Página 1
EXHIBIT #1
Council Retreat of 01/28/2011
Why Are We Here?
Validate Vision, Critical Success Factors and Mission Statement
Validate current and pending initiatives.
Discuss budgetary goals
EXHIBIT #1
Council Retreat of 01/28/2011
January 28, 2011 - Council Retreat 1
Página 2
Are these statements still valid?
VISION
The City of Dover is a place where people want to live! Through the team effort of
its elected officials, employees, and citizens, Dover is a clean and safe community
with a future of balanced growth and opportunity where all citizens are heard,
enjoy a high quality of life, and diversity is valued.
CRITICAL SUCCESS FACTORS
With these, we can achieve our Vision . .
-Customer Satisfaction and Effective Community Communication
- Employee Satisfaction and Effective Employee Communication
- Cost and Revenue Efficiency
- Improve Downtown and Surrounding Neighborhoods
- City Wide Safety
- Economic Development and Job Growth
January 28, 2011 - Council Retreat 2
Página 3
Are these statements still valid?
MISSION STATEMENT
It shall be the mission of the City of Dover to advance the following policies and projects
however and whenever possible:
Quality of Life
-Establish a Regional Library in Dover
- Promote Homeownership and Affordable Housing
- Strengthen Property Maintenance and Enforcement
- Support the building of the Inner City Cultural Center
Infrastructure
- Maintain and Improve the City’s infrastructure and implement Brown Water Solutions
- Implement plan to secure Electric Generation for the next 20 years.
Economic Development
- Implement Economic Development Strategy (Garrison Tract Development & Downtown)
January 28, 2011 - Council Retreat 3
Página 4
EXHIBIT #2
Council Retreat of 01/28/2011
2011 COUNCIL RETREAT VOTES
BROAD - OUTCOMES
# OF
ITEM # VOTES FOR
VOTES DESCRIPTION OF PRIORITY
Bonar, Carey, Hogan,
McGiffin, McGlumphy,
1 8 Improve Public Safety - Gang Activity
Russell, Salters,
Williams
Keep Up to Date with Enforcement of Abandoned
2 2 Leary, Ruane
Properties
3 1 Keep Revenues up with Costs McGiffin
Bonar, Hogan,
4 4 Continue Updating and Improving the Charter
McGiffin, Russell
Increase and Intensify Economic Development
5
Initiatives
Improve/Mend Relationships - Kent County,
Bonar, Carey, Leary,
6 5 Chambers of Commerce, Kent County Partnership,
McGlumphy, Williams
State of Delaware, etc.
Carey, Hogan,
McGiffin, Ruane,
7 7 Secure Electric Generation - Next 20 Years
Russell, Salters,
Williams
8 1 Secure Ownership of Electric System Williams
9 Strategic Funding of Economic Development
Carey, McGiffin,
10 5 Continue/Increase Support of Cultural Arts McGlumphy, Russell,
Salters
Bonar, Carey, Leary,
11 6 Contain Cost to Meet the Current Revenue Base McGlumphy, Ruane,
Williams
Bonar, Carey, Hogan,
Leary, McGiffin,
12 9 Continue Efforts to Meet/Change the Pension/OPEB
McGlumphy, Ruane,
Russell, Salters
13 1 Increase Affordable Housing Ruane
Página 5
2011 COUNCIL RETREAT VOTES PAGE 2
# OF
ITEM # VOTES FOR
VOTES DESCRIPTION OF PRIORITY
14 2 Create Partnership with County for Joint Programs Hogan, Salters
Hogan, Leary,
15 4 Contain the Size of City Government
McGlumphy, Salters
Bonar, Leary, Russell,
16 4 Stop Continued Duplication of Services
Williams
17 1 County Property Tax Relief for City Residents Ruane
SPECIFIC ACTIONS/PROGRAMS/PROJECTS
# OF
ITEM # VOTES DESCRIPTION OF PRIORITY VOTES FOR
Bonar, Carey, Hogan,
McGiffin, Ruane,
1 8 Continue Pressing of West Dover Connector
Russell, Salters,
Williams
Bonar, Carey,
2 5 Support Youth Mentoring McGiffin,
McGlumphy, Salters
3 2 Recreation - Support Youth Development Salters, Williams
Bonar, Carey, Leary,
4 6 Increase Police to Appropriate Level McGlumphy, Ruane,
Williams
Implement Recommendations of Joint Legislative,
McGiffin, Ruane,
5 3 Finance, and Administration and Safety Advisory and
Williams
Transportation Committee
6 1 Support Family Support Programs Williams
Bonar, Carey, Hogan,
Stay Fully Compliant with Current Financial
Leary, McGlumphy,
7 8 Standards/Government Accounting Standards Board
Russell, Salters,
(GASB)/City Policies
Williams
Local Delaware Economic and Financial Advisory
8
Council (DEFAC) Group
Página 6
2011 COUNCIL RETREAT VOTES PAGE 3
# OF
ITEM # VOTES DESCRIPTION OF PRIORITY VOTES FOR
9 2 Go to Accurate Multi-year Budgeting McGlumphy, Ruane
Collaborate More with Delaware Economic
10 2 Development Office (DEDO), League of Local McGlumphy, Salters
Governments, and Kent County
11 Amend Charter to Address Annexation of Enclaves
Re-examine the Authority and Scope of the Historic
12 2 Hogan, Leary
District Commission
Create Strategic Loan Fund for Economic
13 1 Carey
Development
Review the Dover Housing Authority and It’s
14 2 Hogan, Leary
Relationship to the City
Bonar, Carey, Hogan,
Leary, McGiffin,
15 9 Ensure Fair and Impartial Redistricting
Ruane, Russell, Salters,
Williams
Carey, Leary,
16 5 Re-examine Consent Decree on Minority District McGiffin, Ruane,
Russell
17 Reduce Tax Delinquency - Step up Tax Sales
Bonar, Carey, Leary,
McGiffin,
18 8 Improve Minority Recruitment Efforts
McGlumphy, Russell,
Salters, Williams
Bonar, Hogan,
McGiffin,
19 6 Complete the Library
McGlumphy, Ruane,
Russell
20 Support Drug Abuse Rehabilitation Programs
Bonar, Carey,
Address Issues/Provide Remedies for Abandoned McGiffin,
21 6
Developments - Utility Committee Recommendation McGlumphy, Ruane,
Williams
Página 7
2011 COUNCIL RETREAT VOTES PAGE 4
# OF
ITEM # VOTES DESCRIPTION OF PRIORITY VOTES FOR
Establish Random Drug Testing Program for All
22 1 Russell
Employees
Hogan, Leary,
23 5 Establish an Ethics Hotline McGiffin, Russell,
Salters
24 2 Review Council Benefits Russell, Salters
25 2 Explore Term Limits for Members of Council Bonar, Hogan
26 1 Explore Length of Terms for Members of Council McGlumphy
Present State Legislation to Implement Local Service
27 3 Hogan, Leary, Ruane
Function Budget for Kent County
/jg/dd
S:\ATTAC HM EN TS & EX HIBITS\C ouncil Exhibits\2011 Exhibits\01-28-2011\01-28-2011-2 C O U N C IL R ETR EAT - V otes.w pd
Página 8
EXHIBIT #3
Council Retreat of 01/28/2011
Three Funds
• Electric Fund
– In the best shape, no rate increase
– Can discuss:
• Increasing the Power Cost Adjustment Credit
• Capital Projects per CIP and Plant Improvements
• Water/Wastewater Fund
EXHIBIT #3
– Operation in good shape
– Some planned rate increases in Water and Wastewater will be
proposed for infrastructure replacement
Council Retreat of 01/28/2011
January 28, 2011 - Council Retreat 1
Página 9
Three Funds - continued
• Groundwater Inflow Adjustment
– Is working to pay down the deficit
– No increase is planned
– Further monitoring for possible adjustment down or contribution to
Inflow and Infiltration projects
• General Fund
– In worse shape
– Will focus on this today
January 28, 2011 - Council Retreat 2
Página 10
General Fund
Expenses
• Assumes
– 3½ new positions ($136,275) – 2 Police officers, 1.5 FTE for Library
– Reduction in workforce of 1.5 positions (LanTech for half year and
Craftsperson)
– Capital project spending
– Follows the Budget model - spending according to Transfer Tax revenue where
appropriate
– Less than desirable
– Operating Expenditures remain the same
– Salary increases based on contracts and policies
January 28, 2011 - Council Retreat 3
Página 11
General Fund
Revenues
• Revenue Projection – $619,029 over Fiscal 2011 Final Budget
• Assumes maintaining Electric Fund Transfer at $8,856,000
(or $1,606,000 above the current financial policy limit of
$7.250 million)
– This is approximately 9% of Electric revenues.
• Resuming the transfer from the Water/Wastewater fund -
$454,000
January 28, 2011 - Council Retreat 4
Página 12
Water/Wastewater
• Water/Wastewater fund financial soundness is improving
• Level of infrastructure investment drives projected increases
January 28, 2011 - Council Retreat 5
Página 13
Water CIP
• Maintains reasonable standard of investment – requires the
following increase in rates(based on last year’s forecast):
- FY11 – 11.1%; FY12 – 4%; FY13 – 12.5%; FY14 – 4.8%: FY15 – 5.2%
(37.6% Total, without FY11 = 26.5%)
• Comparable with surrounding private companies and most
public water entities
January 28, 2011 - Council Retreat 6
Página 14
Wastewater CIP
• Maintains reasonable standard of investment – requires the
following increase in rates (based on last year’s forecast):
- FY11 – 26.2%; FY12 – 12.8%; FY13 – 10%; FY14 – 4%; FY15 – 2.0%
(45% Total with FY11or 28.8% without FY11)
• Comparable with surrounding private companies (Tidewater
& Artesian) and most public water entities
January 28, 2011 - Council Retreat 7
Página 15
Kent County Sewer Treatment Adjustment
• Keeping up with I/I – projecting FY11 decrease in net loss
• Deficit is so far going down slightly (2.5 – 3%) due to the
implementation of the Ground Water Adjustment (GWA)
Charge
• Consider lowering the Groundwater Inflow Adjustment
Charge or funding Inflow/Infiltration projects
January 28, 2011 - Council Retreat 8
Página 16
Budget Model – Early Indicator Only
• Carry Forward Balance and Electric Transfer keep General
Fund in shape (MR or model rows 109 and 11)
• $ are available for some reserve contributions (MR 114)
• Relate Funds to Revenue where rational relation is possible
– Intra Fund Transfer & Electric Transfer – Support Services (MR 11-41)
– Property Tax, Police Fines & Electric Excess to Safety (Police & Fire)
(MR 43-55)
January 28, 2011 - Council Retreat 9
Página 17
Budget Model continued
• Trash Fees to Sanitation Expenses (MR 57 – 64)
– Model indicates a 16% increase in the rate is needed
– Yard waste separation makes this difficult to predict
• Street Aid and W/WW transfer to Street Programs (MR 66 -
73)
– Model indicates that no changes are necessary
• Transfer Tax and Excess Carry Forward to Capital Assets
Fund – work towards only drawing for funds in reserve, not
dependent upon transfer tax (MR 95 -102)
January 28, 2011 - Council Retreat 10
Página 18
Budget Model continued
• Licenses and Permits to Quality of Life (MR 75-93)
- Model indicates a 15% increase in Permits and Other Licenses is
needed
January 28, 2011 - Council Retreat 11
Página 19
Fiscal 2012- Capital Investment Plans
General Fund
Project Name (Department) Fiscal 2012
Library 11,195,009
Annual Contribution to Robbins Hose (Fire) 369,820
Street & Alley Program (Public Services) 350,000
Concrete Construction & Replacement Program (Public Services) 60,000
Downtown Security Cameras (Mayor) 33,000
Pay-As-You-Go Water Load Station (Customer Service) 30,240
Dover Park Roof Replacement (Parks & Recreation) 30,000
Parking Lot Repair (Police) 25,300
GIS Infrastructure & Mobile Solutions (Public Services) 18,000
Total General Fund Projects $ 12,111,369
January 28, 2011 - Council Retreat 12
Página 20
Fiscal 2012- Capital Investment Plans
General Fund – Vehicle/Equipment Replacements
Department Fiscal 2012
Central Services (Forklift and hybrid for mail courier) 60,187
Police (8-Crown Victoria’s, 3-Fusion’s) 221,234
Public Services – Grounds (1-Mower & 1-Dump Truck) 102,220
Public Services – Life Safety (Generator) 17,500
Public Services – Sanitation (1-Automated Trash Truck) 232,084
Public Services – Streets (1-Dump Truck & 1-Street Sweeper) 301,083
TOTAL GENERAL FUND VEHICLE REPLACEMENTS $934,308
January 28, 2011 - Council Retreat 13
Página 21
Fiscal 2012 – Capital Investment Plans
Water/Wastewater Fund
Project Name Fiscal 2012 Project Name Fiscal 2012
Inflow/Infiltration Removal $ 1,000,000 Misc. Distribution System Improvements $ 60,000
SCADA Equip. Technology Upgr. 84,900 Wellhead Redevelopment Program 65,000
Lepore Road Pump Station Replacement 350,000 Emergency Generators (Wells) 80,000
Baltray Pump Station Replacement 25,000 Water Quality Improvements 500,000
Dover Brook Gardens Pump Station Upgrade 15,000
WATER MANAGEMENT TOTAL $705,000
Brandywine Pump Station Replacement 52,000
McKee Road Pump Station Replacement 10,000
WATER/WASTEWATER FUND TOTAL $2,278,900
Misc. Sewer System Improvements 37,000
WASTEWATER MANAGEMENT TOTAL $1,573,900
January 28, 2011 - Council Retreat 14
Página 22
Fiscal 2012- Capital Investment Plans
Water/Wastewater - Vehicle Replacements
Division Fiscal 2012
Water/Wastewater Management $ 85,450
- 1 Utility Truck*, 2 Pick-Up Trucks *, & 1 Utility Truck w/Crane
Water Management 42,450
- 1 Utility Truck & @2 Pick-Up Trucks*
Water Construction 30,100
- 1 Utility Truck
Water Treatment Plant
22,900
- 1 Pick- Up Truck
TOTAL VEHICLE REPLACEMENTS $180,900
* 50/50 split between divisions
January 28, 2011 - Council Retreat 15
Página 23
Fiscal 2012 – Capital Investment Plans
Electric Fund
Project Name Fiscal 2012 Project Name Fiscal 2012
Substation PT & CT Replacement $ 267,715 Units 1 & 2 Cooling Tower Life Extension $ 25,410
Lighting Project & Rehabilitation 50,000 McKee Run Unit 3 Turbine Inspection 348,000
Equipment Replacement 40,000
McKee Run Unit 3 Auxiliary Sys. Comp. 113,000
Generator Replacement 50,000
Misc. Equipment Replacements 70,000
Frazier Substation Reliability Upgrade 155,000
McKee Run Unit 3 Stack Repairs 25,000
Distribution Feeder Replacement 277,510
Units 1 & 2 Life Extension 184,000
Distribution Capacitors and Controls 100,000
Unit 3 FD & ID Fan Control Damper Upgrade 92,000
Transmission Line Maintenance 75,000
Unit 3 DCS Computer and Software Upgrades 85,000
SCADA Master Hardware Replacement 75,000
McKee Run Demineralizer Control Replacement 65,000
Distribution Upgrades 500,000
McKee Run Unit 3 Boiler Systems 130,000
ELECTRIC ENGINEERING TOTAL $1,590,225
Van Sant Unit 11 Component Replacement 50,000
McKee Run Preservation of Structures 38,000
New Developments $600,000
Unit 3 Cooling Water Line Life Extension 25,000
ELECTRIC T & D TOTAL $600,000
McKee Run Unit 3 Air Heater Expansion Joint 70,000
McKee Run Switchyard Blast Walls 50,000
ELECTRIC GENERATION TOTAL $ 1,370,410
January 28, 2011 - Council Retreat 16 ELECTRIC FUND GRAND TOTAL $3,560,635
Página 24
Fiscal 2012- Capital Investment Plans
Electric -Vehicle Replacements
Division Fiscal 2012
Electric T & D
48,337
- 2 Pick-Up Trucks
TOTAL VEHICLE REPLACEMENTS $48,337
January 28, 2011 - Council Retreat 17
Página 25
EXHIBIT #4
Council Retreat of 01/28/2011
1 City of Dover
2 Estimated Schedule of Expense and Revenues
3 As of January 28, 2011
4
5 Preliminary Estimate Only - Subject to Change
6 For Discussion Purposes Only
7
9 Expense Difference Revenue Increases
10 % of Rev Proprosed
11 SUPPORT SERVICES Maximum 1.072 1.154 1.230
12 CITY CLERK 297,248 ELECTRIC TRANSFER 8,856,000 8,856,000 9,493,700 10,219,900 11,677,300
13 COUNCIL 130,777 INTRAFUND SERV WATER/WASTEWATER 995,764
14 TAX ASSESSOR 202,910 INTRAFUND SERVICE RECEIPTS ELECTRIC 3,492,547
15 CITY MANAGER 585,983
16 INFORMATION TECHNOLOGY 729,966
17 FINANCE 851,213
18 PUBLIC SERVICES - ADMINISTRATION 382,821
19 FACILITIES MANAGEMENT 959,298
20 CENTRAL SERVICES 682,470
21 FLEET MAINTENANCE 775,212
22 CUSTOMER SERVICES 896,239
23 HUMAN RESOURCES 368,540
24 MAYOR 88,976
25 EMERGENCY PREPAREDNESS 308,447
26 DEPARTMENT SUBTOTALS 7,260,100
27
28 OTHER EXPENSE
29 DEBT SERVICE 331,800
30 DSWA RECYCLING PROGRAM -
31 INSURANCE 600,000
32 RETIREES HEALTH CARE 1,297,509
33 RETIREES PAYMENTS -
34 UNCOLLECTIBLES - TRASH AND OTHER 10,000
35 STREET LIGHTS 985,000
36 TRANSFER TO PENSION UNFUNDED LIABILITY 995,000
37 TRANSFER TO POLICE PENSION UNFUNDED LIABILITY 95,000
38 OTHER EXPENSE SUBTOTAL 4,314,309
39 TOTAL 11,574,409 TOTAL 13,344,311 13,344,311 13,982,011 14,708,211 16,165,611
40
41 FUNDED/(UNFUNDED) 1,769,902 1,769,902 2,407,602 3,133,802 4,591,202
42
43 SAFETY
44 FIRE 722,100 FINES AND POLICE REVENUE 536,502
45 POLICE 13,127,323 911 FEE 45,000
46 POLICE EXTRA DUTY 460,754 POLICE RELATED GRANTS 138,350
47 FIRE CAPITAL 369,820 CAPITAL SCHOOL DISTRICT REVENUE 73,500
48 POLICE CAPITAL 246,534 POLICE EXTRA DUTY 327,254 1.000 1.150 1.250 1.185
49 PROPERTY TAXES 10,678,798 10,678,798 12,280,618 13,348,498 12,654,376
50 PILOT 431,402
51 CIVIL TRAFFIC PENALTIES 1,200,000
52 TOTAL 14,926,531 TOTAL 13,430,806 13,430,806 15,032,626 16,100,506 15,406,384
53 Cents on tax Rate 5.12 8.53 6.31
EXHIBIT #4
54 FUNDED/(UNFUNDED) (1,495,725) (1,495,725) 106,095 1,173,975 479,853
55 CUMULATIVE FUNDED/(UNFUNDED) 274,177 274,177 2,513,697 4,307,777 5,071,055
56
REV EXP MODEL TT032210 (Cap) Council Retreat of 01/28/2011
Página 26
57 SANITATION 1.000 1.160 1.000 1.000
58 SANITATION 908,356 TRASH FEE 2,050,000 2,050,000 2,378,000 2,050,000 2,050,000
59 LANDFILL FEES & RECYCLING 1,462,200
60
61 TOTAL 2,370,556 TOTAL 2,050,000 2,050,000 2,378,000 2,050,000 2,050,000
62 Fee 11.70 11.70
63 FUNDED/(UNFUNDED) (320,556) (320,556) 7,444 (320,556) (320,556)
64 CUMULATIVE FUNDED/(UNFUNDED) (46,379) (46,379) 2,521,141 3,987,221 4,750,499
65
66 STREETS
67 STREETS 871,615 MUNICIPAL STREET AID 526,843 1.000 1.000 1.000 1.000
68 STREET PAVING CAPITAL 410,000 WATER/WASTEWATER TRANSFER 453,743 453,743 453,743 453,743 453,743
69 TRANSFER TAX - 30% 300,000 300,000 300,000 300,000 300,000
70 TOTAL 1,281,615 TOTAL 1,280,586 1,280,586 1,280,586 1,280,586 1,280,586
71
72 FUNDED/(UNFUNDED) (1,029) (1,029) (1,029) (1,029) (1,029)
73 CUMULATIVE FUNDED/(UNFUNDED) (47,408) (47,408) 2,520,112 3,986,192 4,749,470
74
75 QUALITY OF LIFE 1.000 1.000 1.000 1.000
76 GROUNDS MAINTENANCE 1,036,828 BUSINESS LICENSES 1,523,675 1,523,675 1,523,675 1,523,675 1,523,675
77 LIBRARY 1,208,663 1.000 1.155 1.000 1.000
78 RECREATION 806,310 PERMITS AND OTHER LICENSES 934,000 934,000 1,078,770 934,000 934,000
79 CODE INFORCEMENT 286,098 1.000 1.000 1.000 1.000
80 PLANNING 438,410 LIBRARY REVENUES 64,189 64,189 64,189 64,189 64,189
81 INSPECTIONS 517,589 KENT COUNTY BOOK REIMBURSEMENT 460,000 1.000 1.000 1.000 1.000
82 ECONOMIC DEVELOPMENT 253,687 RECREATION REVENUE 141,500 141,500 141,500 141,500 141,500
83 TRANSFER TO CDBG FUND 6,000 BID REVENUE 52,692
84 FIRE MARSHALLS 200,657 INVESTMENT INCOME 127,500
85 DEMOLITION REVENUE -
86 MISCELLANEOUS CHARGES 54,250
87 FRANCHISE FEE 520,000
88 TOTAL 4,754,242 RENT REVENUE - GARRISON FARM 87,000
89 COURT OF CHANCERY FEES 645,000
90 TOTAL 4,609,806 4,609,806 4,754,576 4,609,806 4,609,806
91
92 FUNDED/(UNFUNDED) (144,436) (144,436) 334 (144,436) (144,436)
93 CUMULATIVE FUNDED/(UNFUNDED) (191,844) (191,844) 2,520,446 3,841,756 4,605,034
94
95 TRANSFER TO CAPITAL FUND - PROJECTS 703,656 FINAL FY10 DSWA REBATE -
96 TO CAPITAL RESERVE - TRANSFER TAX - 70% 700,000
97
98
99 TOTAL 703,656 TOTAL 700,000 700,000
100
101 FUNDED/(UNFUNDED) (3,656) (3,656) (3,656) (3,656) (3,656)
102 CUMULATIVE FUNDED/(UNFUNDED) (195,500) (195,500) 2,516,790 3,838,100 4,460,598
103
TOTAL REVENUE(does not include Fund
104 TOTAL EXPENSE 35,611,009 Balance) 35,415,509 35,415,509
105
106 FUNDED/(UNFUNDED) (195,500) (195,500) 2,516,790 3,838,100 4,460,598
107 CUMULATIVE FUNDED/(UNFUNDED) (195,500) (195,500) 2,516,790 3,838,100 4,460,598
108
109 FUND BALANCE REQUIREMENT 2,833,241 FUND BALANCE JULY 1 3,471,979
110
111 FUNDED/(UNFUNDED) 638,738 443,238 3,155,528 4,476,838 5,099,336
112 CUMULATIVE FUNDED/(UNFUNDED) 443,238 443,238 3,155,528 4,476,838 5,099,336
113
114 TRANSFER EXCESS FUND BALANCE TO RESERVE(S) 443,238 EXCESS FUND BALANCE 443,238
115
116 FUNDED/(UNFUNDED) 0
117 CUMULATIVE FUNDED/(UNFUNDED) 0
REV EXP MODEL TT032210 (Cap)
Página 27
Projected Shortage for the Year> (195,500)
General Fund 35,611,009 195,500 Expense minus Reveneus 35,415,509 General Fund 35,415,509
Tie to Expenses - - - - Tie to Revenues -
One cent of tax rate 313,008 -
REV EXP MODEL TT032210 (Cap)
Página 28
EXHIBIT #5
Council Retreat of 01/28/2011
CITY OF DOVER
Capital Project Financing
Governmental Funds
January 28, 2011
EXHIBIT #5
Council Retreat of 01/28/2011
Página 29
OTHER GOVERNMENTS - GENERAL FUNDS
CAPITAL PROJECT FUNDS – FUND BALANCES
State of Delaware 6/30/10 CAFR ($33.6M) Unreserved
Annual Debt Service 3.9% of Budget
Federal Fund Balance ($48.4M); Deferred Revenue $124.8M
FY09 Federal $32.9M; Capital $16.0M
New Castle County 6/30/10 CAFR ($304.7M) Unreserved
Annual Debt Service 12.9%
Kent County 6/30/09 CAFR $12.0M Unreserved
Annual Debt Service 1.8% of Budget
City of Newark 12/31/09 CAFR $4.9M Unreserved
Annual Debt Service is 0.0% of Budget
City of Dover 6/30/10 CAFR $.5M Unreserved
Designated $3.5M for Library
Annual Debt Service is 1.0% of Budget
2
Página 30
FINANCING STRATEGIES
Pay as you go – more appropriately used for
small p j
rojects or q p
equipment that have a short
useful life; i.e. less than 10 years
Capital project funds or capital reserves –
utilized to partially fund or completely fund
capital projects;
Debt Financing – Bonds or Loans are more
appropriately used for large projects that have a
j
long useful life; i.e. greater than 10 years;
The City currently uses all three above strategies
for Water, Wastewater and Electric projects
The City currently uses pay as you go for all
Governmental p j rojects
3
Página 31
WHEN IS BORROWING A GOOD IDEA?
When a facility or equipment is very expensive
and may represent an excessive burden on
current taxpayers or rate payers.
More closely matches the cost of the facility to the
generational use
Smooth out cash flow requirements of the operating
budget versus doing pay go for major projects yet
continues to meet h
i the needs of h
the community
When the useful life of a facility will extend for a
long time (over 10 years)
When asset value received equals value invested
(i.e. capital construction, land acquisition)
4
Página 32
WHEN IS BORROWING NOT A GOOD IDEA?
To fund p
operating p
expenses – no asset value
received, long term debt obligation
When the useful life is less than the payback
period
When interest costs are excessive
When the total cost of debt begins to interfere
with normal, necessary operating expenses
5
Página 33
PREVIOUS ACTIONS TAKEN TO FINANCE
FUTURE GOVERNMENTAL ASSETS
FY03 Creation of Capital Asset Reserve
p
Analysis on Page 7
FY07 Creation of Designated Library Reserve
Analysis on Page 8
FY08 Creation of Governmental Capital Project
Fund
Analysis on Page 9
6
Página 34
FY03 CREATION OF CAPITAL ASSET RESERVE
o The City created the Capital Asset Reserve with a one-time receipt of
$750,000 in transfer taxes from the sale of the Dover Mall
o Policy – The City will create a Capital Asset Reserve account for
Governmental Fund asset procurements. Optimally, the amount set
aside for future asset replacements should equal the annual
depreciation (FY 10 $2.5 million) of the current assets. The City will
appropriate excess (amounts greater than budgeted) revenues to fund this
account, or if the balance is less than the $500,000 minimum,
$200,000 per annum until such time the minimum balance is
replenished
7
Página 35
FY07 CREATION OF LIBRARY RESERVE
8
Página 36
FY08 CREATION OF GOVERNMENTAL CAPITAL PROJECT FUND
Takes projects out of the operating fund and eliminates large
increases/decreases related to projects when analyzing operating
changes
Policy – The City will create a General Capital Project Fund to
account for all General Government asset procurement and
projects. The City will provide operating fund transfers and/or
debt proceeds for each fiscal year’s Capital Investment Plan. All
vehicle and equipment purchases under $25,000 will be budgeted
on a pay as you go basis
9
Página 37
GENERAL FUND CHALLENGES
Dedicated receipts sufficient to fund current
fiscal year projects as well as build balances for
future projects
Current annual depreciation $2.5 million based
on historical values of assets; not replacement
cost; policy benchmark is annual depreciation
Streets $1.1 million
Buildings $.3 million
Storm Sewers $64,000
Street Lights $16,000
All other equipment and vehicles equal the remaining $1.3 million
Current economic environment i ifi
i significantly
impeding our ability to affect change
Demands on limited resources for operations,
wages, benefits, and capital replacements 10
Página 38
MOST RECENT DEBT ISSUES
1992 Bond Issue - $1,000,000
Street program and tax ditches for Water Street flooding
1993 Bond Issue - $3,340,000
Refunding 1987 & 1988 Bonds ($2.4 mil), Street program, and Phase
II of tax ditch for Water Street flooding, other miscellaneous projects
1995 Bond Issue - $3 000
,000,000
Police Station addition and improvements
2003 Bond Issue - $3,430,000
Refunded balance of 1992 bonds and 1995 bonds improvements
Ratio of Debt Service to Total General Fund Expenditures
2010 = 1.0%; 2005 = 1.6%; 2000 = 4.3%;
2010 = $328,410; 2005 = $440,371; 2000 = $687,904;
2010 = $32.7M; 2005 = $27.9M; 2000 = $20.0M;
11
Página 39
GENERAL FUND DEBT SERVICE SCHEDULE
12
Página 40
SUGGESTIONS – PLANNING FOR THE FUTURE
Some suggestions
Identify dedicated receipts for capital projects
Implement plan – set a time period in which to build sufficient fund
balances dedicated to replacement or improvement of buildings and
infrastructure
Include in Capital Improvement Plan sources of funds to pay for
projects and whether or not we will use current resources or if fee
increases will be warranted; i.e. Financial Forecast – Utilities
Insure Capital Improvement Plan is not too aggressive in trying to
replace too many long-term assets over a short-time horizon;
Adhere to the City’s capital improvement program; It doesn’t help the
City’s infrastructure or credit ratings to continually defer projects in
tight budgets; This creates a build up of replacements and financing
issues; Once again, financing will help to smooth these requirements;
As debt service payments decline, add new debt to keep up with
needed improvements to maintain the same budget level; Otherwise
the funds will be reverted to some other line item;
C ti
ontinually monitor debt levels for ff d
affordability
Continue to evaluate core services and needs of community
13