This text was pulled from the PDF automatically and may contain mistakes. The PDF is the official record, so check it before relying on this.
21 pages have little or no readable text here, often scans or drawings. See the PDF for those.
Page 1
REGULAR COUNCIL MEETING
The Regular Council Meeting was held on June 24, 2013 at 7:30 p.m. with Council President Bonar
presiding. Council members present were Mr. Dixon, Mr. Lynn, Mr. Perza, Mr. Slavin,
Mrs. Williams, Mr. Hare, and Mr. Hutchison. Mr. Anderson was absent.
Council staff members present were Police Chief Hosfelt, Mrs. Mitchell, Mr. Koenig,
Mrs. Townshend, Fire Chief West, City Solicitor Rodriguez, and Mrs. McDowell. Mayor Carey was
also present.
OPEN FORUM
The Open Forum was held at 7:15 p.m., prior to commencement of the Official Council Meeting.
Council President Bonar declared the Open Forum in session and reminded those present that
Council was not in official session and could not take formal action.
Bishop Gregory Gordon, 56 S. New Street, Dover, stated that it has been his experience with the
Dover Human Relations Commission that they are able to hear and act on situations that Council
members do not have time for. There are many members who take a vested interested in what they
hear. Bishop Gordon asked that Council support the Commission and allow them to be their
extension.
The invocation was given by City Chaplain, Bishop Thomas L. Holsey, followed by the Pledge of
Allegiance.
AGENDA ADDITIONS/DELETIONS
Mr. Hutchison moved for approval of the agenda, seconded by Mr. Dixon and unanimously
carried.
Mr. Perza requested that Item #6A, Pocket Park Design - Corner of North Street and Governors
Avenue, be removed from the Consent Agenda.
Mr. Slavin moved for approval of the Consent Agenda, as amended, seconded by
Mrs. Williams and carried by a unanimous roll call vote (Anderson absent).
ADOPTION OF MINUTES - SPECIAL COUNCIL MEETING (BUDGET REVIEW) OF
MAY 29 AND JUNE 5, 2013
The Minutes of the Special Council Meeting (Budget Review) of May 29 and June 5, 2013
were unanimously approved by motion of Mr. Slavin, seconded by Mrs. Williams and bore the
written approval of Mayor Carey.
ADOPTION OF MINUTES - REGULAR COUNCIL MEETING OF JUNE 10, 2013
The Minutes of the Regular Council Meeting of June 10, 2013 were unanimously approved by
motion of Mr. Slavin, seconded by Mrs. Williams and bore the written approval of
Mayor Carey.
Page 2
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 2
STATE OF DELAWARE TRIBUTE - HONORABLE MENTION FOR THE 2013
RECOGNITION OF COMMUNITY HEALTH PROMOTION PROGRAM
The following Tribute was read into the record by the City Clerk:
Be it hereby known to all that
Jack A. Markell, Governor of the State of Delaware,
and Matthew Denn, Lieutenant Governor, recognize
The City of Dover
on the honor of being named
Honorable Mention for the 2013 Recognition of Community
Health Promotion Program
Honorable Mention demonstrates efforts aimed at improving the overall
health of its respective community members.
They are to be praised for their efforts to take a prevention-driven
approach to health, supporting policies and environmental changes that
promote programs to improve physical activity, nutrition/healthy
eating, tobacco-free lifestyles, healthy environments; promote healthy
lifestyles and integration of the needs of individuals with limited mobility and disabilities in
neighborhoods, schools, and workplaces.
We extend our appreciation for their work with community-based organizations and residents to
create a healthier neighborhood.
Presented on this 11th day of June, 2013
by order of the Governor
Mayor Carey and Mrs. Ann Marie Townshend, Director of Planning and Community Development,
presented the Tribute to City Council. Mrs. Townshend advised members that the City was
recognized for its community design principles, the sidewalk program, promoting bike paths and
requiring bike racks in developments, and its fitness programs. Mayor Carey stated that all of these
programs make the City a better, healthier place for residents and employees.
TRIBUTE - SEAN W. MULLEN
By motion of Mr. Slavin, seconded by Mr. Lynn, Council Tribute No. 2013-02 was
unanimously adopted and read into the record by the City Clerk, as follows:
A TRIBUTE EXPRESSING SYMPATHY AND CONDOLENCES UPON THE PASSING OF
SEAN W. MULLEN.
WHEREAS, the Mayor and Council of the City of Dover recognize the passing of Sean W. Mullen
on June 2, 2013 in Lashkar Gah, Afghanistan, while serving as Warrant Officer assigned to the 2nd
Battalion, 5th Special Forces Group (Airborne) as a result of wounds sustained when insurgents
attacked his unit with an improvised explosive device; and
Page 3
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 3
WHEREAS, Sean W. Mullen served his country valiantly for almost two decades, participating in
three campaigns in Afghanistan and three in Iraq and receiving numerous awards and decorations,
including the Bronze Star Medal with oak leaf cluster and Meritorious Service Medal with oak leaf
cluster, among many others; and
WHEREAS, Sean W. Mullen chose to serve something greater than self by upholding our nation's
ideals of democracy and equal justice, sacrificing his personal comfort and freedom, and gave his
last full measure of devotion to these causes; and
WHEREAS, Sean W. Mullen spent his formative years in Dover and was an active member of the
Dover community, attending Caesar Rodney High School and Delaware Technical and Community
College prior to his military career; has been described as a kind soul with a ready smile and an
adventurous spirit; and will be deeply missed by his friends, family, and all of those whose lives he
has touched.
NOW, THEREFORE, the Mayor and Council extend their deepest sympathy and condolences to
the family and friends of Sean W. Mullen, and hope that they will be consoled by the memories of
his life and achievements.
BE IT FURTHER RESOLVED that the Mayor and Council direct the City Clerk to place this
Tribute in the permanent records of the City of Dover and that a copy of this Tribute be provided to
the family of Sean W. Mullen.
ADOPTED: JUNE 24, 2013
PROPOSED RESOLUTION NO. 2013-18 ENDORSEMENT OF 2013 KENT COUNTY
ECONOMIC DEVELOPMENT PROJECTS TO BRING JOBS AND GROWTH TO KENT
COUNTY
By motion of Mr. Slavin, seconded by Mr. Hutchison, Resolution No. 2013-18 was adopted by
a unanimous roll call vote (Anderson absent), as follows:
A RESOLUTION EXPRESSING SUPPORT OF THE GREATER KENT COMMITTEE
AND THE KENT COUNTY ECONOMIC DEVELOPMENT ROUNDTABLE AND
ENDORSING THE "KENT COUNTY ECONOMIC DEVELOPMENT PROJECTS TO
BRING JOBS AND GROWTH TO KENT COUNTY" PROPOSAL
WHEREAS, the City of Dover is committed to strengthening the local economy, generating
economic growth in the region, and improving the quality of life for our residents; and
WHEREAS, the City is also committed to working cooperatively with Kent County and the
municipalities within the County to develop and present a coordinated position to the State, the
General Assembly, other business groups, and private entities; and
WHEREAS, as an active member of the Greater Kent Committee, the City has joined together with
the County and other municipalities to create the Kent County Economic Development Roundtable
to identify critical projects that will benefit central Delaware's economic health; and
Page 4
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 4
WHEREAS, the Roundtable has prepared a consolidated proposal incorporating five economic
development projects for 2013 in Smyrna, Dover, Milford, Harrington, and the county; and
WHEREAS, the Roundtable proposal has the endorsement of the Greater Kent Committee, which
on behalf of all the participants is seeking funding for these initiatives to pump revenue into
communities while improving the infrastructure businesses need to remain profitable and
competitive.
NOW, THEREFORE, BE IT RESOLVED that the City Council of the City of Dover hereby
expresses its support of the Greater Kent Committee and the Kent County Economic Development
Roundtable and endorses the "Kent County Economic Development Projects to Bring Jobs and
Growth to Kent County" proposal.
BE IT FURTHER RESOLVED that the City pledges its support to secure needed funding for such
initiatives.
ADOPTED: JUNE 24, 2013
VIOLATION OF THE DANGEROUS BUILDING ORDINANCE - PROPERTY LOCATED
AT 427 WEST DIVISION STREET, OWNED BY DORIS A. COOPER AND OTHERS
During their Regular Meeting of April 22, 2013, City Council considered this matter and tabled
action for 60 days to allow members of the Holy Trinity Church of the Living God the opportunity
to negotiate a sale; if a sale was not in process after 60 days, the structure located at 427 West
Division Street shall be declared a dangerous building and subject to demolition, as recommended
by staff.
Mr. Lynn moved to remove the item from the table, seconded by Mr. Dixon and carried by a
unanimous roll call vote (Anderson absent).
Mrs. Ann Marie Townshend, Director of Planning and Community Development, advised members
that she met with the members of the church who indicated that they had not been successful in
negotiating a sale price that works for both parties.
Staff recommended ordering the property repaired or demolished by the owner or equity owner at
their own risk; ordering the building inspector to cause the repair or demolition of the structures if
not completed by the owner within 30 days; ordering the city manager with the assistance of the city
solicitor to cause the cost of repairs or demolition to be charged against the land on which the
building exists as a municipal lien or cause such cost to be added to the tax duplicate as an
assessment, or to be levied as a special tax, or to be recovered in a suit at law against the owner.
Mr. Hare moved for approval of staff’s recommendations, seconded by Mr. Hutchison and
carried by a unanimous roll call vote (Anderson absent).
Page 5
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 5
PARKS, RECREATION, AND COMMUNITY ENHANCEMENT COMMITTEE REPORT -
JUNE 10, 2013
The Parks, Recreation, and Community Enhancement Committee met on June 10, 2013 with
Chairman Dixon presiding.
Pocket Park Design - Corner of North Street and Governors Avenue
During their Regular Meeting of October 22, 2012, City Council approved the Legislative, Finance,
and Administration Committee’s recommendation that a pocket park be established on the property
located at 301 South Governors Avenue (on the southeast corner of South Governors Avenue and
North Street) once the City holds the title to the property. In developing the park design, it was noted
that the City would work with the Downtown Dover Partnership (DDP) to ensure that the design
minimizes the maintenance burden through a combination of pavers, mulched landscape areas, and
the selection of plants, trees, and shrubs that are attractive yet less intensive to maintain.
During the Parks, Recreation, and Community Enhancement Committee meeting of April 8, 2013,
members recommended approval of the pocket park design with the addition of appropriate
screening for the adjacent neighbors and an appropriate tribute to victims of domestic violence, as
requested by Women Against Violence in Every Relationship (WEAVER).
During the City Council meeting of April 22, 2013, Council referred this item back to the Parks,
Recreation, and Community Enhancement Committee to allow other interested organizations to
submit proposals.
During the Committee meeting, Mr. Jonathan Street, Civil Designer, Becker Morgan Group,
provided a brief history of the project and reviewed a rendering of design improvements made to the
proposed pocket park based on comments made during the last Committee meeting concerning
hard-scaping, sidewalks, and low-level lighting. Mr. Street said that approval of the park itself was
being requested and suggested that the naming of the park be addressed separately. He noted the
importance of moving forward since the design and construction of the park would be financed with
funds granted by the State and noted that there would be two (2) public hearings in the next several
months; therefore, Council would have the opportunity to consider naming and dedicating the park.
Responding to Councilman Perza regarding designing a park as opposed to redeveloping the land,
Mrs. Townshend stated that in October of 2012, when the City became aware they were going to
acquire the land, the Legislative, Finance, and Administration Committee considered and
recommended purchasing the land through a Sheriff’s sale. She advised members that when the
downtown neighborhood plan was prepared, one of the ideas included was to create parks when the
opportunity was presented to add greenery and gathering spaces, which led to the proposed project.
Mrs. Townshend was concerned that the park design did not include any benches. Responding,
Mr. Street advised that the low-level planters and raised beds would essentially double as benches.
Mrs. Townshend said she understood the concerns regarding the possibility of people sleeping on
the benches; however, benches would provide a place for citizens to sit and enjoy the park.
Mr. M. Milford Caldwell, Jr., 106 Bertrand Drive, Dover, asked what the City’s responsibility would
be for the project once it is complete. In response, Mrs. Townshend stated that the City would
maintain the area as part of its park system.
Page 6
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 6
Mrs. Horsey expressed her appreciation for addressing the concerns regarding the low-level lighting
and privacy for nearby residents and added that she also would like to see a bench included in the
design of the park.
Mr. Caldwell felt that the park would be a beautiful addition to the City.
Responding to Mr. Perza regarding the action to be taken by the Committee, Mrs. Townshend
explained that members were being asked to approve the overall design of the park, with the
understanding that it would be “tweaked” going forward, and if benches were a desired component
of the park, this should be included in the motion.
Mr. Lou Colón, Executive Director, Downtown Dover Partnership (DDP), asked if the flower beds
would serve as benches in the park. Responding, Mr. Street explained that when benches were
considered for improvements to North Street, it caused discrepancies between agreeing parties and
they were taken out. He indicated that the elevated landscaping was designed to provide elevation
in the park itself but also to allow for benches without physically bolting a bench to the ground. The
flower beds would be 18 inches high with a 12-14 inch top that could be used as a bench.
In response to Mrs. Horsey, Mr. Street stated that the planters could be used for seating but the
flower bed, which would also be elevated, was not intended for this purpose.
Responding to Mr. Perza regarding plans for homes located on the west side of North Street,
Mr. Colón stated that these homes were occupied; therefore, acquiring them would require location
costs.
The Committee recommended approval of the basic design concept for the North Street Pocket Park,
as amended.
Mr. Perza asked to go on record stating his reasoning for seconding the motion and then voting in
opposition. He indicated that since only three (3) Committee members were present, he did not want
to see the motion fail for a lack of a second and wished to allow the opportunity for a vote.
During the Council meeting, Mr. Perza suggested evaluating the property for redevelopment for
economic use prior to spending thousands of dollars on semi-permanent park beautification. He
suggested referring the item back to the Parks, Recreation, and Community Enhancement Committee
to determine if the most appropriate use of the corner lot would be a park or to reserve it for an
economic use.
Responding to Mr. Lynn, Mr. Koenig, City Manager, stated that this property was purchased at
sheriff sale for just under $40,000 for demolition expenses. At that time, discussion began regarding
a pocket park because the lot is small, the turning radius is tight, and the other side of the street is
confined by a cemetery. He noted that the funding for the pocket park was part of the $3M award
from the State of Delaware for the North Street improvements.
Mr. Lynn suggested that the current Disposal of Excess Property Procedure be reviewed to address
issues such as this.
Page 7
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 7
Mr. Koenig reminded members that the Parks, Recreation, and Community Enhancement Committee
recommended approval of the park design in April; however, a separate request for a monument in
the park caused Council to refer the item back to the Committee to entertain requests by other
organizations.
Mr. Perza moved to reject the Committee’s recommendation to approve the basic design concept for
the North Street Pocket Park, as amended. The motion was seconded by Mr. Dixon.
Responding to Mr. Dixon, Mr. Koenig stated that construction of the park would be paid for with
the State Grant and the future maintenance would be paid for by the City’s Grounds Division.
On a call for the question, the motion to reject the Committee’s recommendation to approve the
basic design concept for the North Street Pocket Park, as amended, failed by a roll call vote of seven
(7) no (Dixon, Lynn, Slavin, Williams, Hare, Hutchison, and Bonar), one (1) yes (Perza), and one
(1) absent (Anderson).
Mrs. Williams moved for approval of the Committee’s recommendation to approve the basic
design concept for the North Street Pocket Park, as amended. The motion was seconded by
Mr. Slavin and carried by a roll call vote of five (5) yes (Dixon, Slavin, Williams, Hutchison,
and Bonar), three (3) no (Lynn, Perza, and Hare), and one (1) absent (Anderson).
Review of Revised Active Recreation Area Plan - Nottingham Meadows
Members were advised that Nottingham Meadows is a single-family residential development located
on the south side of Hazlettville Road west of Wyoming Mill Road. The subdivision was originally
developed with 211 residential lots with additional open space parcels.
The Subdivision was going through an administrative process for a Minor Lot Line Adjustment and
Parcel Consolidation Plan to combine parcels and move property lines. This administrative process
will reduce the number of residential lots from 211 to 108 with eight (8) additional open space
parcels. There have been sixty-eight (68) houses constructed within the subdivision.
Based on the number of lots proposed (108 lots), 29,700 SF of Active Recreation Area is required.
The Revised Plan requests that cash in lieu of recreation area construction be accepted for the
required 29,700 SF (0.6818+/- acres) of Active Recreation Area. The revision proposes the
elimination of the swimming pool and club house that were proposed within the original Active
Recreation Area on Brittingham Drive and Wellington Avenue. The swimming pool and clubhouse
were not constructed.
The following comments and recommendations were submitted by staff of the Department of
Planning and Inspections following review of the Revised Active Recreation Area Plan.
• The proposed plan for cash in lieu payment meets the area requirements for
the Active Recreation Area. The plan is required to provide 0.6818 acres of
Active Recreation Area and it is proposing 0.6818+/- acres of Active
Recreation Area via cash in lieu.
Page 8
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 8
• Staff recommends approval of the cash in lieu, as the site is located within
walking distance to existing recreational facilities at Schutte Park, as stated
in the applicants request for cash in lieu.
• Staff recommends that the sidewalk be completed by the developer along
Hazlettville Road to allow for pedestrian access to Schutte Park. There is a
segment of sidewalk along the subdivision frontage that has not been
constructed.
• Provide a copy of the appraisal for the cost of the value of the land for
construction financing to allow for staff to calculate the amount for the cash
in lieu.
• Cash in lieu shall be paid in full prior to the issuance of a Building Permit for
any new residential construction within the subdivision.
• Staff notes that the proposed changes, if approved, will require revision to the
tree planting plan.
• There shall be provisions which ensure that the common open space land
shall continue as such and be properly managed and maintained.
• In the event, that major changes and revisions to the Plan occur in the
finalization of the Revised Recreation Plan, contact the Department of
Planning and Inspections. Examples include reorientation of elements,
relocation of site components, etc. These changes may require resubmittal
for review by the Development Advisory Committee, Planning Commission,
or other agencies and commissions making recommendations in regards to
the plan.
Mrs. Ann Marie Townsend, Director of Planning, advised members that the Planning Commission
originally approved the Active Recreation Area Plan in July 2004 and construction plans were
approved in February 2006. Mrs. Townshend stated the development was relatively complete, with
some vacant areas. Mrs. Townshend indicated that the Active Recreation Plan was originally
submitted by Stover Homes. She advised members that Stover Homes had since gone bankrupt,
leaving the property owned by the bank, and a new builder was in the process of acquiring the
remainder of the development. Mrs. Townshend noted that lots in the southern portion of the
development were currently being expunged through an administrative process and would revert
back to agriculture.
Mrs. Townshend cited the economy as the driving force behind the changes, noting that the
developer wished to amend the Active Recreation Area Plan to alter the size of the lots on
Wellington Avenue that were not yet developed and to keep approximately 12,848 SF of passive
open space, alter the size of the lots identified, and make a cash-in-lieu donation for the remainder
because the development is essentially adjacent to Schutte Park.
Page 9
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 9
Mrs. Townshend stated that following the Committee’s review, the request would go to the Planning
Commission, who would determine if it was impractical to provide the Active Recreation Area on
site due to the proximity to the City Park. If the Commission were to make that determination, the
matter would return to the Committee and ultimately proceed to Council for approval of acceptance
of the cash-in-lieu option.
Mr. Mike Riemann, Becker Morgan Group, explained that the bank owns the development and the
request was being made in an effort to complete the development and put a homeowners’ association
in place. Mr. Riemann advised members that the developer met with the property owner most
immediately affected by the passive open space, who concurred with the proposal. Mr. Riemann
stated that a clubhouse and a pool in a project with 108 lots would not work in this economy and the
developer would not be able to finish the project if required to move forward if these facilities were
required. Mr. Riemann added that the developer was agreeable to completing the sidewalk along
the frontage of Hazlettville Road, which included crosswalks as part of the signal crossing, and to
connect the sidewalk to Schutte Park, which would provide access to the park as part of the proposal.
Mr. Riemann provided copy of a petition signed by 28 of the approximately 50 residents of the
subdivision in favor of the proposal presented, which he stated would be provided to the Planning
Commission for their meeting scheduled for June 17, 2013. He indicated that meetings had been
held with representatives from five (5) of the residences in the development who said they were in
favor of the proposal.
Mr. Riemann stated that the only road not yet constructed was Wellington, which was included in
the proposal and would complete the front half of the project including utilities, storm drains, etc.
He stated that it was important to move forward with the project because an illegal pond that did not
meet requirements had been constructed by the original developer as a temporary stormwater area
and Kent Conservation District requested that it be corrected. As part of the project, this sediment
trap would be eliminated and the storm drain would be reconnected and directed to the pond.
Responding to Mr. Perza regarding the property on the south side of the development, Mr. Riemann
stated that this portion of the land would be sold to a farmer and would not be a future phase of the
development. Mr. Riemann stated that part of the proposal to the Planning Commission references
these lots as being expunged and they will not be recorded lots.
In response to Mr. Perza, Mr. Riemann advised that the dead-end roads were discussed with Public
Works staff and it was determined that because of the length, a cul-de-sac was not required based
on the City’s Code. He indicated that these would be “stub streets”or perhaps a “hammer head”
allowing drivers to turn around at the end of that street. He stated that Public Works staff would
advise how these streets should be finished off. He noted that there are minimum requirements on
the radius of the road that must be met in order to round off the road and, because there is a home
in the area of the dead-end, this requirement could not be met. Mrs. Townshend added that the stub
streets are required in the event that the development grows.
Responding to Mr. Perza, Mr. Riemann stated the changes would not affect the value of the property.
Page 10
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 10
In response to Mr. Perza regarding the area surrounding the development, Mr. Dave Vasso,
representing the developer, Tradition Homes of Delaware, LLC, stated that the land was under
contract to be sold to a farmer.
Responding to Mr. Dixon’s inquiry concerning the open area, Mr. Riemann advised there would be
about 12,000 square feet of passive open space.
In response to Mrs. Horsey, Mr. Riemann stated that homeowners were aware that the surrounding
area would be farmland and that there would be a 30-foot buffer of passive open space between the
lots and the farms.
Mrs. Townshend also added that because property to the west of the subdivision is targeted for
agricultural land preservation, it was her belief that the properties were required to have language
in the deed about being next to an agricultural district.
Mr. Perza indicated his preference for rounding out the street ends, stating it was his feeling that
roads that are just “chopped off” at the end of a development look unsightly. Responding,
Mrs. Townshend indicated that the jersey barriers would be removed.
Mrs. Townshend provided members with correspondence that had been received from homeowners
who were opposed to the proposed plan.
The Committee recommended approval of the Revised Active Recreation Area Plan for Nottingham
Meadows, as recommended by staff, and acceptance of the petition from 28 lot owners in the
development in favor of the proposal.
Mr. Perza suggested rounding out the dead-end roads involved but indicated that this was not a part
of the motion to approve the Revised Active Recreation Area Plan, acknowledging that City Code
would take precedence.
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mrs. Williams and carried by a unanimous roll call vote (Anderson absent).
Update - CDBG Program
Mrs. Tracey Harvey, Planner I, reviewed the Status of FY-12 CDBG Projects Report including
monthly statistics for May 2013. She advised members that applications for the City of Dover
Community Development Block Grant (CDBG) Housing Rehabilitation Program would be accepted
from the first 20 applicants on June 12, 2013 in the City Hall Conference Room from 9:00 a.m. to
1:00 p.m. She noted that the program was being managed by Milford Housing Authority.
Mrs. Harvey also advised members that Central Delaware Habitat for Humanity had purchased the
eleventh Neighborhood Stabilization Program (NSP) home in the City of Dover. She stated that the
house was currently under renovation with completion expected by the end of the month and that a
buyer had been obtained.
Mr. Slavin moved for acceptance of the Parks, Recreation, and Community Enhancement
Committee Report, seconded by Mr. Dixon and unanimously carried.
Page 11
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 11
UTILITY COMMITTEE REPORT - JUNE 10, 2013
The Utility Committee met on June 10, 2013 with Mr. Perza presiding in the absence of Chairwoman
Williams.
Proposed Revisions to the Dark Fiber Leasing Standard Operating Policy
Mr. Scott Koenig, City Manager, advised members that the City of Dover Electric Department owns
and operates a fiber optic loop around the perimeter of the City. This loop is used as part of the
electric transmission protection system, two (2) way radio communication system, and
data/telephone transmission for City and Utility facilities. Within this fiber network there are spare
fibers that are not utilized or planned to be utilized by the City in the near future and some of this
spare fiber is currently being leased to Bayhealth Medical Center, Windstream, and the State of
Delaware through the Electric Department. The original leasing policy was created and approved by
City Council on January 14, 2008.
Dark fiber leasing is a common practice among Public Power Utilities as a method to enhance
utilization of fiber assets, provide customers an affordable high-speed communication path, and
generate additional revenue to offset operation expenses. Dark fiber leasing is a practice where the
utility provides a fiber path between two (2) points and the customer installs the electronic
communication equipment which provides the communication path.
Based on the abundant request for fiber optic installations in FY13, staff felt that the City’s rates may
need to be adjusted. The requests that were approved for new fiber installations accounted for about
42% of the new service budget. Staff investigated the City’s cost compared to other local fiber optic
providers and found that the City’s rates were much lower than those of other local providers. It was
found that the going rate for private fiber suppliers was $65 to $125 per mile/pair/month. Converting
the City’s rate to the same rate structure would be equivalent to $10.08 per mile/pair/month. Staff
recommended that the rate be adjusted to $.005 per strand/foot/month. This would be equivalent to
$52.80 per mile/pair/month.
Mr. Koenig advised members that this was a relatively small revenue stream in the electric utility,
which is part of Miscellaneous Revenues and represents less than $50,000 per year in total revenue;
however, the adjustment was recommended to achieve a level that was comparable to local providers
since current rates were substantially lower than the market.
Staff recommended that the Dark Fiber Leasing Standard Operating Policy be revised as submitted.
Responding to Mr. Hutchison, Mr. Koenig stated his belief that the current lease agreement included
several different increments including five (5) year and ten (10) year options and staff would
investigate when price increases could be implemented.
The Committee recommended approval of the revisions to the Dark Fiber Leasing Standard
Operating Policy.
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mrs. Williams and carried by a unanimous roll call vote (Anderson absent).
Page 12
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 12
TEA/NAES Report (February)
Mr. Scott Koenig, City Manager, reviewed the TEA/NAES Monthly Reports for December 2012 and
January 2013, and reminded members that staff reviews this report with TEA on a monthly basis.
The report is provided to allow for the monitoring of electric sales and revenues received, which
provides a better understanding of any fluctuations that occur and allows the opportunity to make
improvements if deemed necessary.
Mr. Koenig stated that the Executive Summary on Page 1 of the report stated Dover’s budgeted cost
for all power supply (capacity and energy) for the month of February as $92.87/MWh and actual cost
of all power supply (capacity and energy) as $85.59/MWh. He noted that this was the reason that
there was a proposal in the FY 2014 budget to adjust the electric rates. Mr. Koenig explained that
over the last two (2) budget years, power supply costs had come in under the amount budgeted in the
long-term forecast and the City was able to rebate that money to customers through lower rates. He
advised members that forecasting and rate modeling had been performed for the next three (3) years
and it was believed that the rates that were proposed for FY 2014 could be held; however, the City
had seen some dramatic drops in prices. He noted that Mrs. Mitchell had indicated that with the new
proposed rates the City would be back to FY 2007 electric rates, which was good for industry and
residential customers.
Mr. Blakeman noted that the budgeted unhedged energy cost reflected on Page 2 of the report was
considerably higher than the actual unhedged costs for power (approximately 50%-60% higher) and
questioned the reason for this large discrepancy.
Responding, Mr. Koenig stated that the unhedged portion was still benefitting from extremely low
natural gas rates. He explained that the City’s strategy had been to pull back its hedges from as high
as the 90% range to approximately 80%; therefore, 20% of power was being bought in the market
and risk was attached to that market. He indicated that although prices were currently very low, the
summer was approaching and prices tend to fluctuate during this period. He stated that if purchases
were unhedged and made in the spot market, very low numbers would be seen; however, risk would
be very high. He noted that the City’s purchases are made approximately three (3) years out.
Mrs. Mitchell, Controller/Treasurer, stated that she wished to ensure that there was no error in the
report; however, noted that the real-time market is much lower. She explained that the budget is
based on the forecast rather than the hedges that are made. Subsequently, Mrs. Mitchell advised
members that she had reviewed the monthly budget report that she submits to Council and
determined that the energy portion of the PJM charges were only 39% spent versus the amount
budgeted; therefore, she felt that the budgeted figure was high because it was prepared by PACE
Global the year before last when the decline in natural gas prices was not anticipated.
Quarterly Review of Utility Related Capital Investment Plan (CIP) Electric and
Water/Wastewater (January, February, and March)
Mr. Scott Koenig, City Manager, referred members to General Fund - Major CIP Projects Report
dated March 31, 2013, noting that a number of projects had changed substantially since March. The
library project was listed as 82.1% spent; however, he stated that only a few punch list items
remained, including the building dashboard, and approximately $100,000 was being held as part of
the retainage. He stated that the project was nearly complete and it was hoped that it would be
closed out by June 30, 2013.
Page 13
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 13
Mr. Koenig informed members that Street Program work was getting ready to begin and a number
of related projects would be removed when this Program starts. The Piney Point Well was under
construction and he indicated that this was a design/build project to expand the City’s water supply
to meet the projected needs of the utility which was authorized by Council at just under $1M through
a budget revision. The NRG Sanitary Sewer Upgrade was an ongoing project that had involved
several change orders. Mr. Koenig noted that a line had failed resulting in significant inflow and
infiltration (I & I) into the sanitary sewer system and staff was completing the administration
portions of that to allow for reimbursement through impact fees through the County for the reduction
and elimination of I & I. Other I & I projects through downtown Dover and Fox Hall were now
complete and benefits through the billing system were anticipated.
Mr. Koenig stated that the Frazier Substation upgrade had been completed. Much of the work was
performed in-house and the project came in quite a bit below the original price. The funds saved
were expended for new development requests related to fiber and transformers; however, a majority
of these funds would be reimbursed.
Mr. Blakeman stated that the lighting at Dover High School on the highway looked “great,” noting
that cable on the north side of the street had been installed and the poles were topped off. He
inquired if telephone cable would be buried as well as this would improve the appearance in front
of the school. Responding, Mr. Koenig stated his understanding that there would be a full relocation
of overhead wire and that the poles may be removed; however, he stated that he would check on this
to see if this was part of the associated cost.
Mr. Blakeman noted that the turbine-level window modifications were removed from the CIP and
questioned if the insurance company had “backed off” on their requirement to put protection in this
area. Responding, Mr. Koenig stated that after a number of discussions and study, the insurance
company stepped back from that original recommendation.
Responding to Mr. Perza regarding the status of the Tar Ditch Interceptor Project from 2010,
Mr. Koenig stated that it was staff’s desire to return to the residents on Kerbin Street within 30-60
days to reinitiate the project. He indicated that staff had concerns regarding the overflow of the
sanitary sewer in that area, noting that although this was not the cause of the problem, it was felt that
re-laying the sewer would help.
UPDATES
Calpine Energy Center and Garrison Oak Technical Park Project
Mr. Scott Koenig, City Manager, advised members that staff was in the process of finishing final site
plan approvals for the Calpine Energy Center. Calpine was making modifications to utilities and
addressing various agency comments while working under a limited authorization to do site and
pre-foundation work. He stated that the City was completing the design of the Garrison Oak
Technical Park related to the subdivision as well as related utility layouts. Mr. Koenig reminded
members that the City had a general contract with Becker Morgan Group for the subdivision and site
planning related to the roads, storm sewer, some of the gravity sewer and water main; a separate
engineering contract with URS related to a water tower; and a third engineering contract with
Pennoni Associates for the wastewater pumping station and force main that will transmit wastewater
from the Garrison Park project to White Oak #5 (west of Route 1). He indicated that all of these
projects were underway and the water tower project was out to bid as a design-build contract. The
Page 14
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 14
engineering on the wastewater pumping station was approximately 85-95% complete and expected
to be bid out shortly. Mr. Koenig stated that the Garrison Oak Technical Park plans were nearing
completion and a bid package was expected to be prepared in the coming months. Calpine was
continuing to hold a weekly conference call with staff to work out the completion of site plans and
other issues associated with getting power from the energy block to the Cartanza 230KV tie station,
and alignments and easements were being worked on by the City of Dover and Calpine. A meeting
had been held with Eastern Shore Natural Gas regarding the extension of the pipeline from the
Cheswold area to the Garrison Farm. In addition, a meeting had been scheduled between Calpine
and the residents of Wild Meadows for June 13, 2013 to provide residents a project overview,
including participation by Kvaerner, the Engineering, Procurement, and Construction contractor, and
a presentation from Eastern Shore Natural Gas regarding the proposed pipeline from Cheswold to
the Garrison Farm, which would be adjacent to Wild Meadows. Mr. Koenig stated that staff had
been adamant with Eastern Shore Natural Gas and Calpine that neighbors would be kept abreast of
development and that Calpine had reached out substantially to Wild Meadows.
Dover Sun Park
Mr. Scott Koenig, City Manager, referred members to the FY13 White Oak Solar Park Incremental
Cost Report, noting that the original budget indicated that total power supply costs for the current
fiscal year were expected to be $1,766,100 with an incremental cost of the Dover Sun Park of
slightly over $500,000. He noted that year-to-date through April, the City had spent approximately
$1.44M, but the incremental cost to the rate payers to meet the energy niche of renewables
(approximately 3%) was only approximately $151,000. He recalled that slightly more energy was
coming from the solar field than originally expected, but the City had been able to manage the cost.
By consent agenda, Mr. Slavin moved for acceptance of the Committee’s report, seconded by
Mrs. Williams and carried by a unanimous roll call vote (Anderson absent).
LEGISLATIVE, FINANCE, AND ADMINISTRATION COMMITTEE REPORT -
JUNE 10, 2013
The Legislative, Finance, and Administration Committee met on June 10, 2013 with Chairman Lynn
presiding.
Proposed Bond Resolutions
Mr. Lynn noted that he had received a request from staff to reverse the order of consideration for
Items #1A and #1B.
A Resolution Amending and Restating Water and Sewer Bond Resolution Providing for the
Issuance by the City of Dover of Water and Sewer Revenue Bonds and Related Matters
Mrs. Donna Mitchell, Controller/Treasurer, informed members that the proposed Resolution would
amend the City’s Water/Wastewater Bond Resolution of 1984. She explained that Bond Counsel
had revised the Resolution to make it more current and Mrs. Mitchell reviewed the significant
changes from the current Resolution. She noted that additional language relating to the Trustee had
been included and the maximum amount that must be set aside for debt service each year was
defined. Mrs. Mitchell indicated that a provision was added to allow utilizing the services of the
City Engineer when bond issues are brought forward rather than having to hire an outside consultant
and that this would result in financial savings. She stated that the Trustee would be changed from
Page 15
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 15
U.S. Bank to The Bank of New York Mellon Trust Company, which manages the City’s electric
bonds and charges lower fees. She advised members that the amount of monies that would be
needed for the State revolving fund loans would be excluded from the maximum debt service.
Mrs. Mitchell reminded members that over the last three (3) years, the City had engaged in three (3)
State revolving fund loans and, as a result, the maximum amount of debt service that must be paid
in any one (1) year had to be set aside. She indicated that the State had agreed to allow the City to
exclude these loan amounts from the maximum debt service; therefore, only the amount of the
reserve (the amount of the bonds) must be put in, which would free up money for the City.
Referring to Section 17 of the Resolution, Mr. Lynn questioned the amount of the “reasonable” fees
referenced. Responding, Mrs. Mitchell explained that the City was currently paying the Bank of
New York $500 per year for electric bonds.
In response to Mr. Lynn regarding the selection of the Bank of New York Mellon Trust Company
as Trustee, Mrs. Mitchell stated that this institution was selected because it manages the City’s
electric bonds and was agreeable to having the water and sewer bonds transferred to them. She
explained that the City could not get U.S. Bank to make the change; however, refinancing the bonds
gave the City the ability to make the transfer to the Bank of New York.
Mr. Lynn inquired if there were any local banks that would able to provide this service, and
Mrs. Mitchell stated this could be researched before the matter was finalized.
Staff recommended adoption of the Amended and Restated Water and Sewer Bond Resolution
Providing for the Issuance by the City of Dover of Water and Sewer Revenue Bonds and Related
Matters.
The Committee recommended approval of staff’s recommendation.
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mrs. Williams and, by a unanimous roll call vote (Anderson absent), the Amended
and Restated Water and Sewer Bond Resolution Providing for the Issuance by the City of
Dover of Water and Sewer Revenue Bonds and Related Matters was adopted (Exhibit #1).
A Resolution Authorizing the Sale of Up to $6,500,000 Water and Sewer Revenue Bonds of the
City of Dover
Mrs. Donna Mitchell, Controller/Treasurer, advised members that this Resolution would authorize
the sale of Water and Sewer Revenue Bonds and explained that $4M of the funds would be used for
the Calpine Energy Center and approximately $2M would be used to refinance the bonds currently
outstanding on the 2003 issue. She noted that the difference of $500,000 would be used to pay
issuance costs and to bring the reserve to the level needed and would come from the bond proceeds
rather than being taken from City funds.
Responding to Mr. Shevock, Mrs. Mitchell stated that there were not many bonds outstanding from
the 2003 issue and estimated the savings on interest would be approximately $60,000. She was
unsure of the exact interest rate of the previous issue but noted that the difference in interest rates
must be greater than 3% or the City would not proceed.
Page 16
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 16
Staff recommended adoption of the Resolution authorizing the sale of up to $6,500,000 water and
sewer revenue bonds of the City of Dover.
The Committee recommended approval of Staff’s recommendation.
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mrs. Williams and, by a unanimous roll call vote (Anderson absent), the
Resolution authorizing the sale of up to $6,500,000 Water and Sewer Revenue Bonds of the
City of Dover was adopted (Exhibit #2).
Proposed Ordinance #2013-08 Amending Chapter 70 - Offenses and Miscellaneous Provisions,
Section 70-7 - Registered Sexual Offenders, Subsection (b) - Prohibition on Residency and
Employments
During the Special Council Meeting of May 28, 2013, Council directed staff to prepare a Code
amendment that would remove the requirement for offenders residing or employed within 500 feet
of a day care center at the time of adoption of Ordinance #2012-08 (April 9, 2012) to move or resign
their employment.
Police Chief James Hosfelt stated that the proposed amendment would allow two (2) individuals
who currently reside within 500 feet of a daycare center to remain in their residences, noting that
if they moved in the future, they would have to be in compliance with the ordinance.
The Committee recommended adoption of Proposed Ordinance #2013-08.
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mrs. Williams and carried by a unanimous roll call vote (Anderson absent). (The
First Reading of the ordinance will take place during the latter part of the meeting.).
Proposed Pricing for Sale of Garrison Oak Technology Park Lots
Mr. Scott Koenig, City Manager, advised members that in recent months there had been two (2)
requests for pricing on parcels in the Garrison Oak Technical Park. Based on these inquiries, the
Economic Development Office requested comparable pricing information from R&R Commercial
Realty and McGinnis Commercial Realty.
Referring to correspondence from Mr. Charles Rodriguez from R&R Commercial Realty,
Mr. Koenig quoted a sales price for similar projects ranging between $22,983 and $40,000 per acre,
with an average of approximately $31,182 per acre. He stated that Mr. Philip McGinnis of McGinnis
Commercial Real Estate Company recommended a price of at least $30,000 per acre with conditions
on the pricing. Based on this input, the Economic Development Office proposed a price of $35,000
per acre and recommended that the City Manager be authorized to negotiate a price decrease of up
to $5,000 per acre when appropriate. Mr. Koenig stated that any sale of land would come before
Council for affirmation of sale prior to execution.
The Committee recommended approval of land pricing at Garrison Oak Technical Park at a price
of $35,000 per acre and that the City Manager be authorized to negotiate a price decrease of up to
$5,000 when appropriate.
Page 17
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 17
By consent agenda, Mr. Slavin moved for approval of the Committee’s recommendation,
seconded by Mrs. Williams and carried by a unanimous roll call vote (Anderson absent).
Review of Ordinance Sponsorship
At the request of Councilman Lynn, a history of the requirement for three (3) sponsors to propose
amendments to the Dover Code was compiled. Members were advised that currently all ordinances
or proposed Charter changes must have three (3) sponsors (three (3) members of Council) before
they are presented to the appropriate committee for consideration and subsequent recommendation
to the Council. The only exceptions are emergency ordinances, zoning ordinances or map
amendments, ordinance amendments submitted by Council-appointed staff or a committee, and
ordinances passed in consideration of a comprehensive review of the Code.
Councilman Lynn expressed his desire to either remove the sponsorship requirement for Council
members or impose the same requirements for Council-appointed staff. He advised members that
executive City staff can propose changes with only one (1) sponsor. He stated the purpose of the
ordinance was to “equalize the playing field” and allow ordinances to be sponsored by only one (1)
Council person.
Mr. Hare stated that some support from Council should be required for staff to present Code
amendments. He felt that if the support of three (3) Council members could not be obtained, then
there was not enough support to merit consideration.
Responding to Mr. Shevock, Mr. Lynn stated that consideration of how this matter should be
addressed was open for discussion. He indicated his wish to eliminate the requirement that Council
members must obtain three (3) sponsors; however, stated that another possibility would be to require
that staff obtain multiple sponsors, as Council must.
Mr. Hare felt that if a Council member could not get two (2) additional members to support an
amendment, there was no need to bring it up, as this would waste time. He felt that this should apply
to staff as well and that they should attempt to obtain the support of three (3) Council members; one
(1) staff member and two (2) Council members; or the City Manager and two (2) Council members.
Mr. Shevock stated he was more inclined to require the support of two (2) people before bringing
an item to a committee for discussion. His concern was that there may be objections that a matter
was discussed prior to the meeting and that an item was being “ramrodded through.”
Mr. Shevock questioned if there were requirements in the Code or Charter that would prohibit these
changes.
Mr. Lynn stated his concern was the “chilling effect” that a mandate for multiple sponsors could
have on amendments, noting that debate may be needed before a decision can be made as to whether
a member chooses to sponsor an amendment. He felt that open, frank discussion was needed on
every item and that eliminating the need for sponsors across the board might accomplish this.
Mr. Lynn indicated that debating an issue on the floor brings about brainstorming that can turn a
mediocre idea into a great idea when presented to full Council and that the current policy should be
changed to one (1) sponsor across the board.
Page 18
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 18
Mr. Hare expressed his belief that at least two (2) sponsors should be required to support a proposed
amendment.
Mr. Perza stated that the current policy was inconsistent in that there were two (2) ways to have an
item placed on the agenda and he felt that either way was subject to manipulation. He felt that if a
Council member were able to get support from one (1) other person to agree to discuss the
amendment, this should be enough to place the item on the committee agenda and that obtaining this
support would not be difficult. He suggested information be sent to the attention of the Council
President who could communicate that the item had been proposed and determine if members would
like to at least discuss the matter before placing it on the agenda. This would also prevent the City
from working on a matter if there was no will from the elected representatives to go forward and
would also prevent one (1) person from unilaterally putting items on an agenda.
Mr. Lynn noting that, historically, committee chairs had unilaterally refused to put items on agendas,
and he wished to eliminate any possibility of a “chilling” effect or manipulation. He felt that only
one (1) sponsor should be required.
Mr. Perza noted that it could become apparent very quickly if this were not a good idea if agendas
became overloaded. He was unsure if there was a problem with items not being placed on agendas
and stated that during his past year of service, he had not had a problem placing items on the agenda.
Mr. Hutchison felt that at least two (2) or three (3) people should sign on to proposed amendments
and noted that he would lean toward two (2) in view of Mr. Anderson’s current absence due to
deployment.
Mr. Shevock inquired if there had been a problem and suggested “if it’s not broken, why try to fix
it.” He concurred with Mr. Hutchison that perhaps two (2) sponsors would be adequate due to
Mr. Anderson’s absence.
Mr. Lynn felt that it was an irritant that he would be required to find two (2) additional people to get
on board with an idea when those who work for Council are not required to do so and questioned
why City staff would be imbued with more power than the officials that they serve.
Mr. Shevock concurred that requirements should be the same for administration as they are for
Council.
Responding to Mr. Hare’s suggestion that the City Manager and the director who proposes an
ordinance determine if the item is brought forward, Mr. Lynn stated that this could be a problem if
the City Manager and director were “at loggerheads.”
Mr. Hare suggested that a Council-appointed department head be required to seek one (1) additional
sponsor and a City Manager-appointed director obtain the approval of the City Manager.
Mr. Lynn suggested that the requirement for three (3) sponsors lends itself to violations of the
Freedom of Information Act (FOIA). He felt that calling nine (9) members to try to get someone “on
board” could be interpreted as a serial meeting and that requiring one (1) sponsor would avoid these
problems.
Page 19
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 19
Mrs. Ann Marie Townshend, Director of Planning and Community Development clarified that
placing an item on an agenda was the prerogative of the Council President for the Council agenda
and the Committee chair for committee agendas. In regard to development of ordinances, she stated
that she currently has only to develop an ordinance and if the Council President or Committee Chair
approves this item for the agenda, it goes on the agenda. She stated that it would not cause problems
for staff to be required to obtain two (2) sponsors or for staff to be placed on the same footing as
Council members in regard to ordinance sponsorship. Mrs. Townshend advised members that a
great deal of time would be wasted if she spent months preparing an ordinance without the support
of at least two (2) sponsors.
Mrs. McDowell, City Clerk, stated that differentiating between the ordinances brought forth by City
Manager-appointed or Council-appointed staff would complicate the process and possibly create
problems and suggested a requirement for sponsorship by two (2) Council members for any
ordinance. She felt that if staff reporting to the City Manager had ordinances to bring forth, this
would be the responsibility of the City Manager. She requested clarification as to whether
emergency ordinances, zoning ordinances or map amendments, and ordinances passed in
consideration of a comprehensive review of the Code would be excluded from this requirement if
a change were made from the current procedure, which does not require staff to obtain sponsorship.
Mrs. McDowell noted that these types of ordinances are fairly standard and must come forward.
Mrs. Townshend concurred that these types of ordinances, including Comprehensive Plan
amendments and rezonings, should be excluded from sponsorship requirements and advised
members that if a rezoning ordinance were not brought forward, the City would be denying the
applicant due process; however, she felt that zoning text amendments should be subject to
sponsorship requirements. She was comfortable that staff could work with any recommendation
made by the Committee.
Mr. Shevock stated that the current system whereby the staff member requests placing an ordinance
on the agenda from a committee chair would provide the necessary two (2) sponsors.
Responding, Mrs. Townshend stated that she felt that Mrs. McDowell’s suggestion for two (2)
Council sponsors would be a “cleaner” approach since these members are elected and staff works
for them.
Mr. Dixon concurred with Mr. Perza’s earlier comment that “if it’s not broke, don’t fix it,” and
Mr. Shevock agreed.
Mr. Hare moved to recommend that the sponsorship of two (2) Council members be required for any
proposed ordinance, excluding emergency ordinances, zoning ordinances, map amendments,
ordinances passed in consideration of a comprehensive review of the Code, and Comprehensive Plan
amendments, seconded by Mr. Rushe. The motion failed by a vote of two (2) yes (Hare and Rushe)
and two (2) no (Lynn and Shevock).
Mr. Hare moved to leave the requirements as they were currently set forth, seconded by
Mr. Shevock. The motion failed by a vote of two (2) yes (Hare and Shevock) and two no (Lynn and
Rushe).
Page 20
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 20
As a point of order, Mr. Bonar stated that no motion was needed to leave the procedure as it was
currently being followed.
Mr. Lynn moved to reduce the Council obligation for sponsorship from three (3) sponsors to one (1)
sponsor and to leave the staff obligation unchanged. The motion failed for lack of a second.
Mr. Rushe felt that requiring two (2) Council members to agree was the best course of action, noting
that it would be difficult for an ordinance to move forward without the agreement of at least one (1)
other member.
Mr. Lynn felt there should be an opportunity for all matters to be discussed on the floor as it was his
belief that the power of debate can transform an item to a different idea.
Responding to Mr. Rushe, Mr. Lynn stated that he was unaware how other municipalities handle this
matter.
Mr. Perza suggested that this matter be brought back for discussion at a future meeting after
obtaining input from staff regarding the most efficient use of the process.
Mrs. McDowell noted that the history of the sponsorship requirement had not been included in the
meeting packet and suggested that the matter be deferred until the next meeting so that this
information could be provided and information could be gathered regarding what other
municipalities require for sponsorship.
Mr. Hare stated that he did not disagree that there was inequity between the staff and Council
sponsorship requirement; however, he stated that even in Congress a second sponsor is required.
The Committee tabled the matter so that members of the Committee and Council could review the
history of how the current procedure came about.
APPOINTMENTS (REAPPOINTMENTS) RECOMMENDED BY MAYOR CAREY
Board of Adjustment
Mayor Carey requested the following reappointments to the Board of Adjustment for three-year
terms to expire in July 2016:
K. C. Sheth, Chairman
William Hufnal
By consent agenda, Mr. Slavin moved for approval of the reappointments, seconded by
Mrs. Williams and carried by a unanimous roll call vote (Anderson absent).
Public Advisory Committee (PAC) of the Dover-Kent County MPO
Mayor Carey requested the following reappointments to the Public Advisory Committee (PAC) of
the Dover-Kent County MPO Board of Adjustment for two-year terms to expire in July 2015:
Prameela Kaza
James P. Webster
Page 21
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 21
By consent agenda, Mr. Slavin moved for approval of the reappointments, seconded by
Mrs. Williams and carried by a unanimous roll call vote (Anderson absent).
Planning Commission
Mayor Carey requested the following reappointments (appointment) to the Planning Commission
for three-year terms to expire June 1, 2016:
Kathleen Still - At-Large (Reappointment)
John H. Baldwin, Sr. - Fourth District (Reappointment)
Edgar C. Cregar, Jr. - Fourth District
By consent agenda, Mr. Slavin moved for approval of the reappointments (appointment),
seconded by Mrs. Williams and carried by a unanimous roll call vote (Anderson absent).
SUPPORT FOR HOUSE BILL AMENDING TITLES 9 AND 22 OF THE DELAWARE
CODE RELATING TO MILITARY LEAVE OF ABSENCE OF OFFICIALS OF A
MUNICIPALITY OR COUNTY
Members were provided with proposed State legislation to amend Titles 9 and 22 of the Delaware
Code relating to military leave of absence of officials of a municipality or county. Council President
Bonar explained that the bill would provide that an elected official of a municipality or county
government shall be extended a leave of absence from office if such person is ordered to military
service. The leave of absence shall not extend beyond the elected official’s term of office. A
municipality or county may fill the elected official’s office with an acting official until the return of
the elected official serving in the military. Upon returning from a leave of absence for military
service, a returning elected county or municipal official is entitled to be restored to office for the
unexpired term. This change in the Delaware Code does not apply to the General Assembly or
statewide elected offices.
Responding to Mrs. Williams, Council President Bonar stated that a specific mechanism for filling
the seat with an acting official had not been recommended, nor was it required.
Mr. Hutchison did not believe that the legislation was necessary because the Mayor, At-Large, and
other Council members would represent the member’s district while they were deployed.
Mr. Hare expressed concern with the possibility that a Council member could be deployed, return
for the election, and then be re-deployed several times without having to relinquish their seat.
Mr. Slavin proposed that the Legislative, Finance, and Administration Committee consider a
mechanism for securing the deployed member’s seat. Mr. Lynn stated that legislation to that effect
was considered prior to Mr. Anderson’s deployment; however, it did not have the support necessary
to pass. He expressed concerns that future Councils may not be as understanding or may seek to
remove deployed members for political reasons. Mr. Lynn recommended supporting Representative
Paradee’s proposed legislation.
Several members expressed concern with the State legislating this issue for the municipalities.
Mr. Lynn moved to support the House Bill amending Title 9 and Title 22 of the Delaware Code. The
motion failed for the lack of a second.
Page 22
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 22
SETTING OF RATES FOR FISCAL YEAR 2013/2014
Property Tax
Council President Bonar advised members that the current property tax rate for the City of Dover
was .3378 cents per $100 of assessed value and that the proposed budget would maintain the same
rate for the upcoming tax billing.
Mrs. Williams moved to set the 2013/2014 property tax rate at .3378 cents per $100 of assessed
value. The motion was seconded by Mr. Hare.
Mr. Slavin stated that he could not support a budget that included $520,000 more in expenditures
than revenues. He indicated that the five (5) year forecast showed that, at this rate, the City would
be at a structural deficit of more than $7M and that this would add to deferred maintenance, which
had already increased over the past few years. He felt that the budget did not adequately address the
potential for increases in union contracts and would leave Council unprepared. He expressed
concern about the transfer from the Electric Fund of 8.6%, which was 5.1% in FY07. Mr. Slavin
noted that the entire budget was predicated on the carry-forward balance that was based on projected
revenues. According to Mrs. Mitchell, the transfer taxes for this fiscal year should have been
$1.37M and as of June 18, 2013 they were at $1,092,000 - a shortfall of $278,000. Mr. Slavin stated
that the whole budget was predicated on a carry-forward balance that was already outstripping
revenue and that there would be a need to fill this transfer tax “hole” as well, unless additional
transfer tax in the amount of the shortfall was received before June 30, 2013.
Mr. Slavin expressed concern with the Street and Alley program, which used to be a strong program
that was now moving from property tax funding to bond and state grant funding. He stated that it
seemed as though the City was slipping behind on the infrastructure.
Mr. Lynn stated that Council’s obligation was to the future and, knowing there would be a $7M
budget shortfall in FY17, they should take pro-active steps to address it. Responding to Mr. Lynn,
Mrs. Donna Mitchell, Controller/Treasurer, stated that, according to the current projections, a five
(5) cent increase in the property tax rate this year would result in revenue of approximately $1.5M
and would eliminate the need for future tax increases until 2017. Mrs. Mitchell stated that without
such an increase, according to the forecast, a nine (9) cent tax increase would be necessary over the
next five (5) years. She noted that the projections did not consider inflation and, if the funds were
set aside, a greater savings could be achieved.
Mr. Lynn moved to amend the motion to propose a five (5) cent increase in the property tax rate,
which would have the resultant effect of staving off any other future tax increases until at least 2017.
It would also have the practical effect of addressing capital improvement projects and stopping the
cycle of deferred maintenance that had kept the tax rate artificially low throughout the last decade.
The motion was seconded by Mr. Slavin. Mrs. Williams, the maker of the motion, declined to
amend her motion.
Mrs. Williams questioned how many pre-emptive taxes were spent for purposes for which they were
not intended since 2002 because the City got into a bind and then had to raise taxes anyway.
Responding, Mrs. Mitchell stated that she did not recall any tax increases caused by a bind. She
Page 23
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 23
noted that taxes had been raised through budget proceedings and there were some assessments when
the whole tax rate was not rolled back. She noted that there was an issue at one time with the electric
rates.
Noting that the projections were predicated on the same level of spending, Mrs. Williams asked why
a reduction in spending was not being considered. Mrs. Mitchell stated that Council was advised
during the budget review on June 6, 2013 that either additional revenue or a reduction in services
would be required to balance the budget. Mr. Scott Koenig, City Manager, stated that the five (5)
year forecast was based on the current level of employees, current services, a one percent (1%)
growth in revenues, and the five (5) year capital plan. He said moving forward in the five (5) year
budget it was the status quo that they develop a $7M gap. Mrs. Williams asked if elimination of
overtime, except in grave circumstances, would reduce the gap. Mr. Koenig responded that the
projections included the historical values of overtime going forward. Mrs. Williams noted that
overtime increases each year and, before raising taxes and rates, the City should to look in-house to
cut expenses.
Mr. Hutchison felt it was necessary to look at the total operation of the City and review every
department to see what the five (5) year projections were. He noted that he could not support a tax
increase until all departments were reviewed.
Mr. Hare, noted that the balanced budget presented included no fee or rate increases, reduced electric
rates, and no tax increase. He felt it was possible to recover some revenue through growth in
economic development in Kent County. Mr. Hare reminded members that they continue to support
the Downtown Dover Partnership in the amount of $200,000 per year without any accountability or
request for future accountability. He reiterated the comments of others that departments should be
reviewed for savings and managers and department heads should be held accountable. Mr. Hare
noted that the full-time Mayor’s responsibilities are economic development, public relations, and
lobbying the legislature. All of those responsibilities had been taken away from the Mayor and there
were three (3) people doing economic development, a public relations person, and the Mayor may
still lobby the legislature even though it is not in his job description. He reminded members that,
although the proposed tax increase may mean $100 to a household, it is $40,000 or more to Dover
Downs and $10,000 or more to Dover Air Force Base and some of the other bigger businesses in
town, without notice.
Mr. Slavin agreed that looking in-house for savings was a good idea and commended Council for
doing that over the past several years, noting the reduction in the number of positions and the
scrutiny that the budget had received. He was concerned that the only expenses left to cut were
personnel and union contracts or reduce the number of employees, who would be inordinately
burdened. He felt that the assumptions were high risk with low return and would result in deferred
infrastructure and maintenance.
Responding to Mr. Lynn, Mr. Koenig stated that the FOP contract had been signed, the IUE contract
had been prepared to be signed, negotiations were ongoing for the IBEW contract (represents 35
employees), and the AFSCME contract (represents 39 employees) discussions would be starting
soon. He stated that there were approximately 40 non-bargaining employees. Mr. Lynn reminded
members that only the salaries of the 40 non-bargaining employees could be addressed without the
interference of a labor union. Mr. Koenig noted that those savings could be realized through a hiring
freeze, leaving the currently vacant positions unfilled.
Page 24
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 24
Mrs. Williams asked if the labor contracts dictated the use of overtime. Mr. Koenig responded that
overtime was a managerial right; however, the contracts do not specify how much overtime an
employee will receive.
Mr. Hare reminded members that the Downtown Dover Partnership (DDP) advised Council last year
that they would not need funding this year. At that time, Mr. Koenig recommended that economic
development be reassigned to the Mayor and the need for three (3) staff people could be eliminated
when the DDP hired their executive director.
Responding to Mr. Lynn, Mrs. Mitchell stated that overtime through April was $843,000 and some
employees receive compensatory time instead of overtime. She noted that the departments with large
amounts of overtime are police, civilian law enforcement, electric, water/wastewater, and fire
dispatchers. Mr. Lynn noted that in 2017 there would be a $7M budget deficit and, at the current
rate, $800,000 of it would be for overtime and $6.2M for other expenses. Mr. Koenig noted that
$400,000 of the $800,000 in overtime could be attributed to the Police Department, stating that no
member of Council had suggested that the police be asked not to respond when called. He also noted
that the fire dispatcher overtime could be attributed to position vacancies. Mr. Koenig stated that
the level of service that the residents of Dover enjoy requires some overtime.
Mr. Lynn stated that a tax increase was discussed in open session on May 27, 2013 and was followed
by a Delaware State News article stating that the majority of Council members agreed with a three
(3) cent increase in the property tax rate. He stated that it had been part of the budget discussions
all along.
On a call for the question, the motion to set the 2013/2014 property tax rate at .3378 cents per
$100 of assessed value was carried by a roll call vote of six (6) yes (Dixon, Perza, Williams,
Hare, Hutchison, and Bonar), two (2) no (Lynn and Slavin), and one absent (Anderson).
Electric Rate
Members were provided the proposed electric rates and tariffs prepared by Mr. Ted Kelly of
Burns & McDonnell. Staff recommended approval of those electric rates and tariffs.
Mr. Hare moved for approval of rates and tariffs, as provided, seconded by Mr. Hutchison and
carried by a unanimous roll call vote (Anderson absent).
FIRST READING - PROPOSED ORDINANCE #2013-08
Council President Bonar reminded the public that copies of the proposed ordinance were available
at the entrance of the Council Chambers or can be obtained from the City Clerk's Office. Final
action by Council on the proposed ordinance will take place during the Council Meeting of
July 8, 2013.
Mr. Lynn, Chair of the Legislative, Finance, and Administration Committee, advised members that
this amendment would remove the requirement for offenders residing or employed within 500 feet
of a day care center at the time of adoption of the ordinance (April 9, 2012) to move or resign their
employment. He noted that the Committee recommended adoption of the ordinance.
Page 25
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 25
Responding to Mrs. Williams, Chief James Hosfelt stated that they currently manage 253 sex
offenders and this amendment would affect only two (2) people who would remain in place within
500 feet of a daycare. He noted that once they move, the grandfather clause would no longer apply
to them.
In accordance with Section 1-9 of the Dover Code, Council acknowledged the First Reading of the
Ordinance Amendment as read by the City Clerk, by title only, as follows:
CHAPTER 70 - OFFENSES AND MISCELLANEOUS PROVISIONS, SECTION 70-7 - REGISTERED SEXUAL
OFFENDERS, SUBSECTION (B) - PROHIBITION ON RESIDENCY AND EMPLOYMENTS
FINAL READING - PROPOSED ORDINANCE #2013-09
The First Reading of the proposed ordinance was accomplished during the Council Meeting
of June 10, 2013.
Proposed Ordinance #2013-09 - 2013/2014 City of Dover Budget Ordinances
Mr. Hare moved that the Final Reading of the proposed ordinance be acknowledged by title
only, seconded by Mr. Hutchison and carried by a roll call vote of five (5) yes (Dixon, Williams,
Hare, Hutchison, and Bonar), three (3) no (Lynn, Perza, and Slavin), and one (1) absent
(Anderson).
Mr. Scott Koenig, City Manager, reminded members that the City’s budget was approximately
$134M, the General Fund operating and capital budgets were just under $37M, the total number of
full-time employees had been reduced from 350 to 347 and part-time employees had increased from
36 to 38, there were no fee increases in the baseline budget, no water and sewer fee increases in the
baseline budget, and an average of 11% reduction in the electric rates.
By motion of Mr. Hare, seconded by Mrs. Williams, Council, by a roll call vote of six (6) yes
(Dixon, Perza, Williams, Hare, Hutchison, and Bonar), two (2) no (Lynn and Slavin), and one
(1) absent (Anderson), adopted Ordinance #2013-09 (Exhibit #3).
COUNCIL MEMBERS’ ANNOUNCEMENTS
Mrs. Williams thanked the Mayor, Council, and City employees for the flowers she received while
she was in the hospital.
Council President Bonar stated that he enjoyed the spirited discussion regarding the budget and the
tax rate and felt that Council members exercised a great deal of integrity. He noted that a lot of
examination and research would be necessary to address the $7M shortfall in the out-years.
Council President Bonar wished Councilmen Hutchison and Hare happy birthdays.
Noting that the Firefly Music Festival was held the prior weekend, Mr. Hutchison commended all
of the City staff members who were involved for the jobs they did. He stated that he had heard
nothing but good things about the weekend.
Page 26
CITY COUNCIL MEETING OF JUNE 24, 2013 PAGE 26
By unanimous consent, the meeting adjourned at 8:59 p.m.
TRACI A. McDOWELL
CITY CLERK
All orders, ordinances, and resolutions adopted by City Council during their Regular Meeting of
June 24, 2013, are hereby approved.
CARLETON E. CAREY, SR.
MAYOR
/TM
S:\ClerksOffice\Agendas&Minutes\Council-Minutes\2005\08-22-2005 Council.wpd
Exhibits
Exhibit #1 - Amended and Restated Water and Sewer Bond Resolution Providing for the Issuance by the City of Dover
of Water and Sewer Revenue Bonds and Related Matters
Exhibit #2 - Resolution Authorizing the Sale of Up to $6,500,000 Water and Sewer Revenue Bonds of the City of Dover
Exhibit #3 - Ordinance #2013-09 - 2013/2014 City of Dover Budget Ordinances
Page 27
EXHIBIT #1
Regular Council Meeting of 06/24/2013
Page 44
EXHIBIT #2
Regular Council Meeting of 06/24/2013
Page 48
EXHIBIT #3
Regular Council Meeting of 06/24/2013
CITY OF DOVER ORDINANCE # 2013‐09
2013‐2014 BUDGET ORDINANCES
GENERAL FUND
REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Thirty Nine Million Seven Hundred Thirty Three Thousand Two Hundred
dollars ($39,733,200) or so much thereof as may be necessary are hereby appropriated from current revenues and
other funds for the use by several departments of the Municipal Government for the fiscal year beginning
July 1, 2013 and ending June 30, 2014:
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 3,752,200 $ 3,455,200
REVENUES
FINES AND POLICE REVENUE 668,000 666,000
INVESTMENT INCOME 75,000 75,000
LIBRARY REVENUES 66,200 66,600
KENT COUNTY BOOK REIMBURSEMENT 405,900 400,000
BUSINESS LICENSES 1,455,000 1,460,000
PERMITS AND OTHER LICENSES 1,053,300 1,167,500
MISCELLANEOUS CHARGES 70,900 63,300
POLICE EXTRA DUTY 636,100 650,000
PROPERTY TAXES 11,039,200 11,120,000
BID REVENUE 51,600 49,500
RECREATION REVENUE 130,000 133,000
FRANCHISE FEE 600,000 606,200
TRASH FEES 2,676,500 2,676,500
RENT REVENUE ‐ GARRISON FARM 117,200 118,500
COURT OF CHANCERY FEES 807,200 863,200
REVENUES SUBTOTAL 19,852,100 20,115,300
INTERFUND SERVICE RECEIPTS
INTRAFUND SERVICE RECEIPTS WATER/WASTEWATER 1,045,800 1,134,900
INTRAFUND SERVICE RECEIPTS ELECTRIC 3,177,100 3,319,400
INTERFUND SERVICE RECEIPTS SUBTOTAL 4,222,900 4,454,300
GRANTS
POLICE RELATED 112,100 110,000
POLICE PENSION GRANT 500,000 500,000
GREEN ENERGY GRANT 98,500 98,500
MISCELLANEOUS GRANTS 25,000 25,000
GRANTS SUBTOTAL 735,600 733,500
TRANSFERS FROM
TRANSFER TAX 1,370,000 1,315,500
MUNICIPAL STREET AID 527,400 527,400
CIVIL TRAFFIC PENALTIES 350,000 600,000
WATER/WASTEWATER 500,000 500,000
ELECTRIC 8,000,000 8,000,000
OTHER RESERVES 11,000 32,000
TRANSFERS FROM SUBTOTAL 10,758,400 10,974,900
TOTAL REVENUES 35,569,000 36,278,000
TOTALS $ 39,321,200 $ 39,733,200
Page 49
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
GENERAL FUND ‐ EXPENDITURES AND BUDGET BALANCE FOR 2013‐2014
2012/13 2013/14
DEPARTMENT EXPENSES REVISED BUDGET
CITY CLERK $ 326,900 $ 334,400
COUNCIL 114,200 107,800
TAX ASSESSOR 187,500 198,300
FIRE 645,200 692,100
GROUNDS MAINTENANCE 980,400 948,500
LIBRARY 1,225,400 1,330,400
RECREATION 674,900 708,200
LIFE SAFETY 451,800 468,200
CODE INFORCEMENT 323,100 377,100
PLANNING 416,100 444,800
INSPECTIONS 577,100 540,300
ECONOMIC DEVELOPMENT 231,100 215,200
POLICE 13,431,900 13,571,800
POLICE EXTRA DUTY 748,200 760,000
STREETS 772,200 603,700
SANITATION 2,072,000 2,153,800
CITY MANAGER 420,000 457,300
INFORMATION TECHNOLOGY 633,300 660,500
FINANCE 879,500 906,500
PUBLIC SERVICES ‐ ADMINISTRATION 401,200 425,800
FACILITIES MANAGEMENT 660,600 632,600
CENTRAL SERVICES 578,700 517,600
FLEET MAINTENANCE 678,500 720,700
CUSTOMER SERVICES 866,900 1,109,400
HUMAN RESOURCES 310,800 334,300
MAYOR 82,400 83,300
DEPARTMENT SUBTOTALS 28,689,900 29,302,600
OTHER EXPENSES
DEBT SERVICE 474,200 557,300
CONTRIBUTION TO DDP 180,000 162,400
MISCELLANEOUS GRANT RELATED EXPENSES 25,000 25,000
INSURANCE 600,000 658,900
RETIREES HEALTH CARE 1,620,600 1,636,500
OTHER EMPLOYMENT EXPENSES 94,700 400,000
PENSION UNFUNDED LIABILITY 1,693,500 1,159,100
POLICE PENSION FUND ‐ STATE GRANT 500,000 500,000
POLICE PENSION FUND ‐ UNFUNDED LIABILITY 495,000 307,400
UNCOLLECTIBLES ‐ TRASH AND OTHER 10,000 10,000
STREET LIGHTS 869,700 836,000
OTHER EXPENSE SUBTOTAL 6,562,700 6,252,600
TRANSFERS
TRANSFER TO CAPITAL FUND ‐ PROJECTS 613,400 1,278,300
TRANSFERS SUBTOTAL 613,400 1,278,300
TOTAL EXPENDITURES 35,866,000 36,833,500
CURRENT YEAR BALANCE 3,455,200 2,899,700
TOTALS $ 39,321,200 $ 39,733,200
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 50
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
GENERAL FUND CONTINGENCY
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Seven Hundred Forty Four Thousand Six Hundred
dollars ($744,600) or so much thereof as may be necessary are hereby appropriated from current
revenues and other funds for the use by several departments of the Municipal Government for the
fiscal year beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 721,200 $ 732,100
INTEREST EARNED 10,900 12,500
TOTALS $ 732,100 $ 744,600
EXPENSE SUMMARY
2012/13 2013/14
REVISED BUDGET
TRANSFER TO OPERATING ACCOUNT $ ‐ $ 21,000
CARRY FORWARD TO NEXT YEAR $ 732,100 $ 723,600
TOTALS $ 732,100 $ 744,600
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 51
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
GOVERNMENTAL CAPITAL PROJECTS FUND
REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating One Million Five Hundred Fifty Four Thousand Eight Hundred dollars
($1,554,800) or so much thereof as may be necessary are hereby appropriated from current revenues and other
funds for the use by several departments of the Municipal Government for the fiscal year beginning July 2,2013
and ending June 30, 2014:
REVENUES
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 156,000 $ 166,500
REVENUES
STATE GRANTS ‐ OTHER 158,000 15,000
BOND PROCEEDS ‐ STREET PROGRAM 2,000,000 ‐
INCOME FROM SALE OF ASSETS 43,000 ‐
POLICE GRANTS 33,800 ‐
TRANSFER FROM GENERAL FUND FOR PROJECTS 613,400 1,278,300
TRANSFER FROM PARKLAND RESERVE ‐ 95,000
TRANSFER FROM FUTURE CAPACITY RESERVE 2,000,000 ‐
SUBTOTAL PROJECT RECEIPTS 4,848,200 1,388,300
STATE GRANTS ‐ LIBRARY 1,746,000 ‐
TRANSFER FROM THE LIBRARY FOUNDATION 71,000 ‐
INCOME FROM SALE OF ASSETS ‐ LIBRARY 1,200,000 ‐
CONSTRUCTION LOAN FOR LIBRARY 648,500 ‐
KENT COUNTY CONTRIBUTIONS 250,000 ‐
DEMEC GRANT 166,700 ‐
FRIENDS OF THE LIBRARY DONATION 102,400 ‐
SUBTOTAL LIBRARY PROJECT RECEIPTS 4,184,600 ‐
TOTAL REVENUES 9,032,800 1,388,300
TOTAL BEGINNING BALANCE AND REVENUES $ 9,188,800 $ 1,554,800
EXPENSE SUMMARY
2012/13 2013/14
DEPARTMENT EXPENSES REVISED BUDGET
FIRE $ 238,500 $ 238,500
GROUNDS MAINTENANCE 112,000 50,100
LIBRARY 4,089,100 ‐
RECREATION 30,000 95,000
CODE ENFORCEMENT ‐ 30,000
POLICE 217,000 257,300
STREETS 3,558,700 251,500
SANITATION 150,000 402,100
INFORMATION TECHNOLOGY 107,000 7,000
FACILITIES MAINTENANCE 395,000 17,800
PROCUREMENT & INVENTORY ‐ 55,000
MAYOR 33,000 ‐
DEPARTMENT SUBTOTAL 8,930,300 1,404,300
BOND ISSUANCE COSTS 32,000 ‐
TRANSFER TO COMMUNITY TRANSP FUND 60,000 ‐
CURRENT YEAR BALANCE 166,500 150,500
TOTALS $ 9,188,800 $ 1,554,800
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 52
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
GENERAL CAPITAL ASSET RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Hundred Twelve Thousand dollars ($512,000) or
so much thereof as may be necessary are hereby appropriated from current revenues and
other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 498,500 $ 504,000
RECEIPTS
INTEREST EARNINGS 5,500 8,000
TOTAL RECEIPTS 5,500 8,000
TOTALS $ 504,000 $ 512,000
EXPENSE SUMMARY
2012/13 2013/14
REVISED BUDGET
CARRY FORWARD TO NEXT YEAR $ 504,000 $ 512,000
TOTALS $ 504,000 $ 512,000
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 53
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
PARKLAND/RECREATION RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Two Hundred FiveThousand dollars ($205,000)
or so much thereof as may be necessary are hereby appropriated from current revenues and
other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2013 and ending June 30, 2014:
OPERATING REVENUES
2012/13 2013/14
REVISED BUDGET
PRIOR YEAR BALANCE $ 199,300 $ 202,500
INTEREST INCOME 3,200 2,500
TOTALS $ 202,500 $ 205,000
OPERATING EXPENSES
2012/13 2013/14
REVISED BUDGET
TRANSFER TO CAPITAL PROJECTS FUND $ ‐ $ 95,000
CURRENT YEAR BALANCE 202,500 110,000
TOTALS $ 202,500 $ 205,000
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 54
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
WATER/WASTEWATER FUND
REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Fifteen Million One Hundred Twenty Two Thousand Two
Hunded dollars ($15,122,200) or so much thereof as may be necessary are hereby appropriated from
current revenues and other funds for the use by several departments of the Municipal Government for
the fiscal year beginning July 1, 2013 and ending June 30, 2014:
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE ‐ WATER $ 1,075,800 $ 770,800
BEGINNING BALANCE ‐ WASTEWATER 991,100 412,600
BEGINNING BALANCE ‐ KCSA (626,400) 141,600
TOTAL BEGINNING BALANCES 1,440,500 1,325,000
BASE REVENUE
WATER FEES 4,730,700 4,730,700
WASTEWATER FEES 3,642,700 3,642,700
WASTEWATER ADJUSTMENT FEES 2,980,400 2,980,300
GROUNDWATER INFLOW ADJUSTMENT 1,324,600 1,324,600
WATER TANK SPACE LEASING 313,500 333,800
SEWER IMPACT FEES 380,000 323,000
WATER IMPACT FEES 350,000 357,000
INTEREST ‐ WATER 7,400 9,100
INTEREST ‐ WASTEWATER 11,500 14,000
MISCELLANEOUS SERVICE FEE 81,400 82,000
TOTAL REVENUES 13,822,200 13,797,200
TOTAL BEGINNING BALANCES AND REVENUES $ 15,262,700 $ 15,122,200
Page 55
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
WATER/WASTEWATER FUND ‐ EXPENDITURES AND BUDGET BALANCE FOR 2013‐2014
2012/13 2013/14
DIRECT EXPENSES REVISED BUDGET
ENGINEERING & INSPECTION $ 601,900 $ 664,400
WATER CONSTRUCTION 353,200 351,400
WATER DEPARTMENT 415,000 433,900
WATER TREATMENT PLANT 1,535,400 1,501,800
WASTEWATER DEPARTMENT 997,000 945,100
DIRECT EXPENDITURE SUBTOTAL 3,902,500 3,896,600
OTHER EXPENSES
DEBT SERVICE ‐ WATER 438,100 403,800
DEBT SERVICE ‐ WASTEWATER 636,300 615,700
RETIREES HEALTH CARE 220,000 200,000
OTHER EMPLOYMENT EXPENSES 15,400 25,000
PENSION UNFUNDED LIABILITY 509,800 339,400
KENT COUNTY TREATMENT CHARGE 3,537,000 3,524,800
INTRAFUND SERVICE FEES 1,176,600 1,233,400
UNCOLLECTIBLES 5,000 ‐
INVENTORY/FIXED ASSET WRITEOFFS 5,000 ‐
OTHER EXPENSES SUBTOTAL 6,543,200 6,342,100
TRANSFER TO
GENERAL FUND FROM WATER 250,000 250,000
GENERAL FUND FROM WASTEWATER 250,000 250,000
WATER IMP AND EXT 1,700,000 1,200,000
WASTEWATER IMP AND EXT 1,200,000 1,330,000
CAPITAL ASSET RESERVE WATER 70,000 ‐
CAPITAL ASSET RESERVE WASTEWATER 22,000 ‐
TRANSFER TO SUBTOTAL 3,492,000 3,030,000
TOTAL EXPENSES 13,937,700 13,268,700
CURRENT YEAR BALANCES
CURRENT YEAR BALANCE WATER 770,800 1,056,400
CURRENT YEAR BALANCE WASTEWATER 412,600 797,100
CURRENT YEAR BALANCE KCSA 141,600 ‐
CURRENT YEAR BALANCE SUBTOTALS 1,325,000 1,853,500
TOTAL CURRENT YEAR BALANCES AND EXPENSES $ 15,262,700 $ 15,122,200
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 56
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
WATER/WASTEWATER CONTINGENCY RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Two Hundred Ninety Seven Thousand One Hundred dollars
($297,100) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE ‐ WATER $ 102,100 $ 103,800
BEGINNING BALANCE ‐ WASTEWATER $ 185,200 $ 188,300
TOTAL BEGINNING BALANCES $ 287,300 $ 292,100
RECEIPTS
INTEREST EARNINGS 4,800 5,000
TOTAL RECEIPTS 4,800 5,000
TOTALS $ 292,100 $ 297,100
EXPENSE SUMMARY
2012/13 2013/14
EXPENSES REVISED BUDGET
TRANSFER TO OPERATING FUND/RESERVES $ ‐ $ ‐
TOTAL EXPENSES ‐ ‐
CURRENT YEAR BALANCE ‐ WATER 103,800 105,600
CURRENT YEAR BALANCE ‐ WASTEWATER 188,300 191,500
CURRENT YEAR BALANCE SUBTOTALS 292,100 297,100
TOTAL EXPENSES AND CURRENT YEAR BALANCES $ 292,100 $ 297,100
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 57
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
WATER/WASTEWATER IMPROVEMENT & EXTENSION FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Million Two Hundred Twenty Five Thousand NIne Hundred
dollars ($5,225,900) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year beginning
July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
PRIOR YEAR BALANCE ‐ WATER $ 3,811,200 $ 1,620,000
PRIOR YEAR BALANCE ‐ WASTEWATER 2,641,000 660,900
TOTAL BEGINNING BALANCES 6,452,200 2,280,900
RECEIPTS
BOND PROCEEDS ‐ WATER ‐ 2013 ISSUE 2,000,000 ‐
BOND PROCEEDS ‐ WASTEWATER ‐ 2013 ISSUE 2,000,000 ‐
STATE LOAN‐WATER 2010 ISSUE 142,700 ‐
STATE LOAN‐WASTEWATER 2011 ISSUE 494,500 ‐
TRANS FROM OPERATING FUND FOR WATER 1,700,000 1,200,000
TRANS FROM OPERATING FUND FOR WASTEWATER 1,200,000 1,330,000
TRANSFER FROM WATER IMPACT FEE RESERVE ‐ 390,000
TRANSFER FROM WASTEWATER IMPACT FEE RESERVE 250,000 ‐
INTEREST INCOME 25,000 25,000
TOTAL RECEIPTS 7,812,200 2,945,000
TOTALS $ 14,264,400 $ 5,225,900
EXPENSE SUMMARY
2012/13 2013/14
EXPENSES REVISED BUDGET
WATER $ 5,971,600 $ 1,476,800
WASTEWATER 5,922,500 1,251,000
WATER TREATMENT PLANT 29,200 ‐
WATER CONSTRUCTION 31,000 90,000
ENGINEERING & INSPECTION 29,200 ‐
TOTAL EXPENSES 11,983,500 2,817,800
CURRENT YEAR BALANCE ‐ WATER 1,620,000 1,655,700
CURRENT YEAR BALANCE ‐ WASTEWATER 660,900 752,400
CURRENT YEAR BALANCE SUBTOTALS 2,280,900 2,408,100
TOTALS $ 14,264,400 $ 5,225,900
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 58
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
WATER/WASTEWATER CAPITAL ASSET RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating One Million Twenty Five Thousand Three Hundred dollars
($1,025,300) or so much thereof as may be necessary are hereby appropriated from current
revenues and other funds for the use by several departments of the Municipal Government for
the fiscal year beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE ‐ WATER $ 427,100 $ 504,400
BEGINNING BALANCE ‐ WASTEWATER 473,600 503,700
TOTAL BEGINNING BALANCES 900,700 1,008,100
RECEIPTS
INTEREST EARNINGS ‐ WATER 7,300 8,600
INTEREST EARNINGS ‐ WASTEWATER 8,100 8,600
TRANSFER FROM WATER 70,000 ‐
TRANSFER FROM WASTEWATER 22,000 ‐
TOTAL RECEIPTS 107,400 17,200
TOTALS $ 1,008,100 $ 1,025,300
EXPENSE SUMMARY
2012/13 2013/14
REVISED BUDGET
CURRENT YEAR BALANCE ‐ WATER $ 504,400 $ 513,000
CURRENT YEAR BALANCE ‐ WASTEWATER 503,700 512,300
CURRENT YEAR BALANCE SUBTOTALS 1,008,100 1,025,300
TOTALS $ 1,008,100 $ 1,025,300
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 59
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
ELECTRIC REVENUE FUND
REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Ninety Million One Hundred Thirty Eight Thousand dollars
($90,138,000) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2013 and ending June 30, 2014:
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 14,567,100 $ 7,152,400
BASE REVENUE
DIRECT SALES TO CUSTOMER 87,519,500 76,286,700
UTILITY TAX 1,498,900 1,492,200
MISCELLANEOUS REVENUE 985,700 602,000
RENT REVENUE 200,000 251,000
GREEN ENERGY 129,000 135,800
INTEREST EARNINGS 107,800 119,400
TRANSFER FROM RATE STABILIZATION 5,400,000 4,000,000
INTRAFUND SERVICE RECEIPTS WATER/WASTEWATER 130,800 98,500
TOTAL REVENUES 95,971,700 82,985,600
TOTALS $ 110,538,800 $ 90,138,000
Page 60
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
ELECTRIC REVENUE FUND ‐ EXPENDITURES & BUDGET BALANCE FOR 2013‐2014
2012/13 2013/14
EXPENSES REVISED BUDGET
POWER SUPPLY $ 37,701,000 $ 23,832,000
SOLAR ENERGY 1,587,600 1,565,800
SOLAR RENEWAL ENERGY CREDITS 351,600 300,000
POWER SUPPLY MANAGEMENT 996,000 996,000
PJM CHARGES ‐ ENERGY 5,697,700 12,812,900
PJM CHARGES ‐ TRANSMISSION & FEES 6,100,700 4,740,000
CAPACITY CHARGES 11,817,200 15,787,200
SUB‐TOTAL POWER SUPPLY 64,251,800 60,033,900
PLANT OPERATIONS 5,914,900 6,015,800
GENERATIONS FUELS 948,800 ‐
PJM SPOT MARKET ENERGY (1,865,600) (230,500)
PJM CREDITS (488,400) (397,000)
CAPACITY CREDITS (14,318,600) (15,079,800)
GENERATION SUBTOTAL (9,808,900) (9,691,500)
POWER SUPPLY & GENERATION SUBTOTAL 54,442,900 50,342,400
DIRECT EXPENDITURES
TRANSMISSION/DISTRIBUTION 3,233,700 3,302,500
ELECTRICAL ENGINEERING 1,171,300 1,192,200
ADMINISTRATION 501,200 597,000
METER READING 212,500 220,300
SYSTEMS OPERATIONS 526,300 543,600
DIRECT EXPENDITURE SUBTOTALS 5,645,000 5,855,600
OTHER EXPENSES:
UTILITY TAX 1,498,900 1,492,200
ALLOW FOR UNCOLLECTIBLES 150,000 200,000
CONTRACTUAL SERVICES ‐ RFP'S 190,000 100,000
RETIREES HEALTH CARE 696,500 513,300
OTHER EMPLOYMENT EXPENSES 149,200 150,000
TRANSFER TO PENSION UNFUNDED LIABILITY 7,274,200 1,314,200
OPEB UNFUNDED LIABILITY ‐ 975,700
GREEN ENERGY PAYMENT TO DEMEC 129,000 135,800
INTRAFUND SERVICE FEES 3,177,100 3,319,400
INTEREST ON DEPOSITS 35,000 27,000
INVENTORY WRITE OFFS 175,000 ‐
TRANSFER TO WORKER'S COMPENSATION FUND 500,000 ‐
DEBT SERVICE 3,323,600 3,301,900
OTHER EXPENSES SUBTOTAL 17,298,500 11,529,500
TRANSFER TO
IMPROVEMENT & EXTENSION 3,500,000 5,448,600
GENERAL FUND 8,000,000 8,000,000
FUTURE CAPACITY RESERVE 2,100,000 ‐
RATE STABILIZATION RESERVE 12,400,000 ‐
TRANSFER TO SUBTOTAL 26,000,000 13,448,600
TOTAL EXPENSES 103,386,400 81,176,100
CURRENT YEAR BALANCE 7,152,400 8,961,900
TOTALS $ 110,538,800 $ 90,138,000
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 61
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
ELECTRIC UTILITY CONTINGENCY RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Eight Hundred Twenty Six Thousand Five Hundred dollars
($826,500) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 1,070,800 $ 814,300
RECEIPTS
INTEREST EARNINGS 16,100 12,200
TOTAL RECEIPTS 16,100 12,200
TOTALS $ 1,086,900 $ 826,500
EXPENSE SUMMARY
2012/13 2013/14
EXPENSES REVISED BUDGET
TRANSFER TO INSURANCE STABILIZATION RESERVE 272,600 ‐
TOTAL EXPENSES 272,600 ‐
CURRENT YEAR BALANCE 814,300 826,500
TOTALS $ 1,086,900 $ 826,500
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 62
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
ELECTRIC UTILITY INSURANCE STABLIZATION RESERVE
SOURCES AND USE OF FUNDS FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Seven Hundred Thirty Nine Thousand dollars
($739,000) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 337,300 $ 728,000
INTEREST EARNINGS 5,100 11,000
TRANSFER FROM ELECTRIC CONTINGENCY 272,600 ‐
TRANSFER FROM DEPRECIATION RESERVE 58,500 ‐
TRANSFER FROM FUTURE CAPACITY RESERVE 54,500 ‐
TOTALS $ 728,000 $ 739,000
EXPENSE SUMMARY
2012/13 2013/14
REVISED BUDGET
TRANSFER TO ELECTRIC IMPROVEMENT & EXTENSION $ ‐ $ ‐
CURRENT YEAR BALANCE 728,000 739,000
TOTALS $ 728,000 $ 739,000
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 63
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
ELECTRIC UTILITY RATE STABLIZATION RESERVE
SOURCES AND USE OF FUNDS FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Seventeen Million Six Hundred Forty Four Thousand
dollars ($17,644,000) or so much thereof as may be necessary are hereby appropriated from current
revenues and other funds for the use by several departments of the Municipal Government for
the fiscal year beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 10,230,100 $ 17,383,600
TRANSFER FROM ELECTRIC REVENUE FUND 12,400,000 ‐
INTEREST EARNINGS 153,500 260,400
TOTALS $ 22,783,600 $ 17,644,000
EXPENSE SUMMARY
2012/13 2013/14
REVISED BUDGET
TRANSFER TO ELECTRIC FUND $ 5,400,000 $ 4,000,000
CURRENT YEAR BALANCE 17,383,600 13,644,000
TOTALS $ 22,783,600 $ 17,644,000
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 64
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
ELECTRIC UTILITY IMPROVEMENT AND EXTENSION FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Nine Million Four Thousand Eight Hundred dollars
($9,004,800) or so much thereof as may be necessary are hereby appropriated from current
revenues and other funds for the use by several departments of the Municipal Government for the
fiscal year beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 3,534,600 $ 3,091,000
RECEIPTS
TRANSFER FROM ELECTRIC 3,500,000 5,448,600
GENERAL SERVICE BILLING 91,100 440,000
INTEREST EARNINGS 40,700 25,200
TOTAL RECEIPTS 3,631,800 5,913,800
TOTALS $ 7,166,400 $ 9,004,800
EXPENSE SUMMARY
2012/13 2013/14
EXPENSES REVISED BUDGET
ELECTRIC GENERATION $ 1,236,600 $ 2,117,800
TRANSMISSION AND DISTRIBUTION 1,232,000 1,100,000
ELECTRICAL ENGINEERING 1,606,800 2,405,800
TOTAL EXPENSES 4,075,400 5,623,600
CURRENT YEAR BALANCE 3,091,000 3,381,200
TOTALS $ 7,166,400 $ 9,004,800
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 65
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
ELECTRIC UTILITY DEPRECIATION RESERVE
SOURCES AND USE OF FUNDS FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Nine Million Nine Hundred Seventy Seven Thousand
One Hundred dollars ($9,977,100) or so much thereof as may be necessary are hereby
appropriated from current revenues and other funds for the use by several departments of the
Municipal Government for the fiscal year beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 9,742,100 $ 9,829,700
INTEREST EARNINGS 146,100 147,400
TOTALS $ 9,888,200 $ 9,977,100
EXPENSE SUMMARY
2012/13 2013/14
REVISED BUDGET
TRANSFER TO INSURANCE STABILIATION $ 58,500 $ ‐
CURRENT YEAR BALANCE 9,829,700 9,977,100
TOTALS $ 9,888,200 $ 9,977,100
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 66
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
ELECTRIC UTILITY FUTURE CAPACITY RESERVE
SOURCES AND USE OF FUNDS FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Ten Million One Hundred Thrity One Thousand Four Hundred
dollars ($10,131,400) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 9,805,500 $ 9,989,800
TRANSFER FROM OPERATING FUND 2,100,000 ‐
INTEREST EARNINGS 138,800 141,600
TOTALS $ 12,044,300 $ 10,131,400
EXPENSE SUMMARY
2012/13 2013/14
REVISED BUDGET
TRANSFER TO GENERAL FUND $ 2,000,000 $ ‐
TRANSFER TO INSURANCE STABILIZATION 54,500 ‐
CURRENT YEAR BALANCE 9,989,800 10,131,400
TOTALS $ 12,044,300 $ 10,131,400
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 67
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
MUNICIPAL STREET AID FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Hundred Twenty Seven Thousand Five Hundred
dollars ($527,500) or so much thereof as may be necessary are hereby appropriated from current
revenues and other funds for the use by several departments of the Municipal Government for the
fiscal year beginning July 1, 2013 and ending June 30, 2014:
CASH RECEIPTS
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 132,200 $ 100
STATE GRANT ‐ OPERATIONS 527,400 527,400
STATE GRANT‐ CAPITAL 132,200 ‐
TOTALS $ 791,800 $ 527,500
BUDGET SUMMARY
2012/13 2013/14
REVISED BUDGET
TRANSFER TO GENERAL FUND ‐ OPERATIONS $ 527,400 $ 527,400
TRANSFER TO GENERAL FUND ‐ CAPITAL 264,300 ‐
CURRENT YEAR BALANCE 100 100
TOTALS $ 791,800 $ 527,500
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 68
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
COMMUNITY TRANSPORTATION IMPROVEMENT FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Hundred Thousand Five Hundred dollars ($500,500) or so
much thereof as may be necessary are hereby appropriated from current revenues and other funds for the
use by several departments of the Municipal Government for the fiscal year beginning July 1, 2013
and ending June 30, 2014:
OPERATING REVENUES
2012/13 2013/14
REVISED BUDGET
PRIOR YEAR BALANCE $ 189,300 $ ‐
GRANTS REVENUE ‐ DELDOT 300,000 500,000
TRANSFER FROM GENERAL CAPITAL FUND 60,000 ‐
INTEREST INCOME 500 500
TOTALS $ 549,800 $ 500,500
OPERATING EXPENSES
2012/13 2013/14
REVISED BUDGET
PROGRAM EXPENSES ‐ DELDOT $ 324,500 $ 500,000
PROGRAM EXPENSES ‐ CITY STREET PROGRAM 225,300 ‐
CURRENT YEAR BALANCE ‐ 500
TOTALS $ 549,800 $ 500,500
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 69
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
WORKERS COMPENSATION FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating One Million Seven Hundred One Thousand Nine Hundred dollars
($1,701,900) or so much thereof as may be necessary are hereby appropriated from current revenues and other
funds for the use by several departments of the Municipal Government for the fiscal year beginning July 1, 2013
and ending June 30, 2014:
OPERATING REVENUES
2012/13 2013/14
REVISED BUDGET
PRIOR YEAR BALANCE $ 633,100 $ 1,200,600
INTEREST INCOME 25,000 10,600
PREMIUM FROM CITY 626,700 490,700
TRANSFER FROM ELECTRIC FUND 500,000 ‐
INSURANCE REFUND 4,600 ‐
TOTALS $ 1,789,400 $ 1,701,900
OPERATING EXPENSES
2012/13 2013/14
REVISED BUDGET
PROGRAM EXPENSES/SUPPLIES ‐ CLAIMS $ 450,000 $ 450,000
INSURANCE 68,300 76,500
BANK FEES 1,500 600
STATE OF DEL ‐ SELF INSURANCE TAX 37,000 37,000
CONTRACTUAL SERVICES 32,000 57,000
TOTAL EXPENSES 588,800 621,100
CURRENT YEAR BALANCE 1,200,600 1,080,800
TOTALS $ 1,789,400 $ 1,701,900
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 70
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
LIBRARY GRANT FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Two Hundred Seventy Thousand One Hundred dollars
($270,100) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2013 and ending June 30, 2014:
OPERATING REVENUES
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 12,700 $ ‐
STATE GRANT 270,100 270,100
FEDERAL GRANT 1,500 ‐
TOTALS $ 284,300 $ 270,100
OPERATING EXPENSES
2012/13 2013/14
REVISED BUDGET
PROGRAM EXPENSES/SUPPLIES $ 27,500 $ 28,000
OFFICE SUPPLIES 20,000 24,000
PRINTING/DUPLICATING 8,900 8,900
POSTAGE 100 100
BOOKS 120,900 124,900
FURNITURE 21,400 2,000
AUDIO VISUAL SUPPLIES 72,000 74,000
TRAINING/CONF/FOOD/TRAV 3,500 3,500
OFFICE EQUIPMENT/REPAIRS & MAINT 2,000 2,000
COMPUTER HARDWARE 8,000 2,700
SUBTOTAL EXPENSES 284,300 270,100
CURRENT YEAR BALANCE ‐ ‐
TOTALS $ 284,300 $ 270,100
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 71
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
POLICE GRANT FUNDS
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Four Hundred Thirteen Thousand and One Hundred dollars
($413,100) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2013 and ending June 30, 2014:
OPERATING REVENUES
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ 178,400 $ 100
GRANTS RECEIVED 505,100 413,000
TOTALS $ 683,500 $ 413,100
OPERATING EXPENSES
2012/13 2013/14
REVISED BUDGET
PROGRAM EXPENSES/SUPPLIES $ 129,100 $ 191,000
FURNITURE 16,500 ‐
COMPUTER SOFTWARE 1,400 ‐
COMPUTER HARDWARE 139,900 60,000
TELEPHONE/FAX 15,000 15,000
TRAINING/CONF/FOOD/TRAV 29,500 36,000
CONSULTING/AUDIT FEES 1,000 1,000
CONTRACTUAL SERVICES 161,900 ‐
VEHICLE PURCHASES 35,100 ‐
TRANSFER TO GENERAL FUND 154,000 110,000
SUBTOTAL EXPENSES 683,400 413,000
CURRENT YEAR BALANCE 100 100
TOTALS $ 683,500 $ 413,100
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013
Page 72
2013‐2014 BUDGET ORDINANCES ‐ CONTINUED
CDBG FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2013‐2014
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Two Hundred Twenty Three Thousand Six Hundred dollars
($223,600) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2013 and ending June 30, 2014:
OPERATING REVENUES
2012/13 2013/14
REVISED BUDGET
BEGINNING BALANCE $ ‐ $ ‐
GRANTS RECEIVED 317,400 223,600
TOTALS $ 317,400 $ 223,600
OPERATING EXPENSES
2012/13 2013/14
REVISED BUDGET
2010 CLOSING COST/DOWNPAYMENT PROG $ 100 $ ‐
2012 CLOSING COST/DOWNPAYMENT PROG 5,900 ‐
2012 DOVER INTERFAITH MINISTRY 7,100 ‐
2012 HOMEOWNER REHAB ASSISTANCE 4,300 ‐
2012 FIRST STATE RC&D 7,000 ‐
CURRENT YEAR CLOSING COST/DOWNPAYMENT PROG 60,000 40,000
CURRENT YEAR DOVER INTERFAITH MINISTRY 27,500 27,500
CURRENT YEAR MHDC EMERGENCY HOME REPAIR ‐ 40,000
CURRENT YEAR FIRST STATE RC&D 35,000 ‐
CURRENT YEAR ELIZABETH W MURPHEY SCHOOL 32,800 32,700
CURRENT YEAR NCALL RESEARCH INC 7,800 6,000
CURRENT YEAR SERENITY PLACE 30,000 ‐
CURRENT YEAR MILFORD HOUSING H/O REHAB 52,800 32,700
CURRENT YEAR SALARIES 47,100 44,700
SUBTOTAL EXPENSES 317,400 223,600
CURRENT YEAR BALANCE ‐ ‐
TOTALS $ 317,400 $ 223,600
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: June 24, 2013