and the Quality of
Life Section (4), along with the four officers currently attending the police academy.
I simply cannot afford to take any officers away from the Patrol Unit, Criminal
Investigations Unit or certain sections within the Special Enforcement Unit, such as
the Motorcycle and Sex Offender Sections. These Units are the backbone of any law
enforcement agency. This philosophy is consistent with the information I provided
to Council in February during joint committee meetings. As a reminder, the cost of
one of the officers in the police academy is being paid through a COPS grant for the
next 30 months. At this time there is no other federal funding available that we are
eligible to receive for things of this nature.
In regards to Capital Projects, we understand the need to remove the Police Station
Parking Lot from the project list and although repairs are needed we can make do for
another year. In reviewing the options laid out by Mr. DePrima regarding Police
Vehicles we have discussed both at great length. As a result, I would ask Council to
consider paring down these options to the replacement of only three vehicles
(Criminal Unit) at a cost of $65,000.
I am confident that with only three replacement vehicles and my current inventory
we will be able to continue appropriate police response. In years past, we have
applied for and received federal funding to purchase police vehicles, but at this time
there are no federal monies available to support this type of request. Currently we
have five 2011 Ford Crown Vics which we are holding to help us get through the
upcoming fiscal year.
The only Strategic Project we have budgeted for is our triennial CALEA Inspection
and Conference at a cost of $9,500.00. The Commission on Accreditation for Law
Enforcement Agencies ensures that we maintain compliance with 464 national
standards. These standards are part of a nationally recognized risk management
system for running a Law Enforcement Agency and the benefits of Accreditation
significantly out weight the cost. Because of CALEA, my officers are better trained
and equipped and they have a much clearer understanding of their duties and
responsibilities to the population we serve. Although I cannot provide an exact
figure, I do know that our current insurance carrier for the City takes into account
that we are a nationally accredited police agency. For over a decade we have been
Nationally Accredited and to throw away a program that we have already invested
so much into, with both time and money, to save $9,500.00 just doesn't make sense
to me.
Paj 35
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 35
Under Plan C of the budget proposals, at the bottom of the page, it lists reducing the
Police Terminal Leave Budget by $100,000.00. In the upcoming fiscal year 17
Dover Police Officers are eligible to retire. If all retire and lump sum payouts are
requested, the cost to the city will be over $1,000,000.00. Do I think this is probable
— no, but it should be a concern. My employees are very concerned with next year's
planned negotiations and the emphasis these negotiations will place on healthcare.
I think it would be a safe assumption to say that before any possible changes to
retirement benefits several employees may retire.
In closing, and for the benefit of our new Council members I would like to highlight
that the police department has applied for, received and managed in excess of a
million dollars in grants to support our law enforcement operations over the last few
years. The money from these federal and state grants have helped to offset the cost
of salaries, equipment and training which normally would have been the burden of
the City. We consider ourselves good stewards of the cities money and my staff
continuously works towards finding other funding options to support our crime
fighting efforts and community support programs. I apologize if my comments were
too long, but I believed it necessary to speak on those issues affecting the police
department which are outlined in the budget proposals. Thank you for your time and
attention.”
In response to Mr. Lynn, Police Chief Hosfelt stated that utilizing the Bartel Formula, which is used
for Workload Assessment, the current Police force is down 45 officers, consisting of 32 officers for
the Patrol Unit, seven (7) officers for the Detective Section, and six (6) officers for the Drugs, Vice,
and Organized Crime (DVOC) Section. The addition of 45 officers would provide officers 50% of
their time unobligated, in accordance with the Bartel Formula. He confirmed that the Bartel
Formula was created by the FBI and in the opinion of experts, the City of Dover Police Department
is currently understaffed, without taking into consideration any decrease proposed in the draft
Budget.
With regards to the safety of citizens, Police Chief Hosfelt stated that a reduction in police presence
would likely result in a decrease of service provided to the citizens and response times to calls for
service would increase. With reductions in staff, he advised members that Special Units would be
the first to be impacted. He noted that the “backbone” to any law enforcement agency is their patrol
unit and explained the necessity of the Detective Section if a situation requires further investigation.
Mrs. Williams felt that the recent increase in authorized strength for the Police Department was to
re-establish Community Policing to assist with Gang Warfare. Understanding that it would be
impossible for the City to provide 45 additional officers, it was her opinion that there should be no
elimination of police officers and that the intent of the previous Council to provide four (4)
additional officers should be honored.
Referring to the Mayor’s Budget, Mrs. Williams recalled that the Police Department was providing
a vehicle to the Mayor. She questioned why the Police Department would be “donating” a vehicle
and then requesting that Council provide them with new vehicles. Responding, Police Chief Hosfelt
Paj 36
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 36
stated his opinion that a new Crown Victoria is not necessary for Parking Enforcement or for the
Evidence Technician, explaining that the new cars are desired for the Police Department’s Patrol
Operations. Therefore, it was a “better fit” for the Evidence Technician to use the Mayor’s car
rather than a new Crown Victoria in his everyday activities.
Mr. Hutchison relayed concern regarding the overtime budgeted ($500,000) for the Police
Department. He requested that the Police Chief review this matter and develop a proposal for a
possible reduction. Responding, Chief Hosfelt assured members that overtime is constantly
scrutinized and that his staff has some preliminary thoughts, such as a civilian court liaison officer.
Although such a suggestion could not be utilized this year, he felt that this would be a possibility
for future years and would provide significant cost savings in overtime.
Without objection, Council President Leary indicated that the Budget Review would continue
on Tuesday, May 24th, at 6:00 p.m. with the review of Item #2 - Water/Wastewater Fund as
listed for the May 19th Session.
Meeting recessed at 9:06 P.M.
TUESDAY, MAY 24, 2011 - 6:00 P.M. - 9:00 P.M.
The Special Council Meeting reconvened on Tuesday, May 24, 2011 at 6:00 p.m. with Council
President Leary presiding. Council members present were Mr. Anderson, Mrs. Russell,
Dr. McGlumphy, Mr. Lynn, Mr. Bonar, Mrs. Williams, Mr. Hare, and Mr. Hutchison.
Council staff members present were Mrs. Mitchell, Mrs. Tieman, and Mrs. McDowell.
Mayor Carey was also present.
PUBLIC COMMENT PERIOD
Ms. Kathy Divver, Customer Service Manager (104 Kings Court, Harrington), read the following
statement into the record:
“I have been a City of Dover employee for almost 21 years. My current position is
Customer Service Manager. Over the years, I have noticed that throughout the City,
employees display a great sense of pride, commitment and a sense of value.
I understand Council has difficult choices to make this budget year. The impact of
your decision may dramatically affect loyal dedicated employees, their families and
the citizens of Dover.
It is important for Council to understand the role that each department plays in the
day to day operations of the city. Mrs. Tieman has provided a detailed description
of all functions handled by the Customer Service Department. We keep Mrs. Tieman
updated daily and appreciate her support.
Paj 37
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 37
The Customer Service Department is critical to the vitality, stability and continued
growth of the City. We establish utility services for customers, read electric and
water meters and prepare bills for services offered by the City of Dover. Every effort
is made to maintain our outstanding receivables at an acceptable level. We manage
the property tax billing and collection process. Our cashiers process City of Dover
payments at the Reed St office and through electronic transmission. All existing
staff work together to provide an excellent level of service. Any reduction in staff
would impede continued growth and adversely affect the quality of customer service.
Words cannot express the gratitude that I have for the entire Customer Service staff.
This is a dedicated group of individuals that accept and move forward with the
changes in technology and staffing. Individuals that come to work pull together and
work as one team.
There was reference made at one budget hearing regarding the number of supervisors
on staff in customer service. We are comprised of specialized smaller divisions that
each plays a critical role.
Customer Service feels the impact of a troubled economy. We hear and understand
the hardships our customers face and try our best to meet their needs, while staying
with established policy guidelines.
Often, throughout the day the customer service representatives will refer customers
to the customer service supervisor to make complicated and difficult decisions. She
will take time and personally review the account and present all available options.
She supports continued customer service training and keeping the staff up to date
with policy changes.
The Account Clerk III cashier position properly accounts for cash processes,
prepares bank deposits, and ensures the work for the day is handled in an efficient
manner. This too requires attention to detail and meeting internal control
requirements.
Meter Reading is the core of the billing process. It all starts here. The supervisor in
this department manages to keep meter reading on schedule, ensure work order are
completed on time, networks tasks between departments, and works with customers
in the field.
Account Clerk III- Billing department generates accurate and timely bills to
customers. The billing supervisor performs billing audits, manages large
commercial accounts, developed the idea for the new utility bill, continues advancing
the billing department towards new technology and gaining knowledge of renewable
energy. Billing requires constant monitoring and an articulate watchful eye.
Paj 38
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 38
I am responsible for managing all areas of the customer service department. In
addition to analyzing and preparing monthly reports, handling critical customer
issues, participate in projects that involve customer service department, making sure
the lines of communication are open between staff in customer service.
Thank you for your time.”
Mrs. Teresa Tieman, Senior City Administrator (17 Howe Drive), read the following statement into
the record:
“Good Evening, My name is Teresa Tieman. I reside at 17 Howe Drive, Dover,
Delaware. I have been employed by the COD for 23 years. My current position is
Senior City Administrator for Budget, Program Development and Customer
Services.
The other evening when the Customer Services and Meter Reading budgets were
reviewed, I did not really have the opportunity to discuss what Customer Services
and Meter reading actually do. I would like to take the opportunity now.
I am very proud of Customer Services and Meter Reading divisions. They have been
working smarter to provide you and the Citizens with excellent service.
There have been a lot of comparisons to FY 2002. In customer service we still do
most of the same things we did in 2002. We still: Read water and electric meters,
Prepare electric, water and trash bills, Take payments, Manage inquires, Maintain
internal accounting controls on billing and collection activities. Open and close
accounts, Maintain an equalized payment plan, Bill all the City’s miscellaneous bills
and handle those inquires (this may be a pole repair for auto accident, or curb repair.
And, we handle the City’s general information number with a live person, so that no
one talks to an automated system. To give you some perspective: Today we prepare
approximately 300,000 bills annually, which is an 11% increase over 2002. We also
handle 20,000 work orders annually which are 7 percent more than 2002 levels. CS
handles 3,700 calls per month - calls can range from 2 minutes to 25 minutes. This
does not include the general information number or the number of citizen who come
through the door. Walk-in customers are 4,700 per month or 235 per day. Every
two minutes someone walks through the door.
In addition to the things we did in 2002, since 2004 CS handles tax billing, inquiries
and collections. The collection process alone requires a good deal of time since it
has to comply with legal requirements. Lately we have invested a great deal of time
in trying to make payment arrangements with citizens so they don’t go to munitions
sale.
Paj 39
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 39
The process of billing and handling the customer’s accounts has increased in
complexity. There are new privacy laws and regulations. We have had to comply
with new regulations as we perform our responsibilities, most recently the
FACTAct/identity theft protection has come into play.
The City’s clean hands ordinance means we must work closely with Inspections/Fire
Marshall’s offices.
While the quantity and complexity of work has increased, today, staffing has been
reduced by 3 people or 15%. We are staffed with 14 customer service employees
and 3 meter readers.
We are able to accomplish this through technology. A new phone system, mobile
data collection of meter reading and lockbox and remote deposits are a few
examples.
Along with technology, sometimes come additional work requirements. In 2002, we
received payments through the mail and in person. Now, in addition to getting
payments through the mail and in person we get them from the lockbox, ACH
transfers, remote 3rd party credit card processors, and bank drafting. Each of these
needs to be reconciled on a daily basis. This is increasing workload.
It was mentioned last week that we were able to decrease staff because of
technology. You need to know that we not only decreased staff, we increased
productivity, accuracy, and customer service because of technology.
It was also mentioned that we had a lot of supervisors for the number of staff. Those
supervisors are working supervisors. We have been organized this way for many
years. It may seem like a lot, but it works effectively. All supervisors are crossed
trained to back up other supervisors. Originally, I was thinking of describing a
typical day for the supervisors, but I do not believe a typical day would do them
justice.
Corrine Mosher is the CS Supervisor works daily dealing with customers in
hardship. Daily she assists in the Cashier area, processes bankruptcies, updates the
website, and maintains medical customer information, reviews disconnection lists,
works interdepartmentally with Inspections, Fire Marshall, and Water service men.
Keeps staff updated on procedures, new developments. Provides CS training,
Denise Roberson, the account clerk III in billing was instrumental in the
development of the new bill. She also backs up the meter reading supervisor.
Denise is part of a two person team that prepares bills for our 23,200 customers on
a monthly basis. She handles the document retention for the department, trains
customer service staff regarding billing topics, updates billing information on the
Paj 40
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 40
website, monitors commercial and primary customer accounts monthly, prepares
requests for rate information throughout the year, backs up customer service manager
in handling customer issues. She is the go to person.
Sherry Dixon is the Account Clerk III for the Cashier area. Currently, she and one
other cashier process the payments that come in through walk-in customers and drop
boxes. This can be over 10,000 transactions per month. Sherry processes deposits
and since we have remote deposit now, follows a destruction schedule for the remote
deposit checks. Sherry coordinates, cash handling, posts cash to the receipt system,
administers COD parking and boat permits, backs up the CS supervisor. She
maintains the safe. Sherry is responsible for the accurate receipt and accounting of
over $132.4 million annually- our billings. Her days are always busy.
Nancy Swaggard is the Meter Reading supervisor. As the Field Rep III, she is
responsible for the accurate reading of 39,000 plus meter readings. She also
coordinates the reading schedule, on-call schedule, disconnect schedule and uploads
and downloads meter readings to and from the billing system. She works closely
with the billing staff to coordinate reading/billing schedules and work orders. If your
bush is blocking a meter, you may have received a letter from Nancy. If one of the
meter readers is out for any reason, Nancy covers their duties that day. She
coordinates work orders with the water/wastewater divisions and electric.
In 2004, Kathy Divver became the Customer Service Manager. She is my right
hand. She oversees the management of customer services and meter reading. Most
recently Kathy has worked daily to implement a new bill design and the lock box.
These projects were both implemented simultaneously. Both implementations went
smoothly and that is really saying something. The bill was designed and
implemented in house without additional contracting costs. In addition to projects
like this, she handles the most difficult customer issues, works with Finance on
reconciling accounts receivable issues, bills and collects property taxes. Kathy is a
trouble shooter, with all the new technology and mandates that affect customer
service and meter reading this is no easy task.
Kathy and I speak every day. Since 2004, I have also focused on special projects and
the budget. Special projects include: A city wide VOIP system, Meter reading
mobile collection system, City-wide revenue manual, Water Impact fee research and
implementation, current revenue $357,000, Management audit of Planning and
Inspections, and Tax Office Lock Box implementation, Utility Bill Re-design,
Implementation of the City Wide Privacy Committee, Re-organization of Meter
Reading. Budgeting for the City now includes, strategic planning and is nearly year
round. It is more complex because of changes in policies, mandates and the Great
Recession.”
Paj 41
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 41
Council President Leary noted the receipt of a letter from Mr. Anthony DePrima, City Manager, and
read into the record, as follows:
“Dear Councilman Leary,
Understanding that the current City Council, with many new members, wants to take
the City in a new direction, and that I am in a place in my nearly 20 year career
where I can feel really proud of the direction the City has taken, I wish to retire from
service.
I am exercising all of the retirement benefits accrued to me, and specifically request
the terminal leave option as set forth in Article XI Section 5 Sick Leave-Sick Leave
for Retirement Credit of the City Handbook. My last day of active duty will be June
8, 2011.
I leave the City in a place where we have improved the overall quality of life in
Dover, yet our taxes were recently reported as being one of the lowest in Delaware.
Surveys show that Dover’s water, sewer, and electric rates are some of the lowest in
Delaware. Dover’s financial standing is strong, despite the doomsayers’ who want
to paint our City as being in crisis.
I am proud of any small part I have played in numerous projects in Dover; including
the 1996 Comprehensive Plan, the John Pitts Center, 230kv TIE station, methodical
rebuilding of the electric distribution and transmission system, launching solutions
to the sewer inflow and infiltration, and solutions to the brown water problem. I
proudly look out my window to the Library construction, and know that just a few
miles east the Dover Sun Park is well under construction. I am proud of many of the
other improvement for which I have had some part: unifying our budget, CIP and
strategic planning processes; developing a performance evaluation system that
matters, unifying our electric, water, and wastewater into one department, and
bringing e-government services to Dover.
I am most honored to have worked with many great employees who for the most part
go under recognized; I hope Council is truly listening to what they have to say during
the budget hearings. After discussing it with Council President Leary we agreed,
that I will not participate in the remaining budget hearings. Instead, I will focus the
rest of my time on tying up loose business for a smoother transition.
I have been a public servant nearly my entire adult life and will continue to serve the
public in whatever way the good Lord decides for me. I have been blessed that he
gave me nearly twenty years working for Dover, Delaware and wish everyone the
best.
Sincerely,
Anthony DePrima”
Paj 42
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 42
Council President Leary announced that one of the City’s Water/Wastewater employees,
Mr. Brian Turner, Civil Engineer, would be soon be deployed to Afghanistan and read the following
statement into the record:
“Brian is in the 1049th Transportation Company of the Delaware Army National
Guard. His unit has been activated for ultimate deployment to Afghanistan. From
May 25th to May 27th Brian will be at his Armory in Seaford, Delaware. From May
28th to July 8th he will be training in Fort Bliss, Texas. From Texas he will be heading
to Afghanistan, where they will be conducting convoy operations and training the
Afghan military. We look forward to Brian’s return in June 2012.”
Mr. Leary wished Mr. Turner Godspeed and safety, and thanked him for his service to our country.
Referring to Exhibit #13, Mrs. Tieman continued the review of the 2011/2012 Draft Budget,
Water/Wastewater Fund for FY 2011/2012 - May 19, 2011, beginning with Water/Wastewater
Engineering.
Responding to Mr. Anderson, Mr. Ron Lunt, Public Utilities Director, reminded members that the
City recently began implementation of the Inflow and Infiltration (I&I) Projects and that completion
of the projects will take many, many years and cost multi-millions of dollars. He doubted that these
projects could be accomplished in 15-20 years, even if the funding was not taken into consideration.
He stated that staff would need to determine an estimate in time and money if it was the City’s
desire to accelerate these projects. Mr. Lunt stated that the City is far away from solving the I&I
problems, explaining that the projects include 160+ miles of sewer lines, some older than 100 years.
The City has begun a relining program and are still in investigation stage in some areas. He stated
that approximately 1½ miles have been included in this year’s projects at a cost of $1.8M.
In response to Mr. Hare, Mrs. Tieman assured members that updated organizational charts would
be provided to members.
Considering the funding required for the Water/Wastewater Fund, Mr. Anderson questioned how
staff can justify the transfer of approximately 4% to the General Fund. Responding, Mr. Lunt stated
that the transfer amount is a decision made by members of Council on an annual basis.
Noting the damage that can be caused by trees, Mr. Bonar questioned if staff has given consideration
of replacing this type of landscaping with a type that is less invasive. Responding, Mrs. Duca stated
that this has recently been discussed with the Public Services Manager and the Grounds
Superintendent to develop a recommendation for replacing street trees, taking into account the
location of the sewer lateral.
Mrs. Tieman reviewed a Presentation of the Electric Fund Division Budgets for FY 2011/2012 -
May 24, 2011 (Exhibit #14).
In response to Mrs. Williams, Mr. Lunt stated that the importance of the City maintaining
distribution is a multi-faceted question; however, local control would be a primary concern. He
explained that the T&D Division provides more than just delivering energy and advised members
of the recent upgrades to the system.
Paj 43
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 43
Mr. Hare relayed concerns regarding the City’s inability to fund OPEB in the previous three (3)
years and questioned the City’s ability to provide salary increases for employees during these
“tough” economic times. Responding, Mrs. Tieman noted that in FY2009 salaries were increased;
however, employee furloughs were implemented. Although OPEB was not budgeted in those
previous years, she stated that the City has funded this in the Draft Budget.
For clarification, Mrs. Mitchell stated that the Government Accounting Standards Board (GASB)
does not require the City to fund OPEB; however, it must be shown as an expense. If it is not
funded, the City will not have the funds necessary to pay benefits to retirees, which is why OPEB
should be funded. She assured members that this year, in order to be compliant with accounting
standards, the City has funded OPEB. In addition, she explained that OPEB expense appears on the
City’s balance sheet as a liability since the City showed it as an expense but did not actually fund
it; therefore, it is reflected as a liability on the balance sheet.
In regards to the salary increases and furloughs, Mrs. Williams reminded members that technically
employees were provided salary increases; however, since the furloughs were instituted, there was
no net increase in employee’s salaries.
Responding to Mr. Hare, Mr. Lunt explained the benefits for the Power Plant operations to be
contracted, which was a decision made by Council several years ago. Elaborating, Mrs. Tieman
indicated that the power supply and capacity costs total $63.9M and the City bills almost $100M,
noting that there are operating expenses for the City from this profit and that some is transferred to
the General Fund.
Mr. Hare noted that there are 29 employees at the Power Plant and questioned how much the City
makes from the contract. Responding, Mr. Lunt stated that the City received $12M last year, will
receive $7.2M this year, and next year will receive $13M-$14M, which reflects the payment the City
receives in capacity, and that the City’s expenses are deducted. Mr. Lunt explained that capacity
payments are funds received from PJM (City sells and bids directly to PJM). To “be available” is
what is called a capacity payment. If the City runs and sells energy into the PJM Network, the City
will also receive a margin payment, which is for cost of fuel and operations subtracted from the
payment received for the energy. This current year, the City received approximately $2.5M in
margin payment. He noted that, of the $12M capacity payment and $2.5M net margin on operation
($14.5M total), the City’s expenses were approximately $7M and that in the future, the capacity
payments will decrease.
Mr. Bonar suggested that members who wish to have a better understanding visit Valley Forge, the
site of an educational program. Mr. Lunt stated that, as a part of The Energy Authority Agreement,
on-site training can be provided if desired by members to provide an understanding of operations
and rates. He also suggested that a 2030 Meeting could be beneficial to learn about options being
considered for the future.
In response to Mr. Hare, Mrs. Mitchell referred to Page 42 of the Draft Budget, where the credits
for power supply and generation are reflected, which indicates a $1.9M net for generation.
Paj 44
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 44
At the request of Mr. Hare, Mrs. Mitchell assured members that staff would conduct research to
determine whether the City would profit by contracting the Power Plant Operations.
There was much discussion regarding the benefits of the City maintaining the Power Plant, and it
was requested that staff provide details for the past five (5) years to assist in making this
determination. Mr. Lunt advised members that the City’s Power Plant is a very challenging plant
to operate due to its age.
Mr. Anderson suggested that staff contact the department handling Green Management since he has
noticed that they are planting trees under power lines rather than across the street where there are
no power lines.
There being no objections, Council President Leary declared a brief recess.
Meeting Recessed at 7:44 P.M. and Reconvened at 7:45 P.M.
Review of 2011/2012 Draft Budget - Fund Summaries
Mrs. Tieman reviewed the Fund Summaries included in the 2011/2012 Draft Budget, as follows:
Electric Fund, beginning on Page 41; Water/Wastewater Fund, beginning on Page 33; and the
General Fund, beginning on Page 22.
Responding to Dr. McGlumphy, Mrs. Mitchell stated that all transfers are policy compliant.
In response to Mr. Hare, Mrs. Tieman stated that staff would determine what .01¢ in electric rates
provides the City in revenue.
At the request of Dr. McGlumphy, Mrs. Tieman stated that the operation expenses for the General
Fund are approximately $37.6M, the Water/Wastewater Fund approximately $13.3M, and Electric
Fund approximately $91.9M, noting that the fund balances should not be included in the totals.
Council President Leary suggested that members recess until after the holiday (June 6, 2011 at
6:00 p.m.) to provide staff the opportunity to fulfill requests for information and that members relay
their suggestions for the next meeting through the City Clerk’s Office.
There being no objections, Council President Leary indicated that the Budget Review would
continue on Monday, June 6th, at 6:00 p.m.
Meeting recessed at 8:53 P.M.
MONDAY, JUNE 6, 2011 - 6:00 P.M. - 9:00 P.M.
The Special Council Meeting reconvened on Monday, June 6, 2011 at 6:00 p.m. with Council
President Leary presiding. Council members present were Mr. Anderson, Mrs. Russell,
Dr. McGlumphy, Mr. Lynn, Mr. Bonar, Mrs. Williams, Mr. Hare, and Mr. Hutchison.
Council staff members present were Mrs. Mitchell, Mrs. Tieman, and Mrs. McDowell. Mayor
Carey was also present.
Paj 45
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 45
PUBLIC COMMENT PERIOD
Mr. Edward Carl, Wilmington, stated that he understood that Council is faced with serious problems
in trying to develop equitable solutions to a budget crisis. Due to limitations and the current
economic crisis, he suggested that Council act “outside of the box.” Mr. Carl felt that there is no
solution other than cutting vital services. He stated that there is a need for a change in national
policy and in order for this to happen, there should be intervention in Washington, DC. He
submitted an emergency “Glass-Steagall” Resolution for Council’s consideration (Exhibit #15).
Mr. Gregory Moore, Becker Morgan Group (309 S. Governors Avenue), addressed members on
behalf of the Downtown Dover Partnership (DDP), stating he was serving as their Acting President.
He advised members of the successes of the DDP and his hopes that they can maintain the
momentum during the next budget year. He advised members that Dr. William Johnston, President
of Wesley College, was unable to attend this meeting and at his request, read the following statement
into the record:
“Dear Members of the City Council,
It is a privilege for me to serve on the Downtown Dover Partnership in the 3 years
that I have lived in Dover. It is a vital organization and I have seen the positive
impact it brings to our downtown area. Personally I am also pleased to have Wesley
College support our downtown and partner in any way possible.
As the Council deliberates over the budget this coming year, please know the significant impact that
the Partnership and the employees are having in our downtown and I encourage you to do
everything possible to support the funding of these continued efforts. Dover has many wonderful
assets and the downtown is and will remain an asset in the future with the good workof the City and
organizations such as the Downtown Dover Partnership.
Thank you for your support and all that you do for our City and community.”
Council President Leary noted the receipt of correspondence from Braylene Marvel (Exhibit #16)
and the Central Delaware Chamber of Commerce (Exhibit #17).
Mr. Dave Truax, (35 Upland Avenue), addressed members as the City’s Fire Marshal and an
employee. He explained the importance of the training provided for Fire Marshals and noted that,
although there may be an initial cost to the City to provide the required training, savings will be
realized due to the Fire Marshal’s ability to handle a crime scene rather than paying for a police
officer. He also suggested that members of Council continue to include employees in the budget
process.
Mr. Gerald Street, 39 Hazel Road, echoed the comments of Mr. Moore in regards to the DDP. He
noted that, although the DDP currently owns six (6) properties, the Old Acme Property has a $1.3M
loan, which is interest only and to be paid in approximately 1½ to 2 years. The DDP is in the
process of developing the property, which requires many volunteers and the assistance of City staff.
Without the assistance of City staff, he relayed concern that the property will not be developed and
the loan would convert to an interest bearing loan.
Ms. Cindy Small, Director of Tourism for Greater Dover and Kent County, advised members that
Paj 46
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 46
she serves on the Board of Directors for the DDP. She explained the importance of the tourism
industry, which represents $1.5B of annual economic impact to the State of Delaware. She
expressed the desire for the City of Dover to receive its portion of the $1.5B. In working with the
DDP, she stated that there has been momentum in the development of the downtown area and over
time, the City will reap the rewards. It was her hope that the Council will continue to support the
efforts of the DDP.
AGENDA ADDITIONS/DELETIONS
Mr. Bonar moved for approval of the agenda as presented, seconded by Mr. Hutchison and
unanimously carried.
MISCELLANEOUS INFORMATION
Based on the previous discussion and requests, staff provided members with additional documents,
as follows: 1) Requested Retirement Pay by Position (Exhibit #18); 2) Subscriptions & Dues –
Redundant or Duplicate Memberships (Exhibit #19); 3) Abandoned Buildings Not In Compliance
(Exhibit #20); 4) Employees Eligible to Retire - May 24, 2011 (Exhibit #21); 5) Open Positions -
May 24, 2011 (Exhibit #22); 6) Funding Sources Dover Public Library Building Project Update:
June 6, 2011 (Exhibit #23); 7) Letter from Ms. Margie Cyr, Library Director, Additions to Library
Budget Presentation (Exhibit #24); 8) Recreation Program Comparison (Exhibit #25); 9) Rate
Reduction Request (Exhibit #26); and 10) Analysis of Library Reserve Account (Exhibit #27).
2011/2012 Budget - Updated Staff Proposal
Mrs. Mitchell advised members that based on previous sessions as well as direction by some
members of Council, staff developed amendments to the Draft Budget. She reviewed a Presentation
of the City of Dover Fiscal Year 2011/2012 Proposed Budget As Amended - June 6, 2011 (Exhibit
#28).
Referring to Section 11 of the Revenue Policy as it relates to Electric Utility Transfer, Mrs. Mitchell
provided members with a proposed amendment that would provide an increase in the percentage
from 6.5% to 8% (see page 4 of Exhibit #18). She stated that staff has researched Fitch’s rating and
other community comparables. She explained her concurrence with the 8%, based on this being the
amount that Fitch states provides moderate support (5%-8% range). In addition, she stated that her
concurrence is based on the fact that the City of Dover has a large number of tax-exempt properties,
the ability to maintain historical financial trends and debt covenants in the electric utility, the ability
to provide full funding for the OPEB Pension annual contribution, the ability to provide citizens with
a 5.9% PCA credit on electric rates, and there is no additional debt service projected for the electric
utility over the next five (5) years.
Responding to concerns relayed by Mrs. Williams, Mrs. Mitchell stated that the City is currently
working on a five (5) year forecast and the purpose of making this a policy change is to prevent the
City from changing it each year, which is “frowned upon” by the rating agencies. She assured
members that the electric utility can manage an 8% transfer without any repercussions.
Paj 47
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 47
Mr. Bonar expressed his opposition to balancing the General Fund budget by utilizing funds from
the electric rate payers. He stated that the City’s property taxes have been artificially kept low
because of the use of the Electric Fund monies. He reminded members that property taxes are tax
deductible and that electric bills are not. Although he understood the benefits of such a transfer, he
felt that members should review how the City develops revenues for the long term. Responding,
Mrs. Mitchell explained that there is a balance to be considered and that members of Council should
take into consideration that the rate payers are also tax payers. She also noted that not all of the
City’s population itemizes deductions for taxes; therefore, it must be Council’s decision to balance
all factors and make a determination.
Council President Leary reminded members that the initial purpose of the electric utility was to
address the high percentage of non-taxable properties in the City and to utilize the “profits” to
subsidize other activities.
Dr. McGlumphy thanked Mrs. Mitchell and Mrs. Tieman for the amended proposed Budget and
requested that all City employees join Council in becoming a part of the solution and not the
problem. At this point, he suggested that members of Council approve the amended proposed
Budget as presented.
There being no objections, Council President Leary declared a brief recess.
Meeting Recessed at 6:58 P.M. and Reconvened at 7:16 P.M.
Mr. Bonar moved for the addition of Item #3 - Appointment of Interim City Manager,
seconded by Mrs. Williams and unanimously carried.
Appointment of Interim City Manager
Mr. Bonar announced that the appointment of an interim City Manager was discussed in executive
session.
Mr. Bonar moved to appoint Mr. Scott Koenig as Interim City Manager effective June 8, 2011,
seconded by Mrs. Williams and unanimously carried.
Discussion - 2011/2012 Budget (continued)
Responding to Mr. Hare, Council President Leary reiterated that the amended Draft Budget has been
provided as a means to get through the next fiscal year and that additional reviews and
recommendations for future budgets will be forthcoming.
Dr. McGlumphy suggested that, as discussions continue, members take a “solid” look at Pay-for-
Performance and streamlining departments as well as current policies, noting that there will be a
thorough discussion regarding personnel and salaries.
In addition, Mr. Bonar suggested that members review revenue enhancements that are sustainable,
with the least effect on property owners, residents, and the business community.
Paj 48
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 48
If City employees take the opportunity to address the Legislative, Finance, and Administration
Committee, Mrs. Williams suggested that if there is a need, the Chair establish a sub-committee or
task force and that staff be appointed to serve on such to assure their participation.
Mr. Hutchison suggested that the City establish policies pertaining to salary scales to be based on
the “Delaware market.”
Mrs. Russell requested that there be no retribution to employees who address members of Council
to relay concerns or recommendations.
Mr. Bonar suggested the consideration of establishing a “Suggestion Reward” Program to reward
employees who provide suggestions that save City funds.
Mrs. Williams stated that employees should not just provide money saving ideas but also relay any
ideas related to systemic changes.
In response to Mr. Anderson, Mrs. Mitchell stated that there are no salary increases included in the
Amended Budget other than for those employees who are in either the IUE or IBEW Union (by
contract).
Responding to Mr. Lynn, Mrs. Mitchell stated that the City will realize a savings of $52,000 by
eliminating the position requested for the Dover Library. She explained that when the new Library
opens in FY2013, the position would be put back and included at that time. She assured members
that the Library Director was advised of the change. For further clarification, Ms. Cyr stated
concurrence with the delay in the position, stipulating that it will be on a short-term basis.
Mr. Lynn questioned if the Amended Budget includes funding for the training previously mentioned
by the Fire Marshal. Responding, Mrs. Mitchell explained that the total amount budgeted for
Training/Conferences was cut in half. She assured members that if the resources are not available,
staff can utilize the budget amendment procedure to move monies around in their budget.
Council President Leary noted that, in accordance with the City’s Charter, the Budget Ordinances
will be presented for a First Reading on June 13, 2011 and a Final Reading and Adoption will be
scheduled for June 27, 2011.
In response to Mr. Anderson, Council President Leary confirmed that amendments to the Budget
Ordinances would be permitted when presented for the First and Final Readings.
Dr. McGlumphy moved for acceptance of the Amended 2011/2012 Budget, as presented, with
the understanding that there are line items included that can be moved by individual
departments to satisfy the necessary requirements as outlined, and also that, over the next few
meetings, the Legislative, Finance, and Administration Committee will discuss additional
information and situations that may indicate cause for a reduction in force. The motion was
seconded by Mrs. Williams and unanimously carried.
Paj 49
SPECIAL COUNCIL MEETING (BUDGET REVIEW)
MAY 17, 2011 PAGE 49
Council President Leary thanked everyone for their participation in this year’s budget process.
By unanimous consent, the Meeting Adjourned at 7:41 P.M.
TRACI A. McDOWELL
CITY CLERK
All orders, ordinances, and resolutions adopted by City Council during their Special Meeting of
May 17, 2011, are hereby approved.
CARLETON E. CAREY, SR.
MAYOR
TM/jg
S:\AGENDAS & MINUTES\Council-Minutes\2011\05-17-2011 Budget Hearings.wpd
Exhibits Attached to Original Minutes and File Copy
Exhibit #1 - Introduction and Presentation of the 2011/2012 Draft Budget
Exhibit #2 - Presentation of the Selected General Fund Division Budgets for FY 2011/2012 - May 17, 2011
Exhibit #3 - Memorandum dated May 18, 2011 - Updated Draft Budget Pages
Exhibit #4 - Memorandum dated April 19, 2010 - Lockbox and Remote Deposit Services Analysis
Exhibit #5 - Line Items (30-27, 30-28, and 10-18) by Departments/Divisions
Exhibit #6 - Overtime by Division
Exhibit #7 - Statement Prepared by Finance Department--Eliminating Accounting I Position
Exhibit #8 - Presentation of the Selected General Fund Division Budgets for FY 2011/2012 - May 18, 2011
Exhibit #9 - City Manager’s Legal Expenses
Exhibit #10 - Memorandum Dated May 19, 2011 - Take Home Vehicles
Exhibit #11 - Updated “Duca” Report
Exhibit #12 - Planning Office Statement
Exhibit #13 - Presentation of the Selected General Fund Division Budgets and Water/Wastewater Fund Division
Budgets for FY 2011/2012 - May 19, 2011
Exhibit #14 - Presentation of the Electric Fund Division Budgets for FY 2011/2012 - May 24, 2011
Exhibit #15 - Proposed Emergency "Glass-Steagall" Resolution - submitted by Edward Carl
Exhibit #16 - Correspondence from Braylene Marvel
Exhibit #17 - Correspondence from the Central Delaware Chamber of Commerce
Exhibit #18 - Requested Retirement Pay by Position
Exhibit #19 - Subscriptions & Dues – Redundant or Duplicate Memberships
Exhibit #20 - Abandoned Building Not In Compliance
Exhibit #21 - Employees Eligible to Retire - May 24, 2011
Exhibit #22 - Open Positions - May 24, 2011
Exhibit #23 - Funding Sources Dover Public Library Building Project Update: June 6, 2011
Exhibit #24 - Letter from Ms. Margie Cyr, Library Director, Additions to Library Budget Presentation
Exhibit #25 - Recreation Program Comparison
Exhibit #26 - Rate Reduction Request
Exhibit #27 - Analysis of Library Reserve Account
Exhibit #28 - Presentation of the City of Dover Fiscal Year 2011/2012 Proposed Budget As Amended - June 6, 2011
Paj 50
EXHIBIT #1
2011 Budget Review
Special Council Meeting of 05/17/2011
CITY OF DOVER
Fiscal Year 2011-2012
Draft Budget Presentation
EXHIBIT #1
May 17, 2011 2011 Budget Review
Special Council Meeting of 05/17/2011
Paj 51
Dover Family of Funds
ELECTRIC FUNDS GENERAL FUNDS WATER/WASTEWATER FUNDS
OPERATING FUND OPERATING FUND OPERATING FUND
Contingency Contingency Contingency
For a “rainy day” emergency For a “rainy day” emergency For a “rainy day” emergency
Electric I & E Fund Governmental Capital Water/Wastewater
Financing of system expansion & improvement Projects Fund I & E Fund
Replacement and expansion Financing of system expansion
(i.e., infrastructure, buildings, etc.) & improvement
Depreciation Reserve
Replenishment of assets
Capital Assets Reserve
Replacement and expansion
Future Capacity (i.e., infrastructure, buildings, etc.)
Financing for system capacity expansion
Insurance Stabilization
Funding of the insurance deductibles
Rate Stabilization
Funding to offset cost of power cost adjustment
2
Paj 53
Fiscal Year 2011-2012
Revenue $32,695,548
Expense 37,601,233
Balance Carry Forward: $ -990,022 (requires additional $3,595,666 to meet
requirement)
REVENUE INCLUDES:
Prior Year Balance $3,305,663
Property Tax 11,133,367
Business Licenses 1,523,675
Permits & Other Licenses 934,000
Trash Fees 2,050,000
Court of Chancery Fees 690,000
Appropriation –Water/Wastewater Fund 424,508
Appropriation-Electric Fund 6,338,000
Water Intrafund Service Fees 1,042,049
Electric Intrafund Service Fees 3,556,264
4
Paj 54
Budget Options
Balancing Plan “A” Balancing Plan “B” Balancing Plan “C”
Balances the budget by Balances the budget by Balances the budget by
- Reducing staff by 33 positions. Rolling - Maintaining the Electric Transfer at current
- Eliminating 13 positions
back to Fiscal 2002 levels. levels of $8.85 million or 9% of gross
(see Exhibit A)
(see Exhibit A) revenue (same as 2010-2011)
- Eliminating 20 capital projects - Increasing Tax Revenue by 11.3% or $0.04 - Eliminating 13 capital projects
(see Exhibit B) per $100 of assessed value (see Exhibit B)
- Eliminating 9 new strategic programs - Increasing Rental Permits by 15% by - Eliminating 5 new strategic
(see Exhibit C) increasing fees programs (see Exhibit C)
- Reducing Materials, Supplies & - Increasing Trash Revenue by $100,000,
- Reducing Non-Bargaining raises
Administrative Expenses $69,500 or increasing fee from $11.70 to
to 1.25%
0.2 % across the board. $12.40 per 90 gallon container.
- Increasing the Electric Transfer to
- Eliminating Non-Bargaining Raises $8.1 million or 8.3% of gross
revenue
- Electric Transfer of$6.33 million or 6.5% - Increasing Rental Licenses by
as per the policy. 10%
- Increasing Trash Revenue by
$100,000, increasing fee from
$11.70 to $12.40 per 90 gallon
container.
These options are designed to give City Council - Funds Street & Library Program
maximum flexibility to choose components from through Bonds
various options to build a balancing plan best - Reducing Police Terminal Leave
suited for the citizen’s of Dover. Budget by $100,000
5
Paj 55
Total General Fund Revenues
$45,000,000
$40,000,000
$35,000,000
$30,000,000
$25,000,000
$20,000,000
$15,000,000
$10,000,000
$5,000,000
$-
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2,012 2012 A 2012 B 2012 C
Total Revenues Tax Increase Sanitation Fee Electric Transfer Rental Inspection Fees
6
Paj 56
General Fund Expenses – Base Budget
Fiscal Year 2011-2012
− 2 % increase for IUE bargaining unit
− FOP contract negotiations are currently ongoing
− Allocated $112,900 for Non-Bargaining pay increases (1.5% plus 1% for
performance)
− 1.5 new positions Library Clerk II and PT Library Clerk I - $50,802
− Administrative Assistant Succession Planning for Police - $45,950
− Healthcare increase of 0%
− Workers Comp fees removed for one time skip
− OPEB costs of 6.6% of salary or $1.1 million
− Unfunded Pension Liability - $2.88 million
7
Paj 57
General Fund Expenses – Base Budget
Fiscal Year 2011-2012
− Vehicular and equipment replacements - $966,300
− Police vehicles - $221,200
− Trash trucks (2) - $368,600
− Streets dump truck - $131,055
− Street Sweeper - $170,000
− Street and Concrete Program - $410,000
8
Paj 58
General Fund Expenses
40,000,000
35,000,000
30,000,000
25,000,000
20,000,000
15,000,000
10,000,000
5,000,000
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2012 A 2012 B 2012 C
Base Base Base
9
Paj 59
General Fund
Top Revenue Streams
Property Tax $11,133,367
Electric Enterprise Fund Transfer 6,338,000
Intrafund Service Receipts Electric 3,556,264
Trash Fees 2,050,000
Business Licenses and Permits 2,457,700
Intrafund Service Receipts Water/Wastewater 1,042,049
Civil Traffic Penalties 1,000,000
Transfer Tax 900,000
10
Paj 60
Examples of Proposed Tax Increase
(Balancing Plan B Only)
Proposed Tax Bill Increased
Current Tax
Property Assessment (Increasing 11.3% Difference Cost per
Bill
or 4 cents) Month
Central Dover (Forest Street) $146,100 $493.53 $551.97 $58.44 $4.87
Foxhall West Home $311,300 $1,051.57 $1,176.09 $124.52 $10.38
Village of Westover Townhomes $147,900 $499.61 $558.77 $59.16 $4.93
Mayfair/Crossgates Homes $192,400 $649.93 $726.89 $76.96 $6.41
West Dover (Forrest Ave) $152,100 $513.79 $574.63 $60.84 $5.07
Downtown Home $224,300 $757.69 $847.41 $89.72 $7.48
Woodbrook Home $204,100 $689.45 $771.09 $81.64 $6.80
Typical Home $161,600 $545.88 $610.52 $64.64 $5.39
11
Paj 61
Percentage of Utility to
General Fund
30.00%
25.00% 23.9%
23.1%
21.5% 21.2%
20.3% 20.3%
19.1% 18.5% 18.6%
20.00%
17.6% 17.7%
17.6%
16.7%
15.00% 13.5%
10.00%
5.00%
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2012 A 2012 B 2012 C
Base Base Base
12
Paj 62
Electric Fund Transfer to
General Fund as % of Electric
10.00% 9.6%
9.5%
9.1%
8.8%
9.00%
8.3% 8.3%
8.1%
8.00%
7.4%
6.9% 6.9%
7.00% 6.7% 6.5% 6.5%
6.00%
5.3%
5.00%
4.00%
3.00%
2.00%
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2012 A 2012 B 2012 C
Base Base Base
13
Paj 63
Water/Wastewater Fund Transfer to
General Fund as % of Water/Wastewater
12.00%
10.0%
10.00%
8.2%
7.8%
8.00%
6.00%
5.0%
4.5% 4.4% 4.5% 4.6% 4.5%
4.00%
2.6% 2.6% 2.6% 2.6%
2.00%
0.0%
0.00%
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2012 A 2012 B 2012 C
Base Base Base
14
Paj 64
Trash Fee vs. Sanitation Expense
$2,500,000
$2,000,000
$1,500,000
$1,000,000
$500,000
$0
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2012 A 2012 B 2012 C
Base Base Base
Sanitation Expense Trash Fee
15
Paj 65
Transfer Tax
4,000,000
3,750,000
3,500,000
3,250,000
3,000,000
2,750,000
2,500,000
2,250,000
2,000,000
1,750,000
1,500,000
1,250,000
1,000,000
750,000
500,000
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2012 A 2012 B 2012 C
Base Base Base
16
Paj 66
General Fund
Fiscal Year 2011-2012 Base Budget
Top Expenses by Department
Police $ 13,185,890
Sanitation 2,360,400
Library 1,237,200
Grounds 1,034,000
Facilities Management 971,200
Customer Services 940,700
Finance 883,000
Recreation 807,300
Streets 792,600
Fleet Maintenance 716,100
17
Paj 67
Fiscal Year 2011-2012
Strategic Budget Options
Balancing Plan A - Policy Balancing Plan B - Waives
Balancing Plan C -
Compliant, No Increase Transfer & Reserve Policies,
Budget Items Proposed Budget Somewhere
in Revenue, Reduction Increases Revenues, No
between A & B
in Spending Reduction in Spending
in Dollars $ in Dollars $ in Dollars $ in Dollars $
IAS Maintenance Agreement set up & hosting fee
Tax Assessor 7,300 7,300 7,300 7,300
for publishing property card on web.
Purchased upgraded pagers. Misc station & alarm
Fire 81,400 Removed 81,400 Removed
room repairs. New World Software
Global Connect Emergency Notication ($9,000);
Life Safety 13,000 Removed 13,000 13,000
Police Training Academy (1 staff member - $4,000)
Code Enforcement Air Card for one additional staff member. 480 Removed 480 Removed
Planning Stormwater Compliance Implementation. 18,500 18,500 18,500 18,500
CALEA Award Conference ($4,500); Triennial
Police 9,500 Removed 9,500 Removed
reacreditation Inspector travel expenses ($5,000)
City Manager Union Contract Negotiations 100,000 Removed 100,000 Removed
Information Technology Upgrades to existing Cisco VoIP phone system 13,200 13,200 13,200 13,200
Public Services Admin Radio replacements (24 mobile, 6 portable) 42,276 42,276 42,276 42,273
Facilities Management Energy Savings Procurement Contract - Audit 7,800 7,800 7,800 7,800
Central Services Pitney Bose Folder, Insert Lease 15,336 15,336 15,336 15,336
Human Resources Recruitment 2,000 Removed 2,000 Removed
Mayor Trip to Ramstein, Germany 2,900 Removed 2,900 Removed
TOTALS 313,692 78,612 313,692 117,409
DIFFERENCE 235,080 196,283
18
Paj 68
Fiscal Year 2011-2012
CIP Budget Options
Balancing Plan A - Policy Balancing Plan B - Waives
Balancing Plan C -
Compliant, No Increase in Transfer & Reserve Policies,
Department Budget Item Proposed Budget Somewhere
Revenue, Reduction in Increases Revenues, No
between A & B
Spending Reduction in Spending
in Dollars $ in Dollars $ in Dollars $
Fire Annual Contribution 216,820 216,820 216,820 216,820
Holmatro Equipment 56,234 Project Removed 56,234 Project Removed
Grounds 1995 Ford Crew Cab Dump Truck (#552) 44,720 Vehicle Removed 44,720 Vehicle Removed
Recreation Park & Playground Improvement Program 30,000 Project Removed 30,000 Project Removed
Splash Pad at Schutte Park 20,000 Project Removed 20,000 Project Removed
Dover Park Roof Replacement 30,000 Project Removed 30,000 30,000
Police 8 Crown Vics & 3 Fusions 221,234 Vehicles Removed 221,234 111,234
Vehicle Replacement Supplemental Funds 20,000 Project Removed 20,000 20,000
Repair Police Station Parking Lot 25,300 Project Removed 25,300 Project Removed
19
Paj 69
Fiscal Year 2011-2012
CIP Budget Options – continued
Balancing Plan A - Policy Balancing Plan B - Waives
Balancing Plan C -
Compliant, No Increase in Transfer & Reserve Policies,
Department Budget Item Proposed Budget Somewhere
Revenue, Reduction in Increases Revenues, No
between A & B
Spending Reduction in Spending
in Dollars $ in Dollars $ in Dollars $
Streets Concrete Construction & Replacement 60,000 Project Removed 60,000 30,000
Salt Storage Building at Schutte Park 50,000 Project Removed 50,000 Project Removed
Street & Alley Program 175,000 Project Removed 175,000 200,000
Brine Manufacturing System 27,825 Project Removed 27,825 Project Removed
Dump Truck Refurbishment 30,000 Vehicle Removed 30,000 30,000
Dump Truck w/Snow Plow (#328) 128,000 Vehicle Removed 128,000 Project Removed
Street Sweeper (#357) 170,027 170,027 170,027 170,027
Graco Line Lazoer IV Model #390 5,385 Project Removed 5,385 Project Removed
Sanitation Automated Trash Truck (#442) 232,084 Vehicle Removed 232,084 Vehicle Removed
Bulk Trash Truck (#447) 136,500 Vehicle Removed 136,500 136,500
IT Computer Hardware Replacement 73,000 Project Removed 73,000 Project Removed
Public Services - Admin GIS Infrastructure & Mobile Solutions 18,000 Project Removed 18,000 Project Removed
Central Services Purchase Used Forklift 30,670 Vehicle Removed 30,670 Vehicle Removed
Mayor Downtown Security Cameras 33,000 Project Removed 33,000 Project Removed
TOTALS $ 1,833,799 $ 386,847 $ 1,833,799 $ 944,581
DIFFERENCE $ 1,446,952 $ 889,218
20
Paj 70
WATER/WASTEWATER FUND
21
Paj 71
Fiscal Year 2011-2012
Revenue $13,911,300
Expense 13,318,606
Water Carry Forward: $2,673,527 Fund balance requirement met
Wastewater Carry Forward: $ 1,800,097 Fund balance requirement met
KCSA Carry Forward: ($1,515,084) Fund balance requirement not met
Revenue Includes
No Rate Increases
22
Paj 72
Water/Wastewater Fund
Water Revenue
$5,000,000
$4,000,000
$3,000,000
$2,000,000
$1,000,000
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2012 A 2012 B 2012 C
Base Base Base
23
Paj 73
Water/Wastewater Fund
Wastewater Revenue
$4,000,000
$3,000,000
$2,000,000
$1,000,000
$-
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2012 A 2012 B 2012 C
Base Base Base
24
Paj 74
Water/Wastewater Fund
Top Operating Revenue Sources
Water Fees $4,603,400
Wastewater Adjustment Fees 3,090,900
Wastewater Fees 3,756,700
Water Impact Fees 1,386,900
Sewer Impact Fees 323,000
Water Tank Space Leasing 307,600
Top Operating Expenses
Kent County Treatment Charge $4,235,400
Water Treatment Plant 1,555,250
Intrafund Service Fees 1,278,100
Wastewater Department 982,500
Engineering & Inspections 634,350
Water Department 455,850
25
Paj 75
Water/Wastewater Fund
Top Capital Investments Projects
Name Amount Fund
Inflow/Infiltration $1.0 million Debt Financing
Water Quality Improvements $500,000 Debt Financing
Lepore Road Pump Station Replacement $350,000 Debt Financing
26
Paj 77
Fiscal Year 2011-2012
Revenue $105,224,955
Expense 91,788,137
Balance Carry Forward: $ 13,436,818 (meets 8% requirement)
Revenue Includes
− Direct Sales to Customers $95.7 million
− Miscellaneous Service revenue of $1.6 million.
28
Paj 78
Fiscal Year 2011-2012
Electric Fund
Expenses
− Power supply costs projected to decrease 12.9%
2009-10 2010-11 2010-11 2011-12 %CHANGE
ACTUAL BUDGET REVISED BUDGET 2011-12
EXPENSES:
POWER SUPPLY $ 55,619,481 $ 48,059,699 $ 47,634,363 $ 42,047,430 -11.7%
POWER SUPPLY MANAGEMENT 3,000,000 2,280,000 2,321,562 1,170,000 -49.6%
PJM CHARGES - LOAD 7,247,049 11,850,876 13,363,432 15,043,396 12.6%
CAPACITY CHARGES 13,516,203 11,618,223 12,302,392 8,506,512 -30.9%
CONTRACTUAL SERVICES - - - 115,000 0.0%
RATE STABILIZATION CREDIT - - - (1,000,000)
SUB-TOTAL POWER SUPPLY 79,382,733 73,808,798 75,621,749 65,882,338 -12.9%
− Power plant costs expected to decrease 2.1%.
− Transfer $3.5 million to the Electric Capital Projects Fund.
− Transfers $1.5 million to fully fund OPEB.
29
Paj 79
Electric Fund
Top Revenue Sources
Direct Sales to Customers $95,675,500
Utility Tax 1,966,100
Miscellaneous Revenue 919,000
Top Expenses
Purchase Power $65,882,338
Transfer to General Fund 6,338,000
Powerplant 6,024,822
Debt Service 4,058,700
Transfer to Capital 3,556,264
Intrafund Service Fees 3,500,000
30
Paj 80
Electric Fund
Top Capital Investments Projects
Name Amount Fund
Distribution System Upgrades $500,000 Electric Fund
Unit 3 Boiler Air Heater $440,000 Electric Fund
Unit 3 Turbine Inspection $348,000 Electric Fund
Distribution Feeder Replacement $277,510 Electric Bond
31
Paj 82
EXHIBIT #2
2011 Budget Review
Special Council Meeting of 05/17/2011
DRAFT BUDGET REVIEW
Fiscal Year 2011-2012
EXHIBIT #2
May 17, 2011 – Budget Review Hearing 2011 Budget Review
Special Council Meeting of 05/17/2011
Paj 83
What You Need to Know
• Departments were requested to hold budgets at original fiscal 2011 budget
levels for materials and supply expenditures (20 Series) and
administrative expenditures (30 series) with the following exceptions:
• Computer Hardware Replacement
• Items deemed strategic or necessary
• Percentage up or down is based on original fiscal 2011 budget.
• There is no increase to Health Care and Workers Compensation expense
has been removed from the budget for one year.
• OPEB is budgeted as a percentage of Salary
– General Fund equals 6.6% of salary
– Water Fund equals 5.3% of salary
– Electric Fund equals 5.1% of salary
2
Paj 84
Mayor page 176
Personnel Costs 56,513 2%
Materials & Supplies 2,900 395%
Administrative Expenditures 31,516 5%
Overall Operating Expenses 90,929 3%
Capital Outlay 33,000 0%
Highlights:
20-38 Computer Hardware Purchase - $2,600.
30-28 Training Conference increased $6,950 and is offset by reductions in
advertisement, and contractual services.
40-25 Other Equipment Purchase - $33,000 surveillance cameras for selected
Downtown Areas (strategic).
3
Paj 85
City Council page 177
Personnel Costs 90,755 8%
Materials & Supplies 13,780 10
Administrative Expenditures 30,189 4%
Overall Operating Expenses 134,724 3%
Highlights:
Temporary Help increased.
Materials and Supplies decreased 10% due to decreases in office supplies and
computer hardware.
Administrative Expenditures decreased due to a reduction in subscriptions and
dues.
4
Paj 86
City Manager page 187
Personnel Costs 489,428 12%
Materials & Supplies 26,395 13%
Administrative Expenditures 99,658 13%
Overall Operating Expenses 573,295 4%
Highlights:
Personnel Costs are up due salary, healthcare, educational assistance, pension
costs and OPEB.
Materials and supplies increased due to computer hardware replacements.
Administrative Expenditures increased due to legal expenses for contract
negotiations.
5
Paj 87
Facilities Management page 194
Personnel Costs 820,296 2%
Materials & Supplies 29,420 2%
Administrative Expenditures 121,464 5%
Overall Operating Expenses 971,180 2%
Highlights:
Personnel Costs decreased due to salary and benefit reduction of one person
transferred to Central Services last year. Workers compensation is also decreased.
Materials and Supplies are about the same as last year. There were increases to
uniforms and maintenance supplies which were partially offset by safety materials and
small tool decreases.
Administrative Expenditures are decreased, phone maintenance was moved to
Information Technology. Electricity was increased to reflect historical need.
6
Paj 88
Central Services page 195
Personnel Costs 385,136 9%
Materials & Supplies 22,380 2%
Administrative Expenditures 300,813 2%
Overall Operating Expenses 708,329 6%
Capital Outlay 30,670 -
Highlights:
Salary is increased for transferred staff from Facilities Maintenance and OPEB.
Materials and Supplies increased due computer hardware purchase.
Administrative expenditures are budgeted to increase for the purchase of a new
envelope stuffer.
Capital Outlay replaces an aged forklift with a used enhanced forklift.
7
Paj 89
Fleet Maintenance page 196
Personnel Costs 391,368 4%
Materials & Supplies 320,985 16%
Administrative Expenditures 3,706 21%
Overall Operating Expenses 716,059 6%
Highlights:
Personnel Costs are up due to raises and OPEB.
Materials and Supplies decreased due to budgeted expense for maintenance of an
aging vehicle fleet set at a realistic level.
Administrative Expenses decreased due to reductions in environmental expenses and
training.
8
Paj 90
City Clerk page 201
Personnel Costs 265,383 9%
Materials & Supplies 14,785 103%
Administrative Expenditures 32,456 9%
Overall Operating Expenses 312,624 9%
Highlights:
Materials and supplies increased due to computer hardware expense.
Administrative expenditures decreased due to a reduction in contractual services and
office equipment maintenance.
9
Paj 91
Customer Services page 207
Personnel Costs 794,879 1%
Materials & Supplies 47,050 11%
Administrative Expenditures 98,780 205%
Overall Operating Expenses 940,709 8%
Highlights:
Personnel costs reflect a reduction in force of one staff. This reduction is due to the use
of a lock box for processing mail payments. Additional costs are budgeted for lock box
services in 30-31 for $65,980.
Materials and supplies decreased due to reductions associated with the new bill
format. Bill paper stock is no longer preprinted which costs less and there is less stock
used.
10
Paj 92
Meter Reading page 208
Personnel Costs 191,377 1%
Materials & Supplies 11,033 7%
Administrative Expenditures 19,796 0%
Overall Operating Expenses 222,206 0%
Capital Outlay 20,000 -
Highlights:
A promotion is budgeted for Meter Reader I to a Meter Reader II. Since the reduction
in force last year, the supervisor has determined that both employees need to be versed
in all aspects of the division.
Increases in the computer hardware are responsible for the increase in Materials and
Supplies.
Capital Outlay purchases two additional mobile data collectors to be used in trash
trucks for meter reading. A test pilot was completed in Fiscal 2011. This will enable the
City to capture between 50-75% of readings.
11
Paj 93
Finance page 212
Personnel Costs 681,317 7%
Materials & Supplies 13,200 4%
Administrative Expenditures 188,475 5%
Overall Operating Expenses 882,992 7%
Highlights:
Personnel costs increased due to increases in salary and OPEB.
Materials and supplies are down due to decreases in office supplies and printing &
duplicating.
Administrative expenses increased due to increased cost of office equipment repairs
for the addition of ADP time clocks.
12
Paj 94
Human Resources page 223
Personnel Costs 299,400 19%
Materials & Supplies 57,763 2%
Administrative Expenditures 39,257 23%
Overall Operating Expenses 396,420 10%
Highlights:
Personnel costs are increased due to salary expense and OPEB
Materials and Supplies are increased due to medical supplies and physicals related to
DOT physicals.
Administrative expenses are down due to reduced consulting fees related to last years
labor negotiations and unemployment.
13
Paj 95
Information Technology page 230
Personnel Costs 387,243 20%
Materials & Supplies 98,537 5%
Administrative Expenditures 240,623 43%
Overall Operating Expenses 726,403 3%
Capital Outlay 73,000 508%
Highlights:
Personnel Costs for this division are reduced as there is one vacancy in the
department.
Materials and supplies are increased for computer hardware replacement as per the
Lifecycle Replacement Program.
Administrative Expenditures are increased for contractual services and office
equipment repairs and maintenance. These increases are related to phone system
maintenance and upgrades.
Capital expense is increased to replace servers - $73,000.
14
Paj 96
Tax Assessor page 251
Personnel Costs 184,356 -
Materials & Supplies 5,348 33%
Administrative Expenditures 44,440 390%
Overall Operating Expenses 234,144 19%
Highlights:
Materials and Supplies are increased for computer hardware expense.
Administrative Expenses are increased for two strategic expenses: increased assessment
software expenses ($3,500) and a hosting fee for publishing property record cards on
the internet ($3,800). Administrative Expenses are also increased for legal expenses
associated with tax appeals.
15
Paj 97
EXHIBIT #3
2011 Budget Review
Special Council Meeting of 05/17/2011
Memorandum
Office of the City Manager
PO Box 475
Dover, DE 19903
Phone: (302) 736-7164
FAX: (302) 736-7002
Email: ttieman@dover.de.us
To: Mayor and City Council
From: Teresa Tieman, Sr. City Administrator
cc: City Clerk’s Office
Date: May 18, 2011
Subject: Updated Draft Budget Pages
Attached please find the following updated organizational charts:
City Council (with new Council members)
City Clerk
Customer Services
Information Technology
Parks, Recreation & Library
Police
Tax Assessor
Planning
Code Enforcement
Life Safety
Inspections & Permitting
Grounds
Streets
Sanitation
Each page is numbered, so it can be placed in the appropriate section of your Draft Budget binder. If you
have any questions, please feel free to give me a call.
Thank you.
/hf
Attachments
Paj 98
General City of Dover
CITY COUNCIL
ORGANIZATIONAL CHART
FISCAL YEAR 2012
CITIZENS OF DOVER
MAYOR AND COUNCIL
AT-LARGE/COUNCIL PRESIDENT
THOMAS J. LEARY
1ST DISTRICT 2ND DISTRICT
COUNCILMAN
COUNCILMAN WILLIAM F. HARE
JAMES L. HUTCHISON
COUNCILMAN
COUNCILWOMAN WILLIAM P. MCGLUMPHY
BEVERLY C. WILLIAMS
3RD DISTRICT 4TH DISTRICT
COUNCILMAN COUNCILMAN
DAVID L. BONAR DAVID L. ANDERSON
COUNCILMAN COUNCILWOMAN
SEAN M. LYNN SOPHIA R. RUSSELL
180 Fiscal 2012 Draft Operating Budget
Paj 99
General City of Dover
CITY CLERK
ORGANIZATION CHART
FISCAL YEAR 2012
CITY
COUNCIL
CITY
CLERK
City Clerk/Assistant Treasurer*
1
Assistant City Clerk
Administrative Assistant
Assistant Treasurer*
2
1
* Appointed by Council
200 Fiscal 2012 Draft Operating Budget
Paj 100
General City of Dover
CUSTOMER SERVICES
ORGANIZATION CHART
FISCAL YEAR 2012
CITY
MANAGER
Senior City
Administrator
CUSTOMER
SERVICES
Customer Services Manager
1
Office Assistant
1
BILLING CUSTOMER SERVICES/
COLLECTIONS
Account Clerk III Customer Services Supervisor
1 1
Billing Clerk Account Clerk II
1 6
Account Clerk I
1
CASHIERS METER READING
Account Clerk III Field Service Representative III
1 1
Account Clerk I Field Service Representative II
1 2
206 Fiscal 2012 Draft Operating Budget
Paj 101
General City of Dover
INFORMATION TECHNOLOGY
ORGANIZATION CHART
FISCAL YEAR 2012
Fiscal 2012 Draft Operating Budget 229
Paj 102
General City of Dover
PARKS, RECREATION AND LIBRARY
ORGANIZATION CHART
FISCAL YEAR 2012
Fiscal 2012 Draft Operating Budget 239
Paj 103
General City of Dover
POLICE
ORGANIZATION CHART
FISCAL YEAR 2012
89 Officers
4 Officers in Training
29 Civilians
118 Total Employees
Fiscal 2012 Draft Operating Budget 245
Paj 104
General City of Dover
2. Oblique Software. The project includes purchasing software that allows the viewing of images and enhanced tools
for data collection from oblique aerial photos. Oblique photography is an aerial photograph that is taken at an
angle. This objective is part of the administration program and advances the critical success factors of Employee
Satisfaction and Effective Organizational Communication.
Measure: Purchase/installation of software is scheduled to be completed by June 2012.
TAX ASSESSOR
ORGANIZATION CHART
FISCAL YEAR 2012
250 Fiscal 2012 Draft Operating Budget
Paj 105
General City of Dover
PLANNING
ORGANIZATIONAL CHART
FISCAL YEAR 2012
Fiscal 2012 Draft Operating Budget 257
Paj 106
General City of Dover
2. Implement the problem rental dwelling procedure. This objective is a part of several departmental programs and
advances the critical success factors of Citywide Safety, Customer Satisfaction and Effective Community
Communication.
Measures:
a. Continue tracking the number of properties that have their rental licenses suspended and report them in
the City Planner’s monthly report.
b. Evaluate and potentially propose code amendments to penalize landlords who fail to maintain rental
dwellings to a minimum code level.
3. Develop procedures to improve the maintenance and vacant registration of foreclosed and vacant residential
properties. This objective is a part of several departmental programs and advances the critical success factors of
Citywide Safety, Customer Satisfaction and Effective Community Communication. Vacant and foreclosed
properties continue to detract from residential neighborhoods across the City. Under this objective, staff would
continue to improve implementation of the vacant building ordinance and possibly develop proposed code
amendments to ensure that vacant and foreclosed properties are maintained and tracked.
Measure: Develop policies to improve the implementation of the vacant building ordinance as they relate to
vacant and foreclosed homes. Identify gaps in current code and develop amendments to close these gaps.
CODE ENFORCEMENT
ORGANIZATIONAL CHART
FISCAL YEAR 2012
Fiscal 2012 Draft Operating Budget 261
Paj 107
Public Services City of Dover
FISCAL YEAR 2010‐2011 STRATEGIC ACCOMPLISHMENTS
1. Complete revisions to the City’s Snow Emergency Plan. This objective is shared among all the divisions of Public
Services and advances the critical success factors of Citywide Safety, Customer Satisfaction and Effective Community
Communication.
Measures:
a. Develop a specific section for deep snow operations.
b. Incorporate lessons learned from recent debriefings of City staff with respect to these events.
c. Present revisions to City Council by December 1, 2010.
2. Develop “full scale” exercise scenario for the failure of the Silver Lake Dam. This objective is shared among all the
divisions of Public Services and advances the critical success factors of Citywide Safety, Customer Satisfaction and
Effective Community Communication.
*The Strategic Objectives for Life Safety will be presented in the 2011‐2012 Final Budget.
LIFE SAFETY
ORGANIZATION CHART
FISCAL YEAR 2012
Fiscal 2012 Draft Operating Budget 271
Paj 108
Public Services City of Dover
2. Track the number of building inspections, re‐inspections, and second re‐inspections performed in relation to the
number of required inspections.
2009‐2010 Actual 2010‐2011 Projected 2011‐2012 Projected
Results 7,000 – first inspections Information was not submitted in ≥7,000 – first inspections
780 – re‐inspections a timely fashion to be included in ≥780 – re‐inspections
100 – second re‐inspections this publication. ≥100 – second re‐inspections
Note: Required inspections = First Inspections. All permit totals are driven by construction activity.
FISCAL YEAR 2010‐2011 STRATEGIC ACCOMPLISHMENTS
1. Schedule no less than four training sessions during the fiscal year regarding the new 2009 IBC codes recently adopted
by the City of Dover. This objective is a part of the Licensing and Permitting Administration program, and advances the
critical success factors of Employee Satisfaction and Effective Organization Communication.
Measure: Ensure that the necessary staff attends, and that all training sessions are held by June 30, 2011.
*The Strategic Objectives for Inspections & Permitting will be presented in the 2011‐2012 Final Budget.
INSPECTIONS AND PERMITTING
ORGANIZATION CHART
FISCAL YEAR 2012
274 Fiscal 2012 Draft Operating Budget
Paj 109
Public Services City of Dover
GROUNDS
ORGANIZATION CHART
FISCAL YEAR 2012
282 Fiscal 2012 Draft Operating Budget
Paj 110
Public Services City of Dover
*The Strategic Objectives for the Streets division will be presented in the 2011‐2012 Final Budget.
STREETS
ORGANIZATION CHART
FISCAL YEAR 2012
286 Fiscal 2012 Draft Operating Budget
Paj 111
Public Services City of Dover
SANITATION
ORGANIZATION CHART
FISCAL YEAR 2011
CITY
MANAGER
PUBLIC
SERVICES
Public Services Manager
1
PUBLIC WORKS
OPERATIONS
Operations Manager
1
SANITATION
Public Works Supervisor I
1
Motor Equipment Operator III
4
Motor Equipment Operator II
3
Motor Equipment Operator I
5
Fiscal 2012 Draft Operating Budget 291
Paj 112
EXHIBIT #4
2011 Budget Review
Special Council Meeting of 05/17/2011
Paj 115
Finance Department
Fiscal Year 2011 Budget
Supplemental Information
May 3, 2010
Paj 117
FY11 Proposed Changes
Personnel & Benefits – Increase $56,466
Addition of Accountant II (City Manager agreed to Alternative of Outsourcing)
To provide Assistance to Assistant Finance Director in management and oversight of Payroll, Accounts Payable,
and Internal Control Risk Assessments
Two Position/Grade Changes requested
Accountant I to Accountant II – originally planned job progression; Expansion of functions from bank
reconciliations, project tracking & reporting, and petty cash auditing to full Fund accounting and reporting.
Account Clerk II to Account Clerk III – job progression; Expansion of functions from clerical accounts payable
processing to functions which require greater analytical skills and the ability to make independent decisions.
When requested, prepares analysis for Director and Assistant Director. (Not approved by CM in final budget)
Unscheduled Overtime
Vacations, sick leave, and other leaves of absences create a need for overtime. In the past, we have used comp
time to control the budget, however it is becoming a problem with comp time use creating a need for more comp
time. Each employee struggles with having the hours necessary to back up other members of staff.
Materials, Supplies & Administrative Expenses – Increase $4,533
Equipment for Accountant II - $1,700 (Strategic) (Removed from final budget)
Desktop Computer
Telephone
Other
Contract Increases $2,983 – Audit & Actuary Services
Transfer $2,000 to Printing and Duplicating from Office Equip. Repairs & Maintenance
Subscriptions & Dues $480 for increased State licensing fees, plus Assistant Directors CPA licensing; offset by
$510 reduction in Office Equipment Repairs & Maintenance
Overall – Budget increase $60,999 or 7.8%
Base Budget – Decrease of 2.0% as compared to FY10 Budget
Strategic – Increase of 9.8% as compared to FY10 Budget
Alternative for payroll outsourcing to contract provider is being provided to the City Manager
Cash receipts lockbox and remote deposit cost/benefit analysis has been provided to the City Manager
3
Paj 118
Accounts Payable (Upgrade not approved in final budget)
Evolution of Responsibilities
Hired as an Account Clerk II – performed data entry procedures for processing payments to City
of Dover vendors
Accounts Payable Office was originally staffed with 1.5 employees
Increased projects and fixed asset purchases created a need to assign one employee the full-
time responsibility for accounting and maintaining the fixed asset records, reports and system
Internal Control Procedures have evolved with new auditing standards
Maintains list of authorized signatures for various purchase levels
Insures original invoices are submitted with requisitions or purchase orders
Insures packing slips/bills of lading are submitted and signed off by receiving employee
Internal Control Risk Assessment changes – Insure Policy Compliance related to disbursements
Purchasing Policy
NAES Purchasing Policy
Travel Policy
Cell Phone Policy, etc…
FY08 – Daily cash receipts
To address continued increase in fixed assets and capital projects
Daily deposit reconciliation
Trouble shooting problems with Finance & Customer Service staff
Process improvements
Training customer service personnel on finance procedures and forms in regards to cash receipts
4
Paj 119
Alternative proposal to outsource payroll
(Analysis provided to City Manager – Approved in final budget – Contractual Services $65,000)
Pros
Web based system; Better technology and user friendly access than our current system;
Provides employee’s with self-service functionality and on-line access to wage and benefit information
Provides City portal to post newsletters, bulletins and benefit changes
Potential to reduce long-term wage & benefit costs of additional headcount
Supervisors can more effectively manage employee schedules and overtime
Would require use of time clocks (cost of equipment included in the analysis)
City-wide efficiency gains on time and attendance, leave slips, etc…
Goal to have paperless payroll (all documentation electronic)
Any turnover in the payroll office would not be as disruptive to the Department
Would reduce workload on I/T staff and programming request
Ability to easily calculate “what if” pay increases for budgeting and union negotiations
Ability to use selected vendor’s integrated PFP function and data base for wage comparisons
Ability to do self-evaluations and have individuals and managers monitoring performance goals on-line
Department Heads have reviewed demo and response has been favorable
Cons
Cultural change
No wire for time clocks at two locations – Facility Maintenance & Construction Crew sites; Manual process
until such time as communication lines can be installed;
Current pricing and analysis based on discussions and meetings with ADP. Solicitation of formal RFP may
increase or decrease current estimates
Job application process can be done on-line, however this vendor’s form does not include work history
An alternative would be to require an attachment of the City application, a resume or a document with any additional
information you would want. Or maintain the current applicant tracking module in the H.T.E. system.
5
Paj 120
Lockbox & Remote Deposit Services
(Analysis provided to the City Manager)
Advantages
Staff can focus on customer calls and walk in services.
Supervisors whom assist with mail on heavy volume days will gain this time lost.
Mail processing would not be interrupted by employee absences.
The staff would not be overwhelmed with processing a huge volume of mail after a long Holiday weekend,
such as the Monday after Thanksgiving. The same would hold true for the month of July with the property tax
payments.
Mail processing and the cash will be electronically transferred to City bank accounts when offices are closed
for emergencies and Holidays in which the banks open.
Since they process mail on Sundays, the City will receive credit to their account on Monday for the Friday and
Saturday mail.
Customers who pay on line will have their City account credited the same day as the customers financial
institution sends an electronic file to the lockbox.
Disadvantages
All future bank agreements would require the continuation of these services, if not (a) we may have a
requirement for additional staff and (b) we would have to purchase the check scanning equipment.
We would not be in control of our mailed-in payment processing.
We would need to process any mailed-in payments to the City’s P.O. Box and not to the lockbox through our
remote deposit system in order to prevent any delay in customer credit.
Transition
Does include some start up cost.
The return envelope address would not be Dover, Delaware and may create some initial confusion.
During the initial changeover, a greater amount of exceptions would have to be manually managed by the
Customer Service staff.
Not included in cost is the write off of whatever stock is remaining of the City’s current return envelopes as
they would need to be replaced with envelopes with the lockbox address. Our current inventory is 130 boxes
valued at $1,312. They are usually ordered twice a year.
6
Paj 121
Finance Department Changes – Past 5 years
Addition of paying all vendors and contractors on $6 million power plant budget
The transfer to other Departments the City leases, copier support, and phone contracts has
provided some relief and enabled the Accounts Payable Clerk to pick up the daily cash receipts
reconciliation.
The franchise agreements were transferred to the new Public Relations Coordinator in the City
Manager’s Office.
Staff training due to turnover; i.e. Since 2005 we have had 5 different employee’s in the payroll
office; Has caused backlog in account reconciliations and other items needed for the audit;
Increased complexity in payroll with collective bargaining agreements and benefits by employee
group;
Debt issues in FY10 & FY11; All accounting for bond proceeds and project tracking during project
completion phase (up to 3 years); Several more debt financings in 5 year CIP;
Greater number of utility projects being completed; Monitor expenses for capital versus operating
that are charged to projects; Breakout capital projects by asset classification to record asset;
Increased maintenance of fixed asset systems and physical tagging of assets;
Increased informational and project reporting for City Council;
Addition of accounting, reporting and participation for City Committees and organizations;
Implementation of Financial Forecasting for Utility Funds and rate setting; General Fund to follow;
Research and implementation of process improvements; i.e. electronic fund transfers from
customers and to vendors; reducing number of paper checks issued and received;
Implementation of new auditing and accounting standards; i.e. Other Post Employment Benefits
and Trust Fund establishment; Internal Controls; Derivatives; Fund Balance;
7
Paj 122
EXHIBIT #5
2011 Budget Review
Special Council Meeting of 05/17/2011
EXHIBIT #5
2011 Budget Review
Special Council Meeting of 05/17/2011
Paj 248
EXHIBIT #6
2011 Budget Review
Special Council Meeting of 05/17/2011
Overtime by Division
Fiscal 2012 Budget
Account Fiscal 2012
Fund/Dept Description ACCT
Description Budget
City Clerk 110‐1100‐511.10‐12 OVERTIME ‐
Tax Assessor 110‐1300‐513.10‐12 OVERTIME ‐
Fire 110‐1400‐514.10‐12 OVERTIME 43,498
Grounds 110‐1500‐522.10‐12 OVERTIME 17,000
Library 110‐1500‐523.10‐12 OVERTIME 4,000
Parks & Recreation 110‐1500‐525.10‐12 OVERTIME ‐
Life Safety 110‐1600‐531.10‐12 OVERTIME 10,000
Code Enforcement 110‐1600‐532.10‐12 OVERTIME 1,770
Planning 110‐1600‐533.10‐12 OVERTIME 3,600
Inspections 110‐1600‐534.10‐12 OVERTIME 1,500
Economic Development 110‐1600‐535.10‐12 OVERTIME ‐
Police Civilian 110‐1700‐542.10‐12 OVERTIME 50,000
Police Law Enforcement 110‐1700‐543.10‐12 OVERTIME 500,000
P.S. Streets 110‐1800‐554.10‐12 OVERTIME 13,200
P.S. Sanitation 110‐1800‐555.10‐12 OVERTIME 18,000
City Manager 110‐2100‐515.10‐12 OVERTIME ‐
Information Technology 110‐2200‐516.10‐12 OVERTIME ‐
Finance 110‐2300‐517.10‐12 OVERTIME ‐
Public Services Admin 110‐2400‐551.10‐12 OVERTIME 500
Facilities Mantenance 110‐2500‐552.10‐12 OVERTIME 500
Central Services 110‐2700‐571.10‐12 OVERTIME 800
Fleet Maintenance 110‐2800‐572.10‐12 OVERTIME 1,500
Customer Services 110‐2900‐529.10‐12 OVERTIME ‐
Human Resources 110‐3100‐518.10‐12 OVERTIME ‐
GENERAL FUND TOTAL 665,868
W/W Engineering 412‐2600‐553.10‐12 OVERTIME 1,000
W/W Construction 412‐5600‐556.10‐12 OVERTIME 5,000
W/W Meter Reading 412‐6600‐566.10‐12 OVERTIME ‐
Water 412‐6800‐568.10‐12 OVERTIME 11,000
Wastewater 412‐6900‐569.10‐12 OVERTIME 27,000
Water Treatment Plant 412‐7600‐576.10‐12 OVERTIME 25,880
WATER/WASTEWATER FUND TOTAL 69,880
Power Plant 480‐8101‐591.10‐12 OVERTIME 192,000
Electric T&D 480‐8200‐562.10‐12 OVERTIME 110,074
Electric Engineering 480‐8300‐563.10‐12 OVERTIME 22,500
Public Utilities Admin 480‐8400‐564.10‐12 OVERTIME ‐
Meter Reading 480‐8500‐565.10‐12 OVERTIME 13,610
P.U. Systems Operations 480‐8600‐526.10‐12 OVERTIME 20,000
ELECTRIC FUND TOTAL 358,184
‐
GRAND TOTAL 1,093,932
AS OF : 5/18/2011
Paj 249
EXHIBIT #7
2011 Budget Review
Special Council Meeting of 05/17/2011
Finance Department--Eliminating Accounting I Position
From Accounting I position: Eliminating the Accountant I position would affect me both
personally and professionally. I have 3 children ages 11, 14, and 18. Daily living expenses will
be impossible to maintain without my employment at the City of Dover. My 18 year old
daughter is graduating from high school in June and will be attending college in September.
College is a huge expense that I will not be able to cover if I am without employment. I believe
that my position is a strong asset to the Finance department. My daily and monthly job
responsibilities aid in the ability of the Finance department to service all departments within the
City of Dover. I work closely with all positions within the Finance department. Eliminating my
position would cause a heavy burden on all other positions in the department. This would cause
the other Accountants to take on my job responsibilities as well as having to maintain their own
job responsibilities. They will have to work extra hours during the week just to maintain the
functionality of the department. This will cause burn out for the other positions and I believe it
will eventually cause low morale. It will affect their home lives and time spent with their
families.
Summary of Staff Reaction to the Elimination of the Accounting I Position in the Finance
Department.
The workload in the Finance Department has greatly increased over the last 5 to 10 years. The
increase can be attributed to an overall increase in the quantity of work required by the
department. It is also the result of several changes in accounting regulations. One change in
particular is the Financial/Accounting industry’s focus on proper internal controls. This
emphasis as everyone knows is a result of MCI, Enron and others. The City of Dover was
written up for internal controls in the Annual Auditor’s Management Letter a few years ago. In
an attempt to meet the Auditor’s requirement, the ADP Committee Action Form stated that any
time savings resulting from the ADP implementation would be used for internal control risk
testing. This plan replaced the initial recommendation to add a full time position.
The Finance Department is tasked with ensuring all departments are following City Policy by
monitoring the City’s financial transactions such as invoices/expenditures & revenues. We are
also deeply involved with the CDBG & NSP grant program.
The elimination of the Accountant I position will require a reallocation of the daily, monthly,
quarterly and annual duties to remaining staff. This level of work requires an accounting
background which means three employees besides the Controller are qualified. Therefore, we
will need to review all duties and attempt to reshuffle them among the staff. This brings with it a
learning curve to overcome. All staff agrees the department is already over tasked. Most
Paj 250
employees work through lunch, come in early, stay late and bring work home just to meet the
current demands. This does not include the nights worked by the Controller trying to help with
our workload & outside requests while meeting her own requirements.
We have been frequently unable to fulfill the requests from Council for reports or additional
information due to our current workload. With the loss of this position, we fear we will be
unable to successfully fulfill any requests for additional information including those coming
from Council.
We have worked hard to meet our reporting deadlines over the last few years. This includes
required reporting as well as internal reports. We are concerned that with the loss of this critical
position we could face difficulties meeting the deadlines especially producing timely and
accurate monthly reports. The Monthly Reports are relied upon by both our City Department
managers and Council to gauge the City’s performance. Untimely and/or inaccurate monthly
reports could also be frowned upon by the Citizens of Dover.
The elimination of this position could also affect the CDBG and the NSP grant due to the
timeliness required by HUD. HUD not only requires programs to be completed in a timely
manner, they also require reporting and drawing of funds to be timely. Some tasks will fall
through the cracks while we attempt to prioritize all the important tasks. This could
inadvertently impact our citizens.
The elimination of the position will have a large impact on the quality and timeliness of the
annual audit and the CAFR. It would also have an impact on our internal controls and review
process required for the audit. It will require the Controller to take on the review process role
currently filled by the Finance & Reporting Manager in order to separate the review process
from the preparing process.
Overloading the staff will impact time available for the review of City Policies. Each year the
auditors have increased their testing of our internal controls and policy compliance so this too
could impact our audit.
All of the items above could impact the credit rating agencies and our ability to produce
documentation required when additional debt service is requested. Currently one of the
accountants is heavily involved with assisting a department with the Revolving Fund Loan. This
type of assistance is critical for future cash flow to ensure the City meets the requirements of the
lending agency on a timely basis.
We understand there may be some who believe that the implementation of the ADP system
should free up enough time to allow us to absorb this additional workload. It is too early in the
implementation process to determine the actual time savings. Also we are not implementing all
of the initial modules so some of the expected efficiencies are lost. The Time & Attendance
module is meant to automate some of the workload at the department level but will not decrease
Paj 251
the payroll office’s workload. Still, we do expect time savings from the ADP system. The plan
from the beginning was to utilize the time savings to meet the auditor’s requirements and to help
with the increased workload we have absorbed over the last few years. In the end, the ADP
system still requires a payroll specialist to operate. The payroll office is still required to enter and
manage employee/retiree changes and manage the employee benefits and corresponding
payments.
Right now two employees are working full time on the ADP implementation and payroll. This
doesn’t include the countless hours of work done in the evening or weekends. To reiterate, until
the system is fully functional, it is too early to determine the workload of the payroll office.
In summary, we feel it would be a detriment to the City and the citizens of Dover to eliminate the
Accountant 1 position. Many members of the Finance staff already sacrifice personal family
time for the City. If the staff is reduced the remaining staff will be required to work more than
40 hours/week creating OT or comp time. This could create morale issues and/or increase the
chance for error due to fatigue. In the end when you consider the possible consequences and add
the value of the comp time or OT, it does not appear to be a wise financial decision to eliminate
this position.
Paj 252
EXHIBIT #8
2011 Budget Review
Special Council Meeting of 05/17/2011
DRAFT BUDGET REVIEW
Fiscal Year 2011-2012
EXHIBIT #8
2011 Budget Review
May 18, 2011 – Budget Review Hearing
Special Council Meeting of 05/17/2011
Paj 253
General Fund
Continued
2
Paj 254
Parks & Recreation page 240
Personnel Costs 520,791 5%
Materials & Supplies 64,687 1%
Administrative Expenditures 221,777 3%
Overall Operating Expenses $807,255 4%
Capital Outlay 80,000 78%
Total Expenditures $887,255 8%
Highlights:
Materials & Supplies expenditures are decreased due to reductions in computer hardware and
software.
Administrative Expenditures increased due to $10,355 in contractual services associated with
the Fourth of July Fireworks. This was offset by savings in heating, advertisement, and office
equipment and repair.
3
Paj 255
Library page 241
Personnel Costs 1,038,391 12%
Materials & Supplies 95,777 13%
Administrative Expenditures 103,013 10%
Overall Operating Expenses $1,237,181 10%
Capital Outlay 11,195,009 67%
Total Expenditures $12,432,190 59%
Highlights:
This division increased by 1.5 positions. Personnel costs up due to increased staffing and
OPEB.
Materials & Supplies increased due computer hardware replacements
Administrative Expenses increased due to
Capital expenses include the continuation of the Regional Library project which is funded
by State grants, donations and reserves. No current General Fund monies are used.
4
Paj 257
Life Safety page 272
Personnel Costs 294,797 13%
Materials & Supplies 23,605 7%
Administrative Expenditures 221,966 2%
Overall Operating Expenses $540,368 8%
Capital Outlay - -
Highlights:
Materials & Supplies are increased due to the strategic program for implementing
Global Connect -$9,000. This expense is partially offset by decreases in other lines.
Administrative Expenses are increased due to a strategic program which would send
one Fire Marshall to the Police Academy for training $4,000.
6
Paj 258
Economic Development page 279
Personnel Costs 190,480 7%
Materials & Supplies 4,000 100%
Administrative Expenditures 42,500 36%
Overall Operating Expenses $237,030 4%
Capital Outlay - -
Highlights:
Personnel Costs increased due to OPEB.
Materials and Supplies are up due to computer hardware purchase.
Administrative Expenses are down due to lower rent charges.
7
Paj 259
Inspections & Permitting page 273
Personnel Costs 437,121 7%
Materials & Supplies 15,980 2%
Administrative Expenditures 15,636 78%
Overall Operating Expenses $468,737 5%
Capital Outlay - -
Highlights:
Personnel Costs increased due to OPEB.
Materials & Supplies are increased for computer hardware purchases.
Administrative Expenses are decreased due to the way demolition is budgeted. It is
budgeted as a direct expense to the General Fund and not included in this budget.
8
Paj 260
Grounds page 287
Personnel Costs 873,572 2%
Materials & Supplies 66,690 2%
Administrative Expenditures 93,768 3%
Overall Operating Expenses $1,034,030 2%
Capital Outlay 44,720 30%
Total Expenditures $1,078,750 4%
Highlights:
Personnel Costs decreased due to transferring one staff person to Sanitation.
Materials & Supplies decreased due to reduction of small tools budget.
Administrative Expenditures decreased due to reductions in electricity and heating oil.
Capital expenses decreased due to replacement vehicles and equipment charges being
less than the previous year.
9
Paj 261
Sanitation page 292
Personnel Costs 766,584 16%
Materials & Supplies 42,847 5%
Administrative Expenditures 1,550,982 5%
Overall Operating Expenses $2,360,413 -%
Capital Outlay 368,584 50%
Total Expenditures $2,728,997 5%
Highlights:
Personnel Costs increased due to transferring staff from Grounds and OPEB.
Materials & Supplies increased due to decreased computer hardware expense .
Administrative Expenses are decreased due to decreased tonnage taken to the
landfill.
Capital spending increase is related to the replacement of one automated trash
truck ($232,084) and a bulk trash truck ($136,500).
10
Paj 262
Streets page 287
Personnel Costs 596,042 3%
Materials & Supplies 105,562 9%
Administrative Expenditures 91,044 2%
Overall Operating Expenses $792,648 1%
Capital Outlay 821,237 71%
Total Expenditures $1,613,885 26%
Highlights:
Personnel costs are down due to budgeting for retirement pay in FY 2011.
Materials and supplies are increased due to increased budget for sand and salt.
Administrative expenses are increased due to addition of line item for environmental
expense ($2,500)
Capital Outlay increased due budget for a street sweeper($170,027) and dump
truck($128,000), salt storage shed ($50,000), and equipment and refurbishment.
11
Paj 263
Public Services Admin page 293
Personnel Costs 416,094 20%
Materials & Supplies 51,871 888%
Administrative Expenditures 18,166 -2%
Overall Operating Expenses $486,131 31%
Capital Outlay 18,000 N/A
Highlights:
Personnel Costs increased due to the change in the way we account for the GIS
Technician’s salary. Due to a change in the payroll system, the position is now
charged directly to the division and the division is allocated. Previously, the
position was charged to the Water/Wastewater Engineering Division.
Materials & Supplies are increased due to a purchase of $42,276 upgraded radios
for the public services divisions. The purchase is necessary due to FCC regulations.
Capital Outlay for GIS mobile data solutions for staff.
12 12
Paj 264
Planning & Community
Enhancement Services
13
Paj 265
Planning page 258
Personnel Costs 424,430 6%
Materials & Supplies 16,510 47%
Administrative Expenditures 28,105 139%
Overall Operating Expenses $469,045 11%
Capital Outlay -
Highlights:
Personnel Costs increased due to OPEB.
Materials & Supplies expenditures increased due to computer hardware purchases.
Administrative expenses are increased for a storm water compliance program
($18.500).
14
Paj 266
Code Enforcement page 262
Personnel Costs 285,235 15%
Materials & Supplies 6,160 68%
Administrative Expenditures 8,585 7%
Overall Operating Expenses $299,980 8%
Capital Outlay - -
Salary expenses are increased due to the addition of a part-time position approved by
Council in mid FY 2011 and OPEB.
Materials & Supplies decreased due to moving the expense for grass cutting to a reserve
expense in the General entitled Nuisance Improvement Reserve. There are also decreased
computer hardware expense.
Administrative Expenditures increased due to increase telephone expense .
15 15
Paj 267
Community Development page 267
Personnel Costs 74,087 2%
Materials & Supplies 585 4%
Administrative Expenditures 2,603 1%
Overall Operating Budget $79,315 2%
Highlights:
Personnel Costs decreased due to decrease in temporary help.
Materials & Supplies and Administrative Expenses are unchanged from the Fiscal 2011
Budget.
Please note that the programmatic portion of this budget is approved through another
process and the final approved version will be added to the final budget document. Only
salary and administrative expenses are approved through the budget process.
16 16
Paj 268
Fire page 217
Personnel Costs $411,970 4%
Materials & Supplies 75,680 -
Administrative Expenditures 281,252 -
Overall Operating Expenses $768,902 8%
Capital Outlay 273,054 5%
Total Expenditures $1,041,956 4%
Highlights:
Personnel Costs decreased due to changes in health care coverage and usage of
temporary help
There are strategic requests for upgrading pagers $40,640 and new dispatch software
$40,800
Capital Expenses cover the payments for Engine 2 and Ladder 2. There is a request
for new Holmatro rescue equipment - $56,234
17
Paj 269
EXHIBIT #9
City Manager's Legal Expenses for Fiscal 2011 2011 Budget Review
July 1, 2010 - To Date Special Council Meeting of 05/17/2011
Type Total Date Paid To Amount Description
Other Legal Issues $ 4,200 2/1/2011 Pauline McNeely 125.0 Sewer Line Clogged
1/11/2011 Compliance Environmental 950.0 Annual DNREC Inspection
11/1/2010 IMLA, Inc 625.0 2011 Membership Renewal (Nick Rodriguez)
9/24/2010 Prickett, Jones 2,500.0 Library Reciprocal Borrowing Opinion
Monthly Legal Fees $ 68,206 5/16/2011 Schmittinger & Rodriguez 5,328.7 April 2011 Billing
4/7/2011 Schmittinger & Rodriguez 5,804.2 March 2011 Billing
3/17/2011 Schmittinger & Rodriguez 9,785.1 February 2011 Billing
2/18/2011 Schmittinger & Rodriguez 6,827.5 January 2011 Billing
1/19/2011 Schmittinger & Rodriguez 6,536.0 December 2010 Billing
12/16/2010 Schmittinger & Rodriguez 4,826.0 November 2010 Billing
11/12/2010 Schmittinger & Rodriguez 11,451.0 October 2010 Billing
10/26/2010 Schmittinger & Rodriguez 7,334.3 September 2010 Billing
9/16/2010 Schmittinger & Rodriguez 4,868.0 August 2010 Billing
8/25/2010 Schmittinger & Rodriguez 5,445.6 July 2010 Billing
Insurance Deductibles $ 9,375 1/10/2011 Travelers 2,370.0 Claim Deductible
12/30/2010 Travelers 1,340.0 Claim Deductible
10/29/2010 Travelers 70.0 Claim Deductible
9/30/2010 Travelers 1,854.5 Claim Deductible
8/31/2010 Travelers 3,740.0 Claim Deductible
Total FY 11 Expenses $ 81,781
as of May 19, 2011
Transferred to Tax Assessor's Budget in the Latest Estimate of February 2011.
Assessment $ 43,543 2/15/2011 The Lawson Firm 9,460.0 2010‐2011 Assessment Appeals & Litigations
EXHIBIT #9
billed at $195 per hour 1/19/2011 The Lawson Firm 7,540.0 2010‐2011 Assessment Appeals & Litigations
12/31/2010 The Lawson Firm 13,318.5 2010‐2011 Assessment Appeals & Litigations
10/31/2010 The Lawson Firm 11,101.2 2010‐2011 Assessment Appeals & Litigations
9/30/2010 The Lawson Firm 8,268.0 2010‐2011 Assessment Appeals & Litigations
2011 Budget Review
8/31/2010 The Lawson Firm 2,925.0 2010‐2011 Assessment Appeals & Litigations
7/31/2010 The Lawson Firm 390.0 2010‐2011 Assessment Appeals & Litigations
Special Council Meeting of 05/17/2011
Paj 270
EXHIBIT #10
2011 Budget Review
Special Council Meeting of 05/17/2011
Memorandum
Office of the City Manager
PO Box 475
Dover, DE 19903
Phone: (302) 736-7005
FAX: (302) 736-7002
E-mail: tdeprima@dover.de.us
To: Mayor and City Council
From: Anthony J. DePrima, AICP, ICMA‐CM, City Manager
Date: May 19, 2011
Subject: Take Home Vehicles
The following report is in response to Councilman Hare’s question regarding “take home” vehicles.
1) Vehicles assigned to on‐call personnel. These individuals generally use specialized vehicles when
responding to afterhours requests or if the nature of their job requires them to take home a vehicle.
The following is a list of the vehicles that I put in this class. Some of these vehicles are taken home
by the same individual every night while others are taken home to whoever is assigned on‐call duty.
For IBEW members this is a contract provision.
(2) Electric Line Vehicles
(1) Electric Substation Technician Vehicle
(1) Water/Wastewater Employee Vehicle
(1) On‐call Deputy Fire Marshal
(1) Warehouse Vehicle (If warehouse needs to be open after hours for parts)
(1) Meter Reader
(2) K‐9 Police Officers
(1) Criminal Investigation Sergeant
(7) Detectives
(1)Victim Services Coordinator
(5) Drug and Vice Organized Crime Officers
2) Mayor and Staff Vehicles. These individuals frequently use their vehicles for City business after
hours or are expected to be available for City business anytime, anywhere for any reason that may
arise. Allowing the vehicle to be taken home enables the employee to travel directly to wherever
their services are needed, without first picking up their assigned City vehicle. I believe the titles
listed below have been taking home vehicles for the last 20 years.
Mayor (per Council action when Mayor went to full time)
Paj 271
City Manager (per employment contract)
Police Chief
Police Major
(2) Police Captains
(4) Police Lieutenants
Fire Marshal
Public Utilities Director (per employment agreement)
Central Services Director
Electric Systems Operations Manager
Water/Wastewater Supervisor
Tax Assessor
If you have any questions, please feel free to give me a call.
Thank you.
AJD/hf
Paj 272
EXHIBIT #11
2011 Budget Review
CITY OF DOVER WATER QUALITY APPLICABLE EXPENDITURES Special Council Meeting of 05/17/2011
PROJECT INFORMATION FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2010 FY 2011 TO DATE FY 2012 BUD
Production CIP Expenses
Wellhead Redevelopment Program $12,179.00 SPENT:
Description : capacity and flow improvements WD0801 $6,600.00
WQ Recommendation : n/a $32,151.00 PENDING:
Account # : 417-6800-568.40-31 $990.00 $150,961.29 $143,840.15 $23,838.98 $21,984.00 WD0904 $70,238.00 $53,400.00 $499,150.42 $65,000.00
Project #: WS0201 WS0404 WS0505 WS0606 WD0801 $36,368.00 WD1001 WD1102 WD12XX
Water System SCADA Upgrade WD0905
Description : flow control improvements
WQ Recommendation : data acquisition and storage
Account # : 417-6800-568.40-31 $192,198.00 $21,294.60 $213,492.60
Project #: WS0301 WS0301
Water Quality Evaluation
Description : system analysis
WQ Recommendation : n/a
Account # : 417-6800-568.40-34 $1,660.00 $77,407.64 $79,067.64
Project #: WD0504 WD0504
Water Quality Improvements: WTP Transducer / Analyzers
Description : flow control improvements, monitoring
WQ Recommendation : water quality monitoring (analyzers)
Account # : 417-6800-568.40-34 $12,317.10 $12,317.10
Project #: WS0502
Water Quality Improvements: Well #2 VFD Upgrade
Description : flow control improvements
WQ Recommendation : n/a
Account # : 417-6800-568.40-34 $22,655.85 $22,655.85
Project #: WS0502
Water Quality Improvements: Consulting
Description : Deep Well Contact Chamber Design, Stage II
Disinfection By-Product Rule Analysis
WQ Recommendation: deep well contact chambers,
preparation for new / pending regulations
Account # : 417-6800-568.40-34 $103,765.47 $35,836.70 $139,602.17
Project #: WS0502 WD0811
Bayard Avenue Contact Chamber: Well #13R
Description : chlorine reaction time improvements
WQ Recommendation : deep well contact chambers
Account # : 417-6800-568.40-34/.40-31 $71,043.47 $8,905.21 $79,948.68
Project #: WS0707 WS0707
Remote Control and Monitor Wells
Description : flow control improvements
WQ Recommendation : n/a
Account # : 417-6800-568.40-31 $51,135.46 $63,767.66 $23,104.00 $31,896.00 $169,903.12
EXHIBIT #11
Project #: WD0802 WD0802 WD1002 WD1002
Water Quality Improvements: Deep Well Contact Chambers
Wells #1, #2, #3, #4, #6, #7, #8, #9, #10, #11, #14, #15
Description : chlorine reaction time improvements
WQ Recommendation : deep well contact chambers
Account # : 417-6800-568.40-34/.40-31 $805,753.22 $95,484.30 $901,237.52
2011 Budget Review
Project #: WD0811 WQ0904
Wellhead VFD Upgrades: Well #11
Description : flow control improvements
WQ Recommendation : n/a
Account # : 417-6800-568.40-31 $2,505.06 $18,780.94 $21,286.00
Project #: WD0808 WD0808
Special Council Meeting of 05/17/2011
Updated: 5-19-11 Public Utilities Department Page 1 of 6
Paj 273
CITY OF DOVER WATER QUALITY APPLICABLE EXPENDITURES
PROJECT INFORMATION FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2010 FY 2011 TO DATE FY 2012 BUD
Wellhead VFD Upgrades: Well #13R
Description : flow control improvements
WQ Recommendation : n/a
Account # : 417-6800-568.40-31 $2,505.06 $11,717.99 $14,223.05
Project #: WD0809 WD0809
Wellhead VFD Upgrades: Well #15
Description : flow control improvements
WQ Recommendation : n/a
Account # : 417-6800-568.40-31 $2,505.06 $11,717.99 $14,223.05
Project #: WD0810 WD0810
Wellhead VFD Upgrades: Well #3
Description : flow control improvements
WQ Recommendation : n/a
Account # : 417-6800-568.40-31 $17,960.97 $17,960.97
Project #: WD0901
Wellhead VFD Upgrades: Well #9
Description : flow control improvements
WQ Recommendation : n/a
Account # : 417-6800-568.40-31 $20,262.38 $20,262.38
Project #: WD0902
Production CIP Expenses $193,188.00 $172,255.89 $145,500.15 $101,246.62 $209,781.89 $931,129.77 $239,692.23 $93,342.00 $38,496.00 $2,205,330.55 $65,000.00
Distribution System CIP Expenses
Dead End Water Main Removal
Description : flow improvements
WQ Recommendation : n/a
Account # : 417-6800-568.40-34 $22,391.79 $22,391.79
Project #: WD0306
Division Street Water Main Upgrade
Description : unlined pipe replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-34 $12,033.20 $8,498.73 $1,334,251.51 $1,354,783.44
Project #: WD0304 WD0304 WD0304
Misc. Distribution System Improvements
Description : capacity and flow improvements, SPENT:
unlined pipe replacement $11,353.00
WQ Recommendation : main rehabilitation PENDING:
Account # : 417-6800-568.40-34 $100.00 $56,440.04 $20,917.96 $36,700.41 $21,449.28 $20,206.06 $21,188.32 $48,647.00 $188,355.07 $60,000.00
Project #: WD0401 WD0503 WS0602 WS0706 WD0806 WD0903 WD1004 WD1101 WD12XX
Water Quality Improvements: Bayard Avenue Connection
Description : Division Street Upgrade completion
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-34 $23,102.71 $23,102.71
Project #: WS0502
Water Quality Improvements: Water Main Rehabilitation
Description : Surveying and Design
WQ Recommendation: main rehabilitation
Account # : 417-6800-568.40-31 $50,137.50 $50,137.50
Project #: WD0811
Water Quality Improvements: Pear St./West St.
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $321,903.84 $203,693.63 $525,597.47
Project #: WQ0902 WQ0902
Updated: 5-19-11 Public Utilities Department Page 2 of 6
Paj 274
CITY OF DOVER WATER QUALITY APPLICABLE EXPENDITURES
PROJECT INFORMATION FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2010 FY 2011 TO DATE FY 2012 BUD
Water Quality Improvements: South St.
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $37,469.28 $37,469.28
Project #: WQ0903
Water Quality Improvements: Washington St./Pennsylvania Ave.
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $310,063.02 $310,063.02
Project #: WQ0901
Water Quality Improvements: Route 13 Water Main
Description: capacity improvements, unlined pipe SPENT:
replacement $815,970.72
WQ Recommendation : main rehabilitation PENDING:
Account # : 417-6800-568.40-31 $67,396.65 $56,599.26 $151,830.28 $275,826.19
Project #: WQ0907 WQ0907 WQ0907
Water Quality Improvements: Bayard Ave. area Partial Const.
Description: capacity improvements, unlined pipe SPENT:
replacement $305,347.39
WQ Recommendation : main rehabilitation PENDING:
Account # : 417-6800-568.40-31 $6,490.00 $279,072.61 $285,562.61
Project #: WQ0905 WQ0905
Water Quality Improvements: East of North State Street
Description: capacity improvements, unlined pipe SPENT:
replacement $148,175.38
WQ Recommendation : main rehabilitation PENDING:
Account # : 417-6800-568.40-31 $29,002.50 $699,524.62 $177,177.88 $280,000.00
Project #: WQ0906 WQ0906 WQ0906
S. Governors Avenue Water Main Upgrade
Description : capacity improvements
unlined pipe replacement
WQ Recommendation : main rehabilitation PENDING:
Account # : 417-6800-568.40-34 $2,664.00 $197,336.00 $2,664.00
Project #: WD0807 WD0807
Water Quality Improvements: McKee Run Plant WMR
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $95,612.76 $95,612.76
Project #: WQ1001
Water Quality Improvements: Walker Road
Description : Surveying and Design
WQ Recommendation: main rehabilitation
Account # : 417-6800-568.40-31 $23,750.00 $23,750.00
Project #: WQ1002
Water Quality Improvements: Loockerman Plaza
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $96,435.49 $96,435.49
Project #: WQ1101
Updated: 5-19-11 Public Utilities Department Page 3 of 6
Paj 275
CITY OF DOVER WATER QUALITY APPLICABLE EXPENDITURES
PROJECT INFORMATION FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2010 FY 2011 TO DATE FY 2012 BUD
Water Quality Improvements: Ross Street
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $4,250.00 $4,250.00 $72,520.00
Project #: WQ1103 WQ1103
Water Quality Improvements: West Street W Alley
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $4,250.00 $4,250.00 $122,480.00
Project #: WQ1105 WQ1105
Water Quality Improvements: Columbia Avenue
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $4,250.00 $4,250.00
Project #: WQ1102
Water Quality Improvements: William Street
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $4,250.00 $4,250.00
Project #: WQ1104
Water Quality Improvements: West Street E Alley
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $0.00 $6,250.00
Project #: WQ12XX
Water Quality Improvements: Fairview Ave W Alley
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $0.00 $6,250.00
Project #: WQ12XX
Water Quality Improvements: Lakewood Place
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $0.00 $6,250.00
Project #: WQ12XX
Water Quality Improvements: Governors Avenue
Description: capacity improvements, unlined pipe
replacement
WQ Recommendation : main rehabilitation
Account # : 417-6800-568.40-31 $0.00 $6,250.00
Project #: WQ12XX
Distribution System CIP Expenses $34,424.99 $8,598.73 $56,440.04 $1,355,169.47 $59,803.12 $71,586.78 $792,531.35 $403,507.97 $1,394,281.98 $3,462,179.21 $560,000.00
Updated: 5-19-11 Public Utilities Department Page 4 of 6
Paj 276
CITY OF DOVER WATER QUALITY APPLICABLE EXPENDITURES
PROJECT INFORMATION FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2010 FY 2011 TO DATE FY 2012 BUD
Operating Expenses
Claims Since 12/2002
Description : damaged laundry, etc.
WQ Recommendation : n/a
Account # : 412-6800-568.20-51 $1,143.31 $3,376.00 $5,586.40 $2,939.41 $1,259.93 $1,888.82 $417.74 $1,220.38 $921.32 $18,753.31 $1,000.00
Distribution System Flushing $19,602.12 $112,406.97 $105,572.54 $177,062.77 $184,505.68 $82,072.50 $78,730.45 $77,118.90 $78,205.14 $915,277.07 $79,600.00
Description : advertising, labor, supplies
WQ Recommendation : distribution system flushing program
ADVERTISING
Account #: 412-6800-568.30-25 $504.12 $5,309.70 $2,974.44 $9,592.00 $15,340.30 $12,156.08 $9,530.45 $7,218.90 $7,105.14 $69,731.13 $7,500.00
LABOR (in-house)
Account #: 412-2600/5600/6800/6900/7600 $19,098.00 $106,948.80 $101,856.00 $165,516.00 $168,257.35 $68,768.64 $68,100.00 $68,800.00 $70,000.00 $837,344.79 $71,000.00
SUPPLIES - DISTRIBUTION (estimate)
Account #: 412-6800-568 $148.47 $742.10 $777.31 $598.03 $892.78 $800.00 $800.00 $800.00 $5,558.69 $800.00
SUPPLIES - WTP (estimate)
Account #: 412-7600-576 $1,177.46 $310.00 $255.00 $300.00 $300.00 $300.00 $2,642.46 $300.00
System Monitoring
Description : sample analysis supplies (est.)
WQ Recommendation : distribution system monitoring, water
quality monitoring program
Account # : 412-7600-576 $3,276.90 $4,521.48 $3,909.00 $3,500.00 $3,500.00 $3,500.00 $22,207.38 $3,500.00
Operating Expenses $20,745.43 $115,782.97 $111,158.94 $183,279.08 $190,287.09 $87,870.32 $82,648.19 $81,839.28 $82,626.46 $956,237.76 $84,100.00
WATER QUALITY EXPENSE TOTAL $248,358.42 $296,637.59 $313,099.13 $1,639,695.17 $459,872.10 $1,090,586.87 $1,114,871.77 $578,689.25 $1,515,404.44 $6,623,747.52 $709,100.00
WATER QUALITY COMPLAINTS 271 627 906 369 542 241 221 249 111 2,956
Updated: 5-19-11 Public Utilities Department Page 5 of 6
Paj 277
CITY OF DOVER WATER QUALITY APPLICABLE EXPENDITURES
PROJECT INFORMATION FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2010 FY 2011 TO DATE FY 2012 BUD
$1,800,000.00 3,000
$101,246.62 $38,496.00
$1,355,169.47
PRODUCTION CIP EXPENSES $1,394,281.98
$1,600,000.00 $183,279.08
$82,626.46
DISTRIBUTION SYSTEM CIP EXPENSES 2,500
$239,692.23
$1,400,000.00
OPERATING EXPENSES $931,129.77 $792,531.35
$71,586.78 $82,648.19
$1,200,000.00 WATER QUALITY COMPLAINTS 2,000
$87,870.32
$1,000,000.00
$65,000.00
1,500
$560,000.00
$145,500.15 $93,342.00
$800,000.00
$56,440.04 $209,781.89 $403,507.97 $84,100.00
$111,158.94 $59,803.12 $81,839.28
$172,255.89
$600,000.00 1,000
$193,188.00 $8,598.73 906 $190,287.09
$34,424.99 $115,782.97
$400,000.00 $20,745.43
627 542
500
369 249
$200,000.00 221
271 111
241
$0.00 0
FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2010 FY 2011 FY 2012
Updated: 5-19-11 Public Utilities Department Page 6 of 6
Paj 278
EXHIBIT #12
2011 Budget Review
Special Council Meeting of 05/17/2011
Planning Office Statement
The City of Dover Planning Office is unique in the State of Delaware as it serves as one of, if not likely the
only planning office staffed entirely with AICP certified planners. This distinction is important in
understanding the strength of services available to the City from its Planning Office.
Issues such as land use, zoning, and permitting are complicated matters that both residents and
businessmen within the City must address in a variety of ways every day. From simple answers that
explain why a shed may be placed in one area or another, or the height of fencing in a neighbor’s yard to
complicated answers such as how to go about starting a business in the City or how zoning and land use
categories determine growth patterns in an area; the City of Dover Planning Office is the public
intermediary.
Much of what the Planning Office does can be described as striving to achieve and maintain a balance
between the needs and interests of individual property owners, be they residents, developers or
business owners, and the needs and interests of the community as a whole. The office is tasked with the
difficult responsibility of maintaining the existing zoning codes and ordinances and at the same time
advancing both public and private interests as they relate to the improvement of neighborhoods and
businesses alike. Professional planners are a necessity where these matters are concerned as any or all
of the previously mentioned aspects of growth management have the potential to affect quality of life
and business alike across the City.
Similar to statements made with regards to the City Clerk’s Office, the Planning Office has a number of
statutory responsibilities related to preparing and posting of agendas, packets and minutes; preparing
reports for the Planning Commission, Board of Adjustment, Historic District Commission and City
Council; responding to Freedom of Information Act Requests, and complying with state and federal
mandates relating to the City’s Municipal Separate Storm Sewer System and Comprehensive Planning
requirements.
In recent years, the Planning Office has found itself in the role of mediator between developers and
outside agencies, particularly DelDOT. The City manages the Development Advisory Committee, which
coordinates regulatory agency comments on development application to avoid conflict, duplication or
confusion. The review process under the Department of Transportation has become increasingly
cumbersome, and the Planning Office has been successful in bringing DelDOT together with developers
to find reasonable solutions. Reducing staff in the Planning Office would reduce our ability to serve in
this role.
The skill set offered by the Planning Office extends beyond the public realm and into other matters
including but not limited to: maintaining State required growth management policies and regulations,
ensuring that proposed and current zoning ordinances comply with State statutes and case law, and
research that is vital to City of Dover interest and compliance with Federal laws.
Without over-stating the amount of responsibility placed upon the Dover Planning Office, it should be
known and recognized that this office is responsible for but not limited to:
• The City’s Comprehensive Plan, a five year plan for growth that is mandatory for compliance
with State growth management laws.
Paj 279
• The City’s Historic District, including the numerous national grants and matters of recognition
that our historic buildings and places have garnered. The Planning office is also staff to the
Historic District Commission, ensuring the Historic District Guidelines are maintained and
enforced.
• The Board of Adjustment, a quasi-judicial board, including accurate public notice, meeting
reports, and compliance with State Law.
• Ordinance revisions, updates, and additions. Community improvement is constantly at the
forefront of all code amendments put forth by our office and the Planning Staff has successfully
met numerous requests by council, committee, and citizenry over the past few years in this
manner.
• The federal NPDES permit which regulates the management of stormwater in municipal
jurisdictions. This is a massive endeavor that for nearly 5 years was under-staffed to the point
that the City is now on its second Notice of Violation. The efforts of this office have made
significant progress in achieving compliance with both State and Federal requirements on this
matter.
• The planning office was responsible for the research and proposals that led to the current
Schutte Park master plan. Coordination with the GIS department to create a physical plan that
demonstrated these things resulted in a savings of 30-50 thousand dollars for the City according
to the City Manager.
• Census information, including active membership on the Delaware Population Consortium,
ensuring the boundary and addresses are provided on a regular basis to the Census ensuring
Dover receives its accurate share of state and federal funding.
The planners act as staff to the Planning Commission in preparing both the reports and meetings
that are held monthly. This includes working with other city departments and state agencies,
providing public notice information to applicants, attending night meetings, ensuring compliance
with city codes and regulations, ensuring compliance with the approved plans, etc.
All that being said, City Planners still have plans to review, permits and licenses to review and approve,
and citizen questions to address on a daily basis.
These tasks are not things to be taken lightly and are essentially available to the City of Dover as a result
of its professional planning staff.
When addressing the issue of staffing cuts within this department, the questions become: Which of
these priorities will be allowed to fall away? Which of these priorities are not essential to the smooth
functioning of the City’s interaction’s with the public and with the business community? Will we take
longer in our response on plan review and permits diminishing customer service quality? Would we
continue to be in violation of the requirements of the National Pollution Discharge Elimination System,
whose requirements are continuing to increase? Would we stop reviewing and updating antiquated
provisions within our codes (Zoning Ordinance and Subdivision Regulations)? Would we be left to
contract out development of the Comprehensive Plan, which would add cost in the future years and
give us less control over a process which we managed effectively during the last process? The work load
for our office is divided equally according to skill set. With the removal of 33% of the available staff time
and knowledge (noting that the director does not serve as a full time planner), there will be many
Paj 280
responsibilities that will not receive the kind of attention and effort that they are due, potentially
resulting in errors that could leave us legally vulnerable. Again, the question is which items do you want
removed, as all of these functions and responsibilities will not be able to be accomplished or maintained
at the current level if a planner is lost?
Paj 281
EXHIBIT #13
2011 Budget Review
Special Council Meeting of 05/17/2011
DRAFT BUDGET REVIEW
Fiscal Year 2011-2012
EXHIBIT #13
2011 Budget Review
May 19, 2011 – Budget Review Hearing
Special Council Meeting of 05/17/2011
Paj 282
Police page 246-247
Personnel Costs 12,657,390 6%
Materials & Supplies 377,200 7%
Administrative Expenditures 581,900 2%
Overall Operating Expenses 13,616,490 5%
Capital Outlay 266,534 6%
Highlights:
Increase to Personnel Costs are due to budgeted salary increases for non-bargaining
employees, changes in staffing levels and OPEB.
Materials and Supplies increased due to the addition of Criminal Justice petty cash
disbursements, a new line to handle accounting for Criminal Justice expenses and is
offset by revenue. Also, uniform allowance and computer hardware expenses were
greater than in Fiscal 2011. These expenses were partially offset by savings in other
areas.
Administrative Expenses decreased mostly due to a reduction in office equipment
repair.
Capital Outlay include the purchase of 11 vehicles and other vehicle expenses.
2
Paj 283
WATER/WASTEWATER FUND
3
Paj 284
Water/Wastewater Engineering page 300
Personnel Costs 568,763 -
Materials & Supplies 21,005 174%
Administrative Expenditures 44,579 32%
Overall Operating Expenses 634,347 1%
Capital Outlay - -
Highlights:
Personnel Costs remain unchanged due a change in head count. GIS Tech
position was previously charged to this budget and is currently charged to Public
Services Administration.
Materials & Supplies expenditures are increased due to computer software and
hardware purchases.
Administrative expenditures are reduced due to adjustments in contracting
locating services.
4
Paj 285
Water Construction page 301
Personnel Costs 361,335 6%
Materials & Supplies 9,255 15%
Administrative Expenditures 55,139 38%
Overall Operating Expenses 424,749 5%
Capital Outlay 30,100 100%
Total Expenditures 455,849 3%
Highlights:
Personnel Costs are increased to due union salary increases of 2% and OPEB.
Administrative Expenditures are increased for the purchase of radios in order to be
incompliance with FCC regulations.
Capital Outlay increased $30,100 for vehicle purchases.
5 5
Paj 286
Water Management page 302
Personnel Costs 237,206 11%
Materials & Supplies 63,427 1%
Administrative Expenditures 86,716 6%
Overall Operating Expenses $387,349 6%
Capital Outlay 766,240 24%
Total Expenditures $1,153,589 12%
Highlights:
Salary is down due to corrections for splitting salary costs between Water and
Wastewater.
Materials & Supplies are down slightly due to decreases in computer hardware
expense.
Administrative Expenditures are increased for the purchase of radios in order to
be incompliance with FCC regulations.
Capital Expenses increased compared to the Fiscal 2011 budget; however
decreased when compared to the Fiscal 2011 revised budget. This is due to
completion of major capital projects in Fiscal 2011.
6
Paj 287
Wastewater Management page 303
Personnel Costs 608,052 5%
Materials & Supplies 89,689 7%
Administrative Expenditures 284,746 17%
Overall Operating Expenses 982,487 1%
Capital Outlay 3,404,900 118%
Total Expenditures 4,387,387 73%
Highlights:
Personnel Costs decreased due to corrections for splitting salary costs between
Water and Wastewater.
Materials & Supplies increased due to increased expenses in computer hardware.
Administrative Expenses are increased for the purchase of radios in order to be
incompliance with FCC regulations.
Capital Expenses have increased when compared to Fiscal 2011 budget; however
they decreased when compared to Fiscal 2011 revised budget. The budget is
dependent on the amount of planned capital projects.
7
Paj 288
Water Treatment page 304
Personnel Costs 720,174 9%
Materials & Supplies 145,185 1%
Administrative Expenditures 689,890 1%
Overall Operating Expenses 1,555,249 4%
Capital Outlay 22,900 -
Total Expenditures 1,578,149 5%
Highlights:
Personnel costs are increased for contract wage increases and OPEB.
Materials & Supplies and Administrative Expenses are relatively unchanged.
Computer hardware purchases are increased and electricity charges are decreased.
Capital Expense is increased for the purchase of a replacement van.
8
Paj 289
EXHIBIT #14
2011 Budget Review
Special Council Meeting of 05/17/2011
DRAFT BUDGET REVIEW
Fiscal Year 2011-2012
EXHIBIT #14
2011 Budget Review
May 24, 2011 – Budget Review Hearing
Special Council Meeting of 05/17/2011
Paj 291
Electric T&D page 310
Personnel Costs 2,222,928 1%
Materials & Supplies 436,999 3%
Administrative Expenditures 602,045 17%
Overall Operating Expenses 3,261,972 2%
Capital Outlay 748,337 1%
Total Expenditures 4,010,309 2%
Highlights:
Personnel Costs decreased due to less retirement pay budgeted in Fiscal 2012 than in
Fiscal 2011.
Materials & Supplies are decreased due to reductions in electric materials and
supplies.
Administrative Expenses are increased for two strategic projects. The 5-year
Distribution Pole Testing Program will begin in 2012 -$45,000 and $23,158 for
upgrading radios due to a change in FCC regulations.
Capital Outlay is increased slightly. Change in costs of vehicle replacement accounts
for the increase of $9,337. 3
Paj 292
Electric Engineering page 311
Personnel Costs 853,161 10%
Materials & Supplies 86,399 1%
Administrative Expenditures 282,963 65%
Overall Operating Expenses 1,222,523 34%
Capital Outlay 1,840,716 32%
Total Budget 3,063,239 5%
Highlights:
Personnel Costs decreased due to less retirement pay budgeted in Fiscal 2012 than in Fiscal 2011.
Materials & Supplies decreased overall due to reductions in electrical material and supplies. The
department will purchase two ergonomic chairs for systems operations and computer hardware is
increased based on the Lifecycle Maintenance Program.
Administrative Expenses decreased due to a reduction of contractual services. Last year the
Transmission Relay and Coordination Project ($500,000) was budgeted in this line. A radio
upgrade is also included in this budget due to a change in FCC regulations.
Capital Outlay is higher due to increased budgets for capacitor installations, substations,
upgrading SCADA, and distribution upgrades.
4
Paj 293
Public Utilities Admin page 312
Personnel Costs 334,632 7%
Materials & Supplies 104,232 -
Administrative Expenditures 191,770 -
Overall Operating Expenses 629,724 3%
Highlights:
Personnel Costs decreased due budgeted salary increases and OPEB.
Due to reductions Materials & Supplies and Administrative expenses are close to
Fiscal 2011 levels.
5
Paj 294
Systems Operations page 313
Personnel Costs 475,895 8%
Materials & Supplies - -
Overall Operating Expenses 475,8953 8%
Capital Outlay - -
Highlights:
Personnel Costs decreased due to less retirement pay budgeted in Fiscal 2012
than in Fiscal 2011.
6
Paj 295
Power Plant Operations pages 314 (revised)
Personnel Costs 3,776,168 8%
Materials & Supplies 145,130 21%
Administrative Expenditures 2,103,524 5%
Overall Operating Expenditures 6,024,822 6%
Capital Outlay 1,810,410 22%
Total Expenditures 7,835,232 9%
Highlights:
Personnel Costs are increased.
Materials & Supplies are decreased mainly due to reductions in uniforms, water
treatment chemicals, and water/waste water charges.
Administrative Expenses are increased for the following strategic projects – Stack
Testing ($40,000); NAES ESS support for Title V & NPDES renewals ($10,000); Outfall
Discharge Evaluation ($15,000); purchase of new vibration equipment ($15,000); and
evaluating technologies for capacity increase at VanSant Unit I($12,000)
Capital Outlay is increased as per the proposed capital plan.
7 7
Paj 296
Power Supply page 315
65 Series Supply Mgmt and Incentive Fees 1,285,000 44%
95 Series Purchases, capacity, and PJM Charges 56,923,380 4%
98 Fuel 664,641 123%
Total Expenditures 58,873,021 5%
Highlights:
The budget includes estimated power supply and fuel costs for Fiscal 2012.
8
Paj 297
Final Discussion and Wrap-Up
9
Paj 298
EXHIBIT #15
Special City Council Meeting of 05/17/2011
Paj 320
EXHIBIT #16
2011 Budget Review
Special Council Meeting of 05/17/2011
Janice Green
Subject: FW: City of Dover Budget
Importance: High
From: Bruce Marvel [mailto:BWM521@verizon.net]
Sent: Saturday, June 04, 2011 1:32 PM
To: Leary, Thomas J.; Hutchison, James L.; tmcdowell-bcw; Hare, Bill; McGlumphy, William; Bonar, David L; Lynn, Sean
M.; Anderson, David; Russell, Sophia
Cc: Carey Sr., Carleton
Subject: City of Dover Budget
Importance: High
Council Members,
I just read with interest the DSN article entitled “Dover looks ahead to solve city’s budget
woes.” The budget issue definitely needs a fresh perspective and I commend each and every one of
you for closely reviewing this lengthy document.
I am glad to see that the panel is taking a new approach and viewing the budget two or three years
going forward.
I am also happy to read that the Council would like to empower the city workforce. Beverly Williams
is correct when she stated that “they know their budgets better than we do.” I suggest you take that
one step further and perhaps offer an incentive (maybe a “free” day or afternoon off) to the worker
who offers a workable budget cutting or cost saving idea. These are the people that get the job done
and they may have some great ideas – all they need is for someone to listen.
I was extremely dismayed, as were many others, when the City received pay raises while local
businesses were hurting, unemployment rising, even State employees had to take a pay cut. How in
the midst of all this could the City justify giving raises and now talking about downsizing and laying
off employees …?? It didn’t make sense then and doesn’t make sense now.
I hope this Council can get the City back on track and moving forward. I was sorry to read Ms.
Russell’s statement about peoples’ attitudes and the “poison” being spread. I hope that is not the
case and if it is, that Council will work hard to change that attitude. I agree with her statement that a
“person should be allowed to work as long as he or she can,” but only if that person is fulfilling
his/her responsibilities and being productive.
I strongly agree with Mr. Bonar’s statement about steps needed to increase development
efforts. The problem of attracting and keeping businesses is something that Council needs to
address. Between the City Planning rules and regulations (that seem to change with the mood), the
Historical Society’s rules (sometimes unrealistic), and other codes and specifications (the list goes
on), existing and potential businesses are discouraged and not encouraged. Some business
owners have found it to be more cost effective to pay the fines rather than abide by all the
regulations – and you can’t blame them!
1
Paj 321
I love this little town, I work in this town, I enjoy spending time at 33 West and other local
shops. Dover has so much potential, but as long as these entities keep putting up road blocks, our
little town will never reach its full potential. I implore you to please focus on assisting businesses to
succeed. One suggestion is to have an open forum where the business owner can freely voice
whatever obstacle they might run into and work with them to find a solution without the feeling of
retaliation.
I understand that there must be rules and regulations – but they do not have to be
roadblocks. There needs to be a more realistic approach - each and every regulation can be fulfilled
but sometimes creativity and flexibility are needed to get the job done.
Once again I commend each of you for taking on this huge responsibility. I look forward to seeing a
brighter future for the City.
Roylene
Roylene Marvel
521 N. West St.
Dover, DE 19904
bwm521@verizon.net
2
Paj 322
BBBB EXHIBIT #17
2011 Budget Review
Special Council Meeting of 05/17/2011
Paj 327
EXHIBIT #18
2011 Budget Review
Requested Retirement Pay Special Council Meeting of 05/17/2011
by Position, Division Fund
Fiscal 2012 Budget
General Fund
Police Civilian $ 25,108
Administrative Assistant $ 25,108
Police Law Enforcement* $ 237,344
Sergeant $ 58,121
Lieutenant $ 65,441
Sergeant $ 65,322
Corporal $ 48,459
* $100,000 was reduced from this amount for the budget
Facilities Maintenance $ 8,227
Custodian $ 8,227
Human Resources $ 31,261
Administrative Assistant $ 31,261
Total General $ 301,940
Water/Wastewater Fund
Water Construction $ 9,816
Heavy Equipment Operator $ 9,816
Total Water/Wastewater $ 9,816
Electric Fund
Electric T&D $ 12,840
Lineman First Class II $ 12,840
Total Electric Fund $ 12,840
Total City‐wide $ 324,596
Paj 328
EXHIBIT #19
2011 Budget Review
Special Council Meeting of 05/17/2011
Subscriptions & Dues – Redundant or Duplicate Memberships
City Manager’s Office
APA $ 480
Recreation
Duplicates:
National Parks & Recreation Assoc. – Zach & Wayne
Delaware Recreation & Park Society – Wayne & Sherwanda
Zach would recommend that these continue although they appear to be duplicate; the benefit to having
these membership is unique to the position.
Public Utilities – Water/Wastewater/Electric
To our knowledge, we have no duplicate dues and/or memberships
Information Technology
The IT Department has only one membership/subscription that is paid annually for SunGard Public
Sector User’s Group Association (SUGA). Here are some of the benefits of SUGA membership:
Entitles each member in the organization the ability to submit and prioritize
revisions/enhancements to the SunGard Public Sector products.
Reduced conference fees for the Annual SUGA Education Conference for all individuals in the
organization.
Vote in electing the SUGA Board of Directors (must be in attendance at the conference to vote).
Networking and sharing of information among thousands of SunGard Public Sector users.
Access to the members only section of website, which includes discussion forums, quarterly
newsletters, and more detailed descriptions of conference sessions.
Central Services
All subscriptions and dues for Central Services have been reviewed and are in order – there are no
duplications ‐ therefore changes or adjustments are not necessary.
Public Services
Most the subscription and/or dues shown the spreadsheet that I sent you are individual
memberships. To my knowledge there are not group membership offers for areas under my
department. If we need to extinguish memberships or have a policy where staff can belong to X
organizations under the city budget and they would have to pay personally for memberships in addition
to the policy, I have no objections to that concept. That way staff would have to prioritize what is
important to each of them.
City Clerk & Council
The Clerk’s Office and City Council do not have any redundant or duplicate items that can be
reduced from the budget. I have reviewed these items and there are not any licenses,
subscriptions, memberships, or dues that can be shared by all.
Paj 329
Finance
Both Assistant Director and Director have GFOA and Delaware CPA Society Memberships. This is done
to obtain discounts of $100 ‐ $200 per class for continuing professional education credits that are
needed to maintain certification. National memberships were already removed from the budget.
Human Resources
There are no redundancies.
Law Enforcement & Administration
Under line 30‐27 is “DPCC Dues” and “IACP Dues”. These are not redundant and are done this way so
we are eligible for executive law enforcement training through both organizations. These memberships
are for the Chief, the Deputy Chief and both Captains and you must be a member to receive or attend
any training offered by these organizations.
Assessor
We do not have multiple subscriptions or dues that can be shared by all.
Paj 330
EXHIBIT #20
2011 Budget Review
Special Council Meeting of 05/17/2011
Paj 347
EXHIBIT #21
City of Dover 2011 Budget Review
Employees Eligible to Retire Special Council Meeting of 05/17/2011
May 24, 2011
Prepared by Kim Hawkins
Eligible with a Reduced Pension Eligible with an Unreduced Pension
Labor Labor
Name Fund Dept. Organization Pension Plan Name Fund Dept. Organization Pension Plan
1 Anderson, Floyd 110 571 IUE 401 1 Attix, Richard 110 552 IUE Defined
2 Baker, Rodney 110 552 IUE 401 2 Baker, Ed 110 552 NB Defined
3 Bautista, Emy 110 529 IUE 401 3 Burris, Sandy 480 563 IBEW Defined
4 Bosak, John 110 572 IUE 401 4 Burton, Joanne 110 523 IUE Defined
5 Clendaniel, Kenneth 110 552 IUE Defined 5 Carter, Zach 110 525 NB Defined
6 DePrima, Tony 110 515 NB 401 6 Cooper, William 110 522 NB Defined
7 Flint, James 110 572 IUE 401 7 DePue, Robert 110 552 IUE Defined
8 Frazier, Nancy 110 542 IUE Defined 8 Divver, Kathy 110 529 NB Defined
9 Gillcrese, Denise 110 542 IUE Defined 9 Embert, Tom 480 563 IBEW Defined
10 Gomes, Linda 110 517 NB 401 10 Gardner, Richard 480 563 NB Defined
11 Gonzalez, Sam 110 531 IUE 401 11 Glisson, Dee 110 516 NB Defined
12 Hand, Michael 110 522 IUE Defined 12 Grinstead, John 480 562 IBEW Defined
13 Hoeflich, Robert 110 522 IUE Defined 13 Hayes, Earl 110 554 IUE 401
14 Kucek, Jeff 110 552 IUE Defined 14 Hodges, Vicky 110 542 IUE Defined
15 Long, Joyce 110 523 IUE 401 15 Hutchins, Charles 110 542 IUE 401
16 Miller, Richard 110 572 IUE 401 16 Jackson, Cheryl 110 518 NB Defined
17 Morris, Dothory 110 529 IUE 401 17 Johnson, Theresa 110 552 IUE 401
18 Mumford, Johnny 412 553 IUE 401 18 Lawson, Gary 480 563 IBEW Defined
19 O'Brian, Peggy 110 525 IUE 401 19 Loomis, Marlene 110 518 NB Defined
20 O'Neal, George 412 568 IUE 401 20 McDougall, Ralph 412 568 NB Defined
21 Olsen, Tom 480 565 IUE 401 21 Mills, Donna 110 542 NB Defined
22 Parsell, Greg 110 514 IUE Defined 22 Myers, Rick 110 552 IUE Defined
23 Reichelt, Paul 412 556 IUE 401 23 O'Neal, Carolee 110 551 NB Defined
24 Stubbs, Tom 110 542 IUE Defined 24 Pearson, Jeff 480 565 IUE Defined
25 Thompson, John 480 563 IBEW Defined 25 Polasko, Andy 412 576 IUE Defined
26 Walker, Sharon 110 542 IUE Defined 26 Porter, Tim 480 562 IBEW Defined
27 Wentler, Gail 110 529 IUE Defined 27 Richardson, Derrick 480 526 IBEW 401
28 Ridgeway, Roger 480 526 IBEW Defined
29 Roan, Wes 110 554 NB Defined
Police 30 Roberson, Denise 110 529 NB Defined
1 Balke, Ken 31 Sammons, Perry 110 555 NB Defined
2 Bernat, Paul 32 Scheers, Michael 412 569 IUE Defined
3 Boney, David 33 Scott, Curtis 480 562 IBEW Defined
4 Counselman, Benton 34 Semans, John 110 554 IUE Defined
5 Getek, Steve 35 Sherman, Linda 110 552 IUE Defined
6 Hester, Keith (Ed) 36 Swaggard, Ron 110 554 NB Defined
7 Hosfelt, James 37 Tieman, Terry 110 515 NB Defined
8 Humphrey, Carl 38 Turner, Angie 110 529 IUE 401
9 McKeown, Dan 39 Walker, Sharon 110 542 IUE Defined
10 Morris, Andrew
11 Rachko, Alan
12 Ranger, Danny
13 Scott, Robert
14 Stump, Tim
My Docs/Budget1112/pension overview
Paj 348
EXHIBIT #22
Open Positions 2011 Budget Review
Prepared by Kim Hawkins, Human Resources Director Special Council Meeting of 05/17/2011
May 24, 2011
Person Who
Open since: Occupied Position Department Open Positions
1 10/29/2008 Tom Keiper Central Service Custodian
2 11/17/2008 Joe Heeger Water Water/Wastewater Project Supervisor
3 12/31/2008 Melissa Jones Library Library Clerk 1 (PT)
Termination caused a
few organizational
4 2/3/2009 changes Customer Service Account Clerk 1
5 7/10/2009 Aaron Officer IT Programmer/Analyst
6 7/13/2009 Jeff McCarthy Electric Meter Tech 1
7 8/4/2009 Linda Calvert Central Services Storekeeper/Buyer 1
8 8/31/2009 Diane Faircloth Library Library Clerk II
9 9/23/2009 Rhonda Walker Human Resources Human Resources Specialist
10 9/25/2009 Jim Baynard Public Utilities Utility Locator III
11 1/19/2010 Charles Washington Public Utilities Utility Locator
12 1/27/2010 Randy Speicher Inspections-Property Inspector I
13 3/26/2010 Richard Larimore Public Utilities Engineering Fieldman
14 3/26/2010 Marie Dee Public Utilities Meter Crewleader
15 4/30/2010 Michael Scheers Customer Service Field Service Representative I
16 4/30/2010 Roger Carney Customer Service Field Service Representative II
17 5/13/2010 Keith VanVleck Public Services/Grounds Motor Equipment Operator I
18 11/14/2010 Barry Wolfgang Facilities Management Building Craftperson 1
19 8/2/2010 Mark Callan Information Technology Sr. LAN Analyst
20 12/23/2010 Wayne Hutchison Public Safety Emergency Management Coordinator
21 2/15/2011 Christina Zlock Tax Assessor Temporary employee
22 4/15/2011 Brian Allen Library Library Page 1
23 4/21/2011 Margaret Russell Customer Service Customer Service Clerk 1
24 5/16/2011 Michael Hand Public Services/Grounds Motor Equipment Operator II
Exceptions:
*1 Tom Keiper, Custodian
This position is currently filled with a temporary employee.
*5 Aaron Officer, Programmer/Analyst
Contractor services are being utilized.
*10 Jim Baynard, Utility Locator III
*11 Charles Washington, Utility Locator II- IUE
Both employees retired. The locating responsibility has been outsourced to an independent contractor.
*15 Mike Scheers and Roger Carney
*16 Positions have been eliminated do to advancements in technology.
Mr. Scheers bid and was awarded another open position. Mr. Carney retired.
*19 Andy Siegel is the acting IT Director. Mr. Siegel's position is Sr. LAN Analyst.
*22 -24 These are recent open positions. They have not been filled due to the uncertainty of the proposed FY12 Budget.
Each of these departments were subject to lay-offs.
#23 is currently being grieved by the IUE-CWA.
H/Budget/FY12/vacant positions left unfilled
1
Paj 349
EXHIBIT #23
2011 Budget Review
Funding Sources Special Council Meeting of 05/17/2011
Dover Public Library Building Project
Update: June 6, 2011 **
A B C
Funding Sources Budget Committed Highly Probable Notes
1 State Grant $10,584,357 $ 8,084,357 $10,584,357 $2.5 M in Gov’s budget.
Bond Bill hearing 5/12/11
very positive.
2 City Reserve Contribution $ 3,592,457 $ 3,622,457 $ 3,622,457
3 City Reserve Interest $ 460,063 $ 424,858 $ 460,134
4 Kent County $1,000,000 $1,000,000 $1,000,000
5 Library Foundation (Bid Pack A $1,747,020 $ 1,165,196 $ 1,307,525 Column C5 = Cash
& B) Donations + Pledges
6 Sale of 45 S. State St. $ 1,200,000 0 Use Bridge Loan See Row 14
7 Green Energy Grants $ 215,000 $ 215,000 $ 215,000
8 Friends of the Library $ 210,000 $ 210,000 $ 210,000 100% available; will be
transferred as needed
9 Reynolds Trust $ 46,355 $ 46,355 $ 46,355
10 Community Transportation $ 155,000 $ 155,000 $ 155,000
Funds
11 BTOP Grant $ 50,000 $ 50,000 $ 50,000
12 DE Greenhouse Gas Reduction $ 40,000 $ 40,000 $ 40,000
Grant
Financing Needs:
13 Green Energy Bonds $ 1,500,000 $ 1,500,000 $ 1,500,000
14 Bridge Loan: Sale of Bldg 0 0 $ 1,200,000 In discussions with
interested party to
purchase.
15 Construction Loan 0 0 $ 409,424 Difference between what is
raised to date and goal. See
A5
Total Funding Sources $20,800,252 $16,513,223 $20,800,252
** Estimated Figures Pending Close of Month Note: Bid Pack C: Alternate: The Reading Garden is not included in
this chart
Paj 350
EXHIBIT #24
2011 Budget Review
Special Council Meeting of 05/17/2011
May 24, 2011
To: Tom Leary, President, Dover City Council
Members of the Dover City Council
Terry Tieman
Donna Mitchell
From: Margie Cyr, Director, Dover Public Library
Re: additions to Library budget presentation
During last week’s Library budget presentation, Mr. Leary asked about part-time staff positions that the
Library has which are funded by other agencies and which may have been affected by cutbacks. In my
answer, I explained that the Library has two part-time clerical employees who are provided to us the RSVP
program at the Modern Maturity Center. The weekly hours for both these positions have been recently reduced
due to cutbacks in federal funding for the RSVP program.
Late this afternoon, I have received word that our part-time Community Resources Librarian who has been
provided to us by the Delaware Academy of Medicine will no longer be available to us after June 30, 2011.
This Librarian has been working Monday evenings each week and one Saturday each month.
The elimination of this position will leave us even more short staffed than anticipated in my remarks to you
last week.
cc: Tony DePrima, City Manager
Zachery Carter, Director, Parks, Recreation and Library
Paj 351
EXHIBIT #25
2011 Budget Review
Special Council Meeting of 05/17/2011
Parks & Recreation
Activity / Program / League
Comparison
2002 verses 2010
2002 Stats 2010 Stats
Winter - 15 Opportunities Winter - 180 Opportunities
Spring / Summer - 129 Opportunities Spring / Summer - 252 Opportunities
Fall - 28 Opportunities Fall - 94 Opportunities
Program listing attached Program listing attached
Park Rentals & Permits Issued Park Rentals & Permits Issued
2002 data is an estimate 2010 data used for comparison
97 permits issued 167 permits issued
Report prepared by: Carolyn Courtney
Report Date: May 26, 2011
Paj 352
Activity / Program / League
Comparison
Adult /
2002 verses 2010 Winter 2010 Misc. Notes LocaƟon
Child
PHL Flower Show: Bus trip 1 me trip Depart: JWP Any
Dover Walks Mon—Fri AM hours JWP gym Adult
AARP 4 classes offered JWP room 16 & up
Winter 2002 Misc. Notes LocaƟon Adult / Child Senior Wii 4 sessions JWP room Seniors
Senior Gym Space Weekly JWP gym Seniors
PHL Flower Show: Depart: Dover Soccer 1 session JWP gym 30 & up
1 me trip Any
Bus trip Park Basketball 4 sessions JWP gym 40 & up
Dover Park MP Digital Scrapbooking 3 sessions JWP room Adult
HABIT 3 sessions Adult
Room New York - 3 trips
New York & PHL Flower
Dover Park MP PHL Flower Show - 1 Depart: JWP Family
T’AI CHI 1 session Adult Show: Bus Trips trip
Room
Dover Park MP Volleyball League 8 teams / 32 games JWP gym Adult
Cardio Kickboxing 1 session Adult
Room
Female Soccer League 4 teams / 8 games JWP gym Adult
PeeWee Karate 1 session Rigby’s Child 4 – 6
Indoor Futsal 1 session JWP gym 18 & up
3 on 3 Basketball 2 sessions JWP gym 18 & up
Jr. Karate 1 session Rigby’s Child 7 – 13
Kickboxing 4 sessions JWP room Adult
Dover Park MP
Intro. to Cheer- Dover Park MP Pilates 2 sessions Adult
1 session Child 8 – 12 room
leading Room
Lunch me Yoga 4 sessions JWP room Adult
Arts & Cra s Dover Park MP
1 session Child 6 – 10 Boot Camp Blast 6 sessions JWP room Adult
(Saturdays) Room
Zumba 5 sessions JWP room Adult
Arts & Cra s Dover Park MP Fitness Yoga 4 sessions JWP room Adult
1 session Youth 6 – 12
(A erschool) Room
Women on Weights 8 sessions JWP room Adult
Youth Basketball 3 age groups - WM Henry Mid- Mommy & Me Fitness 4 sessions JWP room Adult
Youth 7 - 13 Dover Park MP
League 1 session each dle School Gym Soul Line Dancing 8 sessions Adult
room
Youth In Govern- High School Jr & Harrington Ice
1 me event City Hall Learn-N-Skate 8 sessions Youth
ment Day Seniors Rink
Learn-N-Play 7 sessions JWP gym Child 3 – 5
Harrington Ice
Ice Hockey 2 sessions Youth
Rink
Dover Park &
Holiday Wrap & Play 1 session Family
2002 Winter - 15 opportunities JWP rooms
Friday Fun Nights 1 session JWP room Youth 8 - 14
2010 Winter - 180 opportunities Field Hockey Clinic(s) 4 sessions JWP gym Youth 3 - 18
Toddlers 18 – 36
JumpBunch 9 sessions JWP gym
Months
2 age groups / 1
Soccer JWP gym Youth 7 - 17
session each
Birth Years 1993
Volleyball 1 session JWP gym
- 2000
3 age groups / 1
Youth Basketball League JWP gym Youth 6 - 14
session each
High School Jr &
Youth In Government Day 1 one event City Hall
Seniors
13 teams / 10
Womens Field Hockey JWP gym Women 18 & up
games each
5 teams / 6 games Men & Women
CoEd Field Hockey JWP gym
each 18 & up
18 teams / 8 games
High School Field Hockey JWP gym High School
each
12 teams / 6 games
Middle School Field Hock. JWP gym Middle School
each
Paj 353
Activity / Program / League Comparison 2002 verses 2010 Page 2 of 3
Spring – Summer
Misc. Notes LocaƟon Ages
Spring – 2010
Misc. Notes LocaƟon Ages Dover Walks Mon—Fri AM hours JWP gym Adult
Summer 2002
Basketball - Drop In 18 sessions JWP gym 20 & up
2 ages groups / Volleyball - Drop In 18 sessions JWP gym 20 & up
Basketball Clinics Del Tech Youth 6 – 10 Womens Field Hockey 9 teams / 12 games
1 session
Schu e Park 18 & up
League each
3 ages groups / High School Field Hockey 12 teams/ 8 games
Tennis Del Tech Youth 6 – 14 Schu e Park High School
1 session League each
4 teams / 8 games
Jr. High Field Hockey League Schu e Park Middle School
Field Hockey Clinic 1 session Dover Park Grades 1 – 8 each
17 teams / 26
Mens So ball League Dover Park(s) Men 18 & up
games each
Lacrosse Clinic 1 session Dover Park Grades 5 – 8 12 teams / 16 Men & Women 18 &
Co-Ed So ball League Dover Park(s)
games each up
Arts & Cra s Pitch Hit Run 1 me event Schu e Park Youth 7 – 14
6 sessions Dover Park Youth 6 – 12
(A erschool) Jr. Olympic Skills 1 me event Schu e Park Youth 8 – 13
3 age groups / 1 Birth Years 1993 –
Intermediate Volleyball League JWP gym
1 session Dover Park Youth 8 – 12 season each 2002
Cheerleading
Egg Hunt 1 me event Dover Park Child 10 & under
Intro. to Cheerlead- 3 age groups / 1 Birth Years 1994 -
1 session Dover Park Youth 8 – 12 Summer Basketball League JWP gym
ing season each 2000
Super Summer Playground 1 session Dover Park Child 6 – 12
Child 10 &
Egg Hunt 1 me event Dover Park Wii for Seniors 4 sessions JWP room Seniors
under
5 on 5 Basketball League 1 season JWP gym 18 & up
Pitch Hit Run 1 me event Schu e Park Youth 7 – 14 Tennis 1 session Dover Park 16 & up
5 on 5 Basketball Tournament 1 me event JWP gym 18 & up
Super Summer Soul Line Dancing 9 sessions JWP room Adult
1 session Dover Park Child 6 – 12
Playground Zumba 6 sessions JWP room Adult
Insanity 3 sessions JWP room Adult
Field Hockey Camp 1 session Dover Park Grades 1 – 8 Kickboxing 4 sessions JWP room Adult
Boot Camp Blast 4 sessions JWP room Adult
Fitness Yoga 4 sessions JWP room Adult
Sports & Educa on-
22 sessions Del Tech Youth 6 – 14 Women on Weights 4 sessions JWP room Adult
al Camps
City Hall Conf.
Lunch me Yoga 4 sessions Adult
Women’s Field 10 teams / 12 Room
Schu e Park 18 & up Senior Classes: Chair Aerobics,
Hockey League games each
Chair Strength & Flexibility, and 9 sessions JWP room Adult
Zumba Gold
High School Field 9 teams / 12
Schu e Park High School New York 3 trips, Inner Bus Trips
Hockey League games each New York, Inner Harbor, DE
Harbor 1 trip, DE Bay Family
Bay Fish: Day Trips Fishing 1 trip depart: JWP
Adult Tennis 1 session Del Tech 16 & up Basketball 4 sessions JWP gym 40 & up
Parents Night Out 1 session JWP gym Child 5 - 12
New York 1 trip Lunch Break Yoga 4 sessions JWP room Adult
New York & Inner Depart: City Hall
Inner Harbor 1 Family
Harbor: Bus Trips Parking Yogalates 3 sessions JWP room Adult
trip
AARP Defensive Driving 4 sessions JWP room 16 & up
Spring Summer
18 shows The Green Family Field Hockey Camp 1 session Schu e Park Child 6 - 12
Concerts
Dover Park MP
Hip Hop Hooray Camp 2 sessions Child 6 - 10
room
Mens So ball 24 teams / 26
Dover Park(s) Men 18 & up Tennis 6 sessions Dover Park Child 7 - 14
League games each
Wolverine Basketball Camp 2 age groups / 1
JWP gym Child 6 - 14
CoEd So ball 8 teams / 16 Men & Women & Clinic session each
Dover Park(s) Dover Park MP
League games each 18 & up Teen Hip Hop Camp 2 sessions Child 11 - 15
room
Kent County Church 13 teams / 1 Local Church Get Kids Moving Camp 3 sessions JWP gym Child 6 – 16
Dover Parks(s)
League season groups Learn N Play 7 sessions JWP gym Child 3 - 5
Dover Park MP
Cheerleading Camp 1 session Child 6 -10
room
Dress Up Movie Nights 4 sessions JWP room Family
Dover Park /
JR Camp Counselor 1 session 8th graders
DSU
COBRA 2 sessions Schu e Park Grades 2 - 6
2002 Spring/Summer - 129 opportunities Hoppin Poppin Popcorn 2 sessions JWP room Child 3 - 5
Preschool Camps: Dr. Seuss’ and
1 session each JWP room Child 4 - 5
2010 Spring/Summer - 252 opportunities Dora & Diego
Sports Camps 7 sessions Schu e Park Child 6 - 12
Kent County Church League 12 teams / 1 season Dover Parks(s) Local Church groups
Spring Summer Concerts 18 shows The Green Family
Paj 354
Activity / Program / League Comparison 2002 verses 2010 Page 3 of 3
Misc.
2002 Fall LocaƟon Ages 2010 Fall Misc. Notes LocaƟon Ages
Notes
Dover Walks Mon—Fri AM hours JWP gym Adult
Shuffleboard 1 session Dover Park Adult
Senior Classes: Chair Aero-
bics, Chair Yoga, and Low 10 sessions JWP room Adult
Impact Aerobics
Holiday Wreath
1 session Dover Park Adult New York, DE Bay Fish: Day New York 4 trips Bust Trips Depart:
Making Family
Trips DE Bay Fish 1 trip JWP
Franklin Mills
Field Hockey Clinics 1 session Dover Park Grades 1 – 6
Mall 1 trip
Punt Pass Kick 1 me event Schu e Park Grades 1 -6
Yule de In Depart: City
Bus Trips Family
Odessa 1 trip Hall Learn-N-Play 6 sessions JWP Child 3 - 5
New York 2 14 teams / 8 games
CoEd Kickball League New Street Park 18 & up
trips each
Dover Park MP 13 teams / 12 games
HABIT 2 sessions Adult Mens So ball League Dover Park(s) Men 18 & up
Room each
13 teams / 8 games Men & Women
CoEd So ball League Dover Park(s)
Mens So ball 11 teams / 12 each 18 & up
Dover Park(s) Men 18 & up
League games each Simple Food Cooking 1 session JWP room Child 6 - 9
Crea ve Art 1 session JWP room Child 6 - 9
CoEd So ball 7 teams / 8 Men & Women 18
Dover Park(s) Jewelry Making 1 session JWP room Child 6 - 9
League games each & up
Lets Do Robo cs 1 session JWP room Child 6 - 10
In addi on to these programs, staff coordinated logis cs for: Old Dover Days,
Amish Bike Tour, Annual Food Drive, Caroling On The Green, & First Night Pumpkin Pals 2 session JWP room Child 2 - 5
Dover.
Staff provided administra ve support to the Greater Dover Arts Council. Christmas Cra s for Tots 1 session JWP room Child 3 - 6
Kickball 1 session JWP room Child 8 – 12
Floor Hockey 1 session JWP gym Child 6 - 12
Basketball 4 sessions JWP gym 40 & up
3 on 3 Developmental
2 sessions JWP gym Child 7 - 12
Basketball
Senior Fitness Fun Weekly JWP gym Seniors
AARP Defensive Driving 3 sessions JWP room 16 & up
Insanity 4 sessions JWP room Adult
Kickboxing 4 sessions JWP room Adult
2002 Fall - 28 opportunities Boot Camp Blast 4 sessions JWP room Adult
2010 Fall - 94 opportunities Lunch me Yoga 4 sessions JWP room Adult
Women on Weights 4 sessions JWP room Adult
Volleyball League 1 session JWP gym 18 & up
Volleyball Clinics 1 session JWP gym Grades 6 - 0
Womens So ball League 1 team / 0 games Dover Park(s) Women 18 & up
In addi on to these programs, staff coordinated logis cs for: Old Dover Days, Amish Bike Tour,
Dover Trail Ride, Annual Food Drive, Caroling On The Green, & First Night Dover.
Staff provided administra ve support to the Silver Lake Commission and the Greater Dover Arts
Council. Staff par cipated on the Youth Advisory Council.
Paj 355
EXHIBIT #26
2011 Budget Review
Special Council Meeting of 05/17/2011
One cent rate reduction - Mr. Bonar
FY12 Proposed 1 Cent
Budget Reduction
Projected KwH 701,536,351 701,536,351
Projected Average $ Sales per KwH 0.13638 0.12638
Projected Sales Revenue $ 95,675,500 $ 88,660,136
Delta $ (7,015,364)
Rates depend on class of customer - rate used above is the average rate of all customer classes. (Includes demand, lights, admin charges)
Plant Operations - Mr. Hare
2007 2008 2009 2010 2011 2012 2013 2014
Plant Operating Budget $ 5,084,842 $ 5,603,064 $ 5,961,944 $ 5,547,750 $ 6,155,046 $ 6,024,822 $ 6,024,800 $ 6,024,800
Generation Fuels (for running plant) 3,879,167 3,454,718 1,494,017 355,428 3,469,731 664,641 579,722 508,354
Subtotal 8,964,009 9,057,782 7,455,961 5,903,178 9,624,777 6,689,463 6,604,522 6,533,154
PJM Revenue (for running plant) (4,517,569) (4,168,256) (1,543,199) (793,599) (5,697,552) (1,285,675) (1,166,501) (1,066,346)
Capacity Credits - (11,726,108) (9,303,462) (12,133,292) (10,186,974) (7,388,283) (14,318,588) (15,339,048)
Total Operations 4,446,440 (6,836,582) (3,390,700) (7,023,713) (6,259,749) (1,984,495) (8,880,567) (9,872,240)
Capital Improvement Outlays - 521,762 2,534,763 649,955 2,106,427 1,810,410 2,180,650 1,839,290
Total Net Generating Cost $ 4,446,440 $ (6,314,820) $ (855,937) $ (6,373,758) $ (4,153,322) $ (174,085) $ (6,699,917) $ (8,032,950)
Cumulative Net Generating Cost $ (1,868,380) $ (2,724,317) $ (9,098,075) $ (13,251,397) $ (13,425,482) $ (20,125,399) $ (28,158,349)
EXHIBIT #26
2011 Budget Review
Special Council Meeting of 05/17/2011
Paj 356
EXHIBIT #27
2011 Budget Review
Special City Council Meeting of 05/17/2011
City of Dover
Analysis of Library Reserve Account
As of May 26, 2011
Any Excess Carry Forward Balances from prior year budgets are a net result of favorable revenue and favorable expense variances. Not any one source of revenue or expenditure savings.
2007 2008 2009 2010 2011 Total
Balance Forward $ - $ 2,373,776 $ 3,778,149 $ 3,554,077 $ 3,471,410 $ -
Receipts
FY 07 Approp from Contingency Fund 100,000 - - - - 100,000
FY 07 Approp from General Fund 250,000 - - - - 250,000
FY 07 Approp from General Fund (Payment in Lieu of Taxes - unplanned receipts) 333,500 - - - - 333,500
Subtotal Library Reserve Appropriations as approved in the orginal budget 683,500 - - - - 683,500
FY 07 Approp from General Fund (1st Budget Amdmnt. Prelim Carry Forward) 941,533 - - - - 941,533
FY 07 Approp from General Fund (2nd Budget Amdmnt. Audited Excess Carry Forward) 95,937 - - - - 95,937
Subtotal of Changes as a result of Excess Carry Balances from FY06 1,037,470 - - - - 1,037,470
F/Y 07 Appropriation - Additional Reciprocal Borrowing Proceeds fr Kent County 605,962 - - - - 605,962
FY 08 Donations/Gifts - 700 1,590 - - 2,290
FY 08 Appropriation from General Fund (Payment in Lieu of Taxes - unplanned receipts) - 399,350 - - - 399,350
FY 08 Additional appropriation from General Fund - attributed to higher revenues - 1,249,759 - - - 1,249,759
Interest Income - Actual Year to Date 46,844 140,438 143,340 103,150 59,121 492,893
Total Receipts - Cumulative $4,412,103 ($433,772 Interest) $ 2,373,776 $ 1,790,247 $ 144,930 $ 103,150 $ 59,121 $ 4,471,224
Disbursements/Transfers
Library Project Expenses $ - $ - $ 369,002 $ 185,817 $ 267,916 $ 822,735
FY 08 Approval of Computer Lab, Security Guards, & Document Imaging Equipment - 51,874 - - - 51,874
FY 08 Transfer to Parkland Reserve (as approved in the original budget by Council) (1) - 334,000 - - - 334,000
Total Disbursements $ - $ 385,874 $ 369,002 $ 185,817 $ 267,916 $ 1,208,609
Ending Balance $ 2,373,776 $ 3,778,149 $ 3,554,077 $ 3,471,410 $ 3,262,615 $ 3,262,615
Comments
EXHIBIT #27
(1) Represents a transfer to the Parks & Recreation Reserve due to a double counting of prior year receipts needed to complete the Pitts Center.
Recap of Sources of Funds
Excess Carry Forward Balances $ 2,637,229
Unplanned Payment in Lieu of Taxes 732,850
2011 Budget Review
Unplanned Reciprocal Borrowing Receipts from Kent County 605,962
Interest Earnings 492,893
Donations (Prior to establishment of the Library Foundation 501c3) 2,290
Total Sources of Funds as of May 26, 2011 $ 4,471,224
5/31/2011 Special City Council Meeting of 05/17/2011
Paj 357
EXHIBIT #28
2011 Budget Review
Special City Council Meeting of 05/17/2011
CITY OF DOVER
FISCAL YEAR 2011/2012 PROPOSED BUDGET AS AMENDED
JUNE 6, 2011
EXHIBIT #28
PREPARED BY: DONNA MITCHELL, CONTROLLER/TREASURER &
TERESA TIEMAN, SENIOR CITY ADMINISTRATOR
2011 Budget Review
Special City Council Meeting of 05/17/2011
Paj 358
THREE STAGES IN RECOVERY
• Bridging – get through the immediate crisis and
create breathing room to make more sustainable
reforms
• Reform – carry out the short-term recovery plan and
develop and implement long-term strategies
• Transform – institutionalize long-term financial
planning and become more resistant to financial
distress and adaptable to a changing environment
2
Paj 359
STAGE 1 - BRIDGING
• As discussed with Council President Leary and Councilman
McGlumphy the Proposed FY11/12 Budget for the City of Dover
has been amended for Council’s consideration.
• These changes maintain City policies and procedures across all Funds.
• The General Fund is balanced with the General Fund transfer policy change, no
rate or fee increases (page 5), temporary cost reductions (page 6), further
reduction of strategic budgets (page 7), and capital outlay reductions (page
8). Temporary cost reductions were consistently applied to all Funds.
• IUE & IBEW Contractual pay increases are maintained at 2%.
• No pay increases, promotions, or pay grade changes for non-bargaining. (see
first bullet on page 6)
• No Law Enforcement across the board pay increases, career ladder increases
are maintained.
• Budget Balances are all within the policy range of 8% to 12%. Any amounts over
the policy minimum are recommended to be maintained while working towards
next year’s budget.
• Interest Earnings on reserves that are over their minimum balance are being
credited to their respective operating funds.
3
Paj 360
FINANCIAL POLICY CHANGE
• Revenue Policy – Section 11
• Upon satisfying all rate covenants the City will provide operating transfers
to the General Fund. From the Water/Wastewater Utility no greater than
4.5% ($424,508) of operating revenues . or $750,000. From the Electric Utility
no greater than 6.5% 8.0% ($7,876,288) of operating revenues. or
$7,250,000 of the utility operating revenues. Both transfer calculations will
exclude the carry forward budget balance, County Sewer Fees, and State
Utility Tax. The Utility transfers will not exceed 25% of the General Fund
Revenues. (Amended Budget FY11/12 = 23.8%)
• The electric transfer percentage change increases the transfer
by $1,538,288
• An Action Form for policy change will be included with Budget
Ordinance.
4
Paj 361
GENERAL FUND REVENUE ADJUSTMENTS
• Beginning Budget Balance adjustment $16,642
• Demolition & Grass Cutting adjustment $100,000
• Investment Income on reserve added $23,100
• Interfund Service Billings for Administrative Divisions reduced
$239,142
• Electric Fund Transfer additional $1,538,288
• Net Revenue Adjustments $1,438,888
5
Paj 362
GENERAL FUND COST REDUCTIONS
• Removal of non-contractual raises, temporary employees, new/vacant positions
(Grounds 1; Library 1.5; Emergency Planning Coordinator 1; Temporary Code
Enforcement 1;), upgrades, or promotions – Total $306,527 reduction
• Police – Reduced terminal leave by $50,000
• Overtime - $72,670 or 10% reduction
• Education Assistance - $63,497; Full reduction unless current personnel are receiving this
benefit. Other budgets were reduced to be more reflective of actual expenses last two
years.
• Computer Hardware - $95,692; 50% reduction except server equipment
• Subscriptions & Dues - $19,365 reduction or 50%, except Assessor Office (20%) to maintain
IAAO, Marshals & Swift, and AAS Designation and Electric Administration – DEMEC
membership .
• Training, Conference & Travel - $45,065 reduction of 50%; includes Mayor’s strategic
program $2,900
• Vehicle Maintenance & Program Expenses $58,964
• Transfer to Capital Asset Reserve $50,000 (per Financial Policy)
• Transfer to Inventory Write-offs $116,800
• Nuisance Reserve $112,000
• Transfer to CDBG $6,000
• Total cost reductions as above $996,580
6
Paj 363
STRATEGIC PLAN/PROGRAM REDUCTIONS
• Assessor $3,800 for publishing property card on the internet
• Fire Department $81,440 pagers, radios, and software
• Life Safety $4,000 reduction for Police Academy Training
• Planning $18,500 placeholder for any cost related to storm
water compliance permit; Maintains staffing for permit work;
• Facilities Management $7,800 energy audit
• Code Enforcement $480 air card
• City Manager $50,000 legal fees for labor negotiations
• Human Resources $2,000 recruitment
• All upgraded radios for FCC requirements were kept in
applicable budgets
• Total strategic reductions $168,020
7
Paj 364
GENERAL FUND CAPITAL OUTLAY REDUCTIONS
• Fire $28,234 for 50% of Holmatro equipment
• Grounds $44,720 vehicle
• Recreation $50,000 playground improvements and splash pad
• Police $201,534 vehicles and station parking lot repaving
• Street Division $621,210
• Salt Storage Building $50,000
• Brine System $27,825
• Vehicles & Equipment $163,385
• Street & Sidewalk Program $380,000
• Sanitation $232,084 automated trash truck
• Information Technology $66,600 server replacements
• Public Services Administration $18,000 mobile solutions
• Central Services $30,670 forklift
• Mayor $33,000 downtown security cameras
• Capital outlay reductions $1,326,052
8
Paj 365
GENERAL FUND CAPITAL OUTLAY
ADDITIONS
• Capital Project Fund - Street Program $2,000,000
• Included in amendments to be financed through a
“proposed” bond issue; Bond resolution authorizing the
issuance of bonds would be submitted to City Council
before starting project;
• To cover FY12 and FY13 programs
• No General Fund monies are included for any sidewalk and
street improvements
• Will create a future debt service payment estimated at
$150,000
9
Paj 366
SUMMARY OF GENERAL FUND
ADJUSTMENTS
Amount
Proposed Budget – Ending Budget Balance ($980,022)
Adjustments:
Revenue Adjustments $1,438,888
General Fund Cost Reductions 996,580
Strategic Adjustments 168,020
Capital Outlay Adjustments 1,326,052
Transfer to Capital Project Fund (147,191)
Total Adjustments $3,782,349
Ending Budget Balance as presented $2,802,327
10
Paj 367
GENERAL FUND FUTURE BUDGETS
• Worker’s Compensation $505,000 (based on FY11 payroll)
• Ladder Truck Payment $153,000
• Library additional operating cost approximately $400,000
when fully operational
• Fully funding OPEB $5.9 million as compared to FY12 funding of
$1.1 million for active employees & $1.4 million for retiree’s
• Health Insurance premiums did not increase in FY12; FY13 ?
• Future debt service payments and capital asset replacements
is dependent on affordability
11
Paj 368
SUMMARY OF UTILITY FUND ADJUSTMENTS
Water/
Wastewater Electric
Proposed Budget - Ending Budget Balance $2,961,479 $13,385,521
Adjustments:
Revenue Adjustments & Reserve Transfers $ --- $1,036,048
Cost Reductions 67,459 181,416
Strategic Adjustments --- 125,005
Interfund Service Charges 49,508 185,486
Power Supply (reclass rate stabilization transfer) --- (1,000,000)
General Fund Transfer --- (1,538,288)
Total Adjustments $116,967 ($1,010,333)
Ending Budget Balance as presented $3,078,446 $12,375,188
12