Paj 1
COUNCIL COMMITTEE OF THE WHOLE
AGENDA
NOVEMBER 29, 2016 - 6:00 P.M.
CITY HALL COUNCIL CHAMBERS
15 LOOCKERMAN PLAZA
DOVER, DELAWARE
PUBLIC COMMENTS ARE WELCOMED ON ANY ITEM AND WILL BE PERMITTED AT APPROPRIATE
TIMES. WHEN POSSIBLE, PLEASE NOTIFY THE CITY CLERK (736-7008 OR E-MAIL AT
CITYCLERK@DOVER.DE.US) SHOULD YOU WISH TO BE RECOGNIZED.
SAFETY ADVISORY AND TRANSPORTATION COMMITTEE
AGENDA ADDITIONS/DELETIONS
1. BRIEFING ON STATE STREET AND SCULL TERRACE CROSSING
(COMMITTEE ACTION NOT REQUIRED)
2. REQUEST FOR WAIVER - APPENDIX B - ZONING, ARTICLE 5 - SUPPLEMENTARY REGULATIONS,
SECTION 17 - EMERGENCY ACCESS REQUIREMENTS - WAIVER OF EMERGENCY REAR ACCESS
REQUIREMENT FOR THE REDEVELOPMENT OF LIBERTY COURT APARTMENTS (APPLICATION
S-16-22)
(THE PLANNING COMMISSION RECOMMENDED APPROVAL OF THE WAIVER FOR THE ELIMINATION OF
THE EMERGENCY REAR ACCESS)
3. BRIEFING ON VIOLENT CRIME WITHIN THE CITY
(COMMITTEE ACTION NOT REQUIRED)
4. REQUEST FOR FOUR-WAY STOP SIGN - WYOMING AVENUE AND WESTVIEW TERRACE (DEFERRED
DURING THE MEETING OF SEPTEMBER 27, 2016)
(STAFF RECOMMENDS THE INSTALLATION OF THE FOUR-WAY STOP CONDITION AT THE INTERSECTION
OF WYOMING AVENUE AND WESTVIEW TERRACE; HOWEVER, FINAL ACTION SHOULD CONSIDER ANY
ADDITIONAL PUBLIC TESTIMONY RECEIVED AT THE COMMITTEE MEETING)
5. QUARTERLY UPDATE - BICYCLE/PEDESTRIAN SUBCOMMITTEE
(COMMITTEE ACTION NOT REQUIRED)
6. ADJOURNMENT OF SAFETY ADVISORY AND TRANSPORTATION COMMITTEE MEETING
Paj 2
COUNCIL COMMITTEE OF THE WHOLE AGENDA - NOVEMBER 29, 2016 Page 2
UTILITY COMMITTEE
AGENDA ADDITIONS/DELETIONS
1. MUNICIPAL SEPARATE STORM SEWER SYSTEM (MS4) INVENTORY AND INSPECTION PROPOSAL
(STAFF RECOMMENDS AUTHORIZING THE FIVE (5) YEAR PROPOSAL WITH KCI TECHNOLOGIES, IN THE
AMOUNT OF $329,740, INITIATING WITH $65,948 IN FY17)
2. ADJOURNMENT OF UTILITY COMMITTEE MEETING
LEGISLATIVE, FINANCE, AND ADMINISTRATION COMMITTEE
AGENDA ADDITIONS/DELETIONS
1. NORTH STREET SIDEWALK IMPROVEMENTS - NEW PROJECT - DELDOT TRANSPORTATION
ALTERNATIVES PROJECT
(STAFF IS REQUESTING AUTHORIZATION FROM CITY COUNCIL TO SIGN THE PROJECT AGREEMENT WITH
DELDOT AND BEGIN ASSEMBLING THE REQUIRED FUNDS FOR THE MATCH. THE STATE HAS
REQUESTED THAT ALL MATCHING FUNDS BE TRANSFERRED TO DELDOT NO LATER THAN
FEBRUARY/MARCH 2017.)
2. DRAFT COMPREHENSIVE ANNUAL FINANCIAL REPORT (CAFR)
(COMMITTEE ACTION NOT REQUIRED)
3. ADJOURNMENT OF LEGISLATIVE, FINANCE, AND ADMINISTRATION COMMITTEE MEETING
ADJOURNMENT OF COUNCIL COMMITTEE OF THE WHOLE MEETING
/TM
S:\AGENDAS-MINUTES-PACKETS-PRESENTATIONS-ATT&EXH\COMMITTEE-AGENDAS\2016\11-29-2016 CCW AGENDA.WPD
THE AGENDA ITEMS AS LISTED MAY NOT BE CONSIDERED IN SEQUENCE. PURSUANT TO 29 DEL. C. §10004(E)(2), THIS
AGENDA IS SUBJECT TO CHANGE TO INCLUDE THE ADDITION OR THE DELETION OF ITEMS, INCLUDING EXECUTIVE
SESSIONS, WHICH ARISE AT THE TIME OF THE MEETING.
Paj 3
City of Dover
PETITION TO WAIVE ZONING ORDINANCE PROVISION:
ELIMINATION OF EMERGENCY ACCESS REQUIREMENTS
Before the City Council Committee of the Whole: Safety Advisory & Transportation Committee
November 29, 2016
Plan Title: Redevelopment of Liberty Court Apartments (S-16-22)
Plan Type: Site Development Plan
Property Location: On the north side of Walker Road opposite the end of Independence
Boulevard
Property Addresses: 1289 Walker Road
Site Area: 7.93 ac. +/-
Present Zoning: RM-2 (Medium Density Residence Zone)
Present Use: 14 Apartment Buildings (Total 108 units) and Community
Facilities
Proposed Use: 13 Apartment Buildings (Total 100 units) and Community
Facilities
Waiver Recommended: Zoning Ordinance Article 5 § 17.3 and 17.5(a)
Elimination of the Emergency Rear Access
PLAN SUMMARY
This Site Development Plan proposes to demolish the fourteen apartment buildings at Liberty
Court Apartments and construct thirteen new buildings on the existing foundations, leaving one
building not reconstructed. The redevelopment would reduce the number of dwelling units on
site from 108 to 100 dwelling units. The two properties on site are to be consolidated into one.
The properties consist of a total of 7.93 acres and are located on the north side of Walker Road
opposite the end of Independence Boulevard. The property is zoned RM-2 (Medium Density
Residence Zone). The owner of record is the Delaware State Housing Authority and project
redeveloper is Liberty Court Preservation Corporation. Property Address: 1289 Walker Road.
Tax Parcels: ED-05-067.18-01-72.01-000 and ED-05-067.18-01-72.00-000. Council District 4.
Plan of The Liberty Court Apartments Site
The project proposes demolition of the fourteen apartment buildings on site and reconstruction of
thirteen of them. The buildings have been given letter designations A through N. Building I is to
be demolished entirely. Building L will be relocated to the current location of Building I. All the
other buildings are to be rebuilt on their original foundations; however, the new dwelling units
are slightly larger than the old ones, requiring corresponding construction of new foundation
segments to square-off the footprint. The reduction in the number of buildings results in a
reduction of the number of dwelling units, from 108 to 100 apartment units.
P. O. Box 475 Dover, DE 19903
Community Excellence Through Quality Service
Paj 4
S-16-22 Redevelopment of Liberty Court Apartments
Petition to Waive a section of the Zoning Ordinance
Planning Commission Report from November 21, 2016 Meeting
Page 2 of 4
Other improvements planned for the site include a new fire lane to serve Buildings K, M, and N,
and realignment and curbing of the existing main fire lane. New stormwater management areas
and landscaping are also proposed.
Site Layout:
The two-story apartment buildings are generally oriented inward, facing each other across shared
sidewalks or the main fire lane rather than facing the street frontage or the parking lot. The
buildings are divided into two to six sections, each of which has two dwelling units, one on each
floor. Each section is proposed to have its own entrance walk leading either to the site’s sidewalk
network or the main fire lane. The main fire lane and the parking lot together make a loop
traversable by vehicles around the interior and eastern edge of the site, but the fire lane is closed
to use by non-emergency vehicles.
Common areas of the complex include the community building located east of the center of the
site, a playground to the south of the community building, a basketball court to the south of the
playground, and common open space to the west of the community building. There is also a
pavilion on the Walker Road frontage that serves among other functions as seating area for a
nearby bus stop.
Entrances
There are two entrances to the site. The eastern one is a typical parking lot entrance and is not
proposed to change with the redevelopment. The narrower western one, however, leading into
the main fire lane, more closely resembles a residential driveway. Street view imagery shows a
chain across this entrance preventing entry. Though the fire lane is to be upgraded it will remain
closed to use by non-emergency vehicles.
Waiver Request: Elimination of Emergency Rear Access Requirements
The Zoning Ordinance requires an 18-foot secondary fire lane to provide emergency access to the
rear of the two story apartment buildings (Article 5 §17.5(a)). The Ordinance provides for
consideration of a waiver of the emergency access requirements; see Code citation as follows:
Article 5 Section 17. - Emergency access requirements.
(1) General purpose. The purpose of this section is to establish standards and requirements
for the fire protection of structures and inhabitants by providing emergency vehicle access
to structures that enable the City of Dover Bureau of Fire to approach and attack fires in
such a way that there is a reduced threat to the lives and safety of citizens.
(2) Waiver. Should the planning commission determine, after demonstration by an applicant,
that alternative means of fire protection can be provided which are equivalent to or greater
than the public safety protection provided by this ordinance, then the planning commission
may recommend to [the] city council to waive certain provisions of this ordinance that are
not required under other city or state laws.
The plan currently does not provide rear emergency access to most of the buildings on site; the
applicant is requesting a waiver for the elimination of this requirement. The proposed buildings
have fire protection provisions under the Fire Code including the following: sprinkler systems
(wet and dry fire protection systems), fire alarms in the building and partial fire lane coverage of
the buildings. As previously mentioned a new 24-foot-wide primary fire lane will be constructed
Paj 5
S-16-22 Redevelopment of Liberty Court Apartments
Petition to Waive a section of the Zoning Ordinance
Planning Commission Report from November 21, 2016 Meeting
Page 3 of 4
between buildings K, M, and N. The Fire Marshal’s comments related to fire protection
measures for the project are attached to this report.
The requested waiver is further summarized in the following chart:
Zoning Ordinance Required Proposed Waiver
Emergency Rear Access Eighteen (18) None. The existing site Elimination of
for Two to Three story foot secondary layout does not have rear the required rear
apartment buildings fire lane for rear emergency access, and the fire lane.
access site layout is not proposed to
be significantly changed.
Staff Recommendation on Waiver Request for Elimination of Emergency Rear Access Requirement
Planning Staff recommends approval of the Waiver Request to eliminate the 18-foot rear fire lane
requirement. The proposed new buildings are proposed to be sprinklered and include fire alarm
systems to give them public safety protections in excess of those provided by the Zoning
Ordinance. The applicant has worked closely with the Fire Marshal’s Office to provide an
appropriate fire protection strategy for the existing site, including a new fire lane and perimeter
access around all buildings greater than the minimum required. The Fire Marshal has provided
attached comments regarding compliance with fire protection regulations.
Findings and Recommendations of the Dover Planning Commission
A written waiver request for the elimination of the rear access requirement was submitted for
consideration by the Planning Commission. Planning Commission formulated a recommendation
as part of the review of the project. This Report with their recommendation is forwarded to the
Council Committee of the Whole: Safety Advisory and Transportation Committee and City
Council who has the final authority to grant the request for the elimination of the emergency rear
access for the apartments.
The Planning Commission at its meeting on November 21, 2016 reviewed the proposed waiver
request as part of its review of the Site Development Plan for the Redevelopment of Liberty
Court Apartments.
The Planning Commission granted conditional approval of the Site Development Plan to
re-establish Liberty Court Apartments to consist a total of thirteen (13) apartment
buildings (100 units). In their approval the Planning Commission noted the desirability of
the new units over the old ones and that no current residents would be displaced.
The approval is subject to the Development Advisory Committee Report (with agency
comments) and including adoption of the Staff Recommendations.
The Planning Commission recommends approval of the waiver for the Elimination
of the Emergency Rear Access. Pursuant to Zoning Ordinance, Article 5 §17.5(a), the
Planning Commission recommended approval of the waiver for the elimination of the
Paj 6
S-16-22 Redevelopment of Liberty Court Apartments
Petition to Waive a section of the Zoning Ordinance
Planning Commission Report from November 21, 2016 Meeting
Page 4 of 4
Emergency Rear Access requirement for an eighteen (18) foot secondary fire lane. There
was no further comment on the approval.
The motion passed unanimously 8-0 of the members present. (A complete Excerpt of the
Draft Planning Commission Meeting Minutes of November 21, 2016 for this application
is not currently available.)
Attachments:
Plan Sheets: SP-1 Cover Plan, SP-2 Boundary and Existing Conditions Survey Plan, and
SP-3 Site Development Plan
Waiver Request of November 9, 2016
DAC Report Comments from the Fire Marshal’s Office
*The complete application file S-16-22 Redevelopment of Liberty Court Apartments including
complete plan set and full Development Advisory Committee (DAC) Report are available at the
Planning Office.
Paj 7
FOR PROPERTY KNOWN AS:
SITE
SITE
CO
OR DELA
D W
(NA INAT ARE
201 E SY STA
1, E ST T
NCE
D PO EM E
R ROA CH NA
KE 201 D '8
NDE RD
3
WA L 0)
EPE A
INDOULEV
B
LOCATION MAP SCALE: 1" = 400' LOCATION MAP SCALE: 1" = 1200'
GENERAL NOTES: PLAN DATA:
APPLICATION NO. * S-16-22
1. NO DEBRIS WILL BE BURIED ON THIS SITE. ALL DEMOLITION WASTE AND DEBRIS SHALL BE THE RESPONSIBILITY OF THE CONTRACTOR AND
SHALL BE DISPOSED OF IN ACCORDANCE WITH ALL LOCAL, STATE AND FEDERAL REGULATIONS.
PARCEL I.D. NOS. * ED-05-067.18-01-72.00-00001 & ED-05-067.18-01-72.01-00001
2. THIS DRAWING DOES NOT INCLUDE NECESSARY COMPONENTS FOR CONSTRUCTION SAFETY. ALL CONSTRUCTION MUST BE DONE IN PROPERY ADDRESS * 1289 WALKER ROAD
COMPLIANCE WITH THE OCCUPATIONAL SAFETY AND HEALTH ACT OF 1970 AND ALL RULES AND REGULATIONS THERETO APPURTENANT. DOVER, DE 19901
3. EXISTING UTILITIES ARE SHOWN IN ACCORDANCE WITH THE BEST AVAILABLE INFORMATION COMPLETENESS OR CORRECTNESS THEREOF DEED REFERENCE * DR: U 0047, 0233 & N 0050, 0165
IS NOT GUARANTEED. IT SHALL BE THE CONTRACTOR'S RESPONSIBILITY TO CONTACT THE UTILITY COMPANIES INVOLVED IN ORDER TO
SECURE THE MOST ACCURATE INFORMATION AVAILABLE AS TO UTILITY LOCATION AND ELEVATION. NO CONSTRUCTION AROUND OR ZONING DISTRICT * RM-2
ADJACENT TO UTILITIES SHALL BEGIN WITHOUT NOTIFYING THEIR OWNERS AT LEAST 48 HOURS IN ADVANCE. THE CONTRACTOR SHALL
TAKE THE NECESSARY PRECAUTIONS TO PROTECT THE EXISTING UTILITIES AND MAINTAIN UNINTERRUPTED SERVICE AND ANY DAMAGE SEWAGE DISPOSAL * CITY OF DOVER
DONE TO THEM DUE TO HIS/HER NEGLIGENCE SHALL BE IMMEDIATELY AND COMPLETELY REPAIRED AT THE CONTRACTOR'S EXPENSE. TO SEWERAGE IS SUBJECT TO APPROVAL OF THE CITY OF DOVER DEPARTMENT OF PUBLIC WORKS
LOCATE EXISTING UTILITIES IN THE FIELD PRIOR TO CONSTRUCTION, THE CONTRACTOR SHALL CONTACT MISS UTILITY OF DELMARVA AT AND THE STATE OF DELAWARE DEPARTMENT OF NATURAL RESOURCES AND ENVIRONMENTAL
CONTROL.
LEAST THREE (3) CONSECUTIVE WORKING DAYS PRIOR TO EXCAVATION, AT 1-800-282-8555.
WATER SUPPLY * CITY OF DOVER
4. THE CONTRACTOR SHALL PRESERVE ALL TREES AND LANDSCAPING ON THE SITE EXCEPT WHERE NECESSARY TO CONSTRUCT PROPOSED WATER IS SUBJECT TO THE APPROVAL OF THE CITY OF DOVER DEPARTMENT OF PUBLIC WORKS
IMPROVEMENTS.\ AND THE DELAWARE STATE DEPARTMENT OF NATURAL RESOURCES AND ENVIRONMENTAL
CONTROL AND THE DELAWARE DIVISION OF PUBLIC HEALTH.
5. A WETLANDS ASSESSMENT REPORT DATED JUNE 2, 2016, PREPARED BY COMPLIANCE ENVIRONMENTAL, INC., INDICATED THAT THERE ARE
NO REGULATED WETLANDS PRESENT WITHIN, OR WITHIN 15 FEET, OF THE FENCED AREA OF THE SITE. NO DISTURBANCE OUTSIDE OF THE OWNER * DELAWARE STATE HOUSING AUTHORITY
FENCED AREA IS PROPOSED FOR THIS PROJECT. C/O CHRISTOPHER WHALEY
18 THE GREEN
6. THE STATE INVENTORY OF NATURAL AREAS HAS BEEN EXAMINED AND NO STATE OR FEDERALLY REGULATED FLOODPLAINS OR OTHER DOVER, DE 19901
CRITICAL AREAS WERE FOUND TO EXIST WITHIN THE WORK SCOPE AREA. PHONE: 302-739-4263
EMAIL: chrisw@destatehousing.com
7. THIS SITE IS LOCATED WITHIN ZONE "X", AREAS DETERMINED TO BE OUTSIDE OF THE 0.2% ANNUAL CHANCE FLOOD, AS DESIGNATED ON
THE FLOOD INSURANCE RATE MAP NUMBER 10001C0166H EFFECTIVE MAY 5, 2003 TOTAL PARCELS EXISTING * 2 (PARCELS TO BE COMBINED & PARCEL LINE TO BE EXTINGUISHED BY THIS PLAN)
TOTAL PARCELS PROPOSED * 1
8. THIS DEVELOPMENT WAS APPROVED / CONSTRUCTED PRIOR TO THE ADOPTION OF THE CITY'S ZONING ORDINANCE IN 1975 AND
THEREFORE PORTIONS OF THE SITE MAY BE NONCONFORMING WITH CONTEMPORARY DISTRICT REGULATIONS. IT IS THE INTENT OF THIS LOT AREA RATIONALE * GROSS AREA = 345,372 S.F. (100.00%)
PROJECT TO NOT INCREASE THE DEGREE OF ANY PRE-EXISTING NONCONFORMITY. OPEN SPACE = 173,136 S.F. (50.13%)
TOTAL IMPERVIOUS COVERAGE = 172,236 S.F. (49.87%)
9. NORMAL MAINTENANCE AND REPAIR, STRUCTURAL ALTERATION IN, AND MOVING, RECONSTRUCTION OR ENLARGEMENT OF A BUILDING BUILDING COVERAGE AREA (INCLUDES PAVILION) = 60,939 S.F. (17.64%)
WHICH DOES NOT HOUSE A NONCONFORMING USE, BUT IS NONCONFORMING AS TO THE DISTRICT REGULATIONS FOR LOT AREA, LOT REMAINING IMPERVIOUS AREAS = 111,297 S.F. (32.23%)
WIDTH, FRONT YARD, SIDE YARD, REAR YARD, MAXIMUM HEIGHT, MAXIMUM LOT COVERAGE, OR MINIMUM LIVABLE FLOOR AREA PER
DWELLING IS PERMITTED IF THE SAME DOES NOT INCREASE THE DEGREE OF, OR CREATE ANY NEW NONCONFORMITY WITH SUCH BULK REGULATIONS TABLE * REQUIRED PROVIDED
REGULATIONS IN SUCH BUILDING. MIN. LOT AREA/D.U. (S.F.) 3000 3454
10. NOTHING IN ARTICLE 7. - NONCONFORMING BUILDINGS AND USES, IN THE CITY CODE, SHALL BE DEEMED TO PREVENT NORMAL MINIMUM PER BUILDING REQUIRED PROVIDED
MAINTENANCE AND REPAIR OF ANY BUILDING, OR THE CARRYING OUT, UPON THE ISSUANCE OF A BUILDING PERMIT, OF MAJOR LOT AREA (AC.) 1.0 0.71
LOT DEPTH (FT.) 125 N/A
STRUCTURAL ALTERATIONS OR DEMOLITIONS NECESSARY IN THE INTEREST OF PUBLIC SAFETY. IN GRANTING SUCH A PERMIT, THE CITY
FRONT YARD (FT.) 30 48.5
PLANNER SHALL STATE THE PRECISE REASON WHY SUCH ALTERATIONS WERE DEEMED NECESSARY.
SIDE YARD (FT.) 20 24.1
TOTAL SIDE YARDS (FT.) 40 48.4
11. A VARIANCE WILL BE REQUESTED FROM THE STATE OF DELAWARE FOR FULL COMPLIANCE WITH THE SEDIMENT AND STORMWATER REAR YARD (FT.) 30 27.0
REGULATIONS. IT IS ANTICIPATED THAT SOME CONTEMPORARY STORMWATER MANAGEMENT PRACTICES, FOR NEW PAVEMENT AREAS MAY
BE REQUIRED BY THE STATE. POTENTIAL AREAS FOR THESE PRACTICES ARE SHOWN, CONCEPTUALLY, ON THE SITE PLAN. MAXIMUM PERMITTED REQUIRED PROVIDED
BUILDIING HT./STORIES (FT.) 35/3 32/2
12. GENERALLY, EXISTING SITE GRADES WILL BE MAINTAINED OTHER THAN CHANGES NECESSARY TO INSTALL NEW PAVEMENT AREAS AND TO LOT COVERAGE (%) 60 49.9
IMPLEMENT STORMWATER BEST MANAGEMENT PRACTICES (BMPS) AS MAY BE REQUIRED BY DNREC. NO. DWELLING UNITS PER BUILDING 24 12
13. HYDRANT CONNECTIONS BY THE CONTRACTOR ARE PROHIBITED. THIS METHOD MAY NOT BE USED DURING ANY PHASE OF THE PROJECT. MONUMENTS * 5 FOUND __ PLACED
14. ANY EXISTING WATER LINES NOT TO BE UTILIZED BY THE PROPOSED FACILITY MUST BE PROPERLY ABANDONED AT THE MAINS IN HORIZONTAL DATUM * NAD 83 / NA 2011 EPOCH 2010.0.0
ACCORDANCE WITH THE CITY OF DOVER DEPARTMENT OF PUBLIC WORKS SPECIFICATIONS AND REQUIREMENTS.
VERTICAL DATUM * NAVD '88
15. THE SITE CONTRACTOR SHALL CONTACT THE CITY OF DOVER PUBLIC WORKS CONSTRUCTION MANAGER AT (302) 736-7025 PRIOR TO THE PARKING RATIONALE * 100 GARDEN APARTMENT UNITS @ 2 SPACES FOR EACH D.U.
START OF CONSTRUCTION. A REPRESENTATIVE FROM THE CITY OF DOVER DEPARTMENT OF PUBLIC WORKS MUST OBSERVE AND APPROVE
ALL CITY OWNED WATER AND SANITARY SEWER INTER-CONNECTIONS AAND TESTING. ALL WATER TAPS MUST BE PERFORMED BY A CITY OF TOTAL PARKING REQUIRED : = 200 SPACES
DOVER APPROVED CONTRACTOR. THE PROPOSED LOCATION FOR THE WATER CONNECTION MAY NEED TO BE ADJUSTED IN THE FIELD DUE TOTAL PARKING FURNISHED: = 175 SPACES (INCLUDING 16 HANDICAPPED SPACES)
TO CONDITIONS OF THE EXISTING MAIN. POSSIBLE CONDITIONS THAT WOULD REQUIRE TAPPING RELOCATION INCLUDE PROXIMITY TO PIPE
JOINTS, OTHER TAPS, CONCRETE ENCASEMENTS, CONFLICT WITH OTHER UTILITIES, AND THE LIKE. TEST HOLES MUST BE PERFORMED BY SITE SLOPE * 1 - 2 %±
THE CONTRACTOR TO DETERMINE THE BEST TAPPING LOCATION. THE CITY OF DOVER WILL NOT BE HELD RESPONSIBLE FOR FIELD
CONDITIONS REQUIRING ADJUSTMENT OF THE TAPPING LOCATION OR FOR ANY WORK REQUIRED BY THE CONTRACTOR TO MAKE AN DELDOT PROJECT ID NUMBER * N/A
APPROPRIATE AND LAWFUL CONNECTION. PROPERTY LINE
PRESENT USE * 108 GARDEN APARTMENTS
SCALE: 1"=60'
BUILDING SETBACK LINE
16. ANY EXISTING SANITARY SEWER LINES NOT TO BE UTILIZED BY THE PROPOSED FACILITY MUST BE PROPERLY ABANDONED AT THE MAINS IN
PROPOSED USE * 100 GARDEN APARTMENTS
ACCORDANCE WITH THE CITY OF DOVER DEPARTMENT OF PUBLIC WORKS SPECIFICATIONS AND REQUIREMENTS. RIGHT-OF-WAY LINE
EASEMENT LINE GROWTH ZONE * INSIDE
17. PART II, CHAPTER 180, ARTICLE III, SECTION 180-10 OF THE CODE OF KENT COUNTY REQUIRES THAT "NO PERSON SHALL DISCHARGE OR
CAUSE TO BE DISCHARGED ANY STORMWATER, SURFACE WATER, UNCONTAMINATED GROUNDWATER, ROOF RUNOFF, SUBSURFACE
DRAINAGE, UNCONTAMINATED NON-CONTACT COOLING WATER OR UNPOLLUTED INDUSTRIAL PROCESS WATERS TO ANY SANITARY PARCEL ID NOS.: CENTERLINE
TREELINE
PROXIMITY TO T.I.D. *
ED-05-067.18-01-72.00-00001 & ED-05-067.18-01-72.01-00001
SEWER", THIS SHALL INCLUDE CONDENSATE. SEC. 110-231 OF THE CITY OF DOVER CODE DEFINES STORM SEWER AS "... ANY SYSTEM USED INVESTMENT LEVEL AREA * 1
FOR CONVEYING RAIN WATER, SURFACE WATER, CONDENSATE, COOLING WATER OR SIMILAR WASTES, EXCLUSIVE OF SEWAGE." THE WETLAND DELINEATION
CONTRACTOR, DEVELOPER, OWNER AND DESIGNEES SHALL ENSURE DURING CONSTRUCTION THAT NO ILLEGAL DISCHARGES TO THE
ANSI TYPE "A" UNITS
SANITARY SEWER SYSTEM ARE CREATED WITH THE SITE IMPROVEMENTS.
SITUATE IN PROPOSED PAVEMENT
PROPOSED STORMWATER
MANAGEMENT AREA
EXISTING PROPOSED
SS MH
SANITARY SEWER S
W.V.
KENT COUNTY * STATE OF DELAWARE
WATER LINE W
1. ALL ENTRANCES SHALL CONFORM TO THE DELAWARE DEPARTMENT OF TRANSPORTATION'S (DELDOT'S) CURRENT DEVELOPMENT C.B.
STORM SEWER
COORDINATION MANUAL (DCM) AND SHALL BE SUBJECT TO ITS APPROVAL.
ELECTRIC E U.P.
2. SHRUBBERY, PLANTINGS, SIGNS AND/OR OTHER VISUAL BARRIERS THAT COULD OBSTRUCT THE SIGHT DISTANCE OF A DRIVER
PREPARING TO ENTER THE ROADWAY ARE PROHIBITED WITHIN THE DEFINED DEPARTURE SIGHT TRIANGLE AREA ESTABLISHED ON THIS CONTOUR 8
PLAN. IF THE ESTABLISHED DEPARTURE SIGHT TRIANGLE AREA IS OUTSIDE THE RIGHT-OF-WAY OR PROJECTS ONTO AN ADJACENT HYDRANT
Y
PROPERTY OWNER'S LAND, A SIGHT EASEMENT SHOULD BE ESTABLISHED AND RECORDED WITH ALL AFFECTED PROPERTY OWNERS TO
SPOT ELEVATIONS X (18.50)
MAINTAIN THE REQUIRED SIGHT DISTANCE.
CULVERT (w/F.E.S.)
3. SUBDIVISION STREETS CONSTRUCTED WITHIN THE LIMITS OF THE RIGHT-OF-WAY ARE PRIVATE AS SHOWN ON THIS PLAN AND ARE TO BE
MAINTAINED BY THE DEVELOPER, PROPERTY OWNERS OR BOTH. THE STATE OF DELAWARE ASSUMES NO MAINTENANCE WATER LINE W
RESPONSIBILITIES FOR THE FUTURE MAINTENANCE OF THESE STREETS. GAS LINE GAS
4. THE SIDEWALK SHALL BE THE RESPONSIBILITY OF THE DEVELOPER, THE PROPERTY OWNERS OR BOTH WITHIN THIS SUBDIVISION. THE SWALE CENTERLINE
STATE OF DELAWARE ASSUMES NO RESPONSIBILITY FOR THE FUTURE MAINTENANCE OF THE SIDEWALK. COVER PLAN SHEET NO. SP-1
IRON PIPE FOUND
BOUNDARY AND EXISTING CONDITIONS SURVEY PLAN SHEET NO. SP-2
5. TO MINIMIZE RUTTING AND EROSION OF THE ROADSIDE DUE TO ON-STREET PARKING, DRIVEWAY AND BUILDING LAYOUTS MUST BE CONCRETE MONUMENT FOUND SITE DEVELOPMENT PLAN SHEET NO. SP-3
CONFIGURED TO ALLOW FOR VEHICLES TO BE STORED IN THE DRIVEWAY BEYOND THE RIGHT-OF-WAY, WITHOUT INTERFERING WITH
SIDEWALK ACCESS AND CLEARANCE. SOIL BORING EXISTING TREE SURVEY PLAN SHEET NO. LS-1
FIRE DEPARTMENT CONNECTION LANDSCAPE PLAN SHEET NO. LS-2
6. THE DEVELOPER SHALL BE REQUIRED TO FURNISH AND PLACE RIGHT-OF-WAY MARKERS TO PROVIDE A PERMANENT REFERENCE FOR
RE-ESTABLISHING THE RIGHT-OF-WAY AND PROPERTY CORNERS ON LOCAL AND HIGHER ORDER FRONTAGE ROADS. RIGHT-OF-WAY MAIL BOX MB LANDSCAPE DETAIL & NOTES PLAN SHEET NO. LS-3
MARKERS SHALL BE SET AND/OR PLACED ALONG THE FRONTAGE ROAD RIGHT-OF-WAY AT PROPERTY CORNERS AND AT EACH CHANGE IN SANITARY CLEANOUT CO
RIGHT-OF-WAY ALIGNMENT IN ACCORDANCE WITH SECTION 3.2.4.2 OF THE DEVELOPMENT COORDINATION MANUAL. PR. SITE LIGHT
NUMBER OF PARKING STALLS IN ROW 8
HANDICAP MARKER
DATE: 5 OCTOBER 2016
SIGN
ROAD TRAFFIC DATA:
"SITE" FUNCTIONAL CLASSIFICIATION - K157 WALKER ROAD - MAJOR COLLECTOR
POSTED SPEED LIMIT - 35 MPH
I, CHRISTOPHER WHALEY, HEREBY CERTIFY THAT DELAWARE STATE HOUSING AUTHORITY IS THE I, ROGER A. GROSS, P.E. HEREBY CERTIFY THAT I AM A REGISTERED PROFESSIONAL ENGINEER IN
LEGAL OWNER OF THE PROPERTY SHOWN ON THIS PLAN, THAT THE PLAN WAS MADE AT ITS THE STATE OF DELAWARE, AND THAT THE INFORMATION SHOWN HEREON HAS BEEN PREPARED
N AADT = 7350 TRIPS (FROM 2015 DELDOT TRAFFIC SUMMARY)
10 YEAR PROJECTED AADT = 1.20 X 7350 TRIPS = 8820 TRIPS DIRECTION, THAT IT ACKNOWLEDGES THE SAME TO BE ITS ACT, AND DESIRES THE PLAN TO BE UNDER MY SUPERVISION AND TO THE BEST OF MY KNOWLEDGE AND BELIEF REPRESENTS GOOD
10 YEAR PROJECTED AADT+SITE ADT (N/A) = 8820 (SITE TRIPS ARE EXISTING) RECORDED IN ACCORDANCE WITH ALL APPLICABLE LAWS AND REGULATIONS. ENGINEERING PRACTICES AS REQUIRED BY THE APPLICABLE LAWS OF THE STATE OF DELAWARE.
TRAFFIC PATTERN GROUP - 3 (FROM 2015 DELDOT TRAFFIC SUMMARY)
PEAK HOUR = 16.08% X 298 = 48 TRIPS
SITE TRAFFIC DATA:
SOURCE: ITE TRIP GENERATION MANUAL 9TH EDITION
100 LOW-RISE APARTMENT UNITS (221)
ONE ENTRANCE - FULL MOVEMENT (EXISTING)
DESIGN VEHICLE: SU-30 CHRISTOPHER WHALEY DATE: ROGER A. GROSS, P.E. DATE: 35516 CROSSING AVENUE, UNIT 1
WALKER ROAD SITE ADT (100 LOW-RISE APARTMENT UNITS) = 660 TOTAL TRIPS
DIRECTIONAL DISTRIBUTION:
DELAWARE STATE HOUSING AUTHORITY
18 THE GREEN
MERESTONE CONSULTANTS, INC. 5215 W. WOODMILL DRIVE
FIVE POINTS CROSSING
KENT COUNTY ROAD #157 53% TO AND FROM THE NORTHEAST = 350 ADT (24 AM PK) [31 PM PK] 33516 CROSSING AVENUE, UNIT 1 WILMINGTON, DE 19808 PHONE:
DOVER, DE 19901 LEWES, DE 19958
TRAFFIC GENEREATION DIAGRAM 47% TO AND FROM THE SOUTHWEST = 310 ADT (22 AM PK) [27 PM PK] LEWES, DE 19958 302-992-7900 FAX: 302-992-7911
ADT (A.M. PEAK HOUR) [P.M. PEAK HOUR] 5.31% TRUCKS & BUSES X 659 = 35 TRIPS 302-739-4263 (302) 226-5880 PHONE: 302-226-5880
Ref: 9th edition of ite TRIP GENERATION
C MERESTONE CONSULTANTS, INC. 2016 PLAN #: 22101R - 327984
Paj 8
CO
OR DELA
D W
(NA INAT ARE
201 E SY STA
1, E ST T
PO EM E
CH NA
201 D '8
0) 3
DETAIL: NRCS WEB SOIL SURVEY NO SCALE
PROPERTY LINE
BUILDING SETBACK LINE
RIGHT-OF-WAY LINE
EASEMENT LINE FOR PROPERTY KNOWN AS:
CENTERLINE
TREELINE
OtA
WETLAND DELINEATION
ALSO KNOWN AS:
ANSI TYPE "A" UNITS
PROPOSED PAVEMENT
PREPARED FOR:
PROPOSED STORMWATER
MANAGEMENT AREA
ARCHITECTURAL ALLIANCE, LLC
EXISTING PROPOSED SITUATE IN:
SANITARY SEWER SS S
MH
W.V.
CITY OF DOVER * KENT COUNTY
Kent County, Delaware (DE001) WATER LINE W
STORM SEWER
C.B. STATE OF DELAWARE
FzB Map Unit Symbol Map Unit Name Percent of AOI ELECTRIC E U.P.
FzB Fallsington-Urban land 87.3% CONTOUR 8
SCALE: 1" = 30' 30 0 30 90
complex, 0 to 5 percent HYDRANT
Y
slopes SPOT ELEVATIONS X (18.50)
OtA Othello silt loam, 0 to 2 percent 12.7% CULVERT (w/F.E.S.)
slopes WATER LINE W Scale 1" = 30 ft
GAS LINE GAS
Totals for Area of Interest 100.0% SWALE CENTERLINE
IRON PIPE FOUND
CONCRETE MONUMENT FOUND
SOIL BORING
FIRE DEPARTMENT CONNECTION
Call Before You Dig! MAIL BOX MB
Delaware Law Requires SANITARY CLEANOUT CO
PR. SITE LIGHT
3 Working Days Notice for NUMBER OF PARKING STALLS IN ROW 8 5215 WEST WOODMILL DRIVE 33516 CROSSING AVENUE, UNIT 1
Construction Phase and 10 Working WILMINGTON, DE 19808 FIVE POINTS SQUARE
HANDICAP MARKER LEWES, DE 19958
Days in Design Stage - Stop Call SIGN
PH: 302-992-7900 PH: 302-226-5880
FAX: 302-992-7911 FAX: 302-992-7911
1-800-257-7777 APPROVED:
PROFESSIONAL ENGINEER DATE DRAWN BY: R.A.G. DATE: 10/05/2016 SHEET#: SP-2
MERESTONE CONSULTANTS, INC. © 2016 PLAN #: 22101R-327984
Paj 9
CO
OR DELA
D W
(NA INAT ARE
201 E SY STA
1, E ST T
PO EM E
CH NA
201 D '8
0) 3
PROPERTY LINE
BUILDING SETBACK LINE
RIGHT-OF-WAY LINE
EASEMENT LINE
FOR PROPERTY KNOWN AS:
CENTERLINE
TREELINE
WETLAND DELINEATION ALSO KNOWN AS:
ANSI TYPE "A" UNITS
PROPOSED PAVEMENT PREPARED FOR:
PROPOSED STORMWATER
MANAGEMENT AREA ARCHITECTURAL ALLIANCE, LLC
EXISTING PROPOSED
SITUATE IN:
SS MH
SANITARY SEWER S
WATER LINE W W.V. CITY OF DOVER * KENT COUNTY
C.B.
STORM SEWER STATE OF DELAWARE
ELECTRIC E U.P.
CONTOUR 8
HYDRANT
Y
SCALE: 1" = 30' 30 0 30 90
SPOT ELEVATIONS X (18.50)
CULVERT (w/F.E.S.)
WATER LINE W Scale 1" = 30 ft
GAS LINE GAS
SWALE CENTERLINE
IRON PIPE FOUND
CONCRETE MONUMENT FOUND
SOIL BORING
FIRE DEPARTMENT CONNECTION
MAIL BOX MB
Call Before You Dig!
SANITARY CLEANOUT CO
Delaware Law Requires (SCALE: 1"=50')
PR. SITE LIGHT
3 Working Days Notice for
NUMBER OF PARKING STALLS IN ROW 8
5215 WEST WOODMILL DRIVE 33516 CROSSING AVENUE, UNIT 1
HANDICAP MARKER Construction Phase and 10 Working WILMINGTON, DE 19808 FIVE POINTS SQUARE
Days in Design Stage - Stop Call LEWES, DE 19958
SIGN PH: 302-992-7900 PH: 302-226-5880
1-800-257-7777 FAX: 302-992-7911 FAX: 302-992-7911
APPROVED:
PROFESSIONAL ENGINEER DATE DRAWN BY: R.A.G. DATE: 10/05/2016 SHEET#: SP-3
MERESTONE CONSULTANTS, INC. © 2016 PLAN #: 22101R-327984
Paj 10
HOUSING MANAGEMENT OFFICE
26 THE GREEN (302) 739 - 7423 FAX
PHONE (302) 739-7416
DOVER, DELAWARE 19901 (302) 739 - 4264 TDD
TOLL FREE: (888) 363-8808
November 9, 2016
City of Dover
P.O. Box 475
Dover, De 19903
RE: Redevelopment of Liberty Court Apartments (S-16-22)
Delaware State Housing Authority/Liberty Comi Preservation Corporation is requesting a waiver
in regards to the emergency rear access requirement under the current City of Dover Code
(Article 5 - Supplementary Regulations, Section 17). These building are non-confmming
structures; new building construction/materials, sprinkler systems and a new primary fire lane
are being proposed to provide additional fire protection above and beyond the current condition.
We would greatly appreciate your cooperation in regards to this waiver request.
HALEY
Director of Hous · g Management/DSHA
Secretary, Libe1iy Court Preservation Corporation
Paj 11
C F
S-16-22 I I
T R
CITY OF DOVER Y E
DEVELOPMENT ADVISORY COMMITTEE O M
F A
APPLICATION REVIEW COMMENTARY
R
D.A.C. MEETING DATE: 11/09/16 D S
O H
V A
E L
R
APPLICATION: Redevelopment of Liberty Court Apartments
FILE #: S-16-22 REVIEWING AGENCY: City of Dover, Office of the Fire Marshal
CONTACT PERSON: Jason Osika, Fire Marshal PHONE #: (302) 736-4457
THE SUBJECT PROPOSAL HAS BEEN REVIEWED FOR CODE COMPLIANCE, PLAN CONFORMITY, AND
COMPLETENESS IN ACCORDANCE WITH THIS AGENCY’S AUTHORITY AND AREA OF EXPERTISE.
THE FOLLOWING ITEMS HAVE BEEN IDENTIFIED AS ELEMENTS WHICH NEED TO BE ADDRESS BY THE
APPLICANT:
CITY AND STATE CODE REQUIREMENTS:
1. Proposed building is residential. Primary fire lanes are required to be 24 feet wide and cover the
side of the building that has the primary entrance and exit. Fire lanes can be no closer than 10
feet to the building and no farther than 50 feet from the building. Fire lanes shall cover 35% of
the proposed building.
2. Emergency access to rear building areas compliant with City of Dover Code (Article 5-
Supplementary Regulations, Section 17); All two to three story apartment structures require an
18ft Secondary Fire Lane at the rear.
3. The closest edge of fire lanes shall not be located further than 50ft from the exterior wall if one or
two stories in height
4. Building Access shall be no further than 50 feet from a primary entrance. Where buildings are
provided with an automatic sprinkler system installed in accordance with NFPA 13, access shall
be no further than 100 feet from the primary entrance.
5. Fire Lanes shall have an unobstructed vertical clearance of not less than 13ft 6in.
6. All Fire Lanes shall be marked in accordance with the adopted Delaware State Fire Prevention
Regulations. All fire lane markings shall be in the color of “yellow”.
7. Perimeter access will be 75% and clearly shown on the plans. Perimeter Access minimum width
shall be 15ft measured from the face of the building at grade with a maximum slope of 10%.
Plantings and utility services shall be permitted within the perimeter access and shall interfere
with emergency services fire ground operations. See additional requirements #3.
Paj 12
8. Please see City of Dover Ordinance 98-10 in reference to Speed Reduction Devices.
9. Address numbers of at least 12 inches in height must be placed on the street side of the building
visible from the street. Label all buildings.
10. Any natural or LP gas bottles, meters, values, regulators, etc., must have impact protection per
City of Dover Code of Ordinances.
11. Full building and fire plan review is required.
12. Building cannot be occupied or construction or renovations started until completion of building
and fire plan review.
13. All required means of egress shall have an exit discharge consisting of a non slip surface, and
leading to and terminating at a public way.
14. Sprinkler system required. System is to be monitored by an approved Fire Alarm System.
15. Fire Department Connection is to be located within 50 feet of main entrance. Access to the Fire
Department Connection must be clear unobstructed access as defined by the AHJ.
16. Fire Department Connection to be located within 300 feet of fire hydrant, measured as hose
would come off the fire equipment.
17. Fire Alarm System required per occupancy code requirements.
18. Knox Box required at all buildings.
19. Gates are to be operational with Fire Department Opti-Con Systems approved by Delaware
Department of Transportation. All gates are required to have one manual and one automated
means for opening. To be considered accessible for fire department apparatus the actual clear
openings shall be not less than 14ft, the paved surface through the gate shall be not less than 12ft
and the gate shall be setback from the perpendicular street by at least 50ft.
20. Project to be completed per approved Site Plan.
21. Multiple Access Roads shall be provided when a fire department access road (fire lane) is
determined by the Fire Marshal to be impaired by vehicle congestion, condition of terrain,
climatic conditions, or other factors that could limit access such as placement of fire hose from
fire equipment.
ADDITIONAL / SPECIFIC REQUIREMENTS TO OBTAIN APPROVAL:
*Note, a meeting regarding the project was already held and several conversations
through e-mail and telephone have also taken place.
Paj 13
1. We will need to discuss entry into the access road (Fire Lane) from Walker Road. If
this is going to remain as it currently is (chain), it will need a Knox Box or a Knox
Lock. If it changes to a gate type system, we will need to discuss additional
requirements.
2. Fire Lanes need to cover 35% of the proposed buildings. Please show the percentage
of Fire Lanes for each building on the site plan. The current Fire Lane needs to
properly connect with new Fire Lane. Access to the Fire Lane is needed in two
dedicated areas as defined by the Fire Marshal (if these areas are chained/gated, the
same access requirements will need to be met as the existing Fire Lane). This is to
access the two fire hydrants which are located on the property.
3. Buildings under 10,000 ft2 require 35% perimeter access if the building is
sprinklered. Buildings over 10,000 ft2 require 75% perimeter access. Please show the
percentage of perimeter access for each building on the site plan (if it exceeds the
required percentage, please show the total percentage, not the minimum required).
4. If the site plan changes in any way due to other agencies, the Fire Lane coverage will
need to be discussed with this office.
APPLICABLE CODES LISTED BELOW (NOT LIMITED TO):
2015 NFPA 1 Fire Code (NFPA; National Fire Protection Association)
2015NFPA 101 Life Safety Code (NFPA; National Fire Protection Association)
2013 NFPA 72 National Fire Alarm and Signaling Code (NFPA; National Fire Protection Association)
2013 NFPA 13 Installation of Sprinkler Systems (NFPA; National Fire Protection Association)
2009 IBC (International Building Code)
Latest editions of all other NFPA Codes as defined by the Delaware State Fire Prevention Regulations
2015 Delaware State Fire Prevention Regulations
City of Dover Code of Ordinances
*If you have any questions or need to discuss any of the above comments, please call the above
contact person listed.
Paj 14
2016 Gun Log Thru November 4, 2016
DATE OFFICER NAME COMPLAINT # ADDRESS CONFISCATED FROM GRID TYPE OF GUN DISPOSITION
01/21/2016 Schmid 50-16-2294 Greenhill Ave @ Whiteoak Rd 210 9mm Mauser Guilty
01/21/2016 Schmid 50-16-2294 Greenhill Ave @ Whiteoak Rd 210 .22 Caliber Rohm revolver Guilty
10/07/2016 MAULL 50-16-33816 100 LAKE DR 210 XD 40 Cal Not Guilty
04/30/2016 Boesenberg 50-16-13764 US 13 N/O LAKEVIEW DR 210 .38 SPECIAL STANDARD Pending
09/15/2016 Willson 50-16-31120 1700 N Dupont Hwy H201 220 Ruger 9mm Handgun Pending
09/15/2016 Willson 50-16-31120 1700 N Dupont Hwy H201 220 Taurus Judge .45 (Stolen) Pending
04/17/2016 Garey 50-16-12060 154H Willis Rd Dover, DE 230 Raven Arms MP-25 .25 cal semi-auto handgun Pending
03/24/2016 Peer 50-16-9118 206 Bay Tree Road (Parking Lot) 240 AMT Kurz 380/9mm semi-auto handgun Guilty
03/03/2016 Boesenberg 50-16-6882 US 13 at Whiteoak Rd 240 Glock 43 9mm Handgun Guilty
06/22/2016 Garey 50-16-18611 1 1/2 Kentucky Ave Wilmington, DE 240 High Standard-Double Nine .22 cal revolver Pending
10/21/2016 Bumgarner 50-16-35615 500 Persimmon Tree, Apt 431 (ATF) 240 .357 Ruger Revolver Pending
09/27/2016 Martinek 50-16-32679 Leipsic Rd @ N. Dupont 250 SCCY 9mm handgun Pending
09/27/2016 Martinek 50-16-32679 Leipsic Rd @ N. Dupont 250 Kel Tec 9mm handgun Pending
09/27/2016 Martinek 50-16-32679 Leipsic Rd @ N. Dupont 250 Kel Tec 9mm handgun Pending
01/21/2016 Barrett 50-16-2286 US 13 at Rustic Lane 250 Glock 9mm Handgun Probation Before Judgement
05/24/2016 PIERCE 50-16-15542 LEIPSIC RD 254 Glock 27 handgun Nolle Pros
02/11/2016 Johnson 50-16-4584 100 Teak Court 260 S&W 9mm Handgun Nolle Pros
03/30/2016 Bumgarner 50-16-10093 ATF- 517 River Rd 410 .380 cal Cobra Handgun Pending
04/21/2016 Bumgarner 50-16-10093 ATF- 910 Whatcoat Dr 410 9mm Taurus Handgun Pending
08/16/2016 Johnson 50-16-27527 River Rd/ New Castle Ave 410 Taurus .40 cal Pending
10/25/2016 Barrett 50-16-35979 IRO 469 New Castle Ave 410 9mm Ruger semiauto Pending
05/18/2016 Bumgarner 50-16-15806 ATF- 324 Martin St 420 12 ga Mossberg shotgun Nolle Pros
05/18/2016 Bumgarner 50-16-15806 ATF- 324 Martin St 420 Remington 30-06 rifle Nolle Pros
07/02/2016 Rankin 50-16-22182 133 Holmes Street 430 Raven Arms Co. .25 cal semi-auto Probation Before Judgement
07/02/2016 Rankin 50-16-22182 133 Holmes Street 430 Heritage .22 cal revolver Probation Before Judgement
01/28/2016 Bumgarner 50-16-3632 ATF Task Force- 4044 S Dupont Hwy 460 Taurus Revolver .22 cal Federal Charge - Guilty
01/28/2016 Bumgarner 50-16-3632 ATF Task Force- 4044 S Dupont Hwy 460 Browning Hi-Power 9mm Federal Charge - Guilty
01/28/2016 Bumgarner 50-16-3632 ATF Task Force- 4044 S Dupont Hwy 460 WWI .223 rifle Federal Charge - Guilty
01/28/2016 Bumgarner 50-16-3632 ATF Task Force- 4044 S Dupont Hwy 460 WW1 .223 rifle Federal Charge - Guilty
01/28/2016 Bumgarner 50-16-3632 ATF Task Force- 4044 S Dupont Hwy 460 Mossberg 500 Chainsaw, 12ga Federal Charge - Guilty
01/28/2016 Bumgarner 50-16-3632 ATF Task Force- 4044 S Dupont Hwy 460 H&K .223 rifle Federal Charge - Guilty
06/01/2016 Schmid 50-16-17935 49 Howell St Dover, DE Lot 7 620 SCCY cpx-1 9 MM Pending
03/10/2016 Boesenberg 50-16-7727 N. New St at W. Division St 640 DPMS AR-15 Assault Rifle Guilty
03/28/2016 Johnson 50-16-9649 Reese st at Lincoln St 640 Ruger 9mm Handgun Guilty
05/17/2016 Johnson 50-16-15837 S Kirkwood St 640 9 mm SCCY Industries Guilty
04/20/2016 BARROWS 50-16-12305 37 S. NEW ST 640 9mm handgun Guilty
09/13/2016 Boesenberg 50-16-30931 S Kirkwood St 640 Glock mod. 22 .40 cal Handgun No Charges
10/19/2016 Barrett 50-16-35352 104 S. New St 640 Ruger .380 LCP handgun No Charges
10/19/2016 Barrett 50-16-35352 104 S. New St 640 S&W .38 special revolver No Charges
01/29/2016 Willson 50-16-3044 836 Lincoln Street 640 Taurus .357 Magnum Nolle Pros
01/29/2016 Willson 50-16-3044 836 Lincoln Street 640 Smith & Wesson .38 Special Nolle Pros
06/22/2016 Cunningham 50-16-20794 W Reed St 640 Glock 17 9mm Semi-Auto Nolle Pros
05/26/2016 Rankin 50-16-17066 Cherry St. 640 9mm S&W handgun Pending
06/24/2016 Richey 50-16-21148 505 Forest St 640 Ruger 9mm Handgun Pending
07/28/2016 Boesenberg 50-16-25418 S Kirkwood St 640 .22 cal Ruger Handgun Pending
07/28/2016 Boesenberg 50-16-25418 S Kirkwood St 640 .380 Bryco Arms Handgun Pending
08/18/2016 Rankin 50-16-27873 53 S. New St. 640 HS Model II . 22 cal Pending
Paj 15
08/17/2016 Martinek 50-16-27737 Queen and Loockerman Street 640 Mossberg 12 gauge Pending
11/04/2016 Cunningham 50-16-37139 102 S. New St 640 Mossberg 12 ga shotgun Pending
11/12/2016 BERNS 50-16-38124 760 SLAUGHTER ST 640 380 Cal Pending
04/20/2016 MITCHELL 50-16-12305 866 PAUL ST 640 Ruger SRC 9 mm handgun Suspect Unknown
11/08/2016 MAST 50-16-37505 921 SIMON CIR 640 38 Special Suspect Unknown
05/31/2016 Cunningham 50-16-17703 1300 S Farmview Dr E21 680 Taurus .380 Semi-Auto Guilty
05/31/2016 Cunningham 50-16-17703 1300 S Farmview Dr E21 680 Rossi .38 Special revolver Guilty
07/14/2016 Bumgarner 50-16-22545 ATF- 1300 S Farmview Dr 680 Taurus 9mm handgun Guilty
01/12/2016 J Wood 50-16-1229 211 Delawarve Ave (CMS) 810 Smith & Weson M&P cal. 380 Guilty
03/16/2016 LAWSON 50-16-8331 WHATCOAT DR. 820 Beretta 9 mm handgun Guilty
04/12/2016 Barrett 50-16-11382 Fulton St @ N. New St 820 RG Industries .22lr revolver Juvenile Guilty
10/06/2016 Streadwick 50-16-33683 225 N. New St, Dover DE 820 Springfield XD 45 No Charges
02/08/2016 Toto 50-16-4243 yard of 200 North Kirkwood St 820 Iver Johnson .32 cal revolver Nolle Pros
02/20/2016 N Warren 50-16-5471 316 Fulton ST 820 Ruger SR9 9mm semi-auto handgun Nolle Pros
08/11/2016 Toto 50-16-26856 Ridgley Street, Dover De 820 22 H and R revolver no serial number Pending
04/14/2016 Willson 50-16-11526 60 Ridgley St 820 Smith & Wesson 9mm Pending
04/14/2016 Willson 50-16-11526 60 Ridgley St 820 Ravens arms .25 caliber Pending
08/26/2016 Barrett 50-16-28813 38 N. Governors Ave Alley 820 ROHM RG10 .22 caliber short Pending
02/02/2016 Boesenberg 50-16-3542 RT 8 at Saulsbury rd 850 .40 cal Springfield XD Handgun Pending
08/03/2016 Willson 50-16-26071 129 Madison Court 850 .380 Bersa handgun Pending
08/03/2016 Willson 50-16-26071 129 Madison Court 850 Mossberg 500 12 gauge Pending
08/03/2016 Willson 50-16-26071 129 Madison Court 850 Walther Arms MP5 .22 cal Pending
01/29/2016 Turner 50-16-3043 50 Village Drive 860 Bryco .25 caliber semi-auto Nolle Pros
11/02/2016 Johnson 50-16-37013 325 W Broadstairs Place B302 860 Ruger .22 caliber rifle Pending
11/02/2016 Johnson 50-16-37013 325 W Broadstairs Place B302 860 Walther .380 sem-auto Pending
06/12/2016 PIERCE 50-16-19248 1019 WALKER RD 860 .22 Cal Pending
10/17/2016 Peer 50-16-35055 908 Woodcrest Drive Apt. 2-4, Dover, DE 880 Browning Invector BPS Special Steel 12 GA No Charges
10/17/2016 Peer 50-16-35055 908 Woodcrest Drive Apt. 2-4, Dover, DE 880 Ruger .22 LR Rifle No Charges
10/17/2016 Peer 50-16-35055 908 Woodcrest Drive Apt. 2-4, Dover, DE 880 Marlin Firearms Co. Mo. 81 .22 LR Rifle No Charges
10/17/2016 Peer 50-16-35055 908 Woodcrest Drive Apt. 2-4, Dover, DE 880 RG 23 .22 LR Handgun No Charges
10/17/2016 Peer 50-16-35055 908 Woodcrest Drive Apt. 2-4, Dover, DE 880 Reck P8 KAL 6.35 MM Handgun No Charges
02/15/2016 Schmid 50-16-4908 44 Courtside Dr Apt B32 880 H&R model 929 .22 caliber Pending
03/22/2016 Boesenberg 50-16-9046 1700 East Lebanon RD 990 H&K USP .40 cal Handgun Federal Charge - Guilty
04/29/2016 Johnson 50-16-13644 231 Acorn Lane 990 .22 caliber revolver PIC Guilty
03/29/2016 Bumgarner 50-16-14054 ATF- Dagsboro DE 990 .45 cal Colt Handgun Nolle Pros
03/29/2016 Bumgarner 50-16-14054 ATF- Dagsboro DE 990 .22 cal HR revolver Nolle Pros
04/05/2016 Bumgarner 50-16-14054 ATF- Millsboro DE 990 .32 cal Colt revolver Nolle Pros
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Daewoo 9mm handgun Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Taurus .380 handgun Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Ruger .22 cal revolver Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Glock 17 9mm handgun Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Rohm .22 cal revolver Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Just Right 9mm Carbine Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 SCCY 9MM handgun Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Mossberg 12ga shotgun Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Winchester 12ga shotgun Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Romarm AK-47 Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Harrington and Ricahrdson 12 ga Pending
08/11/2016 Bumgarner 50-16-26959 8595 Virginia Pine Lincoln (ATF) 990 Jennings .22 cal handgun Pending
Paj 16
Type of Guns Recovered
90 January 1, 2016 – November 4, 2016
80 78
70
60
50
40
30
20
9 9
10
0
Handguns Shotgun Rifle
Paj 17
30
Grid Locations
25 24 24
20
17 17
15 14
10
5
0
200 400 600 800 *990
990- Is Outside City Limits, guns were recovered during a joint task force with the DEA
Paj 18
50
Dispositions 46
45
40
35
30
25
22
20
15 13
10 9
5 3
2
1
0
Guilty Not Guilty Nolle Pros Probation Before Pending No Charges Suspect
Judgement Unknown
Paj 19
City of Dover
s
wi
Le
Dr
Delaware
Ln
y
nn
Pe
Wilmington S ta
te
College Hw
y
1
N
Du
po
nt
Hw
y
g
in
rk
Pa
ee
oy
pl
Em
s
Del wn
Tech
ough Rd
Dr
Ch
Dover
Mall 270 Do
ve
r D o
Scarbor as
Ce
da
e
r
dC
KW
Bl
d
v
R
Ln
250
fo r arr us
Craw ol
lA
tic
ve
Stonebrook Ln
Ln e e
East Ru Tr
st on
ic St m
at s im
W
e P er
Hw
Dr
k y
r ee 1
i llc N
Stonebrook Rd M Du
West e ys po
nt
nn Hw
De Wild
W Millcreek y
Meadows
254
Mc
Ke
e Rd
840 220 Dover
Pl
a za
Dr
Downs
McKee
Ap
Road ril
Maple Dr
Business De
Glen Park Delaware la
Farthing State
w
ar
e
Woods St
Seskinore University at
e
Un
iv
e North
d ity
eR rs Dover
l le g
Co
c
d
Shopping ip
si
Oak
Ol Center Le
Shadows
Rd
ge
lle
Meadows Co
Garrison
at
Tract
Dover
Somerset
Park
Rd
a
St ilm
ay W
ta as
m
on Ri J
Fox College d on
R St
Meadows Road
Business
University
N State St
Park e
C Co
nw Courtyard N St
at
ol ll St nt e
po
Hi a watha Ln
le Hw Rd
870 ge
Pa
r k
D
r Co lle
ge
R
d Du
Hw
y
Towne
Point
Apartments
y
1
hi
W
oa
te
k
Silver
Lake
Townhouses
240
Baltray
Emerald
Pointe Westminster
Silve
r
Towne 260
Retreat
830 Lake
B
d
Chatham
Court
Apartments
Point
Bay
Tree
O ld W
hit
eO
ak
Rd
Ct
Woodcrest
M
cK Towne
ee East Point
Rd
k Lake Apartments
Dr
ynn D r
Gardensie
ev k
ick L
Fox Rd
ak Manchester
Patr
Hall White te
O
Oakmont Blv Lake hi Square
Oak W
park The d Club White
Hamlet no Oak Farms rn
Aco
Oakridge rs Apartments
Farms Patriot
ov
er Ln Village
Apartments Mapleton
860
NG
nb
Carol
Street
Square
230 n
Independence
Village
Nixo
d err
eR Turnberry illi
rov y e r Rd Development W
tnu
tG Capital Walk d
Ch
es
sR Ln Acorn
Healthcare Lexington
Ken Farms gP
Lon
ton
Rd Liberty Glen
Court
at Dr
810 Girl
S oin
t
Rd
Lewis t Ln
tco
Wha
Ave
cou
Fox Rd
ors
210
M
ill
ver n
Dr
N Go
Edgehill
Westfield
N D up
880 Fox
Hall
West
Four
Seasons 820 o nt H
wy iv i
s io
nS
t
N L ittle Creek Rd
Bicentennial ED
Village Sauls Clar
a Ext
Rd
III
bury
s Hwy
King
850
Edgehill
Mallard
Pond
lR
d
Shopping
Center
an
S t
430
hil
Park ee
n erm
Gr ck John H
Brandywine Dr oo Clearview
Heatherfield EL un
Apartments nB Meadow
East n St R
Cranberry ivisio wn
WD
610
Run ro
d
Forrest Ave
Forrest Ave 410 Dover
Crossing
St
Minor
Gateway Court St
an S t
West ckerm
W Loo
Shopping S Little Creek Rd
Center
S Sauls Lincoln
640 Ma
r Tudor
Industrial
680 Park tin
d
Schoolview
bury R
Simon St
rR
d Park
ill lle n
Circle wg Mi tL
Woodmill ter S
t Capital Co ur Maggies W a
Co
y
E Wa Green
Apartments St
vy vd
Enterprise Bl
Le n
Business He
ue
St Bl D Dr
ning
Village Park t t MC
th S er S
Ban
of W Nor W Wat
Westover C om merce Way
d
Blv Blue
est S
r
is e
on d
Mi Be Hen
SW
n
sep
ffli ls Corporate
Sau
St
H or
th
Rd
t Sou Center
Pl bury
Bay
Enterpris e Court Rd
Cannon Rd
Plaza
S Governors Ave
Mill Kent
d
General yR
Ba
440
Hospital ect
S State St
or
og
Bulld
Co
Rd nn
State
e
ill bl
tt v Pu Stover Ru
le Hwy
n Dr
z S
Ha ic
1
o n
afe he
General nc
Eden vd
420 P u W t
S
Foods Bl i ck
620
The
Hill
Farm 650 S Du
pon
t Hw
y
Beeches
ty
r Ln
Ci ty
Department n fer
t io Paradee f
of rt a La
po
Ave
s Center
S Bradford St
Transportation Tr an
Morris
tric
Nottingham
Elec
Sherwood
2
ka
Estate
Sig
nS
ho
p
Rd
Tr
a ns
it Rd
450
Meadows
Bay
690
Schutte
Park
Wyoming Ave
Riverside
Mobile
Home
Court
Plaza Stover
440 f fer
ty
Ln
Hwy La
Roosevelt Ave Park Rd d 1 e
yR
it
450 Starlifter Av
Jefferson Ter
Sherwood Carrolls ran
s Ba Stat
Corner
T e
Woodbrook Ga
lax
Shopping Capital
630
yD
e r
Center River Park
St arlifter
Chase Ga
Capital Kings l ax
Av
Apartments Cliff yD
r
Park
Mobile ne
Rd a
Bay elin
r e
Lynnhaven ecto nL
an
Home nL
onn sto
B as
sto
Rd C i ng y g
a inPark Ho r
un Li v
s Wiv
sep
nR
480
Bu o nd R Hor
heo v an L e R d se p
rto c ir E ay ond
n Pun S d R d
Hidden t sW
Ne lC an
Bar
Creek w Ev Rd
Sir e es Rd
st l
Ca an
Crossgates J
De
at
sD
r Rd
Jan es
Clearfield
Apartments
660 y Dover Ja
ne
sC ir
SD
upo
Wedgewood
Mayfair
nt H
w n ic k
L n
AFB Dover
Air
Pine
Post Blvd
Old
Rud
460 Force
Base
Garton Ln
Grove er
op
Apartments Co
SUtS
Web tat
bs Es aHt
Ln eR
d ew
yH1
w3y
1
1
Kent
Acres Dover
460 Air
Force
670 Rodney
Base
Village
de
Dr
Bay
si
US
Hw
470
y1
13
1 inch = 2,000 feet
Paj 20
ACTION FORM
PROCEEDING: Safety Advisory & Transportation Committee
DEPARTMENT OF ORIGIN: City Manager's Office DATE SUBMITTED: November 18, 2016
PREPARED BY: Scott D. Koenig, P.E., City Manager
SUBJECT: Request for 4-Way Stop Sign- Wyoming Avenue and Westview Terrace
REFERENCE: N/A
RELATED PROJECT: N/A
REVIEWED BY: Scott D. Koenig, P.E., City Manager
EXHIBITS: Exhibit #1- Speed survey information Exhibit #2- Original CAF from 9/21/2016
EXPENDITURE REQUIRED: $300.00 (EST.) AMOUNT BUDGETED: $16,000.00 (All Signs)
FUNDING SOURCE (Dept./Page in CIP & Budget): 110-1800-544 (Streets Division Operating Budget)
TIME TIMETABLE: Install within thirty (30) days of final approval
RECOMMENDED ACTION: Staff still recommends the installation ofthe 4-way stop condition at the
intersection ofWyoming Avenue and Westview Terrace; however, final action should consider any additional
public testimony received at the committee meeting.
BACKGROUND AND ANALYSIS
The Dover Police Department conducted an additional speed survey from October 17, 2016- October 24, 2016
as was requested. This speed survey was completed after the speed monitoring signs were repaired and placed
back into operational status.
The October survey recorded 20,566 vehicles. 2,124 vehicles were over the 15 mph stopping threshold. The
average speed during this survey was 29.3 mph. The original survey had an average speed of31.2 mph. Staff
indicated the speed monitoring signs reduced the average speed by 1.9 mph.
Paj 21
!::xiLtl:Jif .1
c; ~CLje5
MetroCount Traffic Executive
Speed Statistics
SpeedStat-53 -- English (ENU)
Datasets:
Site: [KM44MXDO] Wyoming Ave
Attribute:
Direction: 8 - East bound A>B, West bound B>A. Lane: 0
Survey Duration: 16:56 Monday, October 17, 2016 => 16:12 Monday, October 24, 2016,
Zone:
File: KM44MXDO 0 2016-10-24 1613.ECO (Plus)
Identifier: KM44MXDO MC56-L5 [MC55] (c)Microcom 190ct04
Algorithm: Factory default axle (v4.06)
Data type: Axle sensors - Paired (Class/Speed/Count)
Profile:
Filter time: 16:57 Monday, October 17, 2016 => 16:12 Monday, October 24, 2016 (6.9694)
Included classes: 1, 2, 3, 4, 5, 6, 7, 8, 9, 10, 11, 12, 13
Speed range: 6-99 mph.
Direction: North, East, South, West (bound), P = East
Separation: Headway > 0 sec, Span 0 - 328 .084 ft
Name: Default Profile
Scheme: Vehicle classification (Scheme F3)
Units: Non metric (ft, mi, fUs, mph, lb, ton)
In profile: Vehicles= 20566/20922 (98 .30%)
Paj 22
Speed Statistics
Speed Stat-53
Site: KM44MXD0 .0.1EW
Description: Wyoming Ave
Filter time: 16:57 Monday, October 17, 2016 => 16:12 Monday, October 24, 2016
Vehicles = 20566
Posted speed limit= 25 mph , Exceeding= 17164 (83.46% ), Me an Exceeding = 30.97 mph
Maximum = 93.8 mph , Minimum= 6 .3 mph , Mean= 29.3 mph
Speed Bins (Partial days)
s;eeed I Bin Below Above Energy vMult n * vMult
0 - 5 I 0 0 .0% 0 0 . 0% 20566 100 . 0 % 0 . 00 0.00 0 . 00
5 - 10 I 32 0.2 % 32 0 . 2% 20534 99 . 8 % 0 . 00 0.00 0 . 00
10 - 15 I 199 1.0% 231 1.1 % 20335 98.9 % 0 . 00 0.00 0.00
15 - 20 I 972 4.7 % 1 203 5.8 % 19363 94.2 % 0 . 00 0.00 0.00
20 - 25 I 2199 1 0 . 7 % 3402 16 . 5 % 17164 83 . 5 % 0 . 00 0.00 0.00
25 - 30 I 7873 38.3 % 11275 54 . 8 % 929 1 45.2 % 0.00 0 . 00 0 . 00
30 - 35 7167 34 . 8 % 1 8442 89 . 7 % 2124 1 0 . 3% 0.00 0.00 0 . 00
35 - 40 1 662 8.1 % 20 1 04 97 . 8 % 462 2 . 2% 0 . 00 0 . 00 0 . 00
40 - 45 318 1. 5 % 20422 99 . 3 % 144 0.7 % 0 . 00 0 . 00 0 . 00
45 - 50 83 0 . 4% 20505 99.7 % 61 0.3 % 0 . 00 0.00 0 . 00
50 - 55 26 0 . 1% 20531 99.8 % 35 0.2 % 0 . 00 0 . 00 0 . 00
55 - 60 21 0.1 % 20552 99.9 % 14 0.1 % 0.00 0 . 00 0 . 00
60 - 65 5 0 . 0% 20557 100 . 0 % 9 0.0 % 0 . 00 0 . 00 0 . 00
65 - 70 0 0.0 % 20557 100.0 % 9 0 . 0% 0.00 0 . 00 0 . 00
70 - 75 8 0.0 % 20565 100 . 0 % 1 0.0 % 0 . 00 0 . 00 0 . 00
75 - 80 0 0.0 % 20565 100 . 0 % 1 0 . 0% 0 . 00 0 . 00 0.00
80 - 85 0 0.0 % 20565 100 . 0 % 1 0 . 0% 0 . 00 0 . 00 0 . 00
85 - 90 0 0.0 % 20565 1 00.0 % 1 0.0 % 0.00 0 . 00 0 . 00
90 - 95 1 0 . 0% 20566 1 00 . 0 % 0 0 . 0% 0 . 00 0 . 00 0.00
95 - 100 0 0 . 0% 20566 1 00 . 0 % 0 0 . 0% 0.00 0.00 0 . 00
Paj 23
MetroCount Traffic Executive
Speed Bin Chart
SpeedBin-52 -- English (ENU)
Datasets:
Site: [KM44MXDO] Wyoming Ave
Attribute:
Direction: 8- East bound A>B, West bound B>A. Lane: 0
Survey Duration: 16:56 Monday, October 17, 2016 => 16:12 Monday, October 24, 2016,
Zone:
File: KM44MXDO 0 2016-10-241613.ECO (Plus)
Identifier: KM44MXDO MC56-L5 [MC55] (c)Microcom 190ct04
Algorithm: Factory default axle (v4.06)
Data type: Axle sensors - Paired (Class/Speed/Count)
Profile:
Filter time: 16:57 Monday, October 17, 2016 => 16:12 Monday, October 24, 2016 (6.9694)
Speed Bins
s12eed I Bin vMult n * vMult
0 - 5 I
5 10 I 32 0 . 2% 0 . 00 0 . 00
10 - 15 I 199 1. 0 % 0 . 00 0 . 00
15 - 20 I 972 4 . 7% 0.00 0 . 00
20 - 25 I 2199 10 . 7% 0.00 0 . 00
25 - 30 I 7873 38.3 % 0 . 00 0 . 00
30 - 35 I 7167 34 . 9% 0 . 00 0.00
35 - 40 I 1662 8 . 1% 0 . 00 0 . 00
40 - 45 I 318 1. 5 % 0.00 0.00
45 - 50 I 83 0 . 4% 0 . 00 0.00
50 - 55 I 26 0 . 1% 0 . 00 0 . 00
55 - 60 I 21 0 .1 % 0.00 0 . 00
60 - 65 I 5 0.0 % 0 . 00 0.00
65 - 70 I 0 0.0 % 0 . 00 0 . 00
70 - 75 I 8 0.0 % 0 . 00 0.00
75 - 80 I 0 0.0 % 0 . 00 0 . 00
80 - 85 I
85 - 90 I
90 - 95 I - I
95 - 100 I - I
Paj 24
MetroCount Traffic Executive
Speed Statistics
SpeedStat-38 -- English (ENU)
Datasets:
Site: [Wyoming Ave] MCSetup factory setup
Attribute:
Direction: 6- West bound A>B, East bound B>A. Lane: 0
Survey Duration: 7:50 Tuesday, August 16, 2016 => 11 :00 Friday, August 26, 2016,
Zone:
File: Wyoming Ave 0 2016-08-26 11 OO .ECO (Plus)
Identifier: KM44MXDO MC56-L5 [MC55] (c)Microcom 190ct04
Algorithm: Factory default axle (v4.06)
Data type: Axle sensors - Paired (Class/Speed/Count)
Profile:
Filter time: 7:51 Tuesday, August 16,2016 => 11:00 Friday, August 26, 2016 (10.1316)
Included classes: 1, 2, 3, 4, 5,6, 7, 8, 9, 10, 11 , 12, 13
Speed range: 6-99 mph .
Direction: North, East, South, West (bound), P = East
Separation: Headway > 0 sec, Span 0 - 328.084 ft
Name: Default Profile
Scheme: Vehicle classification (Scheme F3)
Units: Non metric (ft, mi, fUs, mph , lb, ton)
In profile: Vehicles= 31463 I 31778 (99 .01 %)
Paj 25
Speed Statistics
SpeedStat-38
Site: Wyoming Ave and Westview Terrace
Description: MCSetup factory setup
Filter time: 7:51 Tuesday, August 16, 2016 => 11:00 Friday, August 26, 2016
Scheme: Vehicle classification (Scheme F3)
Filter: Cls(1 2 3 4 56 7 8 910111213) Dir(NESW) Sp(6,99) Headway(>O) Span(O -
328.084)
Vehicles= 31463
Posted speed limit= 25 mph , Exceeding = 28908 (91.88%), Mea n Exceeding= 32.17 mph
Maximum= 73.3 mph , Minimum= 6.3 mph , Mean= 31.2 mph
Speed Bins (Partial days)
s12eed Bin Below Abov e Ener!I:l vMult n * vMult
0 - 5 0 0.0 % 0 0 . 0% 31 463 100.0 % 0.00 0.00 0 . 00
5 - 10 43 0 . 1% 43 0 . 1% 31420 99.9 % 0.00 0.00 0 . 00
10 - 15 341 1.1 % 384 1. 2 % 31079 98.8 % 0 . 00 0 .0 0 0 . 00
1 5 - 20 575 1. 8 % 959 3 . 0% 30504 97.0 % 0 . 00 0.00 0.00
20 - 25 1596 5.1 % 255 5 8.1 % 28908 91 . 9% 0 . 00 0 . 00 0 . 00
25 - 30 9390 29 . 8 % 11945 38 . 0 % 19518 62 . 0 % 0.00 0.00 0.00
30 - 35 13443 42 .7 % 25388 80 . 7 % 6075 19.3 % 0.00 0.00 0.00
35 - 40 4776 15.2 % 30 164 95 . 9% 12 99 4 .1 % 0 . 00 0 . 00 0 . 00
40 - 45 1005 3 . 2% 31169 99 . 1% 294 0 . 9% 0 .00 0 . 00 0 . 00
4 5 - 50 209 0.7 % 31378 99 . 7 % 85 0.3 % 0 . 00 0 . 00 0 . 00
50 - 55 57 0 . 2% 31435 99 . 9% 28 0.1 % 0 . 00 0 . 00 0.00
55 - 60 16 0.1 % 31451 100 . 0 % 12 0 . 0% 0 . 00 0 . 00 0 . 00
60 - 65 7 0 . 0% 31458 100 . 0 % 5 0 . 0% 0.00 0.00 0 . 00
65 - 70 1 0.0 % 31459 100.0 % 4 0 . 0% 0.00 0 . 00 0 . 00
70 - 75 4 0.0 % 31463 100.0 % 0 0 . 0% 0.00 0 . 00 0.00
75 - 80 0 0.0 % 31 463 100.0 % 0 0 . 0% 0.00 0 . 00 0 . 00
80 - 85 0 0 . 0% 31463 10 0 . 0 % 0 0 . 0% 0 . 00 0 . 00 0 . 00
85 - 90 0 0.0 % 314 63 100 . 0% 0 0.0 % 0.00 0 . 00 0 . 00
90 - 95 0 0 . 0% 314 63 100 . 0% 0 0 . 0% 0.00 0 . 00 0 . 00
95 - 10 0 0 0.0 % 314 63 100.0 % 0 0.0 % 0 . 00 0 . 00 0 . 00
Paj 26
MetroCount Traffic Executive
Speed Bin Chart
SpeedBin-36 -- English (ENU)
Datasets:
Site: [Wyoming Ave] MCSetup factory setup
Attribute:
Direction: 6- West bound A>B, East bound B>A. Lane: 0
Survey Duration: 7:50 Tuesday, August 16, 2016 => 11 :00 Friday, August 26, 2016 ,
Zone:
File: Wyoming Ave 0 2016-08-26 11 OO.ECO (Plus )
Identifier: KM44MXDO MC56-L5 [MC55] (c)Microcom 190ct04
Algorithm: Factory default axle (v4.06}
Data type: Axle sensors - Paired (Class/Speed/Count)
Speed Bins
SJ2eed I Bin vMult I n * vMult
0 - 5 I - I
5 - 10 I 43 0.1 % 0 . 00 I 0 . 00
10 - 15 341 1.1 % 0 . 00 I 0.00
15 - 20 575 1. 8 % 0.00 I 0 . 00
20 - 25 1596 5 . 1% 0 . 00 I 0 . 00
25 - 30 9390 29 . 8 % 0 . 00 I 0 . 00
30 - 35 13443 42 . 7% 0 . 00 I 0 . 00
35 - 40 4776 15.2 % 0 . 00 I 0 . 00
40 - 45 1005 3 . 2% 0 . 00 I 0.00
45 - 50 209 0 . 7% 0 . 00 I 0 . 00
50 - 55 57 0 . 2% 0 .00 I 0 . 00
55 - 60 16 0 . 1% 0 . 00 I 0 . 00
60 - 65 7 0 . 0% 0 . 00 I 0 . 00
65 - 70 1 0.0 % 0.00 I 0 . 00
70 - 75 4 0 . 0% 0 . 00 I 0 . 00
75 - 80 0 0.0 % 0 . 00 I 0 . 00
80 - 85 - I
85 - 90 - I
90 - 95 - I
95 - 100 - I
Paj 27
ACTION FORM
PROCEEDING: Safety Advisory & Transportation Committee
DEPARTMENT OF ORIGIN: City Manager's Office DATE SUBMITTED: September 21,2016
PREPARED BY: Scott D. Koenig, P.E., City Manager
SUBJECT: Request for 4~Way Stop Sign- Wyoming Avenue and Westview Terrace
REFERENCE: N/A
RELATED PROJECT: N/A
REVIEWED BY: Scott D. Koenig, P.E., City Manager
EXHIBITS: Exhibit #1- Petition for 4~Way Stop condition at Wyoming Avenue and Westview Terrace
received on July 9, 2016; Exhibit #2- Speed Bin Chart
EXPENDITURE REQUIRED: $300.00 (EST.) AMOUNT BUDGETED: $16,000.00 (All Signs)
FUNDING SOURCE (Dept./Page in CIP & Budget): 11 0~ 1800~544 (Streets Division Operating Budget)
TIME TIMETABLE: Install within thirty (30) days of final approval
RECOMMENDED ACTION: Staff recommends the installation of the 4~way stop condition at the
intersection of Wyoming Avenue and Westview Terrace; however, final action should consider any public
testimony received at the committee meeting.
BACKGROUND AND ANALYSIS
Councilman William F. Hare forwarded a petition that he received regarding a request to install a 4-way stop
condition at the intersection of Wyoming Avenue and Westview Terrace to staff. The engineering staff in the
Department of Public Works determined that a 4-way stop is justified at this location based on the current
Manual on Uniform Traffic Control Devices (MUTCD). In addition, there have been consistent speeding
complaints on this section of road. Speed monitoring signs have been installed previously but the dangerous
conditions have persisted. Staff has no objections to the request and had made preparations for the installation
of the 4-way stop at the referenced intersection. After roadside message boards were placed to alert motorists to
the upcoming stop installation, several complaints and/or concerns were voiced by area residents regarding the
planned installation. This item has been placed on the committee agenda to received public comment and final
direction on the request.
Paj 28
Richard & Sharon Cook
516 Wyoming Avenue
Dover, De 19904-4353
Mr. William F. Hare
Councilman
00
2 District; Dover, De 'Ji
De~ 5 .
The attached Petition with continuation sheet contains names of residents of
Wyoming Avenue, and Westview Terrace who request stop signs to be installed at
the east-west intersection of Wyoming Avenue and Westview Terrace. Signature
support of the rationale to slo:w down traffic on Wyoming Avenue is clear. The
potential public safety benefits to the residents of Wyoming Avenue in slowing
traffic are self-evident. Also, installing east-west stop signs at that intersection will
aid drivers' decisions when turning from Westview Terrace onto Wyoming
Avenue either into the glare of morning sum, or into the glare of the evening sun,
(based on time of day vision/line of sight).
Further, installing stop signs on Wyoming Avenue at the Westview Terrace
intersection is reasonable to reduce speeding on Wyoming Avenue since that
intersection is about half way between New Burton Road and Governor's Avenue.
Finally, this request makes sense since there are already electronic speed indicator
signs at both ends of Wyoming Avenue; logically those signs aren't installed
because traffic moves too slowly along Wyoming Avenue. Your assistance with
this is greatly appreciated.
sv~~
Dick Cook
516 Wyoming Avenue
1 Attached Petition (two pages)
Paj 29
Pditio11
The following residents of Wyoming Avenue and Westview Terrace, Dover, De request
installation of stop signs on the east-west intersection of Wyoming Avenue and Westview
Terrace. This request is based on public safety needs and concerns o.fthe residents.
Address r
_7/G, (Ly07/L 6 / d )
are.---r·UA-t__..-
2. :, , Jw·d ~ook ~/d ,/ .J;rr\~
5 !(.,
: ltl:'t-r~~
3.
_ wa!itl.t:l!¥ sJ~
.J;itvr £;s- cJt~~,
~p~ s
I
:f"/ tUjlft//V? /f'v-c_
4r;fJ'f,4tD/I/ jk!}CIC7
s\\~R~\U\ ·~':!~~~\ '
7. -go.\~l,-,a::;lw ~~ t~L
8. -D~6b .' ~ Gr. ~~t c~d -~ ~
Paj 30
15. ~()~ k. ~ +L
9~ Z tJes!u J c~ fivv.
Dovlv
l'ugc 112
Paj 31
MetroCount Traffic Executive
Speed Bin Chart
SpeedBin-36 -- English (ENU)
Datasets:
Site: [Wyoming Ave] MCSetup factory setup
Attribute:
Direction: 6 -West bound A>B, East bound B>A. Lane: 0
Survey Duration: 7:50 Tuesday, August 16, 2016 => 11 :00 Friday, August 26, 2016 ,
Zone:
File: Wyoming Ave 0 2016-08-26 1100.ECO (Plus)
Identifier: KM44MXDO MC56-L5 [MC55] (c)Microcom 190cto4
Algorithm: Factory default axle (v4.06)
Data type: Axle sensors- Paired (Class/Speed/Count)
Speed Bins
SEeed Bin I vMult I n * vMult
0 - 5 I -
I
5 - 10 43 0 . 1% I 0.00 I 0.00
10 - 15 34 1 1. 1 % I 0 . 00 I 0 . 00
15 - 20 575 1. 8% I 0 .00 I 0.00
20 - 25 1596 5 .1 % I 0 . 00 I 0 .00
25 - 30 9390 29 . 8% I 0.00 I 0.00
30 - 35 13443 42 7% I
0 0.00 I 0 . 00
35 - 40 4776 1 5 . 2% I 0 . 00 I 0.00
40 - 45 1005 3.2% I 0 . 00 I 0 . 00
45 - 50 209 0.7% I 0 . 00 I 0.00
50 - 55 57 0.2% I 0.00 I 0 . 00
55 - 60 16 0.1% I 0 . 00 I 0 . 00
60 - 65 7 0.0% I 0 . 00 I 0 . 00
65 - 70 1 0.0% I 0 . 00 I 0 . 00
70 - 75 4 0 . 0% I 0 . 00 I 0 . 00
75 - 80 0 0 . 0% I . 0 . 00 I 0.00
80 - 85 I - I
85 - 90 I - I
90 - 95 I - I
95 - 100 I - I
Paj 32
Speed Bin Chart
SpeedBin.39 (Non metric) Site:'JIIyoming Ave.0 .1WE
Oe5cription: MCSf:tvp factory ~tup
Filtec time: 7:51 Tuesday, August 1·6. 2;016 => 11:00 Friday . August 26, 20 16
Filte~: Cls(1 2 3 4 56 7 8 19 10 11 12 13 ) Olt{ ESW) Sp(6 ,99) lffadWaY{>O ) Span ·o • a2S.<IS4)
Scbeme: Vehicle classific:stion [SctH:me: F3)
Total•31~3
4(1. 45 5. 10
3 .2'lb [1 005.0 ) 0 .1 '16 {43 .0)
10. 15
1.1'11. {341 .0)
15- 20
1 .8'11. {!575.0 )
45- 50 65- 70
0.7~ (2()9.0 ) 0 .0'11. (1.0)
60-65
0 .0'16 {7.0)
55. 60
0 .1'16 {16.0)
~-40 !10-M
15 .2'lb {4776 .0) 0 .2'1' (57.0)
70 - 75
O.O'Ift(4.0 )
20 - 25
~. 1~ (1! 9e.O)
30- 35 25-'30
42.7'!1. {13443.0 ) 29.8111. (9390 .0}
Paj 33
\Pd~CC~~~~[))
Anthony J. DePrima NOV 2 1 2016 November 21 , 2016
57 5 Westwood Drive
Dover, De 19904 OFFICE OF THE CITY CLERK
Traci A. McDowell
Dover City Clerk
15 The Plaza
Dover, DE 19904
Subject: Proposed Stop Sign at Wyoming Avenue and Westview Terrace
Dear Traci,
I would appreciate if you can please give a copy of this letter and attachments to the
Transportation and Safety Committee.
1. Following the last committee meeting two neighborhood meetings were held. People who
signed the petition for the stop sign, and people who were opposed the stop sign were
invited. The first meeting was at Ralph Taylor's home and the second was at my home.
People from both sides attended. There were 18 people at my home; attached is an
attendance list. The purpose was to see if there could be a solution to speeding on
Wyoming Avenue that we all could get behind. At the end ofthe night, we all agreed
with the follow recommendations:
a. There was a consensus that there is a speeding problem on Wyoming Avenue that
must be addressed by City Council. The folks at the meeting were committed to
supporting this goal going forward.
b. In lieu of a stop sign the group would like the following:
1. Continued enforcement of the speed limits.
11. Adding more 25mph signs, specifically at or on the flashing sign poles.
111. Continued monitoring of the flashing signs to ensure they are working.
IV. Upon completion in Wyoming Road paving in the spring the road should
be re-striped to give it the appearance of being naiTower; including a
double yellow down the middle and white lines along the shoulders.
Please consider paving Wyoming Road before other roads.
v. Re-run speed studies to determine the effectiveness ofthe striping
(consideration might be given to waiting until after the West Dover
Com1ector is completed before doing a study).
v1. If speeding is still a problem City Council should hold meetings with the
community to consider further traffic calming measures. Some of the
ideas discussed at our meeting were: mini-traffic circles, chicanes, neck
downs, curb extensions, and medians.
Paj 34
2. Not everyone who signed the petition for the stop sign was at this meeting so I can only
assume there are still residents who favor a stop sign. Therefore, I am submitting the
following:
a. A petition from residents opposed to erecting the stop sign.
b. Copies of two early studies by Richard Beaubien, P .E. The studies show that
unwarranted stop signs are ineffective for slowing traffic and compliance with
stopping is poor. These studies done in 1976 and again in 1989 have stood the
test of time. I could find no studies refuting their conclusion. Note that the
studies point out that the Manuel on Uniform Traffic Control Devices states
that "stop signs should not be installed for speed control."
c. The Beaubien studies are the most cited studies by communities throughout the
country that have made efforts to educate citizens about the ineffectiveness of
stop sign as traffic slowing devices. I am attaching a screen shot of a Google
search of the term "nuisance stop signs" that shows you just some of those cities.
The City of Dover should consider joining these cities and counties in trying to
education citizens about the ineffectiveness of nuisance stop signs.
3. Fixing the flashing warning lights and increasing enforcement appears to have worked. I
attached an analysis of the two speed studies. It should be noted that during the October
study period there was incident involving a track trailer that was stuck and slowed traffic
for several hours, and subsequently the next day Verizon trucks were on site doing repair
work. Nevertheless:
a. The percent of people driving below 35mph increased from 80.6% to 89.8%. 35
mph is the common speed limit on other similar streets in Dover: Webb's Lane,
Mifflin Road, Walker Road.
b. There was a big decrease in speeding over 35pmh: on average we saw 48% drops
in speeding between 35mph to 55mph.
c. There was a significant increase in people driving under 30 mph (28.5%) and
under 25 mph ( 109%)
d. In both cases speeding over 55 mph was negligible, and most likely includes
police and emergency vehicles.
e. Average speed was less than 30 mph, down 2 mph.
Thank you very much
Paj 36
Petitions
Against the Stop Sign
At
Wyoming Avenue
And
Westview Terrace
Submitted 11/21/16
Paj 37
Petition
p SI~n at the corner of Wyoming and
The fo~lowing residents are against installin a sto .
Westview Terrace. This would b g
e an unwarranted nmsance t .
recommended for slowing traffic and d. . s op Sign. These stop sign are no•
· accor mg to studies · '
angmg the traffic pattern may 1 . may actually mcrease speeds
Ch a so cause accidents. ·
Printed Name Signature Address
J\f~r:.1" - 1. j ."'me !\LJd i
q&Jt-
1.
I I
2. /J~v/)u1 !)~/! !.:7) (JeJ/AJOoJ /)IZ_
3. J?oxcK-1 ros/IE_R_ ;f?L/f~ g Wct.d&~cf.re..__
4. . :E; . 1(:1~'0 Jf,v A- j 1- 6sf~V! ~\
I/
s. ( L, lf ( ~ -~ ( \-1>-'\S:> t Jl.'\ t. QSo/0 ;).i..J L~(SLJVGUP(N ,R._
C r l,
7· Jv),e Mczchh'rtje('
s. i?eJxM A- }!\ mdv]
9. GA-K. RVJ( ,,,zo uI'),a>S
5"'LL b ·)i t !il'/ ~/) 2' wo o 6VURAJ C /PC!::"
\0~~(\L\ S.rocJi.JDS ~ ~ z b ~hJ((\ C,y-_
Return Survey
. to 575 Westwood Drive or call 302 270 6246 to h ave It
. picked
. up.
Paj 38
Petition
The .
following. rest·d ents are agamst
. installin J a st .
Westvtew Terrace. This wo ld b" g op stgn at the comer of Wyoming and
u e an unwarranted n · , .
recommended for slowing traffic and accor . . . ms.ance stop sign. These stop sign are not
Changing the traffic pattern may al dmg. to studtes may actually increase speeds
so cause accidents. ·
Printed Name Signature Address
i ) 1 ..
re s C' e 11 7
/3&-rho.-;~tt ?-~ -/-ch o. rc/
[) . ,
4.
/ 35 C/l'e >C~tl fl'i ve. t )
I {r.; , ~--UM f /)l--t L(} L
Return Survey to 575 Westwood Drive or call 302 270 6246 to h·ave .1t .
ptcked up.
Paj 39
Petition
The following resi·d ents are agamst
. install·
Westview Terrace. This would b mg a stop sign at the corner of Wyoming and
e an unwarranted ·
recommended for slowing traffic and accordi ~uiS.ance stop sign. These stop sign are no!
Changmg the traffic pattern may I ng. to studies may actually increase speeds
a so cause accidents. ··
Printed Name Signature Address
1. Ca.rol " · v-.
1
•
• '-/
3c,',[ \J ~.
0 . _j)'fr"
'---C<J"' ,IJ · 1;~
!. f<Ya.J6J I iJ1 Cresc_e,Jf b r \) JC' £t,--
2.~' 1/IJL~ Col'\(\ e_ \~"'-"'~-
1
1 L 70 Cxcstemi DdhM.:y
5. \~~\~ t~(~·f(JJ~
c~U:V{: {~MD1
6. :fU /1 A c~ Af-J2.o L l
2_ {'J- (;.Yv,___\_
8.
9. .J~ ~7)1
~~ A() /<£L-Lt::'f- S67 l{)oov~E 1:£cP
~
w.
Return Survey- to 575 w estwood Drive or call 302 270 6246 to h··ave .Lt .
picked up.
Paj 40
Petition
Terr~ce. This would be an unwarranted nu~an;:y stop.signs at the corner of Wyoming and Westview
The following re Sl·d ents are against installin 4 .
::owing trafficand according to studies may actua:ltyoin Sign. These stop signs are not recommended for
a 1c pattern may
so cause acc1dents. crease speeds. Changing the tr tt·
Printed name Signature Address
/ 0 ,3 3 Wc:sfv;eL<J T~rYGtce
1. :SCj ~;e Ke!
2. De.,,., G'e v( er
r----
3. J OC\1\ ~ntA.
4. (:_\,~0- ~~~
II o9 {.;J e I U r-f' LJ T'P(
;{; '1 W r"'s } ur'e0 feC
9.
Return to 575 wes t wood Dr. or call 302 270 6246 to have it picked up.
Paj 41
Petition - Dover Ctiy Council
The following residents are against installing a stop sign at the comer of Wyoming and
Westview Terrace. This would be an unwarranted nuisance stop sign. These stop signs are not
recommended for slowing traffic and according to studies may actually increase speeds.
Changing the traffic pattern may also cause accidents.
Printed Name Signature Address
I . .L)/xYlLD SJr~ 7),~
~~ g-{4 WJdu~ (2o{
~ZJ LJe5fuood DY,"C_
4.
8.
Clm;:t .~-& Lo~!j h
s~, tkc+JN})
10. C1Jnsfu(l(!£ F. .S+rt~klanof ~ta~x/M!4.d <579 w~< 711.
Return Survey to 575 Westwood Drive or call 302 270 6246 to have it picked up.
Paj 42
Petition - Dover Ctiy Council
The following residents are against installing a stop sign at the corner of Wyoming and
Westview Terrace. This would be an unwarranted nuisance stop sign. These stop signs are not ....
recommended for slowing traffic and according to studies may actually increast:: speeds. (
\
Changing the traffic pattern may also cause accidents.
Printed Name Signature Address
I.
I J16
J- ,
}
IY/
,' . .;•" . 7/
.....,.t
5.
;
i
..,.._;,.._.'
6.
../. )
. j r·
I
tk.
-
7. ~ -?~')') ' ( l-\. ). \
9.
10.
Return Survey to 575 Westwood Drive or call 302 270 6246 to have it picked up.
Paj 43
Petition - Dover Ctiy Council
The following residents are against installing a stop sign at the comer of Wyoming and
Westview Terrace. This would be an unwarranted nuisance stop sign. These stop signs are not
recommended for slowing traffic and according to studies may actually increase speeds.
Changing the traffic pattern may also cause accidents.
Printed Name Signature Address
5.
6.
7.
8.
9.
10.
Return Survey to 575 Westwood Drive or call 302 270 6246 to have it picked up.
Paj 44
Stop. Signs for Speed Control?
Though they are frequently suggested as appropriate traffic control devices for reducing
vehicular speeds in residential areas. they are not only ineffective in this respect but
also frequently ignored, as this study shows. ·
By Richard F. Beaubien, P.E.
City officials are frequently confronted Table I. Anvil Drive.
by citizens demanding that stop signs be
placed on residential streets to control Speed Studies
speeding. These citizens are convinced
that stop signs will reduce speeds on Without With
their streets, thereby enhancing the Stop Signs Stop Signs
safety of children playing near or in the Speed mph mph
streets. City councils usually respond fa-
vorably to these requests in order to pro-
Low 15 15
vide a tangible sign of their concern for
Average 24.1 24.6
public safety at a relatively low cost.
85th Percentile 28 28
Moreover, it seems obvious to them also
that stop signs will reduce speeds and
High 38 35
promote public safety.
The Manual on Uniform Traffic Con- Stop Sign ()bscrvance
fro/ Devices for Streets and Highways*
states that stop signs should not be in- Number Percent
stalled for speed control. One argument
for this is that misuse of this traffic con· Full Stop 14 25
trol device promotes lack of respect for Roll Stop 35 64
all traffic control devices, and nonob· No stop ....§ _1_1
servance of such devices is potentially
hazardous. Perhaps a more effective ar- Slop Stgn-Q Total 55 100
gument is that stop signs are not effective
in reducing speeds. Recent studies in the
Figure I.
City of Troy, Michigan suggest that
placing stop signs for speed control
,I
tends to increase peak speeds. The stud-
ies also showed an alarmingly high dis-
I ;
t
obedience rate for these signs. The speed
and stop sign observance studies were
spot speed studies were conducted to de-
termine the extent of it.
quired at this intersection. Study results
are shown in Table I.
I '·
' I made from an unmarked city car, the The average peak speed was 24.1 miles Niagara Drhe. Niagara Drive is a col-
former with a radar unit before and after per hour-a typical result for residential lector street in a new residential area.
I the installation of stop signs. The highest
speed observed for each vehicle was the
speed recorded. The results are as fol-
lows:
streets in Troy, Residents petitioned
City Council, and stop signs were placed
on Anvil at Forge and Kettle Drives,
two local streets, as a result of council
Approximately 0.4 miles long, Niagara,
too, has a curved alignment to empha-
size its residential character and dis·
courage speeding. Residents in the area,
;I Anvil Orin~. Anvil Drive is a collector action (Figure I). Studies conducted on concerned about speeding, petitioned
street in a new residential area. The Anvil between these two streets 30 days City Council for installation of stop
street is approximately 0.6 miles long after the stop signs were installed signs on Niagara and Eagle, a local
..·' and has a curved alignment to empha- showed that the average peak speed was street (Figure I). Spot speed studies
i size its residential character and dis· 24.6 mph-or no significant difference made to determine the extent of the
courage speeding. Residents felt that because of the signs. speeding problem found average peak
speeding was a problem , however, and Stop sign observance studies made at speed to be 23.8 mph . Stop signs were
'II Anvil and Kettle at the same time installed, and speed studies were con-
·l· showed that only 25 percent of the mo- ducted again 30 days after installation.
ii • U .S. Department of Transportation, Federal
Hi ghw ay Administra tion. Washington, D .C ., torists came to a full stop, suggesting With the signs in place, average peak
1971. that drivers don't feel that a stop is re- speed was 25.2 mph, indicating that the
.. 26 TRAFFIC ENGINEERING/ NOVEMBER 1976
;~
Paj 45
-~ ~ -- -------=-----------~--------=-:'in :--'
J
~ $r==_
~ ffc ==
~ c:: ~r=-
' ,---- -
Stop Stgn- Q
stop signs were not effective in reducing
speeds. Figure 2.
Stop sign observance studies, made at
the same time, showed that 51 percent of
the motorists came to a full stop at Eagle
and Niagara, suggesting that about half Table 2. Niagara Drive. Table 3. Robimvood Street.
of them don't feel that a stop sign is
necessary at Eagle. Study results arc Speed Studies Speed Studies
shown in Table 2.
Without With
Robinwood Street. Robinwood is a Without With Stop Signs Stop Signs
collector street in an established residen- Stop Signs Stop Signs Speed mph mph
tial area. It is about 0.5 miles long; its
Speed mph mph
connection with other streets provides a Low 10 13
continuous route between Livernois and Average 23.4 24.4
Rochester, both arterials.' In 1964, stop Low 15 15
Average 23.8 25.2 85th Percentile 30 30
signs were placed on Robinwood at Van High 38 38
Courtland (Figure 2), creating a three- 85th Percentile 26 29
way intersection, in response to citizen High 34 34 Stop Sign Observance
requests after a child was killed ncar the
intersection. The accident report in- Stop Sign Obscnance Number Percent
dicates that the child was struck by a car
Full Stop 21 26
going approximately 12 mph at a point Number .Percent
some 150 feet east of the intersection. Roll Stop 39 48
No Stop 21 26
The driver was not considered to be at Full Stop 21 51
fault. Studies showed an average speed Roll Stop 14 34 Total 81 100
of 24.4 mph and that only 26 percent of No Stop _§ _!i.
the motorists came to a full stop. The
latter indicates that over a period of Total 41 100
more than II years, motorists have de-
veloped a habit of not stoppi.ng for the
signs on Robinwood at Van Courtland.
The signs were removed on a temporary
basis and speed studies conducted 30
days later. The average peak speed was
23.4 mph, so there was no significant
difference in speeds after the stop signs
were removed. Study results are shown
in Table 3.
Crimson Street. Crimson is a collector
street in a new residential area; many
homes are still under construction . It is
about 0.6 miles long and has a curved
alignment, like Anvil and Niagara.
However, speeding seemed to be a prob-
StopS ign- Q
lem and residents in the area asked that
stop signs be installed on Crimson at
Crestline and on Crimson at Lakewood
to reduce speeds (Figure 3), but they Figure 3.
TRAFFIC ENGIN EE RING/ NOVEMBER 1976 27
Paj 46
Table 4. Crimson Street. agreed to await the results of an eval-
uation of a temporary stop sign on
Speed Studies Crimson at Crestline before pressing
their request for permanent signs. Before
Without With and after speed studies were made at
Stop Signs Stop Signs locations chosen with the cooperation of
Speed the residents. The speed studies were
mph mph
made on both sides of the signs, the re-
sults separated by direction of travel.
Westbound Crimson The after studies were made 30 days fol-
East of Crestline lowing installation of the temporary
Low 12 15 signs.
Average 21.6 23.7 Sign observance studies were made at
85th Percentile 25 26 the same time. These showed that only 9
High 32 30 percent of the motorists came to a full
stop, revealing that the other 91 percent
Westbound Crimson did not consider a full stop necessary.
West of Crestline Results of the studies are shown in Table
Low 7 15 4. After seeing the results, residents
Average 24.0 23 .7 agreed that stop signs were not effective
85th Percentile 29 27 in reducing speeds in their area. The NOW
High 40 32 temporary signs have been removed.
Conclusions. The studies conducted in
IN ITS SECOND
Eastbound Crimson Troy show that stop signs are not effec- PRINTING:
East of Crestline tive in controlling speeds in residential
Low 10 " 10 areas. The difference in average speeds is TRANSPORTATION
Average 23.5 24.8 not significant after installation of stop AND
85th Percentile 27 27 signs but the tendency is for a slight TRAFFIC ENGINEERING
High 32. 34 increase in speeds, possibly because mo-
torists are trying to make up for lost
HANDBOOK
Eastbound Crimson time after passing the sign. The same The Handbook, with 23 chapters and
West of Crestline tendency occurs in reverse when stop more than 1,000 pages. reflects the
Low 8 15 signs which have been in place for many broadening out in recent years of the
Average 24.5 26.6 years are removed . After removal, there role and responsibility of the trans-
85th Percentile 31 32 was no significant change in speeds, but portation engineer. Written by the
High 39 36 speeds were slightly lower without the foremost authorities in their fields,
stop signs. the volume emphasizes the major
The stop sign observance studies elements of total transportation
Stop Sign Observance
showed that stop signs placed for speed planning. particularly as they relate to
control are generally disregarded. Ap- traffic engineering. Chapters range
Number Percent proximately half of the motorists made a from Vehicle, Highway and Travel
rolling stop; one quarter came to a full Facts to Applications of Systems
Eastbound stop; one quarter did not stop at aii. O Concepts.
Full Stop 2 6
Roll Stop 19 54 Senior Editor is Professor John E.
No Stop 14 40 Baerwald, Director, Transportation
and Traffic Engineering, University of
Total 35 100 Illinois. Associate Editors are Profes·
sor Matthew J. Huber, Department of
Westbound Civil Engineering, University of Min-
Full Stop 10 10 nesota, and Louis E. Keefer, Deputy·
r Roll Stop 42 43 Secretary for Planning, Pennsylvania
'f No Stop ~ _41. Department of Transportation.
Total 98 100 The authors are Patrick J. Athol; J.
·J' Stannard Baker; Robert L. Bleyl;
Samuel Cass; Paul J . Claffey; Donald
Mr. Beaubien (M)
E. Cleveland; Roger l. Creighton; J.
is transportation
Robert Doughty; John D. Edwards
engineer for the
Jr.; Daniel J. Hanson ; Slade Hulbert;
City of Troy, a
James M. Hunnicutt; Herbert S.
suburban commu-
Levinson; Donald W. Lautzenheiser;
nity in the metro-
·Joseph C. Oppenlander; Henry D.
politan area of
Quinby; Woodrow W. Rankin;
Detroit. Before
Carlton C. Robinson; Neilan J.
entering this posi-
tion in 1975, he was chief engineer with Rowan; Robert E. Titus; Joseph A.
the firm of Reid, Cool & Michalski, Det- Wattleworth; David K. Witheford; and
roit. From 1968 to 1973 he served with Robert H." Wortman.
the Federal Highway Administration in To order, use Publication Order Form.
various parts of the country.
28 TRA FFIC ENGIN EERING/NOV EMB ER 1976
Paj 47
Controlling Speeds on
Residential Streets
BY RICHARD F. BEAUBIEN
C omplaints of speeding on residential
streets are a continuing problem for
local traffic engineers and police depart-
should be spending more than 90% of their
time dealing with the problems of accidents
on arterial streets. However, because the
The speeding problem on residential
streets tends to become associated with the
problem of through traffic in residential
ments. The observations in this article speeding problem in residential areas is areas. The through traffic is, in part, a
describe the experiences of Troy, Michigan, "close to home," traftie engineers and police symptom of inadequate capacity on major
in dealing with this problem over the past departments spend a disproportionate arterial streets. If adequate capacity were
decade. Comparisons of 1975 speed study amount of their time addressing problems on available on the arterial streets, "outsiders"
am! observance study results with 1985 and local streets, which are not comte{:ted to would stay on arterial streets rather than seek
1986 results at the same locations arc accident experience. alternate paths through residential areas.
included. Speeding on residential streets is a season-
al problem . ln northern climates, such as in Stop Signs Not Effective
The Nature of the Problem Michigan , the complaints of speeding on
residential streets virtually disappear during Many citizens, particularly those concerned
Because the complaints of speeding in the months of November through March; about the safety of their childre!l, suggest that
residential areas are often emotional, it is when residents spend less time out doors, " maybe a stop sign will slow traffic on our
important to put the problem into the problem or perceived problem seems to street."
perspective. By understanding the nature of disappear. Before-and-after speed studies conducted
the problem, we may be able to arrive at A 25-mph speed limit may be unreason- in the City of Troy indicate that stop signs
better S<Jiutions for our citizens. ably low in new subdivision areas with are not effective in controlli.ng speeds.
The problem is partly social and partly adequate street design standards. The Compliance with these stop signs is very
political . Elected officials confronted with national basic speed limit rc~.:ommended in poor, and over a period of years the
a citizen request for a stop sig n might find the Uniform Vehicle Code is 30 mph . ln compliance degrades to a point where
it easy and inexpensive to grant the request, Michigan , the lowest speed limit permitted motorist~ behave as if the sign were not
thus demonstrating their "compassion" and under state law (except in park areas) is 25 present at all. This degradation is shown in
"concern for local needs." Altt10ugh this mph . Naturally, residents insist that the Table I, which compares the compliance
demonstration of compassion is inexpensive speed limit be as low as possible in their rates for stop signs installeq to control speeds
in terms of immediate capital costs, its long- neighborhood, although the design speed on on residential streets in Troy. The loca!ions
term impact can be detrimental to public their street may exceed 25 mph . Motorists of these stop signs in relation to the
health , sa fet y, and welfare. Studies have who travel local streets every day rend to surrounding street system are shown in
shown that unwarrant ed stop signs are travel closer t.o the design speed than the Figures I and 2.
ineffective in controlling speeds; such signs speed limit, and this creates observed spt-eds Tables 2, 3, and 4 compare the results of
are often di srega rded , leading co a lack of in excess of the posted speed limit. This 1975 speed studies on streets with
respe t for traffic control devices. 1 condition is viewed with alarm by unwarranted stop signs to 1986 study results
ln 1987, 90 % of all accidents and 96 % of neighborhood residents, but it may not on the same streets. Sample sizes for these
the injury accidents in Troy occurred on actually be a traffic safety problem because speed studies were limited because of the
arterial, rather than residential. streets. This the design speed may be greater than 25 relatively low volumes present on these
suggests that transportation professionals mph . residential streets. Observers were instructed
ITE JOURNAL • APRIL 1989 • 37
Paj 48
to collect as much data as poss.ible in a 30- The signs were installed pursuant to an vehicles found to be speeding has been
to 60-minute time period. As a result, ordinance adopted by the Troy City Council , somewhat successful in control.ling speeds.
samples were generally in the size range of the local legislative body. There is no known In that program, neighborhood residents
40 to 100. In all cases the sample size was ca e law in Michigan t11at would Ioree the report license plate number of speeding
greater than 40. removal of unwarranted stop s ign
Two-way daily traffic volume is approxi- installations.
mately 1500 on Anvil Drive, 2700 on
Niagara Drive, and 1100 on Robinwood
The Solution... in Parts Table I. Stop Sign Observance on
Street. Peak hour volumes are approximately Selected Residential Streets In Troy
170 on Am•il Drive, 300 on Niagara Drive, There is no one, simple answer to the
1975 1985
and 120 on Robinwood Street. problem of speeding in residential areas. The location (%) (%)
All of the intersection study sites were traffic engineering departrnent in the City of
relatively flat in terrain, o there were no Troy has suggested to residents that the Anvil Drive
sight distance restrictions resulting from neighborhood itself must take some respon-
Full stop 25 13
vertical curves. Horizontal alignment of
Roll slop 64 60
sibility for the solution. A majority of the
No stop 11 27
these streets has a minimal impact on speeding violations issued in residential
available sight distance. On Anvil Drive, areas go to residents of that street or to streets Niagara Drive
horizontal alignment is relatively straight for in the immediately surrounding area . Full stop 51 21
a distance of 500 feet to the north and south Residents of the immediate area can thus Roll stop 34 74
of Forge Drive. It is also straight for a address the problem by increasing the No stop 15 5
distance of 900 feet north and 700 feet south awareness of the problem in the
of Kettle Drive. On Niagara Drive , neighborhood and by assisting the police Robinwood Street
horizontal alignment is straight for a distance department. Full stop 26 16
of 600 feet to the west and 300 feet to t11e A program in which license plate number
Roll stop 48 65
No stop 26 19
east of Eagle Drive. On Robinwood Street, reports are used to identify the owners of
horizontal alilgnment is straight tor a
distance of 300 feet to the west and 1000 feet
to the east of Van Courtland Street.
Intersection sight distance at all locations is
limited by houses at the corners. Houses at
the Anvil /Forge intersection are 40 feet from
the edge of the pavement, and houses at the
Niagara/ Eagle intersection are 40-50 feet
from the edge of the pavement. Houses at
the Robinwooci/ Van Courtland intersection
are 30 feet from Van Courtland Street and
SO feet from Robinwood Street.
Unwarranted stop signs were placed on
Anvil and Niagara in 1975. ln 1979 the
Anvil/Forge intersection was converted to a
four- way stop, despite the fact that warrants
for a multi-way stop were not met. Unwar-
ranted stop signs were placed on Robinwood
in 1964; they were removed for a brief trial
period in 1975. In each case, the average
speed in 1986 was higher than in 1975 at the
same location. Although the differences may
not be statistically significant , it seem
apparent that the passage of time does not
make stop signs effective in controlling
speeds.
Speed studies were made using a mdar
unit on an unmarked city car. The highest
speed observed for each vehicle for a
distance of approximately 500 feet either side
of the intersection was the speed recorded.
Stop signs installed in the City of Troy that
do not meet the warrants established in the
lvfanual on Uniform Ti-affic Control De•'ices
are con idered to be legal and enforceable. Figure I. Street plan showing Anvi1 and Niagara study sites.
38 • llE JOURNAL · APRIL 1989
Paj 49
vehicles to the police department and the Table 2. Speed Studies, Anvil Drive
police department locates the vehicle owner Speed Without Stop With Slop With Stop
through the secretary of state's records; the (mph) Signs. 1975 Signs, 1975 Signs, 1986
police department th en writes to the vehicle
low 15 15 18
owner. requesting safe driving practices and Average 24.1 24.6 26
compliance with local traffic ordinances. 85th Percentile 28 28 30
One of the positive effects of this program High 38 35 34
has been to t:onvert many of Troy's younger
drivers into pedestrians : These younger
dri vers found that a vehicle was no longer Table 3. Speed Studies, Niagara Drive
available to them after the vehicle owner (a Speed Without Stop With Slop With Stop
parent) learned how it was being used. (mph) Signs, 1975 Signs. 1975 Signs. 1986
The City of Troy has a committee of Low 15 15 20
citizens appointed to advise the City Council Average 23.8 25.2 26
on proposed traffic regulations. This Traffic 85th Percentile 26 29 29
Committee gives a " first hearing" to High 34 34 33
neighborhood traffic problems and recom-
mends new traffic regulations tor City
Table 4. Speed Studies, Roblnwood Street
Council approval. Traffic Commiuee
involvement is important because it allows Speed Without Slop With Stop With Stop
the light of objectivity to shine on the (mph) Signs, 1975 Signs, 1975 Signs, 1986
problem bctorc the political decision is Low 10 13 21
made? Discussions between commiuee Average 23.4 24.4 30
members and citizens cont.:erned about 85th Percentile 30 30 34
High 38 38 42
speeding on their neighborhood streets arc
helpful in achieving an understanding that
stop signs are not a panacea and that there
is no one easy solution. This discussion itself
is part of the solution to the social and
political aspects of the problem .
References
1. Beaubien. Richard F " Stop Signs for Speed
Control?" Tmffic Engineering 46(November 1976):
26-28.
2. Beaubien, Richard F. "Citizen Participation in
Traffic Safety." ITE J01mwl 52( Marc h
1982):29-31. •
Richard F. Beau-
bien is rhe transpor-
tation director f or
Hubbell, Roth and
Clark. Inc., consult-
ing e ngine e rs,
Bloomfield Hill s.
Michigan . Before entering this position in
1989, he served 14 years ll S transporration
director f or the City of Troy, Michigan.
Beaubien received his M.S. C. E. . B.S.C. E. .
and A.B. degrees from the University of
Michigan. Beaubien is a registered p ro-
fessional engineer in Michigan, llliniois, and
California. He is a Fellow Member of the
lnstitllte of TransporTation Eng ineers and
currently sen ,es as the lnstitllte's lnte r-
narional Vice -Presidenr. J<'igurc 2. Street plan showing Robinwood study site.
ITE JOURNAl · APRil 1989 · 39
Paj 50
:J nuisance stop signs - Gc X +
I'
0 google.com/#q=nuisance+stop+signs
'
ft Del-One Federal EUP~ http- II Pandora Internet "'(:( Files- SkyDrive "'(:( Home- Dropbox
(PDF] About stop Signs - BuckeyeAZ.gov
www.buckeyeaz.gov/Wp-contentluploads/20 14112/1 .4.2_Abool-stop. Signs.pdt ...
Wtll m ore stop signs help reduce speeding on Q;Ur streets? 1 of 2 .. . where nuisance STOP si gns are
installed, btl! '"' cleo S?Ye;ed its also increased between.
ou've ..,i~ite d lh1s p&i}2 2 tioc.es. Last vi:i.l:!" 1·1';71 ;a
Street Transportation Stop Signs - City of Phoenix
https:lfwww. phoenix.gov/streetsisafety-topicslstop-signs •
Studies show that speed is reduced in the ~mmed~ste vicinity of nuisance STOP signs . Hc1vever.
sueeds are higlc-er becrw.;en inters-ecbons tha-n btfon; lhe signs--·
Stop Signs - Livonia
M\-W.ci.livonia.mi.usJGovemmeotiCornmissions/TrafticCornrrjssion/StopSigns.aspx ...
These studies show th&t SP'£!ed wss only reduced in, lhe immediate vicinity (about 100 to 150 feei) of
lhe "nui~ o " •· '~>!) s i;g.n s.. &J!. s;;ee£G were !'<clu3:~y 'ligi'Br .
To Get safer Streets, raffle Lights and Stop Sfgns Aren't the Answer ...
W\WI.streetsbtog.orgt ...Ito-get-safer-stree1s-traffic-lighls-and-stop-signs-aJent-the-answ... ..
Apr 26 , 20 1 - While speed is reduoecl in the i mmedieie vicinity of the 'nui sance' stop signs, 3peeds
are actusf~ higher between in!.erseclocms then they 'h'<lllld .
~' ou ·.•isited th.is ~ a.ge n• ~ 91:.!71'15.
Stop Signs 1 Oakland County Road Comm ssion, Ml
\'AWt.rcocweb org LAbout Us , frequently Asked Questions (fAQs) •
These stud<€5 .oilc~" msi speed 'lt-.;,s -m~lr r.:-dcceo in fu- imn:.ediate vicinity { '"c:ui. 100 lc 150 1.:6!} af
lhe "nuisant:-'f'' stop s 1:gns e.m. Sj)eec!s we'e a.c.tuai·f nigher __ _
How do I request a stop sign to slow traffic on my street?
\WNt.bantlolomew.in.gov/.. J1 O!Hla~v-<I<H-request-yoo-put-up-a-stop..sign-to~ovt-tral ..
Stlliltes sh·)•N that sp.e.ed is rea\i•::ed ~ !he i:1'medi.ffie "'~nilj of the 71luisan-c~· st-op sliJn bu\ I<Je:."e
actually nigher betwe.en intersections than before they were .•.
NTMP Stop Signs
wo.wt. mu rriet a . org/civicallilebanklblobdload . ~?BiobtD=3012
Stop si gns ma~· be used at three-way or four-wav . . Stop si{}n.s must be ~. sml~r~h;d in ocder to
justify .. . Stop signs that are perceived as 'nuisance slops·.
(PDF] STOP signs - Glendale
IU1ps:l/www.glendaleaz.comlbrochi.Iesldocurnenls/stopsign.pdf ..
--STop- S<gns 'L"'fr not ine&ntioibe rrost's!led a& Sl~eeri ~re.Elk,rs Of to bear.. nuisance iodnvers. by
inierruplin~ their. traffic ftow. IIFoum\•sv STOPS are onlv .
Paj 51
Wyoming Speed Studies: Before and After Warning Light Fix and Increased Enforcement
Fixing the flashing warning lights and increasing enforcement appears to have work, it should be noted that during the seven day
October study period there was incident involving a track trailer that was stuck and slowed traffic for several hours, and subsequently
the next day Verizon trucks were on site doing repair work. Nevertheless:
• % of people driving below 35mph increased from 80.6% to 89.8%. 35 Mph is the common speed limit on other similar streets
in Dover: Webb's Lane, Mifflin Road, Walker Road.
• There was a big decrease in speeding over 35prnh: on average we saw 48% drop in speeding between 35mph to 55mph.
• There was a significant increase in people driving under 30 mph (28.5%) and under 25 mph (109%)
• In both cases speeding over 55 mph was negligible, and most likely includes police and emergency vehicles.
• Average Speed was less than 30 mph, down 2 mph.
Start: 8/16/2016 7:50 End 8/26/201611:00 243 hours Start: 10/17/1616:42 End 10/24/1616:12 168 hours
Range Speed Vehicles % Speed x vehicle Range Speed Vehicles % Speed x vehicle Change in 'Y<% Change
5-10 7.5 43 0.1% 322.5 5-10 7.5 32 0.2% 240 0.1% 100.0%
10-15 12.5 341 1.1% 4262.5 10-15 12.5 199 1.0% 2487.5 -0.1% -9.1%
15-20 17.5 575 1.8% 10062.5 15-20 17.5 972 4.7% 17010 2.9% 161.1%
20-25 22.5 1596 5.1% 35910 20-25 22.5 2199 10.7% 49477.5 5.6% 109.8%
25-30 27.5 9390 29.8% 258225 25-30 27.5 7873 38.3% 216507.5 8.5% 28.5%
30-35 32.5 13443 42.7% 436897.5 80.6% 30-35 32.5 7167 34.9% 232927.5 89.8% -7.8% -18.3%
35-40 37.5 4776 15.2% 179100 35-40 37.5 1662 8.1% 62325 -7.1% -46.7%
40-45 42.5 1005 3.2% 42712.5 40-45 42.5 318 1.5% 13515 -1.7% -53.1%
45-50 47.5 209 0.7% 9927.5 45-50 47.5 83 0.4% 3942.5 -0.3% -42.9%
50-55 52.5 57 0.2% 2992.5 50-55 52.5 26 0.1% 1365 -0.1% -50.0%
55-60 57.5 16 0.1% 920 55-60 57.5 21 0.1% 1207.5 0.0% 0.0%
60-65 62.5 7 0.0% 437.5 60-65 62.5 5 0.0% 312.5 0.0% 0.0%
65-70 67.5 1 0.00/o 67.5 65-70 67.5 0 0.0% 0 0.0% 0.0%
70-75 72.5 4 0.0% 290 70-75 72.5 8 0.0% 580 0.0% 0.0%
31463 982127.5 20565 601897.5
Cars per day 3107. Average Speed 31.2 Cars per day 2937 Average Speed 29.3
Analysis by Tony De Prima 11/19/16 Page 1
Paj 52
Bicycle & Pedestrian Subcommittee Members
James A. Hutchison, III,
Quarterly Update November 2016 Chair
Chris Asay
Frances Riddle
Jayce Lesniewski
Creating Safe Routes for Pedestrians & Cyclists Dave Moses
Gerry Pennington
Summer 2016 has been Senator Bikeway, is a nector project is Andy Siegel
quite a active time for mixed use pathway through DelDOT’s Trans-
the Bicycle/Pedestrian planned to give pedestri- portation Alternatives Created in 2012 by the
Subcommittee and our ans & cyclists traveling Program (TAP), the pro- Safety Advisory & Trans-
community partners. east/west bound safe posed improvements at portation Committee.
passage. Phase I will run the connection of North They have been tasked
Working with Century
from Saulsbury Road to & West Streets are in- with identifying gaps in
Engineering and
West Street on the tended to improve traf- the bicycle and pedestrian
DelDOT a series of pub-
southern side of Route 8. fic safety for drivers, pe- network in Dover and
lic workshops were held
A public workshop was destrians and cyclists. identifying areas where
focusing on the Senator
held July 25 at Booker These improvements will the city can work together
Bikeway and West
T. Washington Elemen- be ADA compliant & with local partners to im-
Street Trail Connection prove the atmosphere for
tary school, which is on improve safety for all
in Dover. bicyclists & pedestrians.
the bikeway path. Plans travelers while offering
were also on display at an 8 - 10’ concrete path-
the Dover’s Farmer’s way to the DART the
Thursday Fun Rides
Market on July 27. To transit center. Semi-
date, we have heard no final plans will be com-
2017 Happenings
opposition of the project. pleted this fall, with final
Next steps include de- plans in the winter of Walk Friendly Community
sign work this Fall with 2017 and construction
Staff & subcommi ee members are
construction to start in to begin with approved preparing our first applica on to
early 2017. funding in the fall. declare Dover a Walk Friendly
Community in 2017.
West Street Trail Con-
Bike Friendly Community
Welcome New Members Staff & subcommi ee members are
preparing to submit our 2nd applica‐
on, hoping to achieve Bike Friendly
While the subcommit- ence ad knowledge of ing a Wesley - Bike/ Community designa on in 2017.
tee hated to say good the issues facing Do- Pedestrian Subcommit-
bye to Kathy Doyle & ver’s cyclists and walk- tee partnership. She is Dover Duathlon
Pat Gallagher, both of ers. an active walker in April 15, 2017
whom were truly dedi- Frances Riddle (Fran) downtown Dover. You have plenty of Ɵme to get
cated to biking & pe- was known to the sub- Gerry Pennington, an in shape to enter!!
destrian awareness in committee members as Army veteran brings a May ‐ Na onal Bike Month
Dover, we were pleased she recently represent-
wealth of experience as
to have Frances Riddle ed Wesley College at Bike Week ‐ May 15 thru 19
a cyclist & jogger in
and Gerry Pennington the table prior to her Dover’s Bike To Work Day ‐
Dover. He is looking
come on board to share retirement. She is look- May 17
forward to addressing
their valuable experi- ing forward to continu- our challenges. Ride of Silence ‐ May 17
Paj 53
Page 2 July - November 2016
Safety Concerns are discussed
Wan ng to ensure they measures the police are Anthony Aglio of DelDOT
are mee ng the needs of undertaking to do their shared the BLOS (Bicycle
cyclists and pedestrians part. Many mes, a pe‐ Level of Stress) model
the subcommi ee has destrian/cyclists who is with us at the October Bike Rodeo held at Schu e Park
been discussing the vari‐ cited for viola ons are 2016 mee ng. The map‐ for the Summer Playground Camp
ous traffic fatali es of found to have more se‐ ping system assists them
both pedestrians and ries offensives. Thus, in the project priori za‐
cyclists. numbers of cketed vio‐ on process providing
la ons for just a pedestri‐ data to support funding
At our April mee ng, Lt. an/cyclist viola on is not of projects that will be
Chris Hermance of Dover quite as notable. The the most beneficial for
Police Department group will plan to invite connec vely while over‐
shared some informa on Dover Police back for coming barriers. We are
on how they address con nued discussion on looking forward to having
safety issues the and safety. this data for Dover.
Regional Bike Plan Update
The purpose of the Do‐ bicycle and reduce auto‐ shops are being held to
ver/Kent County Metro‐ mobile use. The Region‐ solicit input from our
politan Planning Organi‐ al Bicycle Plan is de‐ community members.
za on’s Regional Bicycle signed to coordinate
Plan is to provide a plan with exis ng local bicy‐ We will keep you posted
for improving bicyclists’ cle plans throughout the on the plan as updates
safety and access to lo‐ region. are completed and the
cal facili es and ser‐ updated plan is re‐
vices. It is intended to Efforts are underway leased.
help increase the num‐ now to update the plan.
ber of trips made by A series of public
mee ngs and work‐
Walk Friendly Community
What is a Walk Friendly muni es that are work‐ the applica on for a De‐
Community? ing to improve a wide cember 2016 submission.
range of condi ons relat‐
Walk Friendly Communi‐ They are compiling and
ed to walking, including
es is a na onal recogni‐ preparing the applica on
safety, mobility, access,
on program developed data covering the topics
and comfort.
to encourage towns and of planning, educa on &
ci es across the U.S. to Staff members Eddie Diaz encouragement, engi‐
establish or recommit to and Carolyn Courtney neering and enforcement
a high priority for sup‐ along with Fran Riddle of of pedestrian issues for
por ng safer walking the Bicycle/Pedestrian Dover.
environments. The WFC Subcommi ee, are work‐
program recognizes com‐ ing together to complete
Paj 54
ACTION FORM
PROCEEDING: Council AGENDA ITEM NO.:
DEPARTMENT OF ORIGIN: Public Works- Wastewater DATE SUBMITTED: 11-17-16
PREPARED BY: Sharon Duca, P.E., Public Works Director/City Engineer
SUBJECT: Municipal Separate Storm Sewer System (MS4) Inventory and Inspection Proposal
REFERENCE: N/A
RELATED PROJECT: N/A
APPROVALS: City Manager, Controller
EXHIBITS: Consultant Proposal
EXPENDITURE REQUIRED: $65,948.00 (FY17) BUDGET REMAINING: $136,584.14
FUNDING SOURCE (Dept./Page in CIP & Budget): Department of Public Works- Streets Division, Operational
Account Program Supplies, Name: Account No.: 110-1800-554.20-26.
TIME TABLE: Public Works Director will authorize proposal within ten (10) days of Council approval.
RECOMMENDED ACTION: Staff recommends authorizing the five (5) year proposal with KCI Technologies, in
the amount of $329,740.00, initiating with $65,948.00 in FY17.
BACKGROUND AND ANALYSIS
On August 28, 2003, the City of Dover was issued a National Pollutant Discharge Elimination System (NPDES)
State permit from the Delaware Department of Natural Resources and Environmental Control (NPDES). The
City is required to perform six (6) elements to comply with our Storm Water Management Program. One of
the elements is illicit discharge detection and elimination, which includes keeping a storm sewer map active,
accurate and current.
The proposal from KCI Technologies includes mapping the City's MS4, locating and inspecting stormwater
point structures (inlets, outfalls, junction boxes, and manholes), stormwater linear structures (pipes and
ditches), and stormwater polygonal structures or best management practices (BMPs). Each asset will be
inspected for structural integrity. The end product will include a web-based map viewer of all the
infrastructure and the ability to input and store information and future inspection data on each structure. This
proposal would satisfy the above referenced element of the Storm Water Management Program. The City
currently has a map of the existing structures that collect, convey and discharge stormwater, however, it is not
100% accurate and structural integrity inspections has not been performed to date.
KCI Technologies is not a current consultant that is under contract with the City of Dover. However, they are a
consultant under contract with the Delaware Department of Transportation (DeiDOT). The City's purchasing
policy allows for cooperative purchasing through other government contracts, which is what is being proposed
with this project.
This work was budgeted for in the FY17 Operating Budget, specifically within the Department of Public Works,
Streets Division. The entire project is proposed over a five (5) year term, which equates to $329,740.00 or
$65,948.00 per year. It is recommended that the City authorize the proposal from KCI Technologies to
perform the Municipal Separate Storm Sewer System (MS4) Inventory and Inspection for a five (5) year
contract, which will be initiated in FY17 in the amount of $65,948.00.
Paj 55
ISO 9001 :2008 CERTIFIED
E NG I N E E R S • PL A N ER S • S C I E N TI S T S • C ONS T R UC T I ON M A N AGE R S
KCI
TECHNO LOG IES
1352 lvln rrmvs Road , Sui te 100 • Ne wa rk , DE 197 ll • P ho n ~ 302 -73 L-9 L76 • Fax 302 -73 1-780 7
October 21, 2016 KCI's Point of Contact:
Mr. Jason A. Lyon, PE Mr. Bruce Thompson
Water/Wastewater Manager 1352 Marrows Road, Suite 100
City of Dover Newark, DE 19711
Department of Public Works 302-318-1068
P.O. Box 475 Bruce. Thompson@kci.com
Dover, DE 19903
RE: City of Dover
Phase II MS4 Permit
MS4 Inventory and Inspection
2016 Cost Estimate
Dear Mr. Lyon:
KCI Technologies, Inc. (KCI) is pleased to provide a Cost Estimate for the inventory and inspection of the
City of Dover's Municipal Separate Storm Sewer System (MS4). This work is related to the City's Phase II
MS4 Permit and would assist the City in tracking and recording Permit requirements . KCI is a full-service
environmental and engineering firm, offering a highly qualified and respected team of professionals,
with proven inventory and
inspection services related to
compliance with stormwater
National Pollutant Discharge
Elimination System (NPDES)
Permits. KCI LEAD OFFICE
KCI Meeting Office
KCI TECHNOLOGIES, INC. KCI Support Office
KCI, established in 1955, is one
of the largest full-service, employee-owned consulting firms in the Mid-Atlantic Region. We are a
multidiscipline firm with extensive experience in municipal and industrial NPDES Permit requirements.
KCI's excellent record of performance on similar NPDES projects is based on careful attention to our
quality of work, budget and cost controls, and compliance with our clients' schedules . KCI's staff of
professional engineers, scientists, planners, inspectors, and support personnel numbers more than
1,000, of whom 68 work in Delaware.
1\.n ow /eclgc • Crcativ ll\' • lnnovotwn \V WW. KC! .CO M Elllplo l'rc-Ownrd _in cc l 988
Paj 56
CITY OF DOVER MS4 INVENTORY AND INSPECTION
PROJECT TEAM
KCI has an MS4 Inventory and Inspection team that has been serving NPDES clients throughout
Delaware since 2006 . A brief description of our team structure and qualifications is provided below.
All work under this agreement will be led by Senior Project Manager, Mr. Bruce Thompson. Mr.
Thompson has 28 years of experience, including over ten years managing DeiDOT and NPDES
Stormwater Quality Program agreements. For the City of Dover MS4 Inventory and Inspection contract,
Mr. Thompson will provide oversight, project billing, and client coordination .
·-
KCI
Field Crew
Michelle Knapp
James Snyder
Ms. lydia Hill, Senior Project Scientist, will be responsible for Reporting and Quality Assurance/ Quality
Control. For the past 13 years, she has ensured that annual reports and all other NPDES documentation
prepared by KCI are accurate and consistent with the needs of NPDES clients.
Mr. Matthew Ortynsky, Senior Project Scientist, will manage the work of the MS4 Inventory and
Inspection Field Team. Mr. Ortynsky has over 10 years' experience with KCI and NPDES compliance
services . He has performed MS4 Inventory and Inspections and currently manages our four NPDES Field
Teams.
Ms. Michelle Knapp, Scientist, will lead the MS4 Field Team. Ms. Knapp has two years' experience
conducting MS4 inventory and inspections for our DeiDOT contracts . She will be using a customized
field data collection application powered by the ESRI ArcEngine platform to inventory and inspect the
City's stormwater infrastructure .
Mr. James Snyder, Scientist in Training, will provide assistance and technical support to Ms . Knapp. Mr.
Snyder has one year experience with KCI, working as a Team assistant on an MS4 Field Team .
-
~
ffi October 21 . 2016
Page 2
Paj 57
CITY OF DOVER MS4 INVENTORY AND INSPECTION
RECORD OF PERFORMANCE/ DEMONSTRATED ABILITY
The City of Dover MS4 Inventory and Inspection services will be performed by KCI's Delaware Water
Resources Practice. This group, currently consisting of 13 scientists, has been providing NPDES
compliance services to Delaware clients for over 13 years.
Our solid work performance and
reputation for responsiveness has
allowed our Delaware Water Resource
Practice to grow from two on-call wet
weather sampling staff to 13 full-time
staff. We are experts in the field of MS4
Inventory and Inspection and can provide
these services to NPDES permittees at a
reasonable cost, because we have the
staff, equipment, training, and Standard
Operating Procedures in place.
KCI owns and uses the following NPDES equipment for NPDES services in Delaware:
5 Panasonic Tough books 7 Trimble GPS 3 Envirosight Camera-on-a-Stick
SCOPE OF WORK
The purpose of this task is to map the City's MS4, locating and inspecting stormwater point structures
(inlets, outfalls, junction boxes, and manholes), stormwater linear structures (pipes and ditches), and
stormwater polygonal structures (BMPs) .
October 21 , 2016
Page 3
Paj 58
I I CITY OF DOVER MS4 INVENTORY AND INSPECTION
For the City of Dover's MS4 Inventory and Inspection services in 2016, KCI will perform the following:
1. Client Coordination
KCI will schedule regular coordination meetings with the City of Dover during the course of performing
the MS4 Inventory-Inspection to discuss the status of the project or any issues that may delay the timely
completion of the work.
KCI will meet with the City prior to the start of field work to discuss the specific stormwater data that
the City of Dover wants to be collected. At a minimum, KCI would inventory and note the type, size, and
material of all stormwater structures (inlets, outfalls, junction boxes, and manholes), all stormwater
conveyances (pipes, ditches), and all BMPs. Additionally, KCI would conduct a condition assessment of
these stormwater features that would note any defects (such as full of sediment, cracked pipe, etc.).
Photos would also be collected (landscape/structure/defect). All of this data would be stored in a City of
Dover NPDES Geodatabase. The storrnwater data would also be made available to the City for
incorporation to their existing databases. The advantage of a separate NPDES Geodatabase is the ability
to use this database as a means to track and store a majority of the City's NPDES permit-required
documentation .
2. DeiDOT NPDES Field Application, Geodatabase, and Map Viewer
KCI plans to use an existing custom NPDES Geodatabase that was developed for DeiDOT. DeiDOT has
decided to share their database with other Delaware NPDES permit holders. KCI will submit to DeiDOT,
on behalf of the City, an "Authorization to Share Request" letter on City letterhead . As a Phase II MS4
Permit holder, the City of Dover would have access to this invaluable tool that would allow the City to
have a desktop view of your MS4, to track maintenance issues and illicit discharges, and store BMP
inspection reports and IDDE investigations, etc.
KCI developed, and is maintaining,
DeiDOT's comprehensive NPDES
Geodatabase. This geodatabase
includes a Field Data Collection
Application, Geodatabase, and Map
Viewer that supports the business
processes associated with creating,
viewing, and reporting of NPDES data
within the context of DeiDOT's
mandated NPDES permit requirements .
The proposed solution manages
stormwater structures, conveyances, and BMP facilities and ancillary activities, including Work Orders,
Photos, Attachments, and IDDE I Water Quality Investigations, within a single framework .
--=
Kcl October 21 . 2016
Page 4
Paj 59
CITY OF DOVER MS4 INVENTORY AND INSPECTION
3. MS4 Inventory and Inspection
KCI will begin the major field task after meeting with the City to determ ine the exact MS4 inventory and
inspection data that will be collected by KCI's MS4 Field Team .
KCI will use the DeiDOT NPDES Field Application to
collect stormwater data, which integrates GPS,
Toughbook computer, and Camera-on-a-Stick
Technology. Sub-meter GPS units linked to rugged
laptops are used to locate features, collect inventory
data, and assess condition of point features (manholes,
inlets, outfalls), linear features (pipes, ditches) and
polygon features (BMPs) .
During MS4 inventory and inspection, the KCI field crew
will inspect pipe condition using a special pole-mounted
camera that allows the user to optically zoom up to 200 .-------~...,...--....,...------....
feet inside pipes without having to perform Confined
Space Entry. The Camera -on -a-Stick is configured to
output a digital video feed to the Toughbook via high-
speed USB connection .
The KCI field crew will also use the Field Data Collection
Application to identify issues requiring maintenance, such
as the accumulation of sediment and debris in a
stormwater conveyance . Potential Maintenance Work
Orders are documented and photographed in the Field
Application and uploaded to the ESRI Database for review
and approval by KCI's Project Manager prior to Client
submission .
The following are the basic procedures we use for conducting MS4 Inventory and Inspection:
• Locate stormwater points for each
drainage inlet, outfall, manhole, junction
box, swale end, etc. with sub-meter
accuracy using Trimble Global Positioning
System (GPS).
• Input conveyance structures between
structure points to define stream channels,
ditches, pipes, and hydraulic connectors .
--=
K'(1 October 21 . 2016
Page 5
Paj 60
CITY OF DOVER MS4 INVENTORY AND INSPECTION
• Input appropriate inventory data and photos (structure type, location, size, material, etc.) into
the field application using Panasonic Tough book computers.
• Input appropriate inspection data and photos (structure condition and structural integrity), into
the field application using Panasonic Tough book computers and pole mounted cameras.
• Note the presence of visual clues or unusual flow that indicate the potential for illicit discharge
for further investigation.
• Affix City-approved "ONLY RAIN DOWN THE STORM DRAIN" markers on each drainage inlet within
subdivisions .
• Follow Public Interaction Guidelines developed by KCI for communication with the public.
• Immediately notify appropriate City of Dover maintenance staff when unsafe conditions are
found (broken or missing grate, sinkhole) .
4. Upload MS4 Data to Web-Ba sed Map Viewer
On a daily basis, KCI will upload field-collected data to the
custom Web-Based Map Viewer. This viewer will allow the
City of Dover to see the location of stormwater structures and
conveyances and all their associated properties, including
type, size and material.
SCHEDULE AND STRATEGY FOR COMPLETING THE WORK
KCI suggests beginning the work in January 2017 and performing the work over five years . Based on
data received to-date, the City owns approximately 6,500 stormwater structures. KCI can typically
inventory and inspect approximately 100 stormwater structures (including associated conveyances
between structures) in a week. Therefore, we anticipate 65 weeks to complete the work.
KCI recommends conducting the work over five years (20% per year I 1,300 structures per year I 13
weeks per year), which aligns well with the new NPDES Permit requirements for IDDE evaluations. KCI
will conduct the MS4 Inventory and Inspection work in tandem with the City's IDDE requirements. This
would save the City money, as KCI's MS4 Team would be screening the outfalls during their inventory
and inspection work. Any potential illicit discharges would be referred to our IDDE Field Team.
-- -
--
ffi_ October 21 , 2016
Pag e 6
Paj 61
I
CITY OF DOVER MS4 INVENTORY AND INSPECTION
COST ESTIMATE
MS4 Inventory and Inspection
KCI's total cost estimate for the MS4 Inventory and Inspection work is $329,740.00, or $65,948 .00 per
year over a five-year term .
Illicit Discharge Detection and Elimination
If KCI conducts the 20% IDDE work simultaneous to the MS4 Inventory and Inspection work, the total
cost for the IDDE work would be $78,484.00, or $15,696.80 per year over the five-year term .
Conducting the IDDE work separately with an lODE-dedicated field crew would cost over $150,000 to
screen 650 outfalls. The savings are significant when the two tasks are combined .
The total cost for MS4 Inventory and Inspection and IDDE work is $408.224.00, or $81,644.80 per year.
The following page shows a breakdown of the cost estimate.
October 21, 201 6
Page 7
Paj 62
City of Dover MS4 Inventory and Inspection /lODE Services
Years 2017 - 2021
COST ESTIMATE
10/21/2016
Labor Costs
Description of Work SPM SPS SCI-Office SCI-Field
Pay Rate $52.00 $40.00 $24.00 $38.00
Bill Rate $135.00 $115.00 $75.00 $120.00 Labor Cost
MS4 Inventory and Inspection Per Task
Kickoff and Status Meetings(assume 10 meeting s) 24.0 40.0 $7.840.00
MS4 Inventory and Inspection (assumes 6500 storm water structures) 20.0 120.0 2500.0 $316,500.00
$324,340.00
lODE (conducted during MS4 lnv-lns)
lODE Evaluation and Outfall Screening_(650 outfalls @_20%per year) 30.0 g8.0 117.0 400 .0 $72.095.00
$72,095.00
$396,435.00
Hours 74.0 258.0 117.0 2,900.0
3,848.0 10,320.0 2,808.0 110,200.0 $127,176.00
Job Classifications Cost $9,990.00 $29,670.00 $8 ,775.00 $348,000.00 Estimated Labor Cost: I $396,435.oo I
multiplier 2.60 2.88 3.13 3.16 3.12
SPM =Senior Project Manager
SPS =Senior Project Scientist
SCI-Office = Scientist
SCI-Field= 2-Person Field Team
DIRECT EXPENSES
Description of Expense No. $/No. Total
MS4 Inventory and Inspection
. Mileage 10000 $0.54 $5,400.00
lODE
Lab Analysis (Basic- Ammonia, Surfactants, Potassium) 40 $50.00 $2,000.00
Lab Analysis (Full= Basic+ TSS, Oii&Grease, Bacteria, TPH ) 12 $140.75 $1,689.00
Mileaqe 5000 $0.54 $2,700.00
Estimated Direct Expense Cost: lc__-=:$..:..11-"'c:..7=.89:..:·.::.o.:.Jol
Total Cost Estimate! S40B.224.ool
Paj 63
ACTION FORM
PROCEEDING: Legislative, Finance & Administration Committee
DEPARTMENT OF ORIGIN: City Manager's Office DATE SUBMITTED: November 17,2016
PREPARED BY: Scott D. Koenig, P.E., City Manager
SUBJECT: North Street Sidewalk Improvements Project; State Contract No. T201320004
REFERENCE: N/A
RELATED PROJECT: N/A
REVIEWED BY: Scott D. Koenig, P.E., City Manager
EXHIBITS: Exhibit #1- Letter Dated November 15, 2016 from DelDOT; Exhibit #2- De!DOT
Administered On-Alignment Agreement (State Project No. T201320004)
EXPENDITURE REQUIRED: $186,000.00 (EST) AMOUNT BUDGETED: $ 0.00
FUNDING SOURCE (Dept./Page in CIP & Budget): 110-1800-544 (Streets Division Operating Budget)
TIME TIMETABLE: See time1ine below.
RECOMMENDED ACTION: Staff is requesting authorization from City Council to sign the project·
agreement with De!DOT and begin assembling the required funds for the match. The state has requested that
all matching funds be transferred to De!DOT no later than February/March 2017.
BACKGROUND AND ANALYSIS
Several years ago the Downtown Dover Partnership initiated a Transportation Enhancement project request for
pedestrian improvements on North Street from Governors Avenue to Queen Street. The project was accepted
by DelDOT and the City of Dover was required to act as the municipal sponsor for the work. The project
improves the sidewalk, accessibility and street lighting in the corridor and extends the downtown sidewalk and
lighting network into an underserved area of the city. The total estimated project cost is $980,000. This project
requires and 80/20 match from the sponsoring local government; therefore, the City's match is $186,000. This
payment must be received prior to the award of the construction contract. Staff intends to submit Community
Transportation Funding requests to areas legislators to offset the city's contribution for the improvement. In
addition, there are several general fund projects and equipment purchases that are coming in under budget from
which the remaining funds can be transferred to this project to support the required match.
De!DOT's project schedule is as follows:
Advertise bids February I, 2017
Bids are due March 1, 2017
Award of Contract: April2017
Construction Start: May/June 2017
Construction Complete: September 2017
Staff is requesting authorization from City Council to sign the project agreement with De!DOT and begin
assembling the required funds for the match. The state has requested that all matching funds be transferred to
De!DOT no later than February/March 2017.
Paj 64
STATE OF DELAWARE
DEPARTMENT OF TRANSPORTATION
8 00 BAY ROAD
P.O. Box 778
DOV ER, D ELAWARE 19903
J ENNI F'ER COHAN
SECRETARY
Novem ber 15, 2016
Mr. Scott Koenig
C ity of Dover
15 Loockerman Plaza
Dover, DE 1990 I
Reference: State Contract No. T20 1320004
North Street Sidewalk Improvements, C ity of Dover
Invoice# T201320004
Dear Mr. Koenig:
T he above referenced project is ready for advertisement. In order to facilitate th is request, the
C ity of Dover needs to submit d1eir match contribution of $186,000. The anticipated total project cost is
$980,000. It should be noted the total project cost includes $50,000 to be reimbursed to the City of Dover
for purchase of light standards (see proj ect agreement). This amount is not included in the total project
cost when calculating the sponsor ma tc h.
Below is the calculation for the City of Dover's portion:
$93 0,000 X 20% = $ 186,000
Total Contribution from City of Dover= $186,000
[tis imperative that the payment is rece ived prior to the awarding of the contract.
The Department of Transportation has made some changes regarding our check receipt process.
Please make checks payable to The Delaware Department of Transportation. We also request that you
reference the State contract num ber T20 1320004 as part o f the invoice and maiI rt to the following address:
De laware Department of Transportation
Finance Attn: Mequoria Roach
P.O. Box 778
Dover, DE l9903 .
Please feel free to contact me at (302) 760-2 178 if you have any questions or concerns.
~cerely, '
Jel ;ezgoda
Assistant Dlrector, Planning
De/DOT
Paj 65
STATE OF DELAW ARE
DEPARTM ENT OF 7RANSPORTAnON
BOO B AY ROAD
P . O . BOX778
D OVER, DELAWARE 19903
J ENNIFER C O HAN
SECRETAR Y
November 9, 2016
Mr. Scott Koenig
City of Dover
15 Loockerman Plaza
Dover, DE 1990 1
RE: State Project No. T201320004, F.A.P. No. ETEA-2013(08)
North Street Sidewalk Improvements, City of Dover
Transportation Alternatives Project
Dear Mr. Koenig:
This is to serve as a Delaware Department of Transpmiation (DelDOT) Administered On-
Alignment Agreement (AGREEMENT) between DelDOT and the City of Dover (SPONSOR)
for the referenced PROJECT.
This proj ect, hereinafter referred to as the PROJECT, consists of the design, preparation of
contract documents and the construction of the North Street Sidewalk Improvements proj ect. The
project involves sidewalk improvements along North Street from S. Governors Avenue to S.
Queen Street. Improvements to include curb and sidewalk replacement, ADA upgrades, curb
ramp improvements, crosswalk improvements, and pedestrian lighting.
In accordance with this AGREEMENT, DelDOT shall:
A. Provide ftmding for the PROJECT design, construction and construction management not
to exceed $794,000.00. This amount is based on an estimated total PROJECT cost of
$980,000.00 broken down as follows:
Project Development (Design) $ 130,000
Construction Estim ate $ 800,000
Light Standard Reimbursement Cost - $ 50,000
Total Estimated Project Cost $ 980,000
B . Under an open-end agreement, provide consu ltan t serv ices for the preparation of contract plans,
specifi cations and estimates (PS&E) that meet OeiDOT requirements. A ll design fees will be
inc Iudecl as part of the project budget.
~De/DOT
Paj 66
l~VllU OI.J.I;I;:;L 0~UVWCU.l\. ll.UplUY\JJ,Uf;;lH,:,-J, L.V J..JkVVV"'t
November 9, 2016
Page 2of4
C. Advertise, award and administer the construction of the PROJECT, including but not limited to
construction engineering, construction inspection, materials testing and certification in
accordance with federal and state requirements.
D. On behalf of the SPONSOR, using project funds, De lOOT will acquire any right-of-way
necessary for the project.
E. Apply for and obtain, prior to advertising all permits required by federal, state, and local
authorities.
F. Prepare and provide written documentation that all environmental and historical studies and
documentation required by federal and state authorities have been prepared and approved.
G. Coordinate with all utility companies within the project limits to determine conflicts with the
proposed construction, required utility adjustments and relocations and obtain a relocation
schedule. The approved relocation schedule will be included in the Special Provisions for the
PROJECT. Reimbursable utility costs will be included in the PROJECT cost.
In accordance with this AGREEMENT, the SPONSOR shall:
A. Provide the matching funds that fulfill the matching obligation for the PROJECT in the amount
of $186,000.00. This amount is based on an estimated total PROJECT cost of $980,000.00. All
funds to cover the PROJECT match responsibility must be in encumbered to the PROJECT prior
to advertisement of the PROJECT.
B. All additional costs, up to 5% of the bid value of the PROJECT, will be shared by DeiDOT
(80%) and the SPONSOR (20%).
C. Provide the light standards and fixtures for the PROJECT. The SPONSOR will be responsible for
installation of the lights and activation of the system. DeiDOT will reimburse the SPONSOR for
the cost of the light fixtures. This amount will not exceed $50,000 unless approved by DelDOT in
writing.
D. Provide timely review and comment/approval of the PROJECT construction plans, specifications
and estimates.
E. Donate all SPONSOR owned right-of-way necessary to construct the PROJECT as set
forth in the plans and specifications for the PROJECT. By signature of this
AGREEMENT, the SPONSOR grants permission to DefDOT and the selected contractor
the right to trespass on SPONSOR maintained or owned property iri order to construct
improvements as set forth in the plans and specifications for this PROJECT.
F. Utilize the funding provided for the PROJECT for the stated purpose only and not be
redirected by the SPONSOR for any other purpose.
6oetDOT
Paj 67
North Street Sidewalk Improvements-T201320004
November 9, 2016
Page 3 of4
G. The SPONSOR shall be responsible for the maintenance of the PROJECT upon
completion. More specifically, the SPONSOR shall maintain all sidewalks, curb ramps,
lighting and landscaping installed as part of this PROJECT.
Under this AGREEMENT, the following General Conditions shall apply to the parties:
A. Upon completion and acceptance of the PROJECT, less any contract warranty periods by
DelDOT, DelDOT will make a final accounting of project costs. The parties will make
final settlement hereto within 60 days of written notice of the findings of the final
accounting.
B. Approved plan revisions and change orders with an individual and cumulative value less
than or equal to 5% of the bid value of the PROJECT shall be allowed as a PROJECT
cost. Plan revisions and change orders with an individual or cumulative value greater
than 5% of the bid value of the PROJECT shall be the sole responsibility of the
SPONSOR. De!DOT and the SPONSOR must review and approve all proposed change
orders.
C. DelDOT, shall cause to have its contractors indemnifY and save harmless itself and
SPONSOR from and against all claims, demands and causes of actions of every kind and
character arising in favor of the contractors' employees or third party on account of
personal injuries or death or damages to property, which may arise otrt of the exercise of
this AGREEMENT.
D. If the PROJECT is canceled or put on hold at the request of the SPONSOR prior to
advertisement of the project, the SPONSOR shall be responsible for reimbursing
De!DOT for all funds spent by DelDOT on the PROJECT -up to the point when the
PROJECT was halted. For the avoidance of doubt, this requirement for reimbursement
includes both funds that (i) have been spent at the time the PROJECT is put on hold or
canceled and (ii) any funds that SPONSOR may be required to spend on costs that have
been incurred btrt not yet billed to SPONSOR at the time the PROJECT is put on hold or
canceled,
A De/DOT
Paj 68
North Street Sidewalk Improvernents-T20 1320004
November 9, 2016
Page 4 of4
Please indicate your concunence with these provisions by signing on the appropriate line
and retmn the five (5) signed originals to my attention. If you have any questions or concerns,
please contact me at (302)760-2112
c\J"VlyiJ
~iezgoda
Assistant Director, Planning
APPROVED as to Form for DeiDOT:
D1 \t ~'e Co(d() IIt)
Annie Cordo Date
Deputy Attorney General
APPROVAL for the SPONSOR:
City of Dover Date
APPROVAL for DeiDOT:
Drew A. Boyce Date
Director, Planning
ATTEST for DeiDOT:
Shante Hastings Date
Acting Director, Finance
A De/DOT
Paj 69
COMPREHENSIVE
ANNUAL
FINANCIAL REPORT
D
R
AF T
Paj 70
COMPREHENSIVE ANNUAL
FINANCIAL REPORT
D For the Fiscal Year
Ended June 30,2016
R
AF T
Prepared by the Finance Department
Donna S. Mitchell, Controller/Treasurer
Paj 71
Acknowledgements
The City of Dover’s Comprehensive Annual
Financial Report was prepared by the
Finance Department.
Tracey Lisiecki
D Financial Reporting & Accounting Manager
Lori Peddicord
Assistant Finance Director
R Jeffrey Dill
Accountant II
Jennifer Helms
AF
Accountant II
Sharon Daniel
Account Clerk II
Katie Heffington
Payroll Specialist
Sophia Isip
T
Finance – Administrative Assistant
Special appreciation is extended to Mr. Scott Koenig, City
Manager and all personnel throughout the City for their
continued support of the Finance Department.
Paj 72
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Table of Contents
Letter of Transmittal .................................................................................................................. 1
Certificate of Achievement for Excellence in Financial Reporting ......................................... 7
D
Mayor and Council Members ................................................................................................... 8
List of Elected Officials .............................................................................................................. 9
List of Appointed Officials ........................................................................................................ 10
List of Commissions & Committees ........................................................................................ 11
Organization Chart ................................................................................................................... 12
The City of Dover, Delaware Vision .......................................................................................... 13
R
PART A - Report of Independent Public Accountants ....................................................... 18
PART B - Management’s Discussion and Analysis ............................................................ 23
PART C - Basic Financial Statements ................................................................................... 37
AF
Government-wide Financial Statements
Statement of Net Position ......................................................................................................... 39
Statement of Activities .............................................................................................................. 40
Fund Financial Statements
Balance Sheet - Governmental Funds ..................................................................................... 41
Reconciliation of the Balance Sheet of Governmental Funds to the Statement of
Net Position ................................................................................................................................ 42
Statement of Revenues, Expenditures and Changes in Fund Balances of Governmental
Funds .......................................................................................................................................... 43
Reconciliation of the Statement of Revenues, Expenditures and Changes in Fund
T
Balances of Governmental Funds to the Statement of Activities ......................................... 44
Statement of Net Position-Proprietary Funds ........................................................................ 45
Statement of Revenues, Expenses and Changes in Fund Net Position-Proprietary Funds
..................................................................................................................................................... 46
i
For electronic viewing, please click on a topic or page number.
Paj 73
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Table of Contents
Statement of Cash Flows-Proprietary Funds .......................................................................... 47
Statement of Net Position Fiduciary Funds............................................................................. 48
Statement of Changes in Net Position Fiduciary Funds......................................................... 49
Notes to Financial Statements
Index to Notes to Financial Statements .................................................................................. 51
Notes to Financial Statements ................................................................................................. 53
Part D - Required Supplementary Information
General Fund-Schedule of Revenues, Expenditures and Changes in Fund Balances –
D
Budget and Actual ..................................................................................................................... 106
Notes to Required Supplementary Information
1. Governmental Budgets ......................................................................................................... 108
2. Pension Plans ......................................................................................................................... 108
A. Police Pension Fund ........................................................................................................ 108
R
B. General Employee Pension Fund ................................................................................... 111
3. Other Post-Employment Plan ............................................................................................... 114
Part E - Supplementary Information
General Fund Combining Statements ................................................................................. 118
AF
Combining General Fund Balance Sheet................................................................................. 119
Combining Schedule of Revenues, Expenditures and Changes in Fund Balances of the
General Fund.............................................................................................................................. 120
Governmental Capital Projects Fund – Schedule of Revenues, Expenditures and Changes
in Fund Balances Budget and Actual ....................................................................................... 121
Special Revenue Funds ........................................................................................................... 122
Special Revenue Funds - Combining Balance Sheet .............................................................. 124
Special Revenue Funds - Combining Statement of Revenues, Expenditures and Changes
in Unreserved Fund Balances................................................................................................... 125
Police Grants - Schedule of Revenues, Expenditures and Changes in Unreserved Fund
T
Balance Budget (Non-GAAP Basis) and Actual........................................................................ 126
Library Grants - Schedule of Revenues, Expenditures and Changes in Unreserved Fund
Balance - Budget (Non-GAAP Basis) and Actual ..................................................................... 127
Municipal Street Aid Fund - Schedule of Revenues, Expenditures and Changes in
Unreserved Fund Balance - Budget (Non-GAAP Basis) and Actual ....................................... 128
ii
For electronic viewing, please click on a topic or page number.
Paj 74
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Table of Contents
Housing Programs – CDBG & NSP – Schedule of Revenues, Expenditures and Changes
in Unreserved Fund Balance – Budget (Non-GAAP Basis) and Actual .................................. 129
State of Delaware Department of Transportation Grants - Schedule of Revenues,
Expenditures and Changes in Unreserved Fund Balance – Budget (Non-GAAP Basis)
and Actual ................................................................................................................................... 130
Proprietary Fund Types - Enterprise Funds ....................................................................... 131
Water/Wastewater Fund - Schedule of Revenues and Expenses-Budget
(Non-GAAP Basis) and Actual ................................................................................................... 132
Water/Wastewater Improvement & Extension Fund-Schedule of Revenues and
D
Expenses-Budget (Non-GAAP Budget) and Actual ................................................................. 133
Electric Revenue Fund - Schedule of Revenues and Expenses - Budget (Non-GAAP Basis)
and Actual ................................................................................................................................... 134
Electric Improvement & Extension Fund Schedule of Revenues and Expenses – Budget
(Non-GAAP Basis) and Actual ................................................................................................... 135
R
Proprietary Fund Types - Internal Service Funds ............................................................. 136
Worker’s Compensation - Schedule of Revenues and Expenses Budget
(Non-GAAP Basis) and Actual ................................................................................................... 137
Fiduciary Fund Types and Agencies ..................................................................................... 138
All Agency Funds - Combining Statement of Changes in Assets and Liabilities .................. 139
AF
Statistical Section..........................................................................................................................142
Net Position by Component ...................................................................................................... 144
Changes in Net Position ............................................................................................................ 145
Fund Balances of Governmental Funds ................................................................................... 147
Changes in Fund Balances of Governmental Funds ............................................................... 148
Governmental Activities Tax Revenues by Source ................................................................. 150
Assessed and Estimated Actual Value of Taxable Property .................................................. 151
Property Tax Rates - All Direct and Overlapping Governments with the Capital School
T
District ......................................................................................................................................... 152
Principal Tax Payers ................................................................................................................... 153
Property Tax Levies and Collections ........................................................................................ 154
Ratios of Outstanding Debt by Type ........................................................................................ 155
iii
For electronic viewing, please click on a topic or page number.
Paj 75
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Table of Contents
Ratio of Net General Obligation Bonded Debt to Assessed Value & Net Bonded Debt
Per Capita ................................................................................................................................... 156
Ratio of Annual Debt Service Expenditures for General Bonded Debt to Total General
Expenditures .............................................................................................................................. 157
Computation of Direct and Overlapping Debt with the Capital School District ................... 158
Computation of Legal Debt Margin .......................................................................................... 159
Revenue Bond Coverage - Electric Revenue Bonds ................................................................ 160
Revenue Bond Coverage - Water/Wastewater Bonds ............................................................ 161
Top Ten Water/Wastewater Utility Customers ........................................................................ 162
D
Top Ten Electric Utility Customers............................................................................................ 163
Demographic and Economic Statistics ..................................................................................... 164
Major Employers ........................................................................................................................ 165
Full-time Equivalent City Government Employees by Function ............................................. 166
Operating Indicators and Capital Assets Used in Operations Schedule of Insurance ......... 167
R
Summary of Insurance .............................................................................................................. 169
AF T
September 26, 2015 - Government officials and scientists watch a laser cut the ribbon to
symbolize the completion of the Optical Science Center for Applied Research at Delaware
State University.
Credit photo: delawarebusinessnow.com, Doug Rainey
iv
For electronic viewing, please click on a topic or page number.
Paj 76
D
R
THIS SECTION INCLUDES THE FOLLOWING:
AF
LETTER OF TRANSMITTAL
CERTIFICATE OF ACHIEVEMENT FOR
EXCELLENCE IN FINANCIAL REPORTING
LIST OF ELECTED OFFICIALS
LIST OF APPOINTED OFFICIALS
T
LIST OF COMMISSIONS & COMMITTEES
ORGANIZATION CHART
VISION
Paj 77
D
R
AF
Vice President Joe Biden addressed DSU graduates May 2016, despite the rain.
The University is also celebrating its 125th anniversary.
Credit photo: Ms. B: The Good News, msbeecusd.blogspot.com
T
Paj 78
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
December 16, 2016
The Honorable Mayor,
Honorable Council President,
DMembers of the City Council
and Citizens of the City of Dover
Dover, Delaware 19901
Ladies and Gentlemen:
I am pleased to submit the Comprehensive Annual Financial Report of the City of Dover for the fiscal
year ended June 30, 2016. This report is published to comply with the provisions of Article IV, Section
R
46 of the City Charter. It is also intended to provide financial data to the tax and ratepayers,
bondholders, trustees, banks, federal and state agencies and the financial community at large.
Management assumes full responsibility for the completeness and reliability of the information contained
in this report, based upon a comprehensive framework of internal control that it has established for this
purpose. Because the cost of internal control should not exceed anticipated benefits, the objective is to
provide reasonable, rather than absolute, assurance that the financial statements are free of any material
misstatements.
AF
The financial statements in this report have been audited by SB & Company, LLC, an independent firm of
certified public accountants as required by Section 46 of the City Charter. SB & Company, LLC has
provided an unmodified opinion on the City of Dover financial statements for the year ended June 30,
2016. The independent public accountant’s report is located at the front of the financial section of this
report.
Management’s Discussion and Analysis (MD&A) provides a narrative introduction, overview, and
analysis of the basic financial statements. The MD&A complements this letter of transmittal and should
be read in conjunction with it. Our MD&A can be found immediately following the report of our
independent auditors.
THE REPORTING ENTITY AND ITS SERVICES
T
The City of Dover was incorporated in 1829 under a Charter granted by the General Assembly. Dover is
the Capital of the State of Delaware and is located in the central part of the state. It is home to the State
Governor’s office, legislative offices, and is the County seat for Kent County.
P.O. Box 475 Dover, DE 19903-0475
Community Excellence Through Quality Service
Paj 79
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
The City currently occupies a land area of 23.74 square miles and serves a population of approximately
37,453. Dover’s governing body is composed of a Mayor and nine Council Members, with one Council
Member elected by Council to serve as Council President. Two members of City Council are elected
from each of the four districts; the ninth Council member of Council and the Mayor are elected at-large.
The Council is responsible for all matters of policy and is the authority for levying taxes, securing
revenues, authorizing expenditures of City funds and incurring City debts. The City of Dover operates
under a Council – Manager Form of government.
The City provides a full range of services as mandated by the Charter or adopted by the City Council.
They include police protection, street and sanitation maintenance, recreation, library, community
development, economic development, public improvements, planning and zoning, safety inspections,
electric power generation and distribution, water and wastewater services, legislative services and
general administration.
D
Within the City is a volunteer fire company that is autonomous. Under established criteria, the operations
of the Robbins Hose Fire Company are not a part of this report. However, the City provides financing for
dispatching personnel costs, most of the building and equipment maintenance, supplies and contractual
services. The City also provides funding to Robbins Hose for payments on several pieces of firefighting
apparatus. These payments are grouped under the Fire Department and are included in the General
Fund.
R
The Fire Chief is elected by the volunteer members of the Fire Company. The City Council traditionally
adopts the election and the City Council officially appoints the Fire Chief for a one-year term. Therefore,
the position of Fire Chief is included in the City organization chart.
The Capital School District does not meet the established criteria for inclusion in the reporting entity and,
accordingly, is excluded from this report.
The City Council shall, on or before the second Monday of June in each year, adopt a budget for the
AF
succeeding fiscal year. This annual budget serves as the foundation for the City of Dover’s financial
planning and control. The budget is prepared by fund and department. With approval of the City
Manager and Controller/Treasurer, Department Heads may transfer resources within or between
departments, with the exception of capital project budgets. Transfers between funds and transfers of
capital project budgets, however, need special approval from the City Council.
ECONOMIC CONDITION AND FUTURE GROWTH
The City of Dover is distinguished as the dominant center of employment, commerce, educational
opportunity, and cultural activity in central Delaware. Economic growth finally appears to be improving in
Dover, as evidenced by the increased building permit activity and value of construction during the fiscal
year. While still below the level of growth prior to the recession, Dover is experiencing a consistent level
of investment that reflects economic growth within the capital.
T
Residential growth has improved modestly, and major institutions and government agencies continue to
expand to meet the demands of a growing regional population and economy. Commercial corridor areas
of U.S. Routes 13 and 113 and DE Route 8 have continued to be the center of commerce in Dover, and
in the past year progress has been made in expanding commercial services in this area, particularly
along the U.S. Route 13 corridor. Efforts to revitalize the traditional urban core of downtown Dover have
continued and gained a new breath of life with the designation of Dover’s Downtown Development
District by Governor Jack Markell on January 11, 2015. Dover was one of three districts designated
statewide, where development projects are eligible for a rebate of up to 20 percent of construction costs.
These rebates, combined with other incentives offered by the City of Dover, Kent County, State of
Delaware, and the Downtown Dover Partnership have generated a new interest on the part of the
2
Paj 80
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
development community in the downtown that we expect to see translate to new development activity
over the next couple of years.
Total value of construction was estimated at $80.2 million during Fiscal Year 2016. This represents a
decrease of $29.5 million in construction value from the prior fiscal year. The City of Dover issued 2,541
business licenses in Fiscal Year 2016. Building permits issued during this period totaled 2,251 which is
an increase of 501 permits over the previous year. The City of Dover Planning Office processed 24 new
development applications (site plans, subdivisions and conditional uses) and six rezoning applications
during the reporting period, which is consistent with the prior fiscal year.
Growth and development trends during Fiscal Year 2016 are further discussed and summarized below:
POPULATION GROWTH
D
The 2010 U.S. Decennial Census, which was conducted in April 2010, found that 36,054 people reside in
Dover. The Delaware Population Consortium estimates, the City of Dover’s population as of July 1, 2016
was 37,453. This change represents a 3.9% population increase over the decennial Census.
RESIDENTIAL DEVELOPMENT
A total of 74 new residential housing starts were recorded during Fiscal Year 2016, which represents an
increase of sixteen from the prior fiscal year. Construction activity continued in Nottingham Meadows,
Senators Lake, Clearview Meadows, the Village of Westover, and the Village of Cannon Mills. New
R
residential construction also started moving forward in the downtown area, with four new Habitat for
Humanity homes under construction during the fiscal year.
The apartment market continued to be strong in Fiscal Year 2016, with construction at Leander Lakes
and the Village at McKee Branch. Land plans are also underway for additional apartments at Blue Hen
Apartments and apartments at Eden Hill Farm.
DOWNTOWN DOVER REDEVELOPMENT
AF
The Restoring Central Dover Steering Committee, led by NCALL, was very active with implementation of
the Restoring Central Dover Plan. The Plan, published in October 2014, led to a 5-year, $750,000 grant
for plan implementation from the Wells Fargo Regional Foundation. While the implementation is led by
NCALL, the City of Dover is an active partner in the plan implementation. The construction of new homes
by Central Delaware Habitat for Humanity relates to the plan implementation, as does a project to
upgrade street lighting on South New Street. Two neighborhood watch organizations were formed under
the umbrella of Restoring Central Dover to improve the communication among residents, the City of
Dover, and other stakeholders as it relates to keeping the community safe.
Staff continued to work with the Downtown Dover Partnership and others to implement the City’s
Downtown Development District program. This has resulted in new businesses and new energy in the
downtown area. Several projects are in their infancy but will be developed in the near future.
The City of Dover and the Dover/Kent County Metropolitan Planning Organization held a community
T
planning week to develop concepts for land use, streetscape, travel lanes and parking on Route 8 and
Forest Street through downtown. The result of this is a plan that will help guide the City of Dover and
DelDOT as the Route 8 corridor redevelops overtime.
RETAIL/COMMERCIAL DEVELOPMENT
Construction in the retail sector improved during Fiscal Year 2016, particularly on the DuPont Highway
corridor. Renovations continued on the former Walmart site, Dover Town Center, and several of the
tenant’s spaces have opened with the remaining tenants planning to open during Fiscal Year 2017.
Renovations began on the old Lone Star Steak House to convert it to Mission Barbeque. The former
Kmart location underwent renovations to be the new home of Burlington Coat Factory and Big Lots.
3
Paj 81
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
INDUSTRIAL DEVELOPMENT
The Dover economy derives considerable benefits from a variety of large industrial and manufacturing
companies including Kraft Foods, Procter and Gamble, Edgewell (formerly Energizer/Playtex Family
Products), and Berry Van Lines, as well as numerous small- to mid-sized industrial entities. During the
fiscal year, infrastructure was completed at the Garrison Oak Technology Park, and two of the park
tenants opened: Uzin Utz and Garrison Energy Center. Edgewell began major renovations to transfer
product lines from Canada to the Dover location. Kraft also began renovations to transfer the bakery for
Stove Top production to the Dover plant.
INFRASTRUCTURE
The City has several large water and sewer projects underway to upgrade pump stations, distribution
and transmission mains. These projects will improve water quality and reduce the inflow/infiltration in our
D
sewer system. The City continues to upgrade the electric transmission and distribution system with
systematic upgrades to substations and the transfer of overhead distribution lines to underground lines in
the electric territory subdivisions. The City and the State has several transportation projects underway,
including the construction of the West Dover Connector, which will alleviate some of the traffic going
through the downtown area.
Summary
While Dover continues to be affected by the nation’s economic downturn, fiscal year 2016 saw
R
meaningful growth in the state capital. Dover remains a center for commerce, as evidenced by the retail
expansions seen during Fiscal year 2016, as well as services and residential communities. As the
economy rebounds, Dover is well positioned to support continued growth, and the investment associated
with the State’s Downtown Development District program creates an optimistic future for the City of
Dover.
LONG-TERM FINANCIAL PLANNING AND MAJOR INITIATIVES
AF
The City completed the infrastructure build out of the Garrison Oak Technology Park “GOTP” which will
service as a technology and industrial park. The design of the GOTP subdivision includes fifteen parcels
of which two are leased and two were sold this past year to Uzin Utz a German manufacturer of flooring
compounds and Advantech a provider of security systems. The Dover Sun Park has occupied one of the
parcels since 2010 and the Calpine 305 megawatt electric generating station was completed in May
2016.
The City Council continues its focus on replacing or upgrading old infrastructure in order to improve the
quality and reliability of our utility systems. In fiscal year 2016, $1.9 million of water and wastewater
capital improvements were completed. This included the completion of the Route 13 water main three
pump station upgrades, and two well head replacements.
The electric utility completed capital improvements of $3.2 million in fiscal year 2016. The major
T
initiatives completed by our Transmission and Distribution crews were the completion of substation
upgrades to the McKee Run and Lebanon stations, system upgrades to capacitors, lighting, and
upgrades to 69kv switches. Several new services were also completed. The City’s plant operator, North
American Energy Services, completed the replacement of the industrial water wastewater system at the
McKee Run generating plant. The Unit 3 turbine inspection was completed.
The City maintains a five-year Capital Investment Plan which serves as its planning and budgeting tool to
program upgrades and replacements to its equipment, facilities, and infrastructure. As part of this
process, operating expenses are identified and funding sources are determined. Managers are required
to rank capital expenditures by criticality based on the impacts on customer service and revenue losses.
The fiscal year 2015/2016 Capital Investment Plan includes $1.7 million for vehicles and equipment and
$13.5 million of infrastructure and utility improvement projects. The Capital Investment Plan is presented
4
Paj 82
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
to City Council each year during the budget workshops and the final plan is approved by City Council
along with the annual budget.
FINANCIAL POLICIES AND FINANCIAL PLANNING
Unassigned fund balances in the General Fund (11.7%) fall within the policy guidelines of a minimum of
8% and maximum of 12% of budgetary revenues as approved by City Council in the City of Dover
Financial policies. The water, wastewater, and electric utilities have the same policy requirement for their
budget balances. If the balances fall below 8%, the City Manager is required to submit budgets to bring
the balances up to minimum within three years. The current budget balances as of June 30, 2016 for the
utilities are water (13.1%) and wastewater (6.4%). The water and wastewater utilities are accounted for
in the same fund and have a combined budget balance of 9.1%. The electric utility ended the year with a
D
budget balance less than the 8.0% at 7.6%. This was attributed to higher than projected power supply
and generation cost attributed to the unusual cold weather in January and February. The fiscal year
2016 budget will be adjusted to address the shortfall.
The City policies also require non-recurring revenues to be set aside for capital improvements as
designated by City Council (reserve accounts) and a 2% contingency reserve in the General Fund,
Water/Wastewater Fund and 1% contingency in the Electric Revenue Fund to address unforeseeable
natural disasters and insurance losses. All major funds meet the contingency reserve requirement.
R
The water and wastewater utilities impose impact fees, which are reserved by ordinance, on new
developments or facilities to assist with financing future expansion projects. The electric utility maintains
depreciation and future capacity reserves to assist with asset replacements and system expansions.
Financial policies require the electric utility to maintain a minimum of $10.0 million in each of these
reserves, with replenishment over seven years when used to finance projects.
The City’s Financial Policies also include an Electric Rate Stabilization Reserve account. The purpose of
AF
this reserve is to enable the City to absorb month-to-month power supply cost increases while adjusting
budgets and implementing potential rate increases. If the cost of power supply decreases, the reserve
can also be used to provide a power cost adjustment decrease to maintain competitive rates. The goal is
to maintain a reserve balance equivalent to 10% of the power supply cost.
AWARDS AND ACKNOWLEDGEMENTS
The Government Finance Officers Association of the United States and Canada (GFOA) awarded a
Certificate of Achievement for Excellence in Financial Reporting to the City of Dover, Delaware for its
comprehensive annual financial report (CAFR) for the fiscal year ended June 30, 2015. This was the
thirty-first (31) consecutive year that the City of Dover has achieved this prestigious award. In order to
be awarded a Certificate of Achievement, a government unit must publish an easily readable and
efficiently organized comprehensive annual financial report. The report must satisfy both generally
accepted accounting principles and applicable legal requirements.
T
A Certificate of Achievement is valid for a period of one year only. We believe that our current
comprehensive annual financial report continues to meet the Certificate of Achievement Program’s
requirements, and we are submitting it to the GFOA to determine its eligibility for another certificate.
5
Paj 83
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
The Finance Department extends our thanks to you for your continued interest and support in planning
and conducting the financial operations of the City in a responsible and progressive manner. I also
express my appreciation to the many City employees for their assistance and cooperation during the
year in preparation of this report. My appreciation is extended to Mrs. Ann Marie Townshend, City
Planner for her assistance with the preparation of the local economy section and Ms. Hollie Ford for her
support in the preparation of the annual report. Special appreciation is extended to the employees of the
Finance Department, whose pride and dedicated service continues to make this report and each year a
success.
Respectfully submitted,
Donna S. Mitchell, CPA
D
Controller/Treasurer
R
AF T
6
Paj 84
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
Government Finance Officers Association
D Certificate of
Achievement
for Excellence
in Financial
R Reporting
Presented to
City of Dover
AF
Delawai~e
Fords Comprehensive Annual
Financial Report
for the Fiscal Year Ended
June 30, 2015
Executi!ire DirectoriCEO
T
7
Paj 85
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
D
R
AF T
Councilman at Large Timothy A. Slavin, First District: James E. Hosfelt and James L. Hutchison
Second District: William F. Hare and Brian E. Lewis. Third District: Scott W. Cole and Fred A. Neil
Fourth District: David L. Anderson and Roy Sudler
8
Paj 86
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
Length of Term
Service Expires
Mayor
Robin R. Christiansen 2 Years May 2019
City Council
D At-Large
* Timothy A. Slavin
First District
James E. Hosfelt, Jr.
James L. Hutchison, Sr.
3 Years
1 Year
5 Years
May 2017
May 2019
May 2017
R
Second District
William F. Hare
Brian E. Lewis
Third District
Scott W. Cole
5 Years
1 Year
1 Year
May 2017
May 2019
May 2019
AF
Fred A. Neil 1 Year May 2017
Fourth District
David L. Anderson 5 Years May 2017
Roy Sudler, Jr. 1 Year May 2019
* Council President
Note: length of service does not reflect previous, non-consecutive
service, or interim appointment prior to permanent appointment
T
9
Paj 87
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
Length of
Length of Time
Time in with
Position the City
City Clerk/Assistant Treasurer - Traci A. McDowell 10 Years 28 Years
DCity Manager/Civil Defense Director - Scott D. Koenig
City Solicitor - Nicholas H. Rodriguez
Deputy City Solicitor - William W. Pepper
5 Years
48 Years
26 Years
26 Years
48 Years
26 Years
R
Council President - Timothy A. Slavin
City Assessor - Cheryl A. Bundek
City Building Inspector - Ann Marie Townshend
City Planner - Ann Marie Townshend
1 Year
7 Years
4 Years
10 Years
3 Years
24 Years
10 Years
10 Years
AF
Controller/Treasurer - Donna S. Mitchell 15 Years 15 Years
Fire Chief - Carleton Carey, Jr. 6 Months -
Interim Fire Marshal - Jason A. Osika 2 Months 14 Years
Police Chief - Paul M. Bernat 2 Years 26 Years
Note: length of service does not reflect previous, non-consecutive service, or interim
appointment prior to permanent appointment
T
10
Paj 88
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
Awards Committee Election Board Planning Commission
Peggy Angel At-Large: William T. Garfinkel, Chair At-Large: Dr. Bobby Jones
Ronald R. Gough First District: Anita L. McDowell Boyer First District: Kathleen Welsh, Vice Chair
Georgia Van Sant Second District: Cherrita L. Matthews First District: Col. Robert D. Welsh
Third District: Curtis E. Raymond Second District: Thomas Holt
Board of Adjustment Fourth District: M. Milford Caldwell Second District: Andrea Maucher
K.C. Sheth, Chair Traci A. McDowell, City Clerk (Liaison Member) Third District: Dean Holden
Arthur G. Ericson, Vice Chair Third District: Fred Tolbert, Chair
William A. Hufnal Ethics Commission Fourth District: John H. Baldwin, Sr.
James N. Keller Thomas C. Jackson, Chair Fourth District: Kenneth Roach
Richard D. Senato Robin F. Case
Gary Coy Police Pension Plan - Retirement Committee
Board of Assessment Appeals Andrew S. Moreland 1 Year
Thomas Burns, Real Estate Brokerage of Sales Nancy J. Shevock Councilman Brian E. Lewis
James Galvin, Undesignated City Manager, Scott D. Koenig
William Garfinkel, Undesignated General Employee Pension Plan Board of Trustees Chief of Police, Paul M. Bernat
John Kelly, Accounting Councilman David L. Anderson (Ret. Captain) John Sigler, Chair
Todd Stonesifer, Real Estate Brokerage of Sales Councilman Brian E. Lewis (Ret. Lt.) Timothy Mullaney, Sr.
D
James Welsh, Property Appraisal/Assessments
Compensation Commission
Vacancy
Vacancy
Vacancy
James Brockton
Clarence (Bud) Wagner II
Controller/Treasurer, Donna S. Mitchell
Human Resources Director, Kimberly Hawkins
Note: length of service does not reflect previous, non-consecutive service,
or interim appointment prior to permanent appointment
Dover Fourth of July Celebration Committee
Greg Patterson, President/Vice Chair
Mayor Robin R. Christiansen, Chair
City Manager, Scott D. Koenig
Controller/Treasurer, Donna S. Mitchell
Lester L. Blakeman, Sr.
Kristen Mullaney
Teresa Tieman, Chair
Greater Dover Arts Council
Chevis Anderson, Chair
Sydney Arntz
N. Taylor Collins
Caroline Greene
Cheryl Scheir
Cynthia Witt
Sarah Zimmerman
Historic District Commission
Charles A. Salkin (Chair), Professional
(Ret. Cpl.) Martin Stallings
Property Maintenance Code Board of Appeals
City Manager, Scott D. Koenig
Adam M. Perza, Representative of Homeowners
Charles Martin, Representative of Local Real Estate Industry Association
Public Advisory Committee of the Dover/Kent County MPO
Dr. Carlton L. Cannon, Jr.
Jonathan Contant
John S. Grady
Councilman Brian E. Lewis
Dana Shelton
Thomas J. Keller, Jr.
Ann Marie Townshend
Susan Betts
Gail Nemcic
Karen Nickerson
Sarah Zimmerman
Dover Housing Authority
Mark Harmon
Enrico LePore
Cherritta L. Matthews
Audrey Daniels
Phillip McGinnis
Sandra Mifflin-Taylor
R
Andrea Maucher, Vice-President
Jennifer Helms, Treasurer/Secretary
Ami Sebastian-Hauer, Executive Director
Joseph McDaniel (Vice Chair) Business Rep./Resident
Ann Baker Horsey, Professional/Resident
C. Terry Jackson, Professional/Resident
Richard Scrafford, Professional
Human Relations Commission
At-Large: Lynne Sadusky
First District: Vacancy
First District: Vacancy
Second District: Dianne Bogle
Second District: Theodore Henderson, Chair
Third District: James McGiffin
Third District: Wanda Mullen
Fourth District: Vacancy
Fourth District: Vacancy
Kent County Tourism Board of Directors
Silver Lake Commission
Dean Holden, Chair
Nicholas Adams
Tricia Arndt
James Burcham
Zachery Carter
Lyle Allen Jones
Ann Marie Townshend
St. Jones Greenway Commission
James Burcham
Michael P. Mercer
City Parks and Recreation Director, Ann Marie Townshend
Technical Advisory Committee of the Dover/Kent County MPO
Public Works Director, Sharon Duca
Director of Planning and Community Development, Ann Marie Townshend
AF
Dover Public Library Advisory Commission Councilman Fred A. Neil
Councilman Scott W. Cole Utility Committee
Zachery Carter Kent Economic Partnership Board of Directors Councilman Scott W. Cole, Chair
Lois J. Dunning Councilman David L. Anderson Councilman James L. Hutchison, Sr.
Gertrude Jackson Councilman Fred A. Neil
Beth Petit De Mange Legislative, Finance and Administration Committee Lester L. Blakeman, Sr.
Jill B. Street Councilman William F. Hare, Chair Tricia Arndt
Councilman Scott W. Cole
Dover/Kent County MPO Council Councilman Roy Sudler, Jr.
Mayor Robin R. Christiansen Courtney Stewart
Daniel T. Shevock
Downtown Dover Partnership Board of Directors
Gregory V. Moore (President) Other Post-Employment Benefits (OPEB) Board
City Manager, Scott D. Koenig Councilman Scott W. Cole
City Planner, Ann Marie Townshend Councilman James E. Hosfelt, Jr.
Councilman David L. Anderson City Manager, Scott D. Koenig
Councilman William F. Hare Controller/Treasurer, Donna Mitchell
Council Representative - Vacancy Human Resources Director, Kimberly Hawkins
Mayor Robin R. Christiansen
State of Delaware Representative - Vacancy Parks, Recreation and Community Enhancement
Diane Laird, Office of Economic Development Councilman Roy Sudler, Jr., Chair
Timothy A. Slavin, Office of the Secretary of State Councilman David L. Anderson
Brian Bushweller, State Senator - 17th District Councilman James E. Hosfelt, Jr.
Sean M. Lynn, State Representative - 31st District M. Milford Caldwell, Jr.
Anita Evans Ann Baker Horsey
Lucy Findlay
Michael Harrington
Maxine Lewis
Mitch May
Todd Stonesifer
John Tinsley
Wendie Vestfall
Chief Executive Officer of Bayhealth Foundation, Paul Lakeman
President of Wesley College, Robert E. Clark, II
T
11
Paj 89
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
C ITI ZE N S O F DOVER
MAYOR & C OUN C IL
D MAYOR
POLI CE
C OUN C IL
C ITY M A NAG ER
R C ITY C LER I< FINA N C E
~Procurement &
Inventory
FIRE
I' LANNING & C OMMUNITY
ENIIAN CEMENT SERVI C ES
Life Safety
Code Enforcement
Inspections/Permitting
Planning
TA X A SS ESSO R
AF
Community Development
PARKS &
LIBRARY CUSTOMER SERVI CES
REC REATI O N
c= Meter Reading
PUBLI C WORKS HUM A N RES OURC ES
Public Works Administration
Engineering & Inspections l N FO RMAT ION
Grounds
T EC HN OLOGY
Sanitation
Streets
Facilities Management
Fleet Maintenance EL ECTRI C
Water/Wastewater Engineering
Water Management
Electric Administration ORG ANI ZATION C HART
System Operations
Wastewater Management
Water Treatment
Electric Engineering
Electric Transmission & Distribution
EC O N OMI C
D EVE LOPMENT
12
T JUNE 30. 2016
•
Paj 90
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
DThe 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
R
future of balanced growth and opportunity
where all citizens are heard, enjoy a high
quality of life, and diversity is valued.
AF T II
13
Paj 91
D
R
AF
The 200+ year old building stands tall in Dover on a nice, blue day
Credit Photo: cityofdover.com
T
14
Paj 93
D
R
AF
Governor Markell greets legislators before delivering the State of the State Address,
January 2016
Credit Photo: Dover Post, Andre Lamar
T
Paj 95
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Report of Independent Public Accountants – Part A
D
R
AF T
18
Paj 96
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Report of Independent Public Accountants – Part A
D
R
AF T
19
Paj 97
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Report of Independent Public Accountants – Part A
D
R
AF T
20
Paj 99
Stephanie Harrison, Miss Delmarva
Veteran, stretches before the race.
Harrison served in the U.S. Air
Force as an air traffic controller
and personnel specialist.
Credit photo:
Dover Post, Jeff Brown
D
R
Dedication of the Memorial on Veterans Day 2015, at the Kent County Veterans Park in Dover.
Credit photo: Dover Post, Jeff Brown
AF T
22
Paj 100
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
The City of Dover
Management’s Discussion and Analysis
For the Year Ended June 30, 2016
The City of Dover management offers readers of the City of Dover financial statements this
narrative overview and analysis of the financial activities of the City of Dover for the fiscal year
ended June 30, 2016. Readers are encouraged to consider the information included in
Management’s Discussion and Analysis along with additional information that we have
presented in our letter of transmittal, which can be found on pages 1-6 of this report.
D
Financial Highlights
Total assets of the City exceeded its liabilities by $207.3 million (net position). Of this amount,
$4.7 million was reported as “unrestricted net position” which represents the amount available
to meet the City’s ongoing obligations to citizens and creditors. The general government
reported a deficit of $22.2 million and the business type activities, Water/Wastewater and
Electric funds, reported $26.9 million of positive unrestricted net position. The difference
R
between the unrestricted amounts and the total net position is $202.6 million, $37.9 million is
restricted primarily for debt and capital construction purposes and $164.7 million is net
investment in capital assets.
The governmental activities experienced an increase of $2.6 million invested in
capital assets, an increase in restricted net assets of $0.4 million, and an increase of
$5.7 million in unrestricted net position. The current year positive change in net position
is attributed to a transfer of Net Pension Liability between the Governmental activities
AF
and the Business-Type activities of $5.4 million. This transfer is a result of incorporating
into the allocation methodology, the prorated share of the Net Pension Liability
attributed to the related interfund service personnel. The remaining increase in Net
Position is a result of higher revenues.
The business-type activities experienced a $2.0 million increase in investments in
capital assets. An increase in restricted net position of $0.3 million as well as an
increase in unrestricted net position of $5.2 million, resulting in a positive change in net
position of $7.5 million. The electric utility experienced a significant savings in power
supply and operating cost of $7.0 million. The transfer of the net pension liability of $5.4
million as explained in the governmental activities offset the positive change attributed
to lower power supply cost and resulted in a $0.2 million increase in change in net
position.
23
T
Paj 101
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Overview of the Financial Statements
This Comprehensive Annual Financial Report (CAFR) consists primarily of three required parts
- management’s discussion and analysis (this section), the basic financial statements and
required supplementary information. The CAFR also includes optional supplementary
information that provides summary information and detail, and a statistical section.
The basic financial statements are of two kinds that present different views of the City:
The first two statements are government-wide financial statements (pages 41-42)
that provide both long-term and short-term information about the City’s overall
D
financial status.
The remaining statements (pages 43-51) are fund financial statements that focus
on individual parts of the City government, reporting the City’s operations in more
detail than the government-wide statements.
- The governmental fund statements (pages 43-46) tell how general government
R -
services, like community services, planning, public safety, and public works, were
financed in the short term as well as what remains for future spending.
Proprietary f und st atem ents ( pages 47- 49) of f er shor t and long -term
f inancial information about the activities the government operates like
businesses, which for the City of Dover are the Electric Revenue and
Water/Wastewater Funds.
AF
- The Fiduciary fund statements (pages 50-51) provide information about the
financial relationships in which the City acts solely as a trustee or agent for the
benefit of others, to whom the resources belong. The City is the trustee, or
fiduciary, for its Employee Pension plans and Other Postemployment Benefits plan
and acts in an agency capacity for the Dover Downtown Partnership and Fourth of
July Celebration Committee, none of which are considered to be component units
of the City. All of the City’s Fiduciary activities are reported in separate Statements
of Fiduciary Net Position and Changes in Fiduciary Net Position. We exclude
these activities from the City’s other financial statements because the City may not
use these assets to finance its operations. The City is responsible for insuring
that the assets reported in these funds are used for their intended purposes.
The financial statements also include notes (pages 53-106) that explain some of the information
in the financial statements and provide more detailed data. The statements are followed by
T
a section of required supplementary information (pages 109-118) that further explains and
supports the information in the financial statements. Other supplementary information includes
details on non-major funds and other information that can be found on pages 121 through 142.
The following page summarizes the major features of the City’s financial statements, including
the portion of the City government they cover and the types of information they contain. The
remainder of this overview section of management’s discussion and analysis explains the
structure and content of each of the statements:
24
Paj 102
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Major Features of City’s Government-wide and Fund Financial Statements
Government-wide
Statements Governmental Funds Proprietary Funds Fiduciary Funds
Scope Entire City The activities of the Activities the City Instances in which
government City that are not operates similar to the City is the
(except fiduciary proprietary or private businesses, trustee or agent for
funds) fiduciary, such as such as electric, someone else’s
public safety and water and wastewater resources
public works funds
D
Required
financial
statements
Statement of
net position
Statement of
activities
Balance sheet
Statement of
revenues,
expenditures,
and changes in
fund balances
Statement of net
position
Statement of
revenues,
expenses and
changes in net
position
Statement of
fiduciary net
position
Statement of
changes in
fiduciary net
position
R
Accounting
basis and
measurement
focus
Accrual
accounting and
economic
resources focus
Modified accrual
accounting and
current financial
resources focus
Statement of
cash flows
Accrual accounting
and economic
resources focus
Accrual accounting
and economic
resources focus
AF
Type of All assets and Only assets expected All assets and All assets and
asset/liability liabilities, both to be used up and liabilities, both liabilities, both
information financial and liabilities that come financial and capital, short-term and
capital, and short- due during the year and short-term and long-term
term and long-term or soon thereafter; no long-term
capital assets
included
Type of All revenues and Revenues for which All revenues and All revenues and
inflow/outflow expenses during cash is received expenses during the expenses during
information the year, during or soon after year, regardless of the year, regardless
regardless of when the end of the year; when cash is of when cash is
cash is received or
paid
expenditures when
goods or services
have been received
and payment is due
during the year or
soon thereafter
25
T
received or paid received or paid
Paj 103
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Government-wide Statements
The government-wide statements report information about the City as a whole using accounting
methods similar to those used by private-sector companies. The statement of net position
includes all of the City of Dover’s assets, liabilities, and deferred inflows and outflows of
resources with the difference reported as net position. Net position is one way to measure the
City’s financial health or position. Over time, increases or decreases in the City’s net position is
an indicator of whether its financial health is improving or deteriorating, respectively. To
assess the overall health of the City, one needs to consider additional non-financial factors
such as changes in the City’s property tax base and the condition of the City’s physical
D
assets and infrastructure. The government-wide financial statements of the City are divided
into two categories:
Governmental activities—Most of the City’s basic services are included here, such as
general government, public safety, planning and code enforcement, public works, library and
recreation, community and economic development, central services and financial
administration. Property taxes, business licenses, permits, sanitation fees, fines, utility
transfers and state and federal grants finance most of these activities.
R
Business-type activities—The City charges fees to customers to help it cover the costs of
certain services it provides. The City’s electric, water, and wastewater services are included
here.
Fund Financial Statements
The fund financial statements provide more detailed information about the City’s most
AF
significant funds—not the City as a whole. Funds are accounting devices that the City
uses to keep track of specific sources of funding and spending for particular purposes. Some
funds are required by State law and by covenants. The City Council may also establish other
funds to control and manage money for particular purposes.
The City has three kinds of funds:
Governmental Funds - Most of the City’s basic services are included in governmental
funds, which focus on (1) how cash, and other financial assets that can readily be converted
to cash flow in and out and (2) the balances left at year-end that are available for
spending. Consequently, the governmental funds statements provide a detailed short-
term view that helps one determine whether there are more or fewer financial resources that
can be spent in the near future to finance the City’s programs. Since this information does
not encompass the additional long-term focus of the government-wide statements, we
-
-
T
provide additional information on a separate page, which explains the relationship (or
differences) between them.
Governmental Fund Balance classifications are reported to the extent to which they are
constrained as promulgated by Governmental Accounting Standards Board Statement No.
54.
The City’s general fund is the only governmental fund considered to be a major fund under
the requirements of Governmental Accounting Standards Board Statement No. 34.
26
Paj 104
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Proprietary Funds - Services for which the City charges customers a fee are generally
reported in proprietary funds. Proprietary funds, like the government-wide statements,
provide both long and short-term financial information.
- The City’s enterprise funds (one type of proprietary fund) are the same as its
business-type activities, but provide more detail and additional information, such as cash
flows.
- The City’s two enterprise funds are both considered major funds under the requirements of
GASB Statement No. 34.
D
Fiduciary Funds – The City is responsible for assets that because of a trust arrangement
can be used only for the trust beneficiaries. The City is responsible for ensuring that the
assets reported in these funds are used for their intended purposes. All of the City’s
fiduciary activities are reported in a separate statement of fiduciary net assets and a
statement of changes in fiduciary net assets. We exclude these activities from the City’s
government-wide financial statements because the City cannot use these assets to
finance its operation.
R
Financial Analysis of the City as a Whole
The City produces government-wide financial statements using the full accrual basis of
accounting and economic resource management focus. As year-to-year financial information is
accumulated on a consistent basis, changes in net assets may be observed and used to
discuss the changing financial position of the City as a whole.
AF
The Net Position, of the City of Dover, as of June 30, 2015 and 2016 are as follows
(presented in millions of dollars):
Governmental Business-Type
Activities Activities Total
2015 2016 2015 2016 2015 2016
Assets
Non-Capital Assets $ 16.4 $ 14.8 $ 81.0 $ 86.9 $ 97.4 $ 101.7
Capital Assets 58.8 60.9 140.7 141.3 199.5 202.2
Total Assets 75.2 75.7 221.7 228.2 296.9 303.9
Deferred Outflow of Resources 2.7 3.2 1.2 1.4 3.9 4.6
Liabilities
Current Liabilities 3.8 2.8 12.1 8.9 15.9 11.7
Non-Current Liabilities
Total Liabilities
Deferred Inflow of Resources
Net Position
Net investment in Capital
Assets
Restricted
Unrestricted
Total Net Position $
48.2
52.0
1.8
51.5
0.5
(27.9)
24.1 $ 32.8
42.2
45.0
54.1
0.9
(22.2)
27
1.1
108.6
36.7
T
43.7
55.8
21.7
$ 167.0
0.1
46.0
54.9
0.2
110.6
37.0
26.9
$ 174.5
91.9
107.8
160.1
37.2
1.9
(6.2)
164.7
37.9
4.7
$ 191.1 $ 207.3
88.2
99.9
1.3
Paj 105
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
The Changes in Net Position, for the City of Dover, as of June 30, 2015 and 2016 are as
follows (presented in millions of dollars):
Governmental Business-Type
Activities Activities Total
2015 2016 2015 2016 2015 2016
Revenues:
Program Revenues
Charges for Services $ 9.9 $ 10.5 $ - $ - $ 9.9 $ 10.5
Water/Wastewater Charges for Services - - 14.9 15.0 14.9 15.0
Electric Charges for Services - - 79.8 80.7 79.8 80.7
Operating Grants and Contributions 2.3 2.7 - - 2.3 2.7
D Capital Grants and Contributions
General Revenues
Property Taxes
Transfer Taxes
Earnings on Investments-Other
Total Revenues
Expenses
0.2
11.2
1.7
0.1
25.4
0.7
12.8
2.2
0.3
29.2
1.5
-
-
0.5
96.7
-
-
-
0.8
96.5
1.7
11.2
1.7
0.6
122.1
0.7
12.8
2.2
1.1
125.7
RGeneral Government
Public Safety
Public Works
Library and Recreation
Community and Economic Development
Central Services
Financial Administration
Interest Charges
Plus (less) Indirect Expense Allocation
4.2
21.3
4.5
3.1
0.6
1.4
3.4
0.2
(4.8)
5.7
20.2
8.1
2.2
0.7
1.5
3.4
0.1
(5.1)
-
-
-
-
-
-
-
-
4.8
-
-
-
-
-
-
-
-
5.1
4.2
21.3
4.5
3.1
0.6
1.4
3.4
0.2
-
5.7
20.2
8.1
2.2
0.7
1.5
3.4
0.1
-
AF
Water/Wastewater - - 10.0 10.5 10.0 10.5
Electric - - 64.1 57.1 64.1 57.1
Total Expenses 33.9 36.8 78.9 72.7 112.8 109.5
Change in Net Position before Transfers (8.5) (7.6) 17.8 23.8 9.3 16.2
Transfers 10.5 16.3 (10.5) (16.3) - -
Change in Net Position 2.0 8.7 7.3 7.5 9.3 16.2
Net Position, beginning of year 44.2 24.1 173.9 167.0 218.1 191.1
Prior Period Adjustment - Net Pension Liability (22.1) - (14.2) - (36.3) -
Net Position, Beginning of Year restated 22.1 24.1 159.7 167.0 181.8 191.1
Net Position, End of Year $ 24.1 $ 32.8 $ 167.0 $ 174.5 $ 191.1 $ 207.3
Governmental Activities
T
Governmental net position increased by $8.7 million, this is an increase of $6.7 million over the
prior years’ positive change in net position. The $6.7 million increase is primarily a result of the
transfer of net pension liability from the Governmental Activities to the Business-Type Activities
for the net pension liability of $5.4 million related to indirect inter-departmental allocation of
expenses. Additionally, the increase in the change in net position is related to an increase in
property taxes of $1.6 million.
The preceding table shows changes in net position for the year ended June 30, 2016 compared
to the year ended June 30, 2015. Total revenues of $29.2 million were more than the prior
year by $3.8 million. The increase in revenues is primarily due to an increase in the property tax
28
Paj 106
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
rate and grants received in the amount of $1.6 million and $0.9 million respectively. Other
increases were in charges for services for licenses and permits, court of chancery fees, and
investment income. The aforementioned increases were offset by decreases in charges for
services for Police fines, Library revenue and sanitation fees.
Total expenses in the amount of $36.8 million reflects an overall increase of $2.9 million from
the prior year. Public Works costs increased $3.6 million due to capitalizing the completed
street and infrastructure for the Garrison Oak Technical Park. General Governmental costs
increased due to net OPEB obligation activity of $1.1 million and an increase in the transfer to
uncollectible reserves of $0.3 million. Other increases totaling $0.2 million were across the
Community, Economic Development and Central Services functions. The aforementioned
increases were offset by decreases in Public Safety of $1.1 million for Police Pension activity,
D
Library and Recreation of $0.9 million for infrastructure related to a pocket park. The cost
allocation to the enterprise funds increased as well. All of which results in a net $0.3 million
decrease to the total expenses for the Governmental Activities.
The chart that follows allocates revenues to program costs as applicable. It shows that some
City functions are in part self-supporting.
R
$25
$20
$20.2
AF
$15
Millions Reve nue s
$10 Expenses
$8.1
$5.7 $6.3
$5 $3.9
$3.4
$2.4 $2.2
$1.0 $1.5
$0.3 $0.7
$0
General Public Safety Public Works Library & Community & Central Financial
Government Recreation Economic Services Administration
Development
T
The following chart shows the sources of funding for program costs for the last fiscal year.
As can be seen, a substantial portion of funding for governmental operations is provided by
property taxes, charges for services and transfers from the utilities.
29
Paj 107
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Charges for
Services
23%
Utility Transfer In
36%
Operating Grants
and Contributions
D Transfer Taxes Property Taxes
6%
Capital Grants and
Contributions
2%
R 5% 28%
In the preceding chart, the Utility Transfer-In percentage of 36% includes approximately $5.4
million for the transfer of Net Pension Liability. The percentage without the Net Pension Liability
would have been 27%.
Business-Type Activities
AF
The business-type activities saw a positive change in net position of $7.5 million. Both the
water/wastewater and electric utilities experienced an increase in charges for
services of $0.1 million and $0.9 million respectively. There were no Capital grants and
contributions received for the utilities in the current year resulting in a decrease of $1.1 million in
revenue. The indirect expense allocation increased by $0.3 million as well as the expense for
the water/wastewater utility in the amount of $0.5 million, conversely the expense for the electric
utility decreased by $7.0 million which resulted in a combined net decrease in expense of $6.2
million. Transfers out to the General Fund included $0.9 million from the water/wastewater
utility, $10.0 million from the electric utility and an allocation of $5.4 million of Net Pension
Liability related to the indirect inter-departmental allocations.
The water/wastewater utility had a positive change in net position of $0.3 million. The utility
experienced an increase in operating income of $0.1 million from the previous year. The
T
increase in operating income was due to an increase in Water revenue related to higher usage
and miscellaneous revenues of $0.6 million and $0.1 million respectively. The increases were
offset by a decrease in impact fees in the amount of $0.6 million.
The electric utility realized a positive change in net position of $7.2 million. The revenues
increased by $1.2 million attributed to an increase in electric rates of $0.9 million and $0.2
million in interest earned. Expenses in the Electric Fund decreased in total by $6.6 million
including indirect expense allocation. The decreases were attributed to the following: $7.4
million for power supply and generation costs, $0.2 million for Transmission/Distribution. $0.4
30
Paj 108
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
million for Engineering and $1.5 million in retiree healthcare. The previously mentioned
decreases were offset by increases of $2.0 million related to other post-employment benefits
within the general administration function and $0.9 million in depreciation.
$90.0 $81
$73 Operating
$80.0 Revenues &
$70.0
Millions
Transfers
$60.0
D $50.0
$40.0
$30.0
$20.0
$10.0
$-
Electric Revenue Fund
$15 $15
Water/Wastewater Fund
Operating
Expenses &
Transfers
R
Financial Analysis of the City’s Funds
Governmental Funds
As noted earlier, the City uses fund accounting to ensure and demonstrate compliance
with finance-related legal requirements.
AF
Government funds focus on expendable resources and near term inflows and outflows of those
resources. As such, fund balance is generally a good indicator of net resources available for
spending at the end of the fiscal year, subject to any stated restrictions on its use.
The combined fund balances of the City’s governmental funds as of June 30, 2016, were $9.9
million. This represented an increase of $0.3 million during the year. Approximately 50% of the
combined fund balances, $5.0 million, constitutes unassigned fund balance, which is available
to meet the City’s current and future needs. The remainder of fund balance is non-
spendable, restricted, committed or assigned to indicate that it is not available for operational
spending because it is constrained by legally enforceable contracts, other governmental
agreements and legislation, City Council resolution or it is not convertible to cash within a
reasonable period of time. Further detail of fund balances is presented in the Notes to the
Basic Financial Statements in Note 7.
T
The General Fund is the primary operating fund of the City, accounting for such activities as
general government, public safety, public works, library, recreation, planning, community and
economic development, central services and financial administration. The General Fund
balance as of June 30, 2016, was $9.2 million, which is consistent with the prior year’s
balance. Revenue increased by $2.5 million due to an increase in property tax revenue of $1.6
million, licenses and permits of $0.6 million and other increases in court of chancery fees, police
extra-duty, miscellaneous services and investment income totaling $0.5 million offset by
decreases totaling $0.3 million in library revenues, sanitation revenues and grants received.
31
Paj 109
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Expenditures increased $0.8 million due to an increase in police salaries and fringes of $1.0
million and an increase in transfer to reserves of $0.3 million. The previously mentioned
increases were offset by decreases in the Street/Sanitation Services of $0.5 million due to
reduced capital improvement expenditures attributed to the Garrison Oak Park infrastructure
completion. Debt service decreased $0.3 million due to the prior year refunding of the 2003
Series bonds. The current fiscal year experienced a decrease in Other Financing Sources
totaling $3.3 million related to a prior year bond issue in the amount of $4.1 million and the
operating transfers-in increased by $0.8 million.
Proprietary Funds
D
The City’s proprietary funds provide the same type of information found in the government-
wide Financial Statements, but in more detail.
As of June 30, 2016, the Water/Wastewater Fund has a net position of $54.8 million, of which
$5.0 million is unrestricted. The fund’s net position increased $0.3 million during the year as
explained on page 32. As of June 30, 2016, the Electric Revenue Fund has a net position of
$119.8 million, of which $21.9 million is unrestricted. This fund experienced an increase in net
position of $7.2 million during the year as explained on page 32.
R
General Fund Budgetary Highlights
During this fiscal year, the City Council amended the budget three times. These budget
amendments or supplemental appropriation ordinances were primarily for the following
purposes:
AF
1. To re-appropriate budget balances for ongoing capital projects.
2. To amend the grant budgets, reserve accounts for the actual results from the prior
fiscal year and all carried forward budget balances for the major operating funds from
the prior fiscal year, as well as program revenues and expenses based on the
analyses provided by a mid-year review.
3. To amend significant changes in program revenues, expenses and ending fund
balances based on actual amounts.
The General Fund financials in the Governmental Fund Balance Sheet (page 43) and
Statement of Revenues, Expenditures and Changes in Fund Balances of Governmental Funds
(page 45) include both the General Fund operating activities and the Governmental Capital
Project Fund activities.
T
The General Fund – Schedule of Revenues, Expenditures and Changes in Fund Balances –
Budget & Actual is included in Part D – Required Supplementary Information (page 109-110).
The Governmental Capital Projects Fund – Schedule of Revenues, Expenditures and Changes
in Fund Balances-Budget and Actual is included in Part E – Supplementary Information (Page
124).
The Combining Statements – Combining General Fund Balance Sheet and Combining
Statement of Revenues, Expenditures and Changes in Fund Balances of the General Fund is
32
Paj 110
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
included in Part E – Supplementary Information (page 122 & 123).
The Final General Fund Budget incorporated the following changes to the Original Budget. The
Budget Balance carried forward from the prior fiscal year was higher by $0.8 million than
was projected. Receipts had a net increase of approximately $0.7 million. The most
significant increases were attributed to transfer taxes, police grants, municipal street aid and
interest earnings. The most significant reductions of revenue were library revenues, Police
extra duty fees, property taxes and interfund service receipts from the utilities.
Budgeted expenditures were revised to reflect an aggregate increase of $1.1 million. The
increases were to appropriations to the Police and Employee Pension funds, public safety
police, public inspections, city manager and an addition of budgeted moneys to acquire the
D
New Street properties. The aforementioned increases were offset by decreases in grounds
maintenance, library, information technology, public works administration, Retiree Benefits
expense and a decrease in the budgeted appropriation to the Capital Asset Reserve. The net
result of these changes was a $0.4 million increase in the revised budget balance over the
original budget balance (on a non-GAAP basis).
Actual revenues and other financing sources received were above the final budgeted amounts
R
in the General Fund by $0.7 million for the current fiscal year. The more signif icant positive
variances were in permits and other licenses, police extra-duty revenues, transfer tax and
court of chancery fees. These revenue increases were offset with lower revenues for police
pension grants. Expenditures were approximately $0.2 million under budget as a result of
several operating departments experiencing personnel savings through attrition as well as
lower than budgeted transfer to the Police Pension Fund. The General Fund budget balance
carry forward was $0.9 million higher than budgeted as a result of the above variances.
AF
Capital Asset and Debt Administration
At the end of the current fiscal year, the City’s governmental and proprietary funds had invested
$60.9 million and $141.3 million, respectively, in a variety of capital assets and infrastructure,
as reflected in the following schedule, which represents a net increase of $2.1 million for
governmental activities and the proprietary funds increased by $0.6 million. The increase in
Governmental Activities relates to the capitalization of the Garrison Oak Park street
infrastructure. Additional detailed data for all capital assets of the City is presented in the Notes
to the Basic Financial Statements in Note 4. The following schedule is presented in millions of
dollars.
Governmental Business-Type
Activities Activities Total
2015 2016 2015 2016 2015 2016
Depreciable Assets, Net
Buildings
Equipment
Vehicles
General Infrastructure
Utility, Plant, Buildings, and
Infrastructure
Other
Non-depreciable Assets
Land
Construction in Progress
$
$
24.7
2.3
1.3
22.4
-
0.7
3.9
3.5
58.8
$
$
24.1
27.7
60.9
33
2.4
1.5
4.0
0.6
-
0.6
$
T
1.6
10.5
$ 140.7
-
-
-
-
128.6
-
$
$ 141.3
-
-
136.0
1.6
3.7
-
-
-
$ 24.7
2.3
1.3
22.4
128.6
0.7
5.5
14.0
$ 199.5
$ 24.1
2.4
1.5
27.7
136.0
0.6
5.6
4.3
$ 202.2
Paj 111
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
The Net Pension Liability for the Governmental Activities decreased by $6.5 million mostly due
to a transfer of the liability of $5.4 million from the Governmental Activities to the Business-Type
Activities as explained previously on page 30. The Net Pension Liability for the Business-Type
Activities increased by $5.3 million as explained previously on page 30. Additional detailed
data for all debt of the City is presented in the Notes to the Basic Financial Statements
in Note 5.
The City Charter limits the amount of general obligation debt the City can issue in any one year
to .25% of the taxable assessed value of real property within the City. The aggregate of
amounts borrowed for which the full faith and credit of the City is pledged cannot exceed 5.0%
of assessed value of real property within the City boundaries. The City has used 4.4% of its
debt limit.
D
Non-current liabilities
Liability for Compensated Absences
Bonds (Net of Discount/Issuance Cost)
OPEB Obligation
$
Governmental
Activities
2015
2.1
7.3
14.5
2016
$ 2.0
6.8
15.6
$
Business-Type
Activities
2015
0.8
35.3
0.4
$
2016
0.8
32.2
0.4
$
2015
2.9
48.4
14.8
Total
$
2016
2.8
39.0
16.0
R
Net Pension Liability
$
Economic Factors and Next Year’s Budgets and Rates
24.3
48.2 $
17.8
42.2 $
7.2
43.7 $
12.5
45.9
The City developed the fiscal year 2017 budget in accordance with the City’s financial policies
ensuring all budgets are balanced and reserve requirements were adhered to. The following
$
26.4
92.5 $
30.3
88.1
AF
changes over fiscal year 2016 were incorporated into the fiscal year 2017 budget.
Property taxes and utility rates remained the same as the prior fiscal year.
A power cost adjustment credit was implemented for the Electric Utility due to lower
power supply cost.
The City decreased the previous headcount by two full-time janitorial positions that were
filled by contract services.
Increases in wages based on collective bargaining agreements were included.
A 2.5% wage increase was included for non-bargaining employees.
Benefit rate changes were included for health insurance, pension, OPEB and worker’s
compensation for a total $0.2 million.
No discretionary increases in operating expenses.
Funded the capital investment plan with a commitment to providing dollars for
necessary infrastructure and utility improvements.
T
The General Fund operating revenues are projected to increase by 2.2% or $0.9 million and
expenditures increasing by 2.5% or $1.0 million. The net decrease was made up of an
increase in transfer taxes $0.3 million, police extra duty receipts $0.3 million, inspections
permits and fees $.2 million and the Municipal Street Aid Grant $0.1 million. The increased
expenditures were largely attributed to the full effects of ten additional police officers that were
hired during the prior fiscal year $0.9 million, Library personnel and contractual increases $0.1
million, retiree health care premiums $0.2 million, increased Street Division expenditures
34
Paj 112
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
related to the MS4 permit $0.5 million, public works administration $0.1 million, appropriation to
the Police Pension Fund $0.1 million and police extra duty $0.2 million. Other categories of
expenditures that experienced reductions were transfers to the capital project fund $0.8 million,
economic development $0.2 million, and sanitation $0.1 million.
The Water/Wastewater Fund operating revenues decreased 1.7% or $0.3 million and expenses
decreased 5.4% or $0.9 million. The revenue decrease is largely attributed to lower than
expected revenues derived from the startup of the Garrison Energy Center $0.4 million, a 305
Mgw combined cycle electric generating plant. The decrease in expenses are related to water
treatment plant operating cost due to the lower run time for the Garrison Energy Center $0.2
million and lower capital fund appropriations of $1.3 million, offset by increased internal service
D
allocations $0.2 million, debt service payments $0.1 million, and transfers to reserves $0.1
million. The City continues to maintain competitive water and wastewater rates within the
State of Delaware.
The Electric Fund overall revenues decreased 4.9% or $4.1 million and expenses decreased by
1.9% or $1.5 million. In the previous year, the Electric Fund included a $3.0 million transfer from
the rate stabilization reserve in order to maintain operating cash requirements. The current
year does not include a transfer from the reserve. Customer sales decreased by $1.1 million
R
attributed to a power cost adjustment credit with the lower power supply cost. The City
continues to budget flat growth attributed to demand response programs being implemented by
large customers and conservation measures on the part of other commercial and residential
customers.
The electric power supply cost decreased $2.8 million but was offset by $3.1 million decrease in
capacity revenue, netting an increase in power supply cost of $0.3 million. The 2010 Series
AF
Revenue Bonds were fully paid in the prior fiscal year, therefore resulting in lower debt service
of $1.8 million. Transfers to the capital and rate stabilization reserves were included in the
current budget for a total increase of $2.8 million. The appropriation to the capital project fund
decreased $1.0 million. The OPEB appropriation decreased by $1.0 million due to a decrease
in the Net OPEB Liability. Other decreases in division and internal service expenses were also
a result of lower pension and OPEB cost $0.6 million. Capital projects are budgeted to be
financed with a $2.5 million transfer from operating income, and $0.9 million of developer
charges for new development projects.
The City continues to closely monitor the local economy and its impact on growth and
revenues. Revenue enhancements, rate increases, and potential cost reductions will
continue to be reviewed in order to maintain the City’s financial policies.
Contacting the City’s Financial Management
T
This financial report is designed to provide our citizens, taxpayers, customers, and investors
and creditors with a general overview of the City’s finances and to demonstrate the City’s
accountability for the money it receives. If you have questions about this report or need
additional financial information, contact Ms. Donna Mitchell, Controller/Treasurer at 302-736-
7018 (TTY/TDD Operator 1-800-855-1155).
35
Paj 113
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
D
R
AF
Children in Dover’s Village of Westover development playing in the snow, January 2016
Credit Photo: Dover Post, Nicole Ali
T
36
Paj 115
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
D
R
AF
Firefly made its fifth appearance in Dover's The Woodlands, June 16-19.
More than 90,000 people attended in 2015.
Credit Photo: Dover Post, Andre Lamar
T
38
Paj 116
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Net Position
June 30, 2016
Governmental Business-Type
Activities Activities Total
Assets:
Cash and Cash Equivalents $ 1,919,563 $ 6,717,278 $ 8,636,841
Investments 9,064,140 27,664,181 36,728,321
Receivables, Net 905,092 5,884,307 6,789,399
Internal Balances 536,629 (536,629) -
Due from Other Governments 80,318 - 80,318
D
Inventory, at Cost
Prepaid Items
Restricted Cash and Cash Equivalents
Restricted Investments
Net Pension Asset
Net OPEB Asset
Land and Construction in Progress
Capital Assets, Net of Depreciation
114,156
73,484
1,571,191
18,438
524,958
-
4,559,203
56,284,996
5,131,745
352,688
2,167,556
36,428,344
-
3,155,497
5,291,961
135,989,502
5,245,901
426,172
3,738,747
36,446,782
524,958
3,155,497
9,851,164
192,274,498
R
Total Assets
Deferred Outflows of Resources:
Pension related deferred outflows
Liabilities:
Accounts Payable and Accrued Liabilities
Unearned Revenue
Customer Deposits
75,652,168
3,196,262
2,542,213
83,097
-
228,246,430
1,364,922
5,811,551
395,523
2,116,470
303,898,598
4,561,184
8,353,764
478,620
2,116,470
AF
Other 208,972 574,805 783,777
Non-Current Liabilities
Due within One Year 1,731,154 1,802,342 3,533,496
Due in more than One Year 7,070,421 31,232,796 38,303,217
Due in more than One Year - OPEB 15,573,082 446,164 16,019,246
Due in more than One Year - Pension 17,777,293 12,495,177 30,272,470
Total Liabilities 44,986,232 54,874,828 99,861,060
Deferred Inflows of Resources:
Pension related deferred inflows 1,082,420 186,786 1,269,206
Net Position:
Net investment in capital assets 54,061,334 110,647,045 164,708,379
Restricted for:
State Capital Grants 90,699 37,026,527 37,117,226
Public Safety Grants
Verizon Grant
Library Grant
Community Development Grants
Other State Grants
Unrestricted
Total Net Position $
612,470
171,925
39,019
17,338
1,277
(22,214,284)
32,779,778 $
The notes to financial statements are an integral part of this statement.
39
T -
-
-
-
-
26,876,166
174,549,738
612,470
171,925
39,019
17,338
1,277
4,661,882
$ 207,329,516
Paj 117
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Activities
For the Year Ended June 30, 2016
D
Functions/Programs
Governmental Activities
General Government
Public Safety
Public Works
Library and Recreation
$
Expenses
5,741,412 $
20,159,412
8,123,018
2,183,802
Indirect
Expenses
Allocation
(1,068,935)
-
(741,461)
-
$
Charges for
Services
2,336,389 $
4,920,783
2,527,478
667,996
Program Revenues
Operating
Grants and
Contributions Contributions
50,000 $
1,371,840
751,105
282,248
Capital Grants
and
-
-
577,284
98,500
Net (Expense) Revenue and Changes in Net Position
$
Governmental
Activities
(2,286,088) $
(13,866,789)
(3,525,690)
(1,135,058)
Business Type
Activities
- $
-
-
-
Total
(2,286,088)
(13,866,789)
(3,525,690)
(1,135,058)
Community and Economic Development
Central Services
Financial Administration
Interest Charges
Total Governmental Activities
Business Type Activities
Water/Wastewater
Electric R
Total Business Type Activities
Total Primary Government $
739,123
1,451,950
3,349,835
118,565
41,867,117
10,499,280
57,154,683
67,653,963
109,521,080 $
(187,244)
(968,524)
(2,100,823)
-
(5,066,987)
1,426,019
3,640,968
5,066,987
- $
-
-
-
-
10,452,646
14,976,213
80,695,910
95,672,123
106,124,769 $
304,174
-
-
-
2,759,367
-
-
-
2,759,367 $
-
-
-
-
675,784
44,955
-
44,955
720,739 $
(247,705)
(483,426)
(1,249,012)
(118,565)
(22,912,333)
-
-
(22,912,333) $
-
-
-
-
-
3,095,869
19,900,259
22,996,128 $
(247,705)
(483,426)
(1,249,012)
(118,565)
(22,912,333)
-
3,095,869
19,900,259
83,795
AF
General Revenues
Taxes
Property Taxes 12,846,774 - 12,846,774
Transfer Taxes 2,191,915 - 2,191,915
Earnings on Investments 263,667 799,528 1,063,195
Total General Revenues 15,302,356 799,528 16,101,884
Transfers 16,295,503 (16,295,503) -
Total General Revenues and Transfers 31,597,859 (15,495,975) 16,101,884
Changes in Net Position 8,685,526 7,500,153 16,185,679
Net Position Beginning 24,094,252 167,049,585 191,143,837
Net Position Ending $ 32,779,778 $ 174,549,738 $ 207,329,516
The notes to financial statements are an integral part of this statement.
40
T
Paj 118
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Governmental Fund Balance Sheet
June 30, 2016
Total Total
General Nonmajor Governmental
Fund Funds Funds
Assets:
Cash and Cash Equivalents $ 1,555,460 $ - $ 1,555,460
Restricted Cash and Cash Equivalents 763,697 807,494 1,571,191
Investments 7,647,384 - 7,647,384
Restricted Investments 18,438 - 18,438
D
Receivables, net
Accounts
Taxes
Due from Other Funds
Due from Other Governments
Prepaid Items
Inventory, at Cost
Total Assets $
813,294
77,421
614,906
-
59,384
114,156
11,664,140 $
1,377
-
600
80,318
350
-
890,139 $
814,671
77,421
615,506
80,318
59,734
114,156
12,554,279
R
Liabilities:
Accounts Payable
Unearned Revenue
Due to Other Funds
Other
Total Liabilities
$ 1,937,904
80,969
3,831
208,972
2,231,676
$ 53,656
2,128
75,046
-
130,830
$ 1,991,560
83,097
78,877
208,972
2,362,506
AF
Deferred Inflows of Resources:
Unavailable revenue 273,240 - 273,240
Total Deferred Inflows of Resources 273,240 - 273,240
Fund Balances:
Non-Spendable 195,134 350 195,484
Restricted 173,769 758,959 932,728
Committed 1,059,197 - 1,059,197
Assigned 2,735,602 - 2,735,602
Unassigned 4,995,522 - 4,995,522
Total Fund Balances 9,159,224 759,309 9,918,533
Total Liabilities, Deferred Inflows and Fund Balances $ 11,664,140 $ 890,139 $ 12,554,279
The notes to financial statements are an integral part of this statement. `
41
T
Paj 119
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Reconciliation of the Balance Sheet of Governmental Funds
To the Statement of Net Position
June 30, 2016
Amounts reported for governmental activities in the statement of net position (page 41)
are different because:
Total fund balances for governmental funds (Page 43) $ 9,918,533
Capital assets used in governmental activities are not financial resources and,
therefore, are not reported in the funds. 60,844,199
D
Other assets are not available to pay for current period expenditures and,
therefore, are reported as unavailable revenue in the funds.
Deferred inflows of resources
Net Pension Asset - Police
273,240
524,958
The net pension liability is not due and payable in the current period; therefore, the
liability and related deferred inflows/outflows are not reported in governmental
funds:
798,198
R Deferred Outflows - Pension
Deferred Inflows - Pension
Net Pension Liability
$
An internal service fund (page 47) is used by the City to charge the cost of the
3,196,262
(1,082,420)
(17,777,293)
workers' compensation fund. The assets and liabilities of the internal service fund
are included in governmental activities in the statement of net position.
(15,663,451)
1,256,956
AF
Long-term liabilities applicable to the City's governmental activities are not due and
payable in the current period and, accordingly, are not reported as fund liabilities.
Interest on long-term debt is not accrued in governmental funds, but rather is
recognized as an expenditure when due. All liabilities--both current and long-term--
are reported in the statement of net position.
Compensated absences represent amounts accrued for sick leave for those
employees who are vested and accrued vacation for all employees.
The net OPEB obligation resulting from contributions less than the
annual required contribution (general) is not a use of current
financial resources, and therefore, is not reported in the governmental
funds.
Current-
General Obligation Bonds $ (573,276)
Compensated Absences
Long-Term-
General Obligation Bonds
Compensated Absences
Net OPEB Obligation
Total net position of governmental activities (Page 41 )
The notes to financial statements are an integral part of this statement.
42
T (1,157,878)
(1,731,154)
(6,209,589)
(860,832)
(15,573,082)
(22,643,503)
$
(24,374,657)
32,779,778
Paj 120
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Revenues, Expenditures and
Changes in Fund Balances of Governmental Funds
For the Year Ended June 30, 2016
Total Total
General Nonmajor Governmental
Fund Funds Funds
Revenues
Fines $ 659,418 $ 468,793 $ 1,128,211
Library Revenue- General 67,078 - 67,078
Library Revenue County Reimbursement 352,599 - 352,599
D
Licenses and Permits
Sanitation Fees and Rebates
Recreation
Miscellaneous Services
Property Taxes
Transfer Taxes
Grants Received
Court of Chancery Fees
3,525,992
2,527,478
-
1,874,534
12,893,566
-
650,538
1,239,300
-
-
65,145
-
-
2,191,915
2,798,700
-
3,525,992
2,527,478
65,145
1,874,534
12,893,566
2,191,915
3,449,238
1,239,300
R
Investment Income
Total Revenues
Expenditures
Current:
General Government
Library Services
Public Safety and Law Enforcement
232,067
24,022,570
1,873,837
1,430,640
21,039,124
2,818
5,527,371
2,550
289,381
441,744
234,885
29,549,941
1,876,387
1,720,021
21,480,868
AF
Public Works 1,602,389 544,528 2,146,917
Recreational Services 783,976 - 783,976
Streets and Sanitation Services 6,081,813 - 6,081,813
Engineering services 166,579 - 166,579
Financial Administration 919,086 - 919,086
Garage and Stores 465,843 - 465,843
Insurance 280,901 - 280,901
Retiree Health Care 1,567,700 - 1,567,700
Employee Pension 594,300 - 594,300
Community and Economic Development 122,813 429,066 551,879
Street Lights 804,246 - 804,246
Debt Service:
Principal Retirement 553,824 - 553,824
Interest and Fiscal Charges 118,565 - 118,565
Total Expenditures 38,405,636 1,707,269 40,112,905
Excess (deficiency) of Revenues over Expenditures
Other financing Sources (Uses)
Transfers in
Transfers out
Total other Financing Sources (Uses)
Net Change in Fund Balances
Fund Balances at Beginning of Year
Fund Balances at End of Year
The notes to financial statements are an integral part of this statement.
43
$
T
(14,383,066)
14,339,821
-
14,339,821
(43,245)
9,202,469
9,159,224 $
3,820,102
-
(3,489,821)
(3,489,821)
330,281
429,028
759,309 $
(10,562,964)
14,339,821
(3,489,821)
10,850,000
287,036
9,631,497
9,918,533
Paj 121
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Reconciliation of the Statement of Revenues, Expenditures and Changes
in Fund Balances of Governmental Funds to the Statement of Activities
For the Year Ended June 30, 2016
Amounts reported for governmental activities in the statement of activities (page 42) are different
because:
Net change in fund balances--total governmental funds (Page 45) $ 287,036
Governmental fund reports capital outlays as expenditures. However, in the statement of activities the
cost of these assets is allocated over their estimated useful lives and reported as depreciation expense.
This is the amount by which capital outlays exceeded depreciation in the current period.
D Capitalization of net capital asset expenditures including CIP
Loss on assets disposed of during the year
Current Year depreciation
$
Governmental funds report the repayment of principal of general long-term debt as an expenditure but
the repayment reduces the liability in the statement of net position.
5,489,748
(183,305)
(3,284,341)
Changes in deferred revenue that are not available to pay for current period expenditures and therefore
are not reported as revenues in the funds.
2,022,102
553,824
(388,570)
R
Contractually required contributions are reported as expenditures in governmental funds; however,
the statement of activities reports these amounts as deferred outflows.
Except for amounts reported as deferred inflows/outflows, changes in the net pension liability are
reported as pension expense in the statement of activities.
Transfer of Net Pension Liability for inter-departmentmental personnel that are allocated to the
Proprietary funds.
531,091
1,192,317
5,445,503
AF
Under the modified accrual basis of accounting used in the governmental funds, expenditures are not
recognized for the transactions that are not normally paid with expendable available financial resources.
In the statement of activities, however, which is presented on the accrual basis, expenses and liabilities
are reported regardless of when financial resources are available. In addition, assets are not
recognized in governmental funds unless they represent current financial resources but are recognized
in the statement of activities as they accrue. The following differences, therefore, occur between the
statement of activities and the governmental funds.
Decrease in compensated absences $ 49,461
Increase in net OPEB obligation - General Fund (1,016,030) (966,569)
An internal service fund is used by the City to charge the costs of workers' compensation insurance to
individual funds. The change in net position of the internal service fund is transferred to the
governmental funds and amounts attributable to internal charges are then allocated to functional
expenditures. Net revenue is allocated back to respective functions and business type activities, as
appropriate. 8,792
Change in net position of governmental activities (Page 42)
The notes to financial statements are an integral part of this statement.
44
T $ 8,685,526
Paj 122
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Net Position - Proprietary Funds
June 30, 2016
Governmental
Business-type Activities Activities
Water/ Electric Total
Wastewater Revenue Enterprise Internal
Fund Fund Funds Service Fund
Assets
Current Assets:
Cash and Cash Equivalents $ 2,140,553 $ 4,576,725 $ 6,717,278 $ 364,103
Investments 8,458,072 19,206,109 27,664,181 1,416,756
D Receivables, Net
Due from Other Funds-Charges
Inventory
Prepaid Items
Total Current Assets
Non-Current Assets:
Restricted Assets
Cash
Investments
841,144
325
195,491
-
11,635,585
499,187
4,592,229
5,043,163
2,906
4,936,254
352,688
34,117,845
1,668,369
31,836,115
5,884,307
3,231
5,131,745
352,688
45,753,430
2,167,556
36,428,344
13,000
-
-
13,750
1,807,609
-
-
R
Net OPEB Asset
Land and Construction in Progress
Capital Assets, Net of Depreciation
Total Non-Current Assets
Total Assets
Deferred Outflows of Resources:
Pension Related Deferred Outflows
-
1,568,633
56,035,520
62,695,569
74,331,154
290,802
3,155,497
3,723,328
79,953,982
120,337,291
154,455,136
1,074,120
3,155,497
5,291,961
135,989,502
183,032,860
228,786,290
1,364,922
-
-
-
-
1,807,609
-
AF
Liabilities
Current Liabilities:
Accounts Payable and Accrued Expenses 1,792,432 4,019,119 5,811,551 550,653
Due to Other Funds - Charges 169,339 370,521 539,860 -
Deferred Revenue - 395,523 395,523 -
Accrued Interest Payable 115,453 459,352 574,805 -
Customer Deposits - 2,116,470 2,116,470 -
Revenue Bonds Payable 777,703 695,000 1,472,703 -
Liability for Compensated Absences 97,911 231,728 329,639 -
Total Current Liabilities 2,952,838 8,287,713 11,240,551 550,653
Non-Current Liabilities:
Net OPEB Obligation 446,164 - 446,164 -
Net Pension Liability 4,198,944 8,296,233 12,495,177 -
Revenue Bonds Payable 12,111,088 18,620,000 30,731,088 -
Liability for Compensated Absences 107,951 393,757 501,708 -
Total Non-Current Liabilities 16,864,147 27,309,990 44,174,137 -
Total Liabilities 19,816,985 35,597,703 55,414,688 550,653
Deferred Inflows of Resources:
Pension Related Deferred Inflows
Net Position
Net investment in capital assets
Restricted for Capital Construction
Unrestricted
Total Net Position $
The notes to financial statements are an integral part of this statement.
42,880
46,284,735
3,522,043
4,955,313
54,762,091
45
$
T
143,906
64,362,310
33,504,484
21,920,853
119,787,647
186,786
110,647,045
37,026,527
26,876,166
$ 174,549,738 $
-
-
-
1,256,956
1,256,956
Paj 123
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Revenues, Expenses and
Changes in Fund Net Position - Proprietary Funds
For the Year Ended June 30, 2016
Governmental
Business-type Activities Activities
Water/ Electric Total
Wastewater Revenue Enterprise Internal
Fund Fund Funds Service Fund
Operating Revenues
Charges for Services $ 14,017,446 $ 79,154,638 $ 93,172,084 $ -
Miscellaneous Services/Income 942,288 1,535,071 2,477,359 688,553
D Total Operating Revenues
Operating Expenses
Water/Wastewater Services
General Administrative
Power Supply
Transmission/Distribution
Engineering
Metering
Systems Operations
14,959,734
7,782,664
1,695,735
-
-
-
-
-
80,689,709
-
4,912,749
42,643,023
3,309,236
993,856
353,956
579,622
95,649,443
7,782,664
6,608,484
42,643,023
3,309,236
993,856
353,956
579,622
688,553
-
561,086
-
-
-
-
-
Utility Tax
Depreciation
Contractual Services
Taxes
R
Retirees Health Care
Self Insurance-Workers' Compensation
Total Operating Expenses
Operating Income/Loss
-
1,998,040
-
-
143,277
-
11,619,716
3,340,018
1,309,701
5,713,104
-
-
57,700
-
59,872,947
20,816,762
1,309,701
7,711,144
-
-
200,977
-
71,492,663
24,156,780
-
-
4,000
38,041
-
105,416
708,543
(19,990)
AF
Non-Operating Revenues (Expenses)
Interest Earned:
Operating Funds 100,350 (101,551) (1,201) -
Reserve Funds 60,369 500,140 560,509 23,653
Net Increase in Fair Value of Investments 47,889 192,331 240,220 5,129
Interest and Fiscal Charges (305,583) (922,704) (1,228,287) -
Gain on Sale of Assets 16,479 6,201 22,680 -
Total Non-Operating Revenue (expenses) (80,496) (325,583) (406,079) 28,782
Income before Contributions and Transfers 3,259,522 20,491,179 23,750,701 8,792
Contractor Contributions - Infrastructure 44,955 - 44,955 -
Transfers Out (3,033,320) (13,262,183) (16,295,503) -
Total transfers (3,033,320) (13,262,183) (16,295,503) -
Change in Net Position 271,157 7,228,996 7,500,153 8,792
Total net position--Beginning 54,490,934 112,558,651 167,049,585 1,248,164
Total Net Position--Ending $ 54,762,091 $ 119,787,647 $ 174,549,738 $ 1,256,956
The notes to financial statements are an integral part of this statement.
46
T
Paj 124
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Cash Flows - Proprietary Funds
For the Year Ended June 30, 2016
Governmental
Business-type Activities Activities
Water Electric Total
Wastewater Revenue Enterprise Internal
Fund Fund Funds Service Fund
Cash Flows from Operating Activities
Receipts from Customers $ 15,165,362 $ 81,542,835 $ 96,708,197 $ -
Payments to Suppliers (including Purchased Power) (9,476,881) (46,244,043) (55,720,924) (144,863)
Payments to Employees (2,132,779) (4,511,933) (6,644,712) -
Payments of Personnel Related Costs (1,315,649) (2,329,266) (3,644,915) 679,064
Internal Activity--Payments from (to) Other Funds 35,131 - 35,131 -
D
Other Receipts (Payments) including Claims Paid
Net Cash Provided by (used for) Operating Activities
Cash Flows from Noncapital Financing Activities
Transfers Out
Net Cash Used for Noncapital Financing Activities
Cash Flows from Capital and
Related Financing Activities
Acquisition and Construction of Capital Assets
Principal Paid on Revenue Bond Maturities
4,299,479
6,574,663
(3,033,320)
(3,033,320)
(6,739,257)
(761,996)
1,901,845
30,359,438
(13,262,183)
(13,262,183)
(3,486,869)
(2,365,000)
6,201,324
36,934,101
(16,295,503)
(16,295,503)
(10,226,126)
(3,126,996)
(290,065)
244,136
-
-
-
-
R
Interest Paid on Capital Debt
Net Cash Provided by (used for) Capital and Related Financing Activities
Cash Flows from Investing Activities
Interest on Investments
Redemption of Investment Securities
Purchase of Investment Securities
Interest on Restricted Cash
Net Cash Provided by (used for) Investing Activities
Net Increase/(Decrease) in Cash and Cash Equivalents
(363,911)
(7,865,164)
100,350
1,858,729
(3,802,794)
60,369
(1,783,346)
(6,107,167)
(922,704)
(6,774,573)
(101,551)
3,766,419
(16,385,453)
500,140
(12,220,445)
(1,897,763)
(1,286,615)
(14,639,737)
(1,201)
5,625,148
(20,188,247)
560,509
(14,003,791)
(8,004,930)
-
-
-
(29,210)
28,782
-
(428)
243,708
AF
Balances--Beginning of the Year 8,746,907 8,142,857 16,889,764 120,395
Balances--End of the Year $ 2,639,740 $ 6,245,094 $ 8,884,834 $ 364,103
Reconciliation of Operating Income to Net Cash Provided
by (Used for) Operating Activities:
Operating Income $ 3,340,018 $ 20,816,762 $ 24,156,780 $ (19,990)
Adjustments to Reconcile Operating Income to Net Cash
provided by (Used for) Operating Activities:
Depreciation Expense 1,998,040 5,713,104 7,711,144 -
Changes in Assets and Liabilities
(Increase)/Decrease in Receivables 205,857 767,509 973,366 -
(Increase)/Decrease in Due from Other Funds (229) (2,323) (2,552) -
(Increase)/Decrease in Inventory (134,244) (46,209) (180,453) -
(Increase)/Decrease in Prepaid Items 50 (352,588) (352,538) -
(Increase)/decrease in NPA for pension (56,314) - (56,314) 264,126
(Increase)/decrease in deferred outflow of resources - (111,233) (111,233) -
Increase/(decrease) in accounts payable and accrued expenses (3,159,863) (107,373) (3,267,236) -
Increase/(decrease) in deferred revenue - 39,287 39,287 -
Increase/(decrease) in due to other funds
Increase/(Decrease) in Customer Deposits
Increase/(Decrease) in Liability for Compensated Absences
Increase/(Decrease) in NPO for OPEB
Increase/(Decrease) in Net pension liability
Increase/(decrease) in deferred inflow of resources
Net Cash Provided by Operating Activities
Non-Cash Investing, Capital and Financing Activities:
Change in Fair Value of Investments
Capital Contributions - Infrastructure
The notes to financial statements are an integral part of this statement.
47
$
$
T
35,131
-
21,316
83,077
4,198,944
42,880
6,574,663
47,889
44,955
$
$
37,261
48,653
36,107
326,411
3,164,250
29,820
30,359,438
192,331
-
$
$
72,392
48,653
57,423
409,488
7,363,194
72,700
36,934,101
240,220
44,955
$
$
-
-
244,136
-
-
5,129
-
Paj 125
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Net Position
Fiduciary Funds
June 30, 2016
Pension OPEB
Trust Trust Agency
Funds Fund Funds
Assets
D Cash and Cash Equivalents
Investments at Fair Value - Mutual Funds
Receivables
Prepaid Items
Total Assets
$ 2,304,849
45,618,373
-
-
47,923,222
$ 1,082,165
22,962,247
-
-
24,044,412
$ 576,629
-
134
594
577,357
Liabilities
R
Accounts Payable
Due to Agencies
Total Liabilities
Net Position
Net Position Held in Trust for Retirement Benefits $ 47,923,222
-
-
-
$
1,250
-
1,250
24,043,162
$
43,874
533,483
577,357
AF
The notes to financial statements are an integral part of this statement.
48
T
Paj 126
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Changes in Net Position
Fiduciary Funds
For the Year Ended June 30, 2016
Pension OPEB
Trust Trust
Funds Fund
Additions:
D Net Investment Income
City's Contribution-Payroll Based
City's Contribution-Lump Sum
Employee Contribution
State Grants
Other
Total Additions
$ 1,129,434
2,246,709
1,519,200
202,340
415,128
1,650
5,514,461
$ 492,791
1,882,144
1,685,600
-
-
-
4,060,535
R
Deductions:
Benefit Payments
General Administration
Total Deductions
Change in Net Position
5,246,135
20,871
5,267,006
247,455
2,465,663
-
2,465,663
1,594,872
AF
Net Position - Beginning 47,675,767 22,448,290
Net Position - Ending $ 47,923,222 $ 24,043,162
The notes to financial statements are an integral part of this statement.
49
T
Paj 127
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
D
R
AF
"William Henry Middle School students have worked on the Night of Arts and the Disney “The Jungle
Book Kids” since October [2015]."
Credit photo: Delaware State News, Lexi Coon
T
50
Paj 128
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
A. The City of Dover ................................................................................................................... 53
B. Reporting Entity ..................................................................................................................... 53
D
A. Basis of Presentation............................................................................................................. 54
B. Basis of Accounting and Measurement Focus .................................................................... 55
C. New Pronouncements .......................................................................................................... 56
D. Capital Assets and Long-Term Liabilities............................................................................. 58
E. Budget Procedures ................................................................................................................ 58
F. Major Transfers ...................................................................................................................... 59
R
G. Inventories and Prepaid Items ............................................................................................. 59
H. Cash and Investments .......................................................................................................... 60
I. Accounts Receivable ............................................................................................................... 60
J. Restricted Assets ..................................................................................................................... 60
K. Unbilled Service Receivables ................................................................................................ 60
L. Bond Accounts/Issuance Costs ............................................................................................. 60
AF
M. Deferred Outflows/Inflows of Resources ........................................................................... 61
N. Unbilled Service Receivables ................................................................................................ 61
O. Bond Accounts/Issuance Costs ............................................................................................ 62
A. Cash In Bank and Cash Equivalents .................................................................................... 62
B. Investments............................................................................................................................ 62
T
A. Summary of Bonded Indebtedness by Issue ...................................................................... 68
B. Status of June 30, 2015 – General Obligations Bonds ....................................................... 68
C. Change In Long-Term Debt................................................................................................... 69
D. Debt Service Requirements .................................................................................................. 70
51
Paj 129
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
A. Due To/From Other Funds – Charges and Allocations ....................................................... 76
B. Interfund Transfers .............................................................................................................. 76
D
R
A. Health Insurance – State of Delaware ................................................................................. 80
B. Workers’ Compensation Fund – Self-Insurance ................................................................. 80
C. Other than Health or Workers’ Compensation Insurance ................................................. 80
AF
Summary of Principal Plan Provisions as of July 1, 2015 ........................................................ 82
A. Defined Contribution Plan .................................................................................................... 87
B. Defined Benefit Plans ........................................................................................................... 88
T
52
Paj 130
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
NOTES TO FINANCIAL STATEMENTS
YEAR ENDED JUNE 30, 2016
1. FINANCIAL REPORTING ENTITY
A. The City
The City of Dover was incorporated in 1829 and is a municipal corporation governed by an
elected mayor and a nine-member council. The accompanying financial statements present the
D financial position and operating results for fiscal year ended June 30, 2016.
B. Reporting Entity
In evaluating how to define the reporting entity, for financial reporting purposes, management
has considered all potential component units. The decision to include a potential component
unit was made by applying the criteria set forth in Accounting Principles Generally Accepted in
the United States of America (GAAP). The criterion used is that set forth by Statement of
R
Governmental Accounting Standards (GASB) number 14 and as updated by GASB 61 which
defines the reporting entity as the primary government and those component units for which the
primary government is financially accountable. Financial accountability is defined as
appointment of a voting majority of the component unit's board and either a). the ability to
impose will by the primary government, or b). the possibility that the component unit will provide
a financial benefit to or impose a financial burden on the primary government. Based upon this
criterion, the following is a brief review of each potential component unit addressed in defining
the government’s reporting entity.
AF
Included within the reporting entity:
The City provides many services as follows - police protection, street maintenance, sanitation,
recreation, library, community development, public improvements, planning, safety inspections,
electric generation and distribution, water and wastewater services, legislative services and
general administration, including employee benefits. These functions are part of the City’s daily
operations and therefore are not legally separate component units.
Not included within the reporting entity:
The City has joined the State of Delaware Police Pension Plan for uniformed police officers
employed by the City after September 1, 1982. The plan is completely managed by the State of
Delaware and, therefore, is not included in the financial statements.
2.
T
The Robbins Hose Volunteer Fire Company and the Capital School District are not included
within the financial reporting entity because they do not meet the criteria for inclusion set forth
by GAAP.
SIGNIFICANT ACCOUNTING POLICIES
The accounting policies of the City conform to generally accepted accounting principles as
applicable to governments. A summary of the more significant policies follows:
53
Paj 131
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
A. Basis of Presentation
Government-wide Statements: The statement of net position and the statement of activities
include the financial activities of the overall government, except for fiduciary activities.
Individual funds are not displayed but the statements distinguish governmental activities,
generally funded by taxes and other City revenue, from business-type activities (BTAs),
generally funded in whole or in part with fees charged to external users. Eliminations have been
made for the doubling-up effect of certain internal activities.
The government-wide statement of activities presents a comparison between direct program
expenses and program revenues for each function of the City’s governmental activities and for
each of the City’s identifiable business-type activities. Direct expenses are those that are
D
specifically associated with a program, function or activity. Program revenues include a).
charges paid by the recipients or beneficiaries of goods or services offered by the programs and
b). grants and contributions that are restricted to meeting the operational or capital requirements
of a particular program. Revenues that are not classified as program revenues, including all
taxes, are presented as general revenues.
The City allocates the costs of certain governmental services to the costs of business-type
R
activities (indirect expense allocation). These costs include allocated amounts of city
management, centralized budgetary formulation and oversight, accounting, financial reporting,
payroll, fleet and building maintenance, procurement contracting and oversight, investing and
cash management, personnel services, etc. The allocations are charged to the BTAs based on
the use of these services. As a matter of policy, the costs of certain governmental functions are
not allocated to the business-type activities such as tax assessor, planning and zoning, public
safety, library and recreation and community services.
AF
Fund Financial Statements: The accounts of the City are organized on the basis of funds, each
of which is considered a separate accounting entity. The operations of each fund are accounted
for with a separate set of self-balancing accounts that comprise its assets, liabilities, fund equity,
revenues and expenditures or expenses, as appropriate. Government resources are allocated
to and accounted for in individual funds based upon the purposes for which they are to be spent
and the means by which spending activities are controlled.
The fund financial statements provide information about the City’s funds, including fiduciary
funds. The emphasis of fund financial statements is on major governmental and enterprise
funds, each displayed in a separate column. All remaining governmental funds are aggregated
and reported as non-major funds.
The City reports the following major governmental fund:
General Fund
T
The General Fund is the general operating fund of the City. It is used to account for all financial
resources except those required to be accounted for in another fund.
The City reports the following major proprietary funds:
Water/Wastewater Fund
This fund accounts for transactions related to water and wastewater services, including the
payment of fees to Kent County for the treatment of sewage. The City also holds lease
agreements with cell phone companies for equipment placed on City water towers.
54
Paj 132
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Electric Revenue Fund
This fund incorporates all transactions related to the generation, transmission and distribution of
electricity. The City has contracted with both The Energy Authority and North American Energy
Services to manage the City’s power supply and generation assets.
The City reports the following non-major funds:
Internal Service Fund
The City has created one internal service fund to account for the activities related to self-insured
Workers’ Compensation. Receipts are provided from contributions by the City’s three major
funds. Expenses are related to payment of claims, premiums, and administration costs.
D
Actuarial analyses are completed every three years to insure sufficient reserves for claims for
the Workers’ Compensation Fund.
Special Revenue Funds
The City has nine Special Revenue Funds to account for proceeds of specific revenue sources
that are restricted or committed to expenditure for specified purposes other than debt service or
capital projects.
R
Fiduciary Funds
Fiduciary funds consist of trust and agency funds and are used to report assets held by the City
in a trustee or agency capacity for other purposes. These funds are, therefore, not available to
support City programs.
The City is the trustee for the City’s two pension plans, the Police Pension Fund and the
Employee Pension Fund, as well as, the Other Post Employment Benefit Trust. The activity of
AF
these plans is accounted for in the Basic Financial Statements.
Agency funds are used to account for assets held by the City as an agent for individuals, private
organizations or other governments. The City has two agency funds.
The City acts as the receiving and paying agent for the Downtown Dover Partnership and the
Fourth of July Celebration Committee.
B. Basis of Accounting and Measurement Focus
Basis of accounting refers to when revenues and expenditures or expenses are recognized in
the accounts and reported in the financial statements. Basis of accounting relates to the timing
of the measurements made, regardless of the measurement focus applied.
T
All Governmental Funds are accounted for using the modified accrual basis of accounting and
the current financial resources measurement focus. Their revenues are recognized when they
become measurable and available as net current assets.
Revenues that are susceptible to accrual include property taxes, grants and billable service
charges. All other revenues are accounted for when they are received.
Property taxes are recognized in the fiscal period for which they are levied provided they are
“available”- i.e., they are collected in the current period or are expected to be collected soon
enough thereafter to be used to pay liabilities of the current period. The City considers all
55
Paj 133
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
revenues reported in the governmental funds to be available if the revenues are collected within
sixty-days after year-end, except for trash collection, which has a thirty-day collection period and
grant fund revenues which have a ninety-day collection period.
Expenditures are generally recognized under the modified accrual basis of accounting when the
related fund liability is incurred. The exception to this general rule is principal and interest on
general long-term debt which is recognized when due. Also, claims and judgments and
compensated absences are recognized as expenditures to the extent they have matured.
General capital asset acquisitions are reported as expenditures in governmental funds.
Proceeds of general long-term debt and acquisitions under capital leases are reported as other
financing sources.
D
The government-wide financial statements as well as all proprietary and fiduciary trust funds are
accounted for using the accrual basis of accounting and the economic resources measurement
focus. Agency funds have no measurement focus.
A reconciliation of the governmental fund financial statements prepared on the modified accrual
basis of accounting to the government-wide financial statements prepared on the accrual basis
of accounting is also provided on pages 44 & 46. The types of transactions included in program
R
revenues in the government-wide statement of activities include charges for services, operating
grants and capital grants.
Operating income reported in the proprietary fund financial statements includes revenue and
expenses related to the continuing operations of the fund. Principal operating revenue for
proprietary funds is charges to customers for sales and services.
Principal operating expenses are the costs of providing goods and services, which include
AF
purchased power, administrative expenses and depreciation of capital assets. All revenues and
expenses not meeting this definition are reported as non-operating revenues and expenses.
C. New Pronouncements
GASB Statement No. 72, “Fair Value Measurement and Application”, was issued in February
2015 and is effective for periods beginning after June 15, 2015. This statement requires
disclosures to be made about fair value measurements, the level of fair value hierarchy and
valuation techniques. The statement also clarifies the definition of “fair value”.
GASB Statement No. 74, “Financial Reporting for Postemployment Benefit Plans Other Than
Pension Plans”, was issued in June 2015 and is effective for periods beginning after June 15,
2016. The objective of this statement is to provide guidance for improving the usefulness of
information about defined benefit OPEB plans that are administered through trusts that meet the
T
specified criteria; this Statement requires two financial statements – a statement of fiduciary net
position and a statement of changes in fiduciary net positon. This statement also replaces
statements No. 43 as amended and statement No. 57.
GASB Statement No. 75, “Accounting and Financial Reporting for Postemployment Benefits
Other Than Pensions” was issued in June 2015 and is effective for periods beginning after June
15, 2017. This statement’s objectives are to improve information provided by state and local
governmental employers about financial support for OPEB that is provided by other entities. It
also replaces statements No. 45 and No. 57 and establishes new accounting and financial
56
Paj 134
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
reporting requirements for OPEB plans.
GASB Statement No. 76, “The Hierarchy of Generally Accepted Accounting Principles for State
and Local Governments”, was issued in June 2015 and is effective for periods beginning after
June 15, 2015. The objective of this statement is to identify in the context of the current
governmental financial reporting environment – the sources of accounting principles used to
prepare financial statements of state and local governmental entities in conformity with generally
accepted accounting principles (GAAP) and the framework for selecting those principles.
GASB Statement No. 77, “Tax Abatement Disclosures” was issued in August 2015 and is
effective for periods beginning after December 15, 2015. The objective of this statement is to
assist the users of financial statements in determining how tax abatements affect the financial
D
position and results of operations, including its ability to raise resources in the future.
GASB Statement No. 78, “Pensions Provided through Certain Multiple-Employer Defined
Benefit Pension Plans” was issued in December 2015 and is effective for reporting periods
beginning after December 15, 2015. The objective of this Statement is to address a practice
issue regarding the scope and applicability of Statement No. 68, Accounting and Financial
Reporting or Pensions. This issue is associated with pensions provided through certain
R
multiple-employer defined benefit pension plans and to state or local governmental employers
whose employees are provided with such pensions.
GASB Statement No. 79, “Certain External Investment Pools and Pool Participants” was issued
in December 2015 and is effective for periods beginning after June 15, 2015, except for the
provisions in paragraphs 18, 19, 23 – 26, and 40, which are effective for reporting periods
beginning after December 15, 2015. This issue specifically establishes criteria for an external
investment pool to qualify for making the election to measure all of its investments at amortized
AF
cost. At this current time, the City has no external investment pools.
GASB Statement No. 80, “Blending Requirements for Certain Component Units-an amendment
of GASB Statement No. 14” was issued January 2016 and is effective for reporting periods
beginning after June 15, 2016. The objective of this statement is to improve financial reporting
by clarifying the financial statement presentation requirements for certain component units. At
this current time, the City has no component units.
GASB Statement No. 81, “Irrevocable Split-Interest Agreements” was issued March 2016 and is
effective for periods beginning after December 15, 2016. The objective of this statement is to
improve accounting and financial reporting for irrevocable split-interest agreements by providing
recognition and measurement guidance for situations in which a government is a beneficiary of
the agreement. At this current time, the City has not entered into an irrevocable split-interest
agreement.
T
GASB Statement No. 82, “Pension Issues – an amendment of GASB Statements No. 67, No.
68, and No. 73” was issued March 2016 and is effective for reporting periods beginning after
June 15, 2016, except for the requirements of paragraph 7 in a circumstance in which an
employer’s pension liability is measured as of a date other than the employer’s most recent
fiscal year-end. The objective of this statement is to address certain issues that have been
raised with respect to Statements Numbers 67, 68 & 73. Specifically, this statement addresses
issues regarding 1). payroll related RSI information 2). treatment of deviations from the
guidance in an Actuarial Standard of Practice for reporting purposes and 3). the classifications
of payments made by employers to satisfy employee contribution requirements.
57
Paj 135
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
D. Capital Assets and Long-Term Liabilities
Capital assets used in Governmental Fund type operations (general capital assets) are
accounted for in the government-wide financial statements rather than in the funds. Public
domain ("infrastructure") general capital assets consisting of certain improvements other than
buildings, including roads, bridges, curbs and gutters, streets and sidewalks, drainage systems
and lighting systems, are capitalized in the government-wide financial statements along with
other general capital assets. The capitalization threshold for the City’s assets is $5,000.
Personal computers and related hardware valued under $5,000 are manually controlled by the
D
Information Technology Department. All capital assets are valued at historical cost and donated
assets are shown at a fair market value as of the date of donation. Depreciation has been
provided on general capital assets and is shown in Note 4. Depreciation has been provided
over the estimated useful lives using the straight-line method. Estimated useful lives are as
follows:
Buildings
Infrastructure
20
20
-
-
50
50
years
years
R Vehicles
Equipment, Furniture & Fixtures
5
5
-
-
7
15
years
years
Long-term liabilities expected to be financed from governmental funds and the long-term
estimated liabilities for compensated absences are accounted for in the government-wide
financial statements, but not in the Governmental Funds.
Depreciation of all exhaustible capital assets used by Proprietary Funds is charged as an
AF
expense against their operations. Accumulated depreciation is shown in Note 4 of this section.
Depreciation in the proprietary funds has been provided over the estimated useful lives using
the straight-line method. The estimated useful lives are presented below:
Buildings, Mains & Plant 25 - 90 years
Improvements 15 - 20 years
Equipment 5 - 15 years
Vehicles 5 - 7 years
E. Budget Procedures
Legally adopted budgets are prepared for the General Fund, Water/Wastewater Fund, Electric
Revenue Fund, the Internal Service Fund and the following non-major special revenue funds:
T
Municipal Street Aid Fund, Community Development Block Grant Fund (Federal), State
Department of Transportation Grants Fund (Community Transportation), Police Grant Funds,
Substance Abuse Prevention Program Fund and Library Grants Fund.
The General Governmental Capital Projects Fund provides for separate budgets to cover the
planning and control of capital items for the governmental programs. The financial transactions
of this fund are included in the financial statements of the General Fund. The Electric
Improvement and Extension Fund and the Water/Wastewater Improvement and Extension Fund
are sections of each utility enterprise. These sections are required by bond resolutions.
58
Paj 136
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Separate budgets for these funds cover the planning and control of only the capital items of the
utilities. The financial transactions of these funds are included in the financial statements of the
Electric Revenue Fund and the Water/Wastewater Fund.
The City prepares the budget for the General Fund revenues on a modified accrual basis. The
expenditures are accounted for when the purchase orders are issued. The budget and actual
schedule in the legal budget format (non-GAAP), adopted by the City for the General Fund, the
City’s major governmental fund, is presented in the required supplementary information section
of this report.
Budgets for the Electric Revenue Fund, Water/Wastewater Fund and Internal Service Fund are
prepared on an accrual basis. Budgets are prepared under the assumption that the principal
D
redemption of long-term debt must be assumed by Enterprise Fund activity in conformity with
the bond ordinance.
The Combining General Fund Balance Sheet and Combining Statement of Revenues,
Expenditures and Changes in Fund Balances of the General Fund as well as the budget and
actual schedules of the other funds are also presented in the supplementary information section
of this report because they are “not required.”
R
According to the City's procedures, the preceding year's ending net budgetary balances are
considered as resources for the following year. The beginning balances become operating
items of revenues in the budgets. Estimated ending budgetary balances provide the balancing
amount for each budget. In accordance with the City’s financial policies, adopted by City
Council, the major operating funds of the City are required to maintain an 8% minimum ending
budget balance expressed as a percentage of operating revenues excluding the beginning
budget balance.
AF
F. Major Transfers
The Electric Revenue Fund and Water/Wastewater Fund annually transfer a budgeted portion of
their revenues to the General Fund. Transfers are also made from the Realty Transfer Tax
Fund, Municipal Street Aid Fund, Electronic Red Light Safety Program (ERLSP) Fund and
Police Grant Fund to the General Fund. The purpose of these transfers is to provide routine
subsidies to the General Fund for operating functions, capital project expenditures and debt
service requirements.
Several Special Revenue Funds represent pass-throughs of State collected revenues on behalf
of the City or other State revenues provided for in the State of Delaware code. These receipts
are thereafter transferred to the General Fund in support of public safety, City maintenance of
State roads and other public services
T
Several transfers between the General Fund and the non-major governmental funds are netted
in the government-wide financial statements.
G. Inventories and Prepaid Items
Both inventories and prepaid items are accounted for using the consumption method.
Inventories are treated as operational expenditures at the time of use rather than at the time of
purchase for both the governmental and proprietary funds. Prepaid expenses are reflective of
59
Paj 137
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
insurance policies and commitments due on July 1 for the following fiscal year.
The warehouse inventories, consisting mostly of parts and supplies, are maintained on a
perpetual inventory basis. Inventories of all funds are valued at cost and net of reserves,
utilizing a weighted moving average method of valuation. The City maintains inventory reserves
to charge off any damaged or obsolete items.
The Electric Revenue Fund maintains fuel inventory for the generating assets on a perpetual
basis and utilizes the weighted moving average method of valuation.
H. Cash and Investments
D
The City's cash and cash equivalents consist of cash on hand, demand deposits and short-term
investments with original maturities of three months or less from the date of acquisition.
Investments consist of United States Government and its agencies notes and bonds, corporate
bonds and common stocks and open-end mutual funds. The fair value of investments is
determined by current market value.
I. Accounts Receivable
R
Allowances for uncollectible accounts are maintained and uncollectible accounts are charged off
against these allowances. The authority to write off accounts is vested with the City Council.
Current balances of allowances are as follows:
General Fund
Water/Wastewater Fund
Electric Revenue Fund
$271,787
106,519
960,623
AF
J. Restricted Assets
Certain assets are restricted because their use is limited by bond covenants, endowments, or
other similar third party restrictions.
Restricted assets as of June 30, 2016 total $40,185,529 including cash and cash equivalents of
$3,738,747 and $36,446,782 in investments. Of this amount, $1,589,629 is attributed to
governmental activities and $38,595,900 is attributable to business-type activities.
K. Unbilled Service Receivables
The City follows a policy of billing for services in accordance with billing cycle procedures. All
T
known services rendered are billed and incorporated in the books at the end of the fiscal year.
Billing information which is unreported by June 30, 2016, by the operating departments is billed
and accounted for in the month the information is received.
L. Bond Accounts/Issuance Costs
The City recognizes bond discounts and issuance cost in governmental funds, as well as the
proprietary funds, as a current period expense in accordance with GASB 65. All unamortized
bond discounts and issuance costs held by the General fund and the Proprietary funds have
60
Paj 138
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
been expensed.
M. Deferred outflows/inflows of resources
In addition to assets, the statement of financial position will sometimes report a separate section
for deferred outflows of resources. Deferred outflows of resources represent a consumption of
net position that applies to a future period and will not be recognized as an outflow of resources
(expense/expenditure) until then. For the City, deferred outflows of resources are reported on
the government-wide statement of net position for pension. The deferred outflows of resources
related to pensions are explained in Note 18.
D
In addition to liabilities, the statement of financial position will sometimes report a separate
section for deferred inflows of resources. This separate financial statement element, deferred
inflows of resources, represents an acquisition of net position that applies to a future period(s)
and so will not be recognized as an inflow of resources (revenue) until that time. The
government has only one type of item, which arises only under a modified accrual basis of
accounting that qualifies for reporting in this category. Accordingly, the item, unavailable
revenue, is reported only in the governmental funds balance sheet. The governmental funds
report unavailable revenues from property taxes, demolitions, general billings, grass cutting,
R
police extra-duty, and State grants.
For purposes of measuring the net pension liability, deferred outflows of resources and deferred
inflows of resources related to pensions, and pension expense, information about the fiduciary
net position of the pension plans and additions to/deductions from their fiduciary net position
have been determined on the same basis as they are reported by the pension systems. For this
purpose, benefit payments (including refunds of employee contributions) are recognized when
due and payable in accordance with the benefit terms. The pension systems report investments
AF
at fair value. Deferred inflows of resources related to pensions are explained in Note 18.
N. Fund Balances and Net Position
Governmental fund balances are reported based on a hierarchy of constraints on the nature or
specific purpose to which the funds can be spent. The classifications of fund balance are as
follows:
The Non-spendable fund balance classification includes amounts that cannot be spent
either because they are in a non-spendable form or because they are legally or contractually
required to be maintained intact.
The Restricted fund balance classification includes amounts that can be spent only for
specific purposes because of the City Charter, the City Code, state or federal laws, or
externally imposed conditions by grantors or creditors.
T
The Committed fund balance classification includes amounts that can be used only for
specific purposes determined by the formal action by City Council through a motion or an
adopted City ordinance which is approved by City Council’s majority vote the highest level of
decision-making authority.
The Assigned fund balance classification includes amounts authorized and established by
City Council. The City’s Financial Policies as adopted by City Council includes the purpose
and description of all classes of fund balance. Modifications require City Council approval.
The Unassigned fund balance classification includes amounts that have not met the criteria
of the aforementioned fund balance classifications. The unassigned fund balance is
61
Paj 139
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
available for expenditures as they are incurred. The General fund is the only fund that
reports a positive unassigned fund balance amount.
The city considers restricted, committed, or assigned amounts to have been spent when a
related expenditure is incurred.
Proprietary funds report net position in three categories:
1) Net investment in capital assets;
2) Restricted
3) Unrestricted
D Fund balances and net position are further explained in Note 7.
O. Estimates
The preparation of financial statements in conformity with generally accepted accounting
principles in the United States of America requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and disclosure of
3.
R
contingent assets and liabilities as of the date of the financial statements and the reported
amounts of revenues and expenses during the reporting period. Actual results could differ from
those estimates.
DEPOSITS AND INVESTMENTS
A. Cash in Bank and Cash Equivalents
AF
Custodial credit risk – deposits. The bank collateralizes the City of Dover’s deposits over and
above those covered by the $250,000 FDIC Insurance limit with specific securities, which are
‘marked to market’ daily against the aggregate balances. The market value of the collateral is at
a minimum of or equal to 102% of the amount of applicable deposits. Collateral consists solely
of either full faith and credit obligations of the United States Government or fixed rate obligations
of agencies or instruments of the United States Government.
On June 30, 2016, the carrying amount of unrestricted cash totaled $8,636,841 and the bank
cash balances totaled $9,509,306. The carrying amount of restricted cash totaled $3,738,747
and the bank cash balances on restricted accounts totaled $5,682,944. The restricted deposits
are held by the City for bond related transactions, special purpose operating and capital grants.
Fiduciary fund deposits of $3,963,643 are excluded.
B. Investments
T
The City Council has adopted an investment policy which is reviewed every two years and
updated as needed for best practices. The Pension Boards have their own distinct investment
policy over the Pension Trust funds since the objectives differ from those of the City. The City
investments are segregated from the Pension Trust investments for clarity. As of June 30,
2016, the City had the following investments:
62
Paj 140
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
i. Investments Held by Third Party Custodian
Investment Type Fair Value (Years)
Government-Wide:
Fixed income securities:
U.S. Government Treasuries $ 22,963,448 2.21
U. S. Government Agencies 10,531,800 2.36
Municipal Obligations 5,522,868 2.56
Corporate Bonds 20,918,359 2.85
Certificate of Deposit 10,456,322 1.33
Fair Value of fixed income securities 70,392,797
D Portfolio weighted average maturity
Other investments:
Money Market Mutual Funds & Certificate of Deposit
Equity Stock and Other
Total Other Investments
Total Government-Wide Investments
2,759,148
23,158
2,782,306
$ 73,175,103
2.34
R
Interest rate risk: As a means of limiting its exposure to fair value losses arising from rising
interest rates the City’s investment policy limits U.S. Government securities to a maximum
maturity of 10 years from the date of purchase. For most other securities, the maximum
maturity is five years from the date of purchase. Short-term cash flow balances are invested up
to one year. The portfolio’s weighted average maturity is 2.34 years.
Credit risk: The City’s investment policy is to apply the prudent-person rule. Investments are
AF
made as a prudent person would be expected to act, with discretion and intelligence, to seek
reasonable income, preserve capital and, in general, avoid speculative investments. As of June
30, 2016, the City’s fixed income and short-term investments had the following risk
characteristics as compared to the Standard’s & Poor’s:
Authorized Investments Policy Minimum Rating Category Portfolio Ratings Percent Allocation
U.S. Government N/A AA+ 32.61%
U.S. Government Agency N/A AA+ 12.50%
Certificates of Deposit and Short-Term A-1 Short-Term A-1 to A-1+ 14.90%
Time Deposits Long-Term AA Long-Term AA-
Corporate Debt Issued by a US Corporation
Commercial Paper A-1 N/A
Corporate Notes/Bonds A A to AAA 32.19%
Repurchase Agreements Short-Term A-1 N/A
Long-Term AA
Registered Investment Companies
(money market funds)
Municipal Obligations
AAAm
A
T
Concentration of credit risk: As of June 30, 2016 Fannie Mae represented 10% of the
portfolio. No other issuer exceeded 5% of the portfolio.
AAAm
A+ to AA 8.60%
63
Paj 141
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
ii. Investments Held by Trustee for Post-Employment Benefits & Pensions
Investment Type Fair Value (Years)
Other Postemployment Benefits (OPEB) & Pension Funds
(Trustee held):
Corporate Bonds - OPEB Trust $ 7,359,706 0.98
Short-term corporate bond open-end mutual funds 1,392,692 0.26
Intermediate-term corporate bond open-end mutual funds 9,992,489 1.27
Long-term corporate bond open-end mutual funds 2,469,821 1.32
Fair value of fixed income investments 21,214,708
D Portfolio weighted average maturity
Other investments:
Domestic equity open-end mutual funds
International equity open-end mutual funds
Fair value of other investments
Total fair value OPEB and pension funds
33,180,677
14,185,236
47,365,913
$ 68,580,620
0.96
R
The Pension Trust and OPEB Trust have their investments exclusively in open-end mutual
funds, with limits on its investments as follows:
Category Allocation
Cash & Short Term Bonds
Target Percentage
Employee's Plan Police Plan
7.00% 8.00%
OPEB Trust
8.00%
AF
Non-traditional Bonds 5.00% 5.00% 5.00%
Inflation Protected Bonds 5.00% 5.00% 4.00%
Intermediate Term Bonds 5.00% 4.50% 5.00%
Long Term Bonds 5.00% 5.00% 5.00%
High Yield Bond 6.00% 5.50% 6.00%
Large Cap Value 11.00% 11.00% 12.00%
Large Cap Growth 14.00% 14.00% 13.00%
Mid Cap 6.00% 6.00% 7.00%
Small Cap 7.00% 7.00% 9.00%
Real Estate Investment 8.00% 8.00% 7.00%
Foreign Equity 12.00% 12.00% 10.00%
Emerging Markets 9.00% 9.00% 9.00%
100.00% 100.00% 100.00%
T
Custodial credit risk-investments: For an investment, this is the risk that, in the event of the
failure of the counterparty, the City will not be able to recover the value of its investments or
collateral securities that are in the possession of an outside party. To avoid custodial credit risk,
it is the City’s policy to have its investments held at a third party custodian in the City’s name.
64
Paj 142
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
4. CAPITAL ASSETS
A summary of the Capital asset activity for the year ended June 30, 2016 is presented on the
following page:
Beginning Ending
Balance Increases Decreases Balance
Governmental activities:
Capital assets, not being depreciated
Land $ 3,903,883 $ 167,580 $ 50,934 $ 4,020,529
Construction in progress 3,464,697 2,661,908 5,587,931 538,674
Total capital assets, not being depreciated 7,368,580 2,829,488 5,638,865 4,559,203
D Capital assets, being depreciated:
Buildings
Furniture and fixtures
Equipment
Vehicles
Lights
Improvements other than buildings
Total capital assets, being depreciated
Less accumulated depreciation for:
29,196,537
826,322
7,976,344
5,214,301
641,630
45,783,237
89,638,371
1,134
-
480,706
677,365
-
7,088,986
8,248,191
1,134
-
262,947
337,323
-
1,420
602,824
29,196,537
826,322
8,194,103
5,554,343
641,630
52,870,803
97,283,738
RBuildings
Furniture and fixtures
Equipment
Vehicles
Lights
Improvements other than buildings
Total accumulated depreciation
Total capital assets, being depreciated, net
(4,451,471)
(350,243)
(5,620,004)
(3,898,476)
(486,348)
(23,378,312)
(38,184,854)
51,453,517
(624,955)
(67,436)
(377,825)
(420,838)
(11,036)
(1,782,251)
(3,284,341)
4,963,850
-
-
206,297
264,156
-
-
470,453
132,371
(5,076,426)
(417,679)
(5,791,532)
(4,055,158)
(497,384)
(25,160,563)
(40,998,742)
56,284,996
AF
Governmental activities capital assets, net $ 58,822,097 $ 7,793,338 $ 5,771,236 $ 60,844,199
(continued)
T
65
Paj 143
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
(continued)
Beginning Ending
Balance Increases Decreases Balance
Business-type activities:
Electric Revenue Fund
Capital assets, not being depreciated
Land $ 1,458,066 $ - $ - $ 1,458,066
Construction in progress 2,364,099 2,548,017 2,646,854 2,265,262
Total capital assets, not being depreciated 3,822,165 2,548,017 2,646,854 3,723,328
Capital assets, being depreciated
Buildings 17,675,949 205,465 - 17,881,414
Production 66,561,061 2,244,491 2,553,102 66,252,450
D Transmission
Distribution
Administration
Vehicles
Total capital assets, being depreciated
Less accumulated depreciation for:
Buildings
Production
35,899,287
63,392,975
1,743,754
607,949
185,880,975
(12,576,076)
(45,423,777)
1,179,220
1,822,404
40,233
86,977
5,578,790
(454,164)
(2,211,544)
393,966
146,433
-
45,487
3,138,988
-
698,666
36,684,541
65,068,946
1,783,987
649,439
188,320,777
(13,030,240)
(46,936,655)
RTransmission
Distribution
Administration
Vehicles
Total accumulated depreciation
Total capital assets, being depreciated, net
Total electric revenue fund capital assets, net
(14,045,341)
(29,742,291)
(1,536,190)
(482,121)
(103,805,796)
82,075,179
85,897,344
(1,228,197)
(1,675,389)
(111,594)
(32,216)
(5,713,104)
(134,314)
2,413,703
178,269
283,663
-
(8,493)
1,152,105
1,986,883
4,633,737
(15,095,269)
(31,134,017)
(1,647,784)
(522,830)
(108,366,795)
79,953,982
83,677,310
AF
Water/Wastewater Fund
Capital assets, not being depreciated
Land 163,240 - - 163,240
Construction in progress 8,154,626 4,051,748 10,800,981 1,405,393
Total capital assets, not being depreciated 8,317,866 4,051,748 10,800,981 1,568,633
Capital assets, being depreciated
Plant, wells, pumping stations, and storage 17,407,772 5,523,533 207,106 22,724,199
Distribution mains, hydrants, and accessories 21,182,839 1,417,096 - 22,599,935
Sewage plant mains, and pumping stations 34,628,735 4,137,350 - 38,766,085
Vehicles and equipment 5,355,410 653,841 567,410 5,441,841
Total capital assets, being depreciated 78,574,756 11,731,820 774,516 89,532,060
Less accumulated depreciation for:
Plant, wells, pumping stations, and storage (7,731,966) (423,653) 107,885 (8,047,734)
Distribution mains, hydrant, and accessories (6,968,793) (411,813) - (7,380,606)
Sewage plant mains, and pumping stations
Vehicles and equipment
Total accumulated depreciation
Total capital assets, being depreciated, net
Total water/wastewater fund capital assets, net
Business-type activities capital assets, net
(13,345,967)
(4,009,735)
(32,056,461)
46,518,295
54,836,161
$ 140,733,505
T
(864,413)
(298,161)
(1,998,040)
9,733,780
13,785,528
$ 16,199,231
-
450,076
557,961
216,555
11,017,536
$ 15,651,273 $
(14,210,380)
(3,857,820)
(33,496,540)
56,035,520
57,604,153
141,281,463
66
Paj 144
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Depreciation expense was charged to functions/ programs of the primary government as
follows:
Governmental activities:
General government $ 952
Central services 89,963
Public safety 449,023
Public works 2,044,507
Library and recreation 658,451
D Financial administration
Total depreciation expense - governmental activities $
In accordance with accounting principles generally accepted in the United States of America,
41,445
3,284,341
$59,728 worth of bond interest paid during the current fiscal year for the construction of projects
for enterprise funds was capitalized. This amount is reduced by $1,400 of bond interest earned
during the construction of the projects.
R
During the fiscal year there were impaired assets across the following departments/functions:
Water and Wastewater Fund assets related to well #7A totaling $59,905.
Electric Fund for the General Foods/Scott Paper Substation $32,355.
AF T
67
Paj 145
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
5. LONG -TERM OBLIGATIONS
A. Summary of Bonded Indebtedness by Issue
Original Remaining Interest Maturity Arbitrage Purpose
Governmental Activities
2012 General Obligation Bonds $ 3,500,000 $ 3,076,115 2.60% 6/25/13 - 5/25/19 No Construction of New Library, Street Paving
Program
2014 General Obligation Bonds $ 3,660,000 $ 3,461,750 Variable = 11/14/14 - No Street and storm water infrastructure at the
Series A (65% of 5/14/22 Garrison Oak Technology Park, police and fire
Daily radios, and firefighter's breathing apparatus
LIBOR rate)
plus .666%
D 2014 General Obligation Bonds
Series B
Business Type Activities
Water/Wastewater Bonds
2000 State of Delaware -
Revolving Loan Fund - Municipal
Revenue
$
$
475,000
750,000
$
$
245,000
195,545
0.90%
3.60%
7/1/15 - 7/1/16
10/1/00 - 4/1/20
No
No
Refunding 2003 bond issue
Wastewater Pump Station # 7 - Leipsic
R
2009 State of Delaware -
Revolving Loan Fund - Municipal
Revenue
2010 State of Delaware -
Revolving Loan Fund - Municipal
Revenue
2011 State of Delaware -
Revolving Loan Fund - Municipal
Revenue
$
$
$
5,581,059
2,404,017
765,060
$
$
$
4,605,724
1,936,700
685,822
2.00% 12/1/12 - 12/1/31
2.47%
2.00%
4/1/12 - 10/1/30
6/1/12 - 12/1/31
No
No
No
Pump station replacements/upgrades and
sanitary sewer main relining
Water quality improvements and main
replacements
Pump station replacements/upgrades and
sanitary sewer main relining
AF
2013 Revenue Bonds $ 6,125,000 $ 5,465,000 3.58% 7/1/14 - 7/1/33 Yes Water and Wastewater capital project
financing, refund 2003 Series WWW bonds
(Coverage ratio on Water/Wastewater Bonds requires net revenues to be at least 1.2 times the maximum annual debt service)
Electric Revenue Bonds
2008 Revenue Bonds $ 22,200,000 $ 19,315,000 4.81% 7/1/09 - 7/1/33 Yes Expansion and upgrades of electric system
(Coverage ratio on Electric Bonds requires net revenues to be at least 1.25 times the maximum annual debt service)
B. Status as of June 30, 2016 – General Obligation Bonds
Long-term indebtedness of the City of Dover consists of the following general purpose General
Obligation Bonds:
General General
2012 Series
2014 Series A
2014 Series B
$
$ T
3,076,115
3,461,750
245,000
6,782,865
The total General Obligation Bonds outstanding amount includes $573,276 payable within one
year.
68
Paj 146
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
C. Change in Long-Term Debt
The following tables summarize the debt transactions for the year ended June 30, 2016:
i.General Long-Term Debt
Balance Balance Payable within
Item 7/01/15 Additions Reductions 6/30/16 one Year
Compensated Absences $ 2,068,171 $ 1,311,922 $ 1,361,383 $ 2,018,710 $ 1,157,878
General Obligation Bonds 7,336,689 - 553,824 6,782,865 573,276
OPEB Obligation 14,557,052 1,016,030 - 15,573,082 -
Net Pension Liability 24,271,046 - 6,493,753 17,777,293 -
D Sub-total of General
Long-Term Debt $ 48,232,958 $ 2,327,952
ii.Enterprise Funds Debt – Water/Wastewater Fund
Balance
$ 8,408,960 $ 42,151,950
Balance
$ 1,731,154
Payable within
R Item
Compensated Absences
Revenue Bonds-Water and
Wastewater
State of Delaware Municipal
Revenue Bond - Wastewater
State of Delaware Municipal
Revenue Bond - Water
OPEB Obligation
Net Pension Liability
Sub-total of Water/
$
7/01/15
184,546
5,790,000
5,815,476
2,045,311
363,087
2,065,204
$
Additions
121,166
-
83,077
2,183,320
-
-
$
Reductions
99,850
325,000
328,385
108,611
-
49,580
$
6/30/16
205,862
5,465,000
5,487,091
1,936,700
446,164
4,198,944
$
one Year
97,911
330,000
336,239
111,464
-
-
AF
Wastewater Fund 16,263,624 2,387,563 911,426 17,739,761 875,614
iii.Enterprise Funds Debt – Electric Revenue Fund
Balance Balance Payable within
Item 7/01/15 Additions Reductions 6/30/16 one Year
Compensated Absences $ 589,378 $ 297,795 $ 261,688 $ 625,485 $ 231,728
Revenue Bonds 21,680,000 - 2,365,000 19,315,000 695,000
Net Pension Liability 5,131,983 3,262,183 97,933 8,296,233 -
Sub-total of Electric
Revenue Fund 27,401,361 3,559,978 2,724,621 28,236,718 926,728
Sub-total of Enterprise
Fund Debt 43,664,985 5,947,541 3,636,047 45,976,479 1,802,342
Grand Totals of
Long-Term Debt $ 91,897,943 $ 8,275,493
T
$ 12,045,007 $ 88,128,429
The City does not receive reimbursement for debt service from any other governmental units.
The City does not have any special assessment debt or defeased bonds as of June 30, 2016.
$ 3,533,496
69
Paj 147
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
D. Debt Service Requirements
The following are the debt service requirements to maturity on the City's general obligation
bonds and revenue bonds.
i. Governmental Activities:
2012 General Obligation 2014 General Obligation 2014 General Obligation
Fiscal Bonds Bonds Series A Bonds Series B
Year Principal Interest Principal Interest Principal Interest Total
2017 $ 145,276 $ 79,335 $ 183,000 $ 26,951 $ 245,000 $ 1,115 $ 680,677
2018 149,152 75,459 183,000 25,491 - - 433,102
D2019
2020
2021
2022
Total
2,781,687
-
-
-
$ 3,076,115 $
65,567
220,361
-
-
-
183,000
183,000
183,000
2,546,750
$ 3,461,750 $
24,031
22,632
21,111
18,038
138,254 $
-
-
-
-
245,000 $ 1,115
-
-
-
-
3,054,285
205,632
204,111
2,564,788
$ 7,142,595
R
AF T
70
Paj 148
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
ii. Business-type Activities
A. Water/Wastewater Fund
D
Fiscal
Year
2017
2018
2019
2020
2021
$
2000 Municipal Revenue
Bonds (Wastewater)
Principal
46,302
47,984
49,727
51,532
-
$
Interest
6,627
4,945
3,202
1,396
-
$
2009 Municipal Revenue
Bonds (Wastewater)
Principal
256,208 $
261,358
266,611
271,970
277,437
Interest
90,840
85,690
80,437
75,078
69,611
$
2010 Municipal Revenue
Bonds (Water)
Principal
111,464 $
114,392
117,397
120,481
123,646
Interest
49,825
46,897
43,892
40,808
37,643
$
2011 Municipal Revenue
Bonds (Wastewater)
Principal
33,729 $
34,955
36,225
37,541
38,905
Interest
24,395
23,170
21,900
20,584
19,219
$
2013 Revenue Bonds
Principal
330,000 $
340,000
355,000
360,000
375,000
Interest
177,694
167,643
157,219
146,493
135,469
2022
2023
2024
2025
2026
2027
2028
2029
-
-
-
-
-
-
-
-
R -
-
-
-
-
-
-
-
283,013
288,702
294,505
300,424
306,463
312,623
318,906
325,316
64,035
58,346
52,543
46,624
40,585
34,425
28,142
21,732
126,895
130,228
133,649
137,160
140,764
144,461
148,257
152,151
34,395
31,061
27,640
24,129
20,526
16,828
13,033
9,138
40,318
41,783
43,302
44,875
46,505
48,195
49,946
51,761
17,806
16,341
14,823
13,250
11,619
9,930
8,178
6,364
385,000
395,000
410,000
215,000
220,000
225,000
235,000
245,000
124,069
112,369
100,294
90,919
84,256
77,106
69,281
60,269
AF
2030 - - 331,855 15,193 156,148 5,141 53,642 4,483 255,000 50,269
2031 - - 338,526 8,522 79,607 1,039 55,592 2,534 265,000 39,869
2032 - - 171,807 1,718 - - 28,548 514 275,000 29,069
2033 - - - - - - - - 285,000 17,869
2034 - - - - - - - - 295,000 6,084
Total $ 195,545 $ 16,170 $ 4,605,724 $ 773,521 $ 1,936,700 $ 401,995 $ 685,822 $ 215,110 $ 5,465,000 $ 1,646,241
71
T
Paj 149
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
B. Electric Revenue Fund
Fiscal 2008 Revenue Bonds Business-type
Year Principal Interest Activities
2017 $ 695,000 $ 901,329 $ 2,725,430
2018 730,000 865,704 2,724,756
2019 765,000 831,580 2,730,209
2020 800,000 798,706 2,726,609
2021 840,000 763,856 2,682,807
2022 880,000 726,756 2,684,309
D 2023
2024
2025
2026
2027
2028
925,000
970,000
1,015,000
1,065,000
1,120,000
1,175,000
686,694
644,056
599,394
551,928
501,400
446,125
2,687,547
2,692,836
2,488,800
2,489,672
2,491,995
2,493,896
R 2029
2030
2031
2032
2033
2034
Total
1,230,000
1,290,000
1,355,000
1,420,000
1,485,000
1,555,000
386,000
323,000
256,875
187,500
114,875
38,875
2,489,760
2,486,761
2,404,595
2,116,188
1,904,777
1,896,993
$ 19,315,000 $ 9,624,653 $ 44,917,940
AF T
72
Paj 150
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
6. RESTRICTED NET POSITION
In the government-wide financial statements the restricted net position of the governmental
activities and business type activities are as follows:
Governmental Activities
Grants-capital projects This represents the State DOT grant $ 90,699
reported in the non-major special revenue
funds.
Grants-public safety These represent the Police grants, ERLSP 612,470
D Other Purposes
grant and Substance Abuse Prevention
grant in the special revenue type funds.
These represent all other funds reported in
the special revenue type, except the grants
reserved for capital construction and public
safety. Also included is the interest from an
229,559
R
Total Restricted Net Position
Business Type Activities
endowment from Mary Elizabeth Paton and
the verizon reserve.
Net restricted position for construction purposes - expendable
$ 932,728
AF
Water/Wastewater Restrictions on investments $ 3,522,043
imposed by bond covenants
Electric Restrictions on investments 33,504,484
imposed by bond covenants
Total Restricted Net Position $ 37,026,527
7. FUND BALANCES & NET POSITION
In the governmental fund financial statements, fund balances are reported based on a hierarchy
of constraints on the specific purposes for which the funds can be spent. Non-spendable fund
balances represent items that are not in spendable form and not expected to be converted to
cash. This criterion also applies to the corpus of permanent funds, which would include the
Mary Paton library endowment.
T
Restricted fund balances represent amounts that have externally imposed restrictions by
creditors, grantors, enabling legislation or laws and regulations of other governments. The fund
balances of the City’s grant funds fall into this category, as well as a couple of accounts that
have contractual restrictions imposed by a third party.
Committed fund balances represent amounts that can be used only for specific purposes
pursuant to constraints imposed by formal action of City Council through a motion or an adopted
city ordinance. These amounts cannot be used for any other purpose unless the government
73
Paj 151
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
removes or changes the specified use by taking the same type of action to which it previously
committed the amount.
Assigned fund balances represent amounts constrained by the City’s intent to be used for
specific purposes. These amounts represent the City’s capital asset appropriations and the
City’s matching funds for grant related projects. Also, included are donated assets to be used
for law enforcement purposes. The constraints placed on assigned fund balances are
implemented through internal processes such as a budget ordinance or motion of City Council.
Therefore, assigned fund balances do not have the same restrictive nature as a restricted fund
balance.
Unassigned fund balance is the residual amount that has not met the criteria for the
D
aforementioned classifications. The unassigned fund balance is available for expenditures as
they are incurred. The General Fund is the only fund that reports a positive unassigned fund
balance amount. However, in governmental funds other than the General Fund, if expenditures
incurred for specific purposes exceed the amounts that are restricted, committed, or assigned to
those purposes, it may be necessary to report a negative unassigned fund balance in that fund.
The composition of the City fund balances is as follows:
R
Fund balances:
Nonspendable:
Inventory & Prepaids
Patronage Stock
Library Endowment
$
General
Fund
173,540
16,594
5,000
Governmental
$
Other
Funds
350
-
-
$
Total
173,890
16,594
5,000
AF
Subtotal Nonspendable: 195,134 350 195,484
Restricted for:
Library Endowment Interest 1,844 - 1,844
Verizon cable franchise 171,925 - 171,925
Highway resurfacing - 90,699 90,699
ERLSP - 100 100
Realty Transfer Tax - 1,177 1,177
CDBG - 2,013 2,013
Neighborhood Stabilization Program - 15,325 15,325
Substance Abuse Prevention - 99,453 99,453
Municiple Street Aid - 100 100
Library Grants - 37,175 37,175
Police Grants - 512,917 512,917
Subtotal Restricted for: 173,769 758,959 932,728
Committed to:
Contingency
Parkland
Subtotal Committed to:
Assigned to:
Capital Assets
Subtotal Assigned to:
Unassigned
Total fund balances $
732,833
326,364
1,059,197
2,735,602
2,735,602
4,995,522
9,159,224
T$
-
-
-
759,309
-
-
-
$
732,833
326,364
1,059,197
2,735,602
2,735,602
4,995,522
9,918,533
74
Paj 152
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
8. PROPERTY TAXES
Property taxes are levied under the authority of the City Charter on all real property located
within the City limits. The City assessor is in charge of the property assessments and the City
Council levies the property tax rate. The following table provides important dates with reference
to property taxes.
Beginning of fiscal year for taxes July 1
Tax rate levied 2nd Council Meeting in June
Taxes billed June 24
D Taxes due and payable at par
Penalty of one and one half percent starts
Lien established on property for property taxes
Tax sales of property with unpaid taxes
As of June 30, 2016 there were no material delinquent taxes.
July 31
August 1
July 1
2 years from date of billing
R
AF T
75
Paj 153
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
9. INTERFUND RECEIVABLES, PAYABLES AND TRANSFERS
The composition of interfund balances as of June 30, 2016 is as follows:
A. Due to/from other funds – Charges and Allocations
Due to/from Other Funds- charges and allocations
Receivable Fund Payable Fund Amount
General Fund Non-Major Governmental Funds $ 75,046
Water/ Wastewater Fund 169,339
D Water/ Wastewater Fund
Electric Fund
Non-Major Governmental Funds
Electric Revenue Fund
General Fund
General Fund
General Fund
370,521
325
2,906
600
R
Total
The outstanding balances between funds result mainly from the time lag between the dates that
1). interfund goods and services are provided or reimbursable expenditures occur, 2).
transactions are recorded in the accounting system, and 3). payments between funds are made.
$ 618,737
AF
B. Interfund Transfers
Transfers In -
Transfers Out General Fund
Non-Major Governmental Funds 3,489,821
Water/ Wastewater Fund 850,000
Electric Revenue Fund 10,000,000
Total $ 14,339,821
Transfers are generally made for the purpose of providing operating capital or debt service
subsidies to the receiving fund in accordance with City policy.
The General Fund transfer is the net of cash transfers to the General Fund from the utility funds
$10,850,000 and a transfer of the Net Pension Liability.
10. RENTAL INCOME
T
The City currently has two lease agreements at the Garrison Oak Technical Park (GOTP) that
are included in miscellaneous revenue in the General Fund. The first lease is with LS Power –
White Oak Solar Energy LLC, which generated $61,469 in rental income and the second lease
is with Garrison Energy Center which generated $32,390 in rental income.
The City’s Electric Revenue Fund owns a professional office building which houses the City’s
76
Paj 154
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Customer Service, Finance and Information Technology Departments. At June 30, 2016, the
City had leases with three tenants for the remaining space available. Lease revenue is
$238,862 in the Electric Revenue Fund consisting of office space rental of $146,565, substation
rental of $30,000 and pole attachment rentals of $62,297.
The City maintains several water tower leases for a group of telecommunications companies.
These are recorded as revenue of the Water/Wastewater Fund and total $337,989 in the current
fiscal year.
11. MATERIAL COMMITMENTS
DA. The City is the guarantor on one loan for the Dover Fire Department, a separate entity from
the City of Dover. The City also budgets monies to assist the volunteer fire company with
payments on firefighting apparatus. The current fiscal year includes $145,614 in expenditures
for Ladder #1 in the Governmental Capital Projects Fund budget.
B. The City entered into a three-year management contract with The Energy Authority effective
July 1, 2016 to provide a market-based approach for power supply management. The Energy
Authority manages energy purchases and utilizes the City’s generating assets to provide a
R
level of rate stability as necessary to mitigate the effects of rising and volatile energy prices.
The Energy Authority also provides oversight of the plant operator contract and monitors their
performance. Additional tasks The Energy Authority has contracted with the City is (1) 2016
Integrated Resource Planning Services and (2) Reactive Revenue Requirement Analysis and
Filing Services.
C. The City also entered into a management contract with North American Energy Services
(NAES) to operate and maintain the generating assets of the electric utility in May 2006. The
AF
City extended the contract with NAES through June 30, 2020. The City has incorporated the
budgets and financial activity of the plant into its procedures used for all other divisions of the
electric utility. These procedures include a line item budget and adherence to City policies.
All personnel are employed by NAES and personnel costs are billed to the City bi-weekly.
Any capital improvements are included in the City’s capital improvement plan. The contract
also provides for a monthly management fee and a performance incentive based on budget
and plant performance. The fiscal year 2016 annual cost for management and estimated
incentives are $800,696 and is included in the plant-operating budget.
D. The City is the guarantor on two $1.3 million loans held by the Downtown Dover Partnership.
The loans are secured by two parcels in the downtown business district that the Downtown
Dover Partnership is marketing for its redevelopment initiative. The principal and interest on
both of the loans is paid monthly from rental receipts the Partnership receives from its current
tenants on the properties.
T
77
Paj 155
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
12. FORWARD CONTRACTS
Pursuant to the July 1, 2011 Energy Management Agreement between the City and The Energy
Authority (TEA), the City has formed an Executive Risk Management Committee (ERMC). The
ERMC has adopted a Governing Policy for Energy Commodity Risk Management (Policy)
aimed at addressing the energy commodity risks and the Procedures and Controls Manual for
Energy Commodity Risk Management (“Procedures Manual”). The Procedures Manual further
describes the risk management philosophy under which TEA, the City’s designated provider of
energy risk management services conducts its activities.
The Procedures Manual authorizes TEA to enter into physical forward transactions which shall
D be governed by Edison Electric Institute (EEI), North American Energy Standards Board
(NAESB), or similar agreements with counterparties approved by the City.
These agreements will enable the City to hedge the forward price of purchased power, natural
gas or fuel oil for delivery as needed to meet its load requirements. No speculative transactions
for volumes in excess of forecasted power and fuel needs are permitted. TEA also provides
advisory services to the City for financial hedges in determining if they would be beneficial to
mitigate market and credit risk.
R
Under the Procedures manual the City will not extend credit to any potential counterparty that
has a credit rating below investment grade (defined as BBB as rated by Standard & Poor’s or
Baa2 as rated by Moody’s). Any counterparty that is unrated by either S & P or Moody’s must
be approved by the ERMC prior to the execution of any trading activities.
Credit risk is mitigated through the use of collateral thresholds, credit limits, maximum nominal
exposure and term limitations. A collateral threshold is the amount of unsecured credit granted
AF
to the counterparty. Unsecured credit exposure includes amounts owed by the counterparty,
whether billed or not, and the marked-to-market differences in value of any collateral held. Any
net exposure above the collateral threshold will require the posting of collateral by the
counterparty. Collateral thresholds, term limitations and credit exposure limits are subject to
maximums as established by the ERMC.
T
78
Paj 156
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Counterparty Credit Risk (in 1,000’s)
D C o unt e rpa rt y
A EP Energy P artners, Inc.
B arclays B ank, P LC
C o unt e rpa rt y o r
G ua ra nt o r
C re dit R a t ing
BBB
A-
C o unt e rpa rt y
T hre s ho ld
$ 10,000
$ 15,000
Line
A v a ila bilit y
$ 9,225
$ 15,000
M a xim um A m o unt
o f Lo s s due t o
C re dit R is k w/ o
R e s pe c t t o
C o lla t e ra l ( $ )
$ 775
$0
C o lla t e ra l D e s c ript io n
No Co llateral if expo sure under
specified thresho ld
No Co llateral if expo sure under
specified thresho ld
B P Energy Co mpany
R
Eastern Sho re Natural Gas Co mpany
EDF Trading No rth A merica, LLC
Exelo n Generatio n Co mpany, LLC
A-
NR
BBB+
BBB
$ 15,000
No thresho ld
$ 18,000
$ 18,000
$ 14,641
$0
$ 18,000
$ 17,445
$ 359
$ 11
$0
$ 555
No Co llateral if expo sure under
specified thresho ld
No Co llateral if expo sure under
specified thresho ld
No Co llateral if expo sure under
specified thresho ld
No Co llateral if expo sure under
specified thresho ld
No Co llateral if expo sure under
specified thresho ld in the event o f
AF
Co nstellatio n Energy Services, Inc. NR No thresho ld $0 $0
po tential default, perfo rmance fro m
co unter party is required
No Co llateral if expo sure under
M acquarie Energy, LLC A $ 15,000 $ 10,660 $ 4,340
specified thresho ld
Unlimited do llars are guaranteed by
M o rgan Stanley Capital Gro up, Inc BBB+ $ 10,000 $ 8,340 $ 1,660
M o rgan Stanley
Up to $ 15,000 is guaranteed by NextEra
NextEra Energy P o wer M arketing, LLC BBB+ $ 10,000 $ 5,010 $ 4,990 Energy Capital Ho ldings which is
guaranteed by NextEra Energy, Inc.
No Co llateral if expo sure under
NJR Energy Services Co mpany NR No thresho ld $0 -$ 909
specified thresho ld
No Co llateral if expo sure under
P SEG Energy Reso urces & Trade, LLC BBB+ No thresho ld $0 $0
specified thresho ld
No Co llateral if expo sure under
Sequent Energy M anagement, L.P . BBB+ $ 20,000 $ 20,000 $0
specified thresho ld
79
T
Paj 157
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
13. INSURANCE
A. Health Insurance – State of Delaware
The City participates in the State of Delaware Health Insurance Program. The State offers four
health plan options. The administration of benefits is coordinated with Aetna and Blue Cross
Blue Shield of Delaware. Pre-determined premiums consisting of the City and employee
contributions are subsequently paid out to the State of Delaware.
B. Workers’ Compensation Fund – Self-Insurance
D On July 1, 1990, the City began self-insuring its Workers’ Compensation insurance. For this
purpose, the City has established a separate fund. Claims are processed and administered by
a third party administrator. The City manages the revenue and expenditures in this fund and
maintains all the records. The City maintains a fund balance to cover any incurred but not
reported claims.
AMI Risk Consultants completed an updated valuation in fiscal year 2014. As of June 30, 2016,
there is $547,958 reserved for open claims in this fund. An appropriate umbrella policy for the
R
excess coverage has been purchased and is in effect as of June 30, 2016.
Workers’ Compensation activity is as follows:
Claims payable beginning of year
Claims incurred
$
2016
286,426
526,215
$
2015
515,432
98,665
AF
Payment of claims (264,683) (327,671)
Claims payable end of year $ 547,958 $ 286,426
C. Other than Health or Workers’ Compensation Insurance
The City purchases commercial insurance policies to cover risks not insured through self-
insurance funds. The City has designated a contingency account to provide for uninsured
losses (See Note 7). There have been no significant reductions or settlements exceeding
coverage in the past five fiscal years.
14. COMPENSATED ABSENCES
The City grants a specific number of vacation days with pay to its employees. Upon termination
T
or retirement, an employee is paid for accumulated vacation days. The City also grants one
paid sick day per month to all employees with the exception of employees covered by the
International Brotherhood of Electric Workers (IBEW) contract. The IBEW employees are
granted eleven sick days per year.
The City of Dover follows a terminal leave policy which varies with each of the four unions as
well as the non-bargaining group. The maximum accumulated sick days paid upon retirement is
150 days for 25 years of service. No accrued sick leave is paid when an employee is
terminated.
80
Paj 158
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
In the government-wide and proprietary fund financial statements, unpaid compensated
absences are recorded as a liability as the vested employees' benefits accrue, to the extent it is
probable that the employee will be paid for sick benefits at retirement.
In governmental funds, compensated absences are recorded as expenditures as payments
become due; accordingly, no liability is recorded in the Governmental Funds statement.
Typically, the General Fund has been used in prior years to liquidate the liability for
compensated absences recorded in governmental activities.
15. OTHER POST EMPLOYMENT BENEFITS
D Plan Description
On May 11, 2009 the City of Dover Other Post-Employment Benefits Trust (OPEB Trust) was
established pursuant to Section 115 of the Internal Revenue Code. Policy for and management
of the OPEB benefits provided to retirees are the responsibility of the City of Dover. No stand-
alone financial report is issued for the OPEB Trust.
The OPEB Trust is a single-employer defined benefit plan. The OPEB Trust provides retirement
medical coverage to pensioners and their eligible dependents in the City of Dover defined
R
benefit and defined contribution pension plans.
Plan Administration
Management of the plan investments are fully vested with the City of Dover OPEB Board as
established in the City Code, which consists of three elected by plan members, two Council
members appointed by the Council President, the City Controller/Treasurer, and the City
Manager. The City Controller/Treasurer serves as an ex-officio member. Milliman of Albany,
New York provides asset management advisory and consulting services to the Board.
AF
The City purchases health insurance from the State of Delaware through a cooperative
purchasing arrangement permitted by State Code. The State Office of Benefits provides the
City with the medical insurance premiums by type of coverage and carrier during the budget
cycle each year. The City also pays a five percent risk premium and contract administration fee
for each contract in addition to the premium. Any premiums paid over or under the benefits paid
out for City employees revert to the State.
Membership of the plan consisted of the following at June 30, 2016:
Retirees and beneficiaries receiving benefits 272
Terminated plan members entitled to but not yet receiving the benefits 13
Active plan members 325
Total
T
Substantially all City employees become eligible for post-retirement benefits if they reach
retirement age while working for the City. The costs of providing these benefits are shared
between the City and the retired employee.
Employee Benefits and Contributions
The City maintains contracts with each of the following collective bargaining units.
The International Brotherhood of Electric Workers (IBEW) union contract period is July 1,
610
81
Paj 159
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
2013 through June 30, 2017.
The American Federation of State, County, and Municipal Employees (AFSCME),
Council 81 contract period is October 30, 2014 through June 30, 2017.
The Fraternal Order of Police Lodge #15 (FOP) union contract period is July 1, 2015
through June 30, 2018.
The Dover Organization of Employees (DOE) union just recently completed negotiations
for a new contract period which began July 1, 2015 through June 30, 2018.
The eligibility provisions for early retirement are as follows:
D
Benefits for Civilians:
SUMMARY OF PRINCIPAL PLAN PROVISIONS
As of JULY 1, 2015
A. Covered Groups: Full-time DOE (formerly IUE), IBEW, AFSCME and non-union employees
and their dependents are covered.
R
B. Eligibility: Satisfaction of either of the following eligibility requirements:
1. Unreduced Retirement: Attainment of the earlier of the following conditions:
a. Later of attainment of age 65 and completion of 10 years of service.
b. If hired prior to May 1, 1994, later of attainment of age 50 and completion of 20 years of
service.
c. If hired prior to May 1, 1994, completion of 25 years of service.
d. If hired on or after May 1, 1994, later of attainment of age 55 and completion of 80 points
AF
(age plus service).
2. Reduced Retirement: For DOE, AFSCME and non-union members hired prior to July 1,
1994, attainment of age 55 and completion of 10 years of service. Other members who
meet this condition have the option to pay 100% of the premiums for coverage.
3. Vested Termination: For DOE, AFSCME and non-union members hired prior to July 1,
1994, completion of 10 years of service. Coverage commences upon attainment of age
65. Coverage is not available to other members.
4. Active Death: Surviving spouses of members eligible for an unreduced pension upon death
or for DOE and non-union members hired prior to July 1, 1994, completion of 10 years of
service.
T
C. Premium Cost Sharing: Cost-sharing varies by employee group, date of retirement and/or
date of hire as follows:
1. Non-Union Employees:
a. None if retired prior to July 1, 1991
b. 0% for individual coverage and 25% for spouse coverage if retired on or after July 1,
1991 and prior to July 1, 2012
c. 15% for individual and spouse coverage if retired on or after July 1, 2012
82
Paj 160
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
SUMMARY OF PRINCIPAL PLAN PROVISIONS
(Continued)
2. DOE Employees:
a. None if retired prior to September 1, 1991
b. 0% for individual coverage and 25% for spouse coverage if retired on or after September
1, 1991 and prior to June 1, 2013
c. 15% for individual and spouse coverage if hired prior to December 22, 2015, upon direct
retirement with an unreduced pension
d. 20% for individual coverage if hired on or after December 22, 2015, upon direct
retirement with an unreduced pension. The retiree will have the option to purchase
dependent coverage under the City’s group rate plan at full cost to the employee/retiree.
D 3. IBEW Employees:
a. 0% for individual coverage and 25% for spouse coverage if hired prior July 1, 1986
b. 0% for individual coverage and 100% for spouse coverage if hired on or after July 1,
1986 and prior to July 1, 2014
c. 20% for individual coverage and 100% for spouse coverage if hired on or after July 1,
2014
R
4. AFSCME Employees:
a. 0% for individual coverage and 25% for spouse coverage if retire prior to July 1, 2015
b. 15% for individual and spouse coverage if hired prior to May 20, 2014 and retire on or
after July 1, 2015
c. 20% for individual coverage and 100% for spouse coverage if hired on or after May 20,
2014
AF
D. Benefit Duration: Retiree coverage is provided for lifetime. Spouse coverage is provided for
the spouse’s lifetime.
E. Medicare Part B Reimbursement: Eligible retirees receive reimbursement of the Medicare
Part B premium. The Medicare Part B standard rate for 2015 was $104.90; for 2016 the
premiums are $104.90 for the standard rate and $121.80 for the premium rate. Spouses are
not eligible for the reimbursement. Eligible retirees are:
1. Non-union employees who were hired prior to July 28, 2009.
2. IBEW employees who retired prior to July 1, 2009.
3. DOE employees who retired prior to January 31, 2010.
T
83
Paj 161
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
SUMMARY OF PRINCIPAL PLAN PROVISIONS
(Continued)
Benefits for Police Officers:
A. Covered Groups: Full-time FOP employees and their dependents are covered. Only
provisions for members hired on after September 1, 1982 are shown.
B. Eligibility: Satisfaction of either of the following eligibility requirements:
1. Unreduced Retirement: Attainment of the earlier of the following conditions:
a. Later of attainment of age 62 and completion of 10 years of service.
D b. Completion of 20 years of service.
c. Later of completion of 10 years of service and 75 points (age plus service).
2. Reduced Retirement: Not applicable.
3. Vested Termination: None.
R
4. Active Death: Surviving spouses of members eligible for an unreduced pension upon
death.
C. Premium Cost Sharing:
1. None if retired prior to July 1, 1991
2. 0% for individual coverage and 25% for spouse coverage if retired on or after July 1, 1991
AF
and prior to July 1, 2012
3. 15% for individual and spouse coverage if retire on or after July 1, 2012.
4. Employees hired on or after October 9, 2015 contribute 20% for individual coverage. The
retiree will have the option to purchase dependent coverage under the City’s group rate
plan at full cost to the employee/retiree.
D. Benefit Duration: Retiree coverage is provided for lifetime. Spouse coverage is provided for
the spouse’s lifetime.
E. Medicare Part B Reimbursement: Eligible retirees receive reimbursement of the Medicare
Part B premium. The Medicare Part B standard rate for 2015 was $104.90; for 2016 the
premiums are $104.90 for the standard rate & $121.80 for the premium rate. Eligible retirees
are members who retired prior to September 30, 2006.
Employer Contributions:
T
The City of Dover funds the other postemployment benefits for current retirees on a pay-as-you-
go basis along with funding for future benefits at a rate that is approved in the annual budget,
but not actuarially determined. Additional funding has also been provided on an ad hoc basis.
The employer contributions towards retiree health care premiums this fiscal year are as follows:
84
Paj 162
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
General Government $ 3,291,717
Water/Wastewater Fund 160,831
Electric Revenue Fund 115,196
Total Benefit Provided $ 3,567,744
Transactions are recorded in the OPEB Trust for the payment of administrative and investment
expenses and financed through investment earnings. City appropriations and other employer
contributions for health care are recorded in the OPEB Trust. The OPEB Board of Trustees is
responsible for the management of the trust investments.
Contributions
D
The contribution rates for the employer are established annually by the budgeting process of the
City. Those rates include an employer contribution based on projected pay-as-you-go financing
requirements as a percent of premiums, with an additional amount to prefund benefits, which is
not actuarially determined.
Annual OPEB Cost and Net OPEB Obligation/ (Asset)
The City’s annual OPEB cost is calculated based on the Annual Required Contribution (ARC) of
the employer, an amount actuarially determined in accordance with GAAP. The ARC
R
represents a level of funding that, if paid on an ongoing basis, is projected to cover normal cost
each year and amortize any unfunded actuarial liabilities over a period of thirty years. Amounts
“required” but not actually set aside to pay for these benefits are accumulated as part of the net
OPEB obligations. The following table shows the components of the City’s annual OPEB cost
for the year, the amount actually contributed to the plan, and the City’s net OPEB obligation:
Water/
Wastewater
AF
Governmental Fund Electric Fund
Total Activities Activities Activities
Annual Required contribution $ 5,125,687 $ 4,476,281 $ 248,111 $ 401,295
Interest on OPEB obligation 743,485 946,208 23,601 (226,324)
Adjustment to annual required contribution (875,910) (1,114,742) (27,804) 266,636
Annual OPEB Cost 4,993,262 4,307,747 243,908 441,607
Employer Contributions (3,567,744) (3,291,717) (160,831) (115,196)
Increase/(decrease) in net OPEB obligation 1,425,518 1,016,030 83,077 326,411
Net OPEB obligation (asset) at beginning of year 11,438,231 14,557,052 363,087 (3,481,908)
Net OPEB obligation (asset) at end of year $ 12,863,749 $ 15,573,082 $ 446,164 $ (3,155,497)
The City’s annual OPEB cost, the percentage of annual OPEB cost contributed to the plan, and
the net OPEB obligation thru fiscal year 2016 are as follows:
Fiscal Year
Ended
June 30
2016
2015
2014
2013
$
$
$
$
Annual
OPEB
Cost
4,993,262
3,658,108
5,779,249
5,948,117
71.5%
88.0%
67.6%
T
Percentage
of Annual
OPEB Cost
Contributed
145.0%
Net
OPEB
Obligation
$ 12,863,749
$ 11,438,231
$ 13,085,130
$ 12,392,061
85
Paj 163
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Funded Status and Funding Progress
As of June 30, 2016, the most recent GASB 45 Interim Actuarial Valuation, the plan was 33.7%
funded. The actuarial accrued liability for benefits was $66.6 million, and the actuarial value of
assets was $22.4 million, resulting in an unfunded actuarial accrued liability (UAAL) of $44.2
million for the primary government. The covered payroll (annual payroll of active employees
covered by the plan) was $17.7 million, and the ratio of the UAAL to the covered payroll was
250.1%. In 2009 the City elected a ten-year phase-in plan to achieve the appropriate funding
level, due to this change, the phase-in has been eliminated in determining the interest rate
assumption used for the liabilities and costs under GASB 45. The City continues to work with its
collective bargaining units for alternative benefit plan options to reduce the Actuarial Accrued
Liability (AAL) and its ARC.
D
The schedules of funding progress, presented as required supplementary information (RSI)
following the notes to the financial statements, present multiyear trend information regarding
whether the actuarial values of plan assets are increasing or decreasing over time relative to the
AALs for benefits.
Actuarial valuations of an ongoing plan involve estimates of the value of reported amounts and
assumptions about the probability of occurrence of events far into the future. Examples include
R
assumptions about future employment, mortality, and the healthcare cost trend. Amounts
determined regarding the funded status of the plan and the actuarially determined contributions
of the employer are subject to continual revision as actual results are compared with past
expectations and new estimates are made about the future.
Actuarial Methods and Assumptions
Projections of benefits for financial reporting purposes are based on the substantive plan (the
plan as understood by the employer and the OPEB plan members) and include the types of
AF
benefits provided at the time of each valuation and the historical pattern of sharing of benefit
costs between the employer and plan members to that point. The actuarial methods and
assumptions used include techniques that are designed to reduce the effects of short-term
volatility in actuarial accrued liabilities and the actuarial value of assets, consistent with the long-
term perspective of the calculations.
The Projected Unit Credit Cost Method was used to determine the Annual Required
Contribution for the June 30, 2016 interim actuarial valuation. Investments are valued at market
rates. The funded discount rate is 6.5%. Adjustments have been made to the City’s July 1,
2015 Actuarial Accrued Liability (AAL), normal cost and benefit payments for the actual
premium rate increases from 2015/16 to 2016/17 which caused a portion of the City’s liabilities
to be higher than expected.
The inclusion of implicit subsidy also increased the City’s liability by 15.3%. According to the
T
new Actuarial Standards of Practice (ASOP) number 6, that is effective for actuarial valuations
with measurement dates on or after March 31, 2015, an implicit subsidy exists for health plans
that commingle the experience of active participants and retirees in setting their premium rates
and the non-Medicare retirees premium rates do not vary by age. Implicit subsidies for pre-
Medicare benefits is the additional employer liabilities when the inherently higher health care
costs for retired employees are not directly reflected in the determination of the premium rates.
86
Paj 164
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
16. DEFERRED COMPENSATION PLAN
Effective November 14, 1983, the City added a self-directed 457 Deferred Compensation Plan
to its employee benefit options. The plan is administered by the International City Management
Retirement Corporation (RC). The assets are held in the name of each participant with the
ICMA (International City/County Management Associations) Retirement Trust. Employees are
eligible to make contributions to the plan not to exceed the ceiling set by federal regulations.
The City later added an alternative investment firm for the Deferred Compensation Plan with
Nationwide Retirement Solutions.
In May 1994, the City offered to employees the 457 Deferred Compensation Plan as their
D pension plan in lieu of participation in the General Employee Pension Plan. At that time 41
employees opted out of the Defined Benefit Pension Plan and enrolled in the Deferred
Compensation Plan. The ICMA 457 Deferred Compensation Plan has assets of $7,514,530
(market value) as of June 30, 2016, with 133 active employees contributing $526,153. The
Nationwide plan has assets of $3,089,691 (market value) as of June 30, 2016 with 17
contributing active employees. Quarterly statements are mailed to each participant by the plan
administrators. All administration fees are borne by the participants. All contributions are 100%
vested upon election of the plan. Employees are eligible to withdraw or rollover to another plan
R
the employer and employee benefits upon separation of service. Withdrawals prior to age 59½
could be subject to penalty.
Employees who participate in the defined benefit plan are also eligible for the 457 Deferred
Compensation Plan. No matching employer contribution is made to the 457 Deferred
Compensation Plan. As of June 30, 2016, there are 334 employees eligible to enroll in the 457
Deferred Compensation Plan.
AF
17. RETIREMENT PLANS
The City participates and/or manages four retirement plans on behalf of its employees. Three of
the pension plans are defined benefit plans and one is a defined contribution plan. Two of the
defined benefit plans are closed to new hires. All full-time employees are required to enroll in a
pension plan. During fiscal year 2016 the total wages were $21.1 million and the total
pensionable wages were $19.5 million for all full-time employees. The number of employees
eligible for pension benefits as of June 30, 2016 is 334.
A. Defined Contribution Plan
Effective July 1, 2000, the City implemented an IRC 401a Money Purchase Plan “401a Plan,” a
self-directed defined contribution plan, as an alternative choice for pension benefits. The
contribution and funding requirements of the plan are both established and amended by the
T
City. The plan is administered by the International City Management Retirement Corporation
(RC). The assets are held in the name of each participant with the ICMA (International
City/County Management Associations) Retirement Trust. Quarterly statements are mailed to
each participant by RC. All administration fees are borne by the participants.
The City provides a 3% match of the employees required contribution to the 401a Plan, and up
to an additional 3% to the 401a Plan for a potential total contribution of 6%, if the employee
contributes up to an additional 3% to their 457 Plan (see note 17 – Deferred Compensation
Plan).
87
Paj 165
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
The Dover Organization of Employees (DOE) union contract renewed effective July 1, 2015
through June 30, 2018. The new contract changed the mandatory minimum employee
contribution (MMEC) as well as the City’s minimum matching contribution to the 401a Plan from
3% to 4%. The change in the City’s matching contribution will increase the maximum City
matching contribution from 6% to 7%. These changes in contribution percentages for both the
employee and employer became effective March 27, 2016.
The 401a Plan and 457 Plan contributions are calculated on base wages plus on-call pay, pay
adjustments, and scheduled overtime. All full-time regular employees are eligible, excluding law
enforcement personnel. Personnel that have elected the defined contribution plan are not
eligible for the defined benefit plan. All contributions are 100% vested upon election of the plan.
D
To be eligible for benefit payments, the participant must meet the same eligibility requirements
as the participants in the defined benefit plan. Employees are eligible to withdraw or rollover to
another plan the employer and employee benefits upon separation of service. Withdrawals prior
to age 59 ½ could be subject to penalty.
As of June 30, 2016, there were 127 full-time employees enrolled in the 401a plan. The City
contributed a total of $309,335 on wages of approximately $5.9 million. Employees contributed
R
$183,108 to the 401a Money Purchase Plan. The market value of the 401a plan assets totaled
$4,953,448 as of June 30, 2016.
B. Defined Benefit Plans
The City participates in three defined benefit pension plans: City of Dover Police Pension Plan
(closed), City of Dover General Employee Pension Plan (closed), and State of Delaware County
and Municipal Police Pension Plan. The City of Dover Police Pension Plan, a single employer
AF
defined benefit plan, covers all uniformed police officers hired prior to September 1, 1982. The
City of Dover General Employee Pension Plan, a single employer defined benefit plan, covers
all eligible full-time permanent employees, other than police officers hired prior to September 29,
2009. The State of Delaware County and Municipal Police Pension Plan, a multi-employer cost
sharing defined benefit plan, covers all uniformed police officers hired on or after September 1,
1982. The City makes employer contributions to all three plans.
The City holds on behalf of the Pension Boards of Trustees the assets of the two single-
employer defined benefit plans and, accordingly, is required to prepare pension trust fund
financial statements using the accrual basis of accounting. Investments are reported at fair
value based on quoted market prices. Receivables and payables represent year end accruals of
short-term receipts or charges. The administration of plan assets for both the Police Pension
Plan and the General Employee Pension Plan is conducted by the Pension Boards as described
in the subsequent disclosures.
T
Separate pension fund financial statements for each plan have not been issued; accordingly,
they are presented as required by GASB Statement No. 34, as follows:
88
Paj 166
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
The City of Dover, Delaware
Combining Statement of Pension Trust Fund Net Position
June 30, 2016
Police General
Pension Pension Totals
ASSETS:
Cash and cash equivalents $ 550,163 $ 1,754,686 $ 2,304,849
Investments at fair value - Mutual Funds 11,674,522 33,943,851 45,618,373
Total Assets 12,224,685 35,698,537 47,923,222
D Net position held in trust for pension benefits
The City of Dover, Delaware
$ 12,224,685
Combining Statement of Changes in Pension Trust Fund Net Position
For the Year Ended June 30, 2016
$ 35,698,537 $ 47,923,222
R
Additions
Net investment income
City's contribution - payroll based
City's contribution - lump sum
$
Police
Pension
279,303
-
676,500
$
General
Pension
850,131
2,246,709
842,700
$
Totals
1,129,434
2,246,709
1,519,200
AF
Employee contribution - 202,340 202,340
State contributions 415,128 - 415,128
Other 1,650 - 1,650
Total Additions to Net Position 1,372,581 4,141,880 5,514,461
Deductions
Benefit payments 1,527,910 3,718,225 5,246,135
General administration 4,831 16,040 20,871
Total Deductions From Net Position 1,532,741 3,734,265 5,267,006
Change in net position (160,160) 407,615 247,455
Net Position - Beginning 12,384,845 35,290,922 47,675,767
Net Position - Ending $ 12,224,685 $ 35,698,537 $ 47,923,222
T
Plan member contributions are recognized in the period in which the contributions are due.
Employer contributions to each plan are recognized when due, pursuant to formal commitments,
to provide contributions. Benefits or refunds are recognized when due and payable in
accordance with the terms of each plan. Investment management and consultant fees are paid
from the Pension Trust Funds. All actuarial costs are paid from other City funds.
89
Paj 167
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
i. City of Dover Police Pension Plan
Plan Description
This contributory pension plan began on January 1, 1970 under the authority of the City Code,
Chapter 62, Article III, Pension Plan, Section 62-71 through 62-84. The contribution and
funding requirements of the plan are established by the City and may be amended by the City
Council. It is a closed plan. The last active employee retired June 29, 2006. An officer’s
pension right is vested upon the completion of 15 years of continuous service. As of June 30,
2016 there are 47 retirees and beneficiaries receiving benefits.
Fully vested employees who have completed 20 to 25 years of continuous service are entitled to
annual benefits equal to 2 ½% of their average earnings for each year of continuous service.
D
The maximum benefit is 62 ½% of average earnings. If a participant terminates after
completing 15 years of service, the participant will be eligible for a deferred benefit commencing
at age 60 with a benefit accrued at the date of termination. In place of this vesting, participants
may elect to receive their accumulated contributions.
Disability benefits are paid to a participant who is totally or partially disabled in the performance
of his or her duties. The total duty-connected disability benefit is payable monthly and equal to
R
75% of the monthly rate of earning at the time of disability. The partial duty-connected disability
benefit is the accrued benefit at the date of disability if not less than 50% of average earnings.
Disability benefits cease if the participant recovers or dies. If the disabled participant reaches
his normal retirement date, the benefit is reduced by one-third.
Survivor’s benefits are payable monthly in an amount equal to 75% of the participant’s rate of
earnings, for a duty related death. Survivor’s benefits are payable monthly in an amount not to
exceed 25% of the participant’s rate of earnings, for a non-duty related death, if the participant
AF
has completed 10 years of service. If a retired participant dies, his or her spouse receives 50%
of the benefit. All benefits under the plan, including survivor’s benefits, are increased 2% per
annum.
There have been no changes in benefits during the valuation period by City Council.
Plan Administration
Management of the plan investments are fully vested with the City of Dover Police Pension
Board as established in the City Code, which consists of three elected by plan members, two
Council members appointed by the Council President, the Chief of Police, and the City
Manager. The City Controller/Treasurer serves as an ex-officio member. Milliman of Albany,
New York provides asset management advisory and consulting services to the Board.
Funding Policy
T
The City intends to continue to fund the actuarial determined contributions (ADC) as provided
for in the actuarial valuation. The current year contributions are based on the parameters set
forth in the interim actuarial valuation report as of June 30, 2016 in accordance with GASB
Statement 67. The funding may be impacted by differences in actual experience and the
actuarial assumptions. The employer contributions are considered by the actuaries in their
determination of the actuarial determined contribution. In addition, the City has adopted in its
financial policies to have any surplus in the budget balances of the prior year be transferred to
the retirement benefit plans to further reduce the net pension liability.
The State Contributes to the pension fund on behalf of the City based on 1) an allocation to the
90
Paj 168
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
City based on a 0.25% surcharge on insurance policies issued in the state and the number of
officers employed and 2) 75% matching grant for the annual cost of living increase (COLA)
granted to police retirees on January 1 each year. For the fiscal year ending June 30, 2016, the
State contributed $415,128.
The ADC conforms to the entry age normal cost method as defined in GASB Statement 67. The
City has interim valuations completed each year between the required biennial valuations to
monitor the progress of the net pension liability. The City’s actuary is Nyhart of Indianapolis,
Indiana. The ADC is being amortized using a level dollar method. The amortization period is 9
years for the 2016 fiscal year and will decline by 1 each year until 1 year.
Total contributions to the plan for the fiscal year ending June 30, 2016 are anticipated to be
D
$1.01 million, which would be 90.2% of the ADC.
Net Pension Liability
As of June 30, 2016, the most recent measurement date for the actuarial valuation, the plan
was 63.05% funded. The total pension liability for benefits was $19.4 million, and the fiduciary
net position was $12.3 million, which resulted in a net pension liability (NPL) of $7.2 million for
the primary government. There are no active officers, therefore there is no covered payroll or
R
ratio of the net pension liability to cover payroll. Key methods and assumptions used in
calculating the total pension liability in the latest actuarial valuation, prepared as of June 30,
2016, are presented below:
Actuarial Methods and Significant Assumptions
Interim valuation date
Actuarial cost method
as of June 30, 2016
Entry Age Normal
AF
Amortization method Level dollars
Amortization period Closed
Asset valuation method Fair market value
Actuarial assumptions:
Investment rate of return 6.5%
Discount rate 6.5%
Projected salary increases none, no remaining active participants
Includes inflation at none, no remaining active participants
Automatic Cost of living (retirees) 2.0%
Mortality RP-2000 Healthy Annuitant Mortality with
Generational improvements using Scale AA
Changes in Actuarial Assumptions or Methods
T
The long term expected rate of return on pension plan investments was determined using a
building block method in which expected future real rates of return (expected returns, net of
pension plan investment expense and inflation) are developed for each major asset class.
These expected future real rates of return are combined to produce the long-term expected rate
of return by weighting the expected future real rates of return by the target asset allocation
percentage and by adding expected inflation. Best estimates of arithmetic real rates of return
for each major asset class included in the pension plan’s target asset allocation as of June 30,
2016 are summarized in the following table:
91
Paj 169
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Police Pension Fund
Long-Term Expected Rate of Return
Long-Term
Target Expected Real
Asset Class Allocation* Real Rate of Return
Cash 4.00% 0.50%
Fixed Income 29.00% 2.30%
Stocks 59.00% 6.50%
Short-term Investments 0.00% 0.00%
D Real Estate
Alternatives
Long-Term Expected Rate of Return
Police Pension Fund
8.00%
0.00%
Changes in Net Pension Liability
5.60%
0.00%
6.50%
R
Changes in Net Pension Liability
Balances as of June 30, 2015
Changes for the year:
Increase (Decrease)
Total Pension Plan Fiduciary Net Pension
Liability
(a)
Net Position
(b)
$ 20,471,000 $ 12,384,845
Liability
(a) - (b)
8,086,155
AF
Interest on total pension liability 1,280,958 - 1,280,958
Effect of economic/demographic gains or losses (836,177) - (836,177)
Effect of assumptions changes or inputs - - -
Benefit payments (1,527,910) (1,527,910) -
Employer contributions - 1,093,278 (1,093,278)
Net investment income - 279,303 (279,303)
Administrative expenses - (4,831) 4,831
Balances as of June 30, 2016 $ 19,387,871 $ 12,224,685 $ 7,163,186
Discount Rate
The discount rate used to measure the total pension liability was 6.5%. The projection of cash
flows used to determine the discount rate assumed that plan member contributions will be made
at the current contribution rate and that contributions will be made at rates equal to the
T
difference between actuarially determined contribution rates and the member rate. Based on
those assumptions, the pension plan’s fiduciary net position was projected to be available to
make all projected future benefit payments of current plan members. Therefore, the long-term
expected rate of return on pension plan investments was applied to all periods of projected
benefit payments to determine the total pension liability.
92
Paj 170
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Sensitivity Analysis of Net Pension Liability to Changes in the Discount Rate
The following presents the net pension liability, calculated using the discount rate of 6.50%, as
well as what the City’s net pension liability would be if it were calculated using a discount rate
that is 1 percentage point lower (5.50%) or 1 percentage point higher (7.50%) than the current
rate.
1% Current 1%
Decrease Discount Rate Increase
5.50% 6.50% 7.50%
Net pension liability $ 9,138,112 $ 7,163,186 $ 5,370,836
D
Pension Expense, Deferred Outflows/Inflows of Resources Related to Pensions
For the year ended June 30, 2016, the City recognized pension expense of $(124,768)
calculated in the following chart:
July 1, 2015 to
R
Pension Expense
Interest on total pension liability
Projected earnings on pension plan investments
Administrative expenses
Member contributions
Current period recognition of deferred outflows/(inflows) of resources
Differences between expected and actual experience
June 30, 2016
$ 1,280,958
(790,732)
4,837
-
(836,177)
AF
Differences between projected and actual earnings on plan investments 216,346
Pension Expense $ (124,768)
General Employee Pension Expense
As of June 30, 2016, the City reported deferred outflows of resources related to pension from
the following sources:
Police Pension
Plan
Deferred Outflows of Resources
Net difference between projected and actual earnings $ 751,321
Total Deferred Outflows of Resources $ 751,321
T
The City did not report deferred inflows of resources for the period ending June 30, 2016.
Amounts reported as deferred outflows of resources and deferred inflows of resources related to
pensions will be recognized in pension expense as follows:
93
Paj 171
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Police Pension
Plan
Fiscal Year Ending June 30:
2017 $ 216,346
2018 216,346
2019 216,346
2020 102,285
2021 -
Thereafter -
ii. City of Dover General Employee Pension Plan
D
Plan Description
The City of Dover General Employee Pension Plan started on July 1, 1967, under the authority
of the City Council, Municipal Code, Chapter 2, Article IV, Division 7, General Employee
Pension Plan, Sections 2-321 through 2-370, and was made contributory on July 1, 1983.
Employees contribute 3.5% of gross salary, exclusive of unscheduled overtime. An employee’s
pension right is vested upon completion of 10 years of continuous service. As of the interim
valuation date, June 30, 2016, 107 employees and 205 retirees participate in the plan. The
R
General Employee Pension Plan is comprised of the following:
Retired and beneficiaries currently receiving benefits
Active employees
Fully Vested
Non-Vested
Deferred vested
205
84
23
19
AF
The percentage of covered payroll which employees contribute is stated in the City Code, and is
considered by the actuaries in their determination of the actuarial determined contribution for
service cost. For the year ended June 30, 2016, gross payroll earnings of $5.5 million were
reported to and covered by this plan.
An employee hired before May 1, 1994 is eligible for normal retirement benefits under this plan
when he/she attains the age of 65 with 10 years of continuous service. This same employee is
eligible for early retirement when he/she attains the age of 50 with 20 years of continuous
service or has completed 25 years of service. Employees hired on or after May 1, 1994 who
attained age 55 and whose attained age plus years of continuous service is equal to or greater
than 80 are eligible for early-unreduced retirement benefits under this plan.
The monthly benefits are 1/50 of the average actual monthly earnings multiplied by years and
months of credited service upon retirement (highest 36 consecutive months in his/her final 10
T
years of continuous service). The monthly benefit shall not be less than $200 per month.
Benefits are paid for the lifetime of the participant. Upon the death of the participant, 50% of the
payments to which the participant was or would have been entitled shall be made to his eligible
survivor.
An employee may also take an early-reduced retirement on any date following the attainment of
age 55 and the completion of 10 years of continuous service. However, the early retirement
benefit is calculated in the same manner as the normal retirement benefit, at a reduced rate of
one-half percent for each month computed from the date of early retirement to age 65 years. If
an employee terminated before becoming vested in the plan, they are eligible to withdraw this
94
Paj 172
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
total contribution with interest compounded annually.
Survivor's benefits are payable to eligible survivors of a participant who dies after completing 10
years of continuous service. The amount of the death benefit is equal to 50% of the retirement
benefit the participant would have received had he retired the day before he died. A participant
is vested in the pension plan after completing 10 years of continuous service, with survivor
benefits commencing when the employee would have attained the age of 65. The benefit is
calculated using the normal retirement benefit formula and service at date of termination.
Effective September 29, 2009 the City Council voted to close the General Employee’s Pension
plan to new hires.
D
There have been no changes in benefits during the valuation period by City Council.
Plan Administration
Management of the plan investments are fully vested with the City of Dover Employees’ Pension
Board as established in the City Code, which consists of three elected by plan members, two
Council members appointed by the Council President, the City Controller/Treasurer, and the
City Manager. Milliman of Albany, New York provides asset management advisory and
R
consulting services to the Board.
Funding Policy
The City intends to fund the actuarial determined contributions (ADC) as provided for in the
actuarial valuation. The City uses the percentage of payroll determined by the actuary for its
contributions. The funding may be impacted by differences in actual experience and the
actuarial assumptions. The employer contributions are considered by the actuaries in their
determination of the actuarial determined contribution. In addition, the City has adopted in its
AF
financial policies to have any surplus in the personnel related budget balances of the prior year
be transferred to the retirement benefit plans to further reduce the net pension obligation.
The City makes payroll based contributions for active members in the plan. The Actuarially
Determined Contribution is based on a closed 15-year level dollar amortization of the Unfunded
Actuarial Accrued Liability (UAAL). The Schedule of Changes in the Net Pension Liability,
Schedule of City Contributions, and a Schedule of Investment Returns are presented as
Required Supplementary Information (RSI) following the notes to the financial statements.
Net Pension Liability
As of June 30, 2016, the most recent measurement date for the interim actuarial valuation, the
plan was 60.70% funded. The total pension liability for benefits was $58.8 million, and the
fiduciary net position was $35.7 million, which resulted in a net pension liability (NPL) of $23.1
million for the primary government. The covered payroll (annual payroll of active employees
T
covered by the plan) was $5.5 million and the ratio of the NPL to the covered payroll was
419.83%.
Key methods and assumptions used in calculating the total pension liability in the interim
actuarial valuation, prepared as of June 30, 2016, are presented below:
95
Paj 173
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Actuarial Methods and Significant Assumptions
Interim Valuation date as of June 30, 2016
Actuarial cost method Entry Age Normal
Amortization method Level dollar
Amortization period Closed; smooths gains and losses over a 5-year
period
Asset valuation method Fair market value
Actuarial Assumptions:
Investment rate of return 6.5% (See supplementary schedule in RSI)
Discount rate 6.5%
Projected salary increases 3.0%
D Includes inflation at
Mortality
Changes in Actuarial Assumptions or Methods
2.5%
RP-2000 Healthy Annuitant Mortality with
Generational improvements using Scale AA
The long term expected rate of return on pension plan investments was determined using a
R
building block method in which expected future real rates of return (expected returns, net of
pension plan investment expense and inflation) are developed for each major asset class.
These expected future real rates of return are combined to produce the long-term expected rate
of return by weighting the expected future real rates of return by the target asset allocation
percentage and by adding expected inflation. Best estimates of arithmetic real rates of return
for each major asset class included in the pension plan’s target asset allocation as of June 30,
2016 are summarized in the following table:
AF
General Employee Pension Plan
Long-Term Expected Rate of Return
Long-Term
Target Expected Real
Asset Class Allocation* Real Rate of Return
Cash 4.50% 0.50%
Fixed Income 28.50% 2.41%
Stocks 59.00% 6.47%
Real Estate 8.00% 5.56%
Long-Term Expected Rate of Return
T 6.50%
96
Paj 174
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Discount Rate
The discount rate used to measure the total pension liability was 6.5%. The projection of cash
flows used to determine the discount rate assumed that plan member contributions will be made
at the current contribution rate and that contributions will be made at rates equal to the
difference between actuarially determined contribution rates and the member rate. Based on
those assumptions, the pension plan’s fiduciary net position was projected to be available to
make all projected future benefit payments of current plan members. Therefore, the long-term
expected rate of return on pension plan investments was applied to all periods of projected
benefit payments to determine the total pension liability.
D
Changes in Net Pension Liability
Balances as of June 30, 2015
Changes in Net Pension Liability
Increase (Decrease)
Total Pension Plan Fiduciary Net Pension
Liability
(a)
Net Position
(b)
Liability
(a) - (b)
$ 58,673,000 $ 35,290,922 $ 23,382,078
R
Changes for the year:
Service cost
Interest on total pension liability
Effect of economic/demographic gains or losses
Effect of assumptions changes or inputs
Benefit payments
Employer contributions
Member contributions
401,218
3,718,982
(267,154)
-
(3,718,225)
-
-
-
-
-
-
(3,718,225)
3,089,409
202,340
401,218
3,718,982
(267,154)
-
-
(3,089,409)
(202,340)
AF
Net investment income - 850,131 (850,131)
Administrative expenses - (16,040) 16,040
Balances as of June 30, 2016 $ 58,807,821 $ 35,698,537 $ 23,109,284
Sensitivity Analysis
The following presents the net pension liability, calculated using the discount rate of 6.50%, as
well as what the net pension liability would be if it were calculated using a discount rate that is 1
percentage point lower (5.50%) or 1 percentage point higher (7.50%) than the current rate.
1% Current 1%
Decrease Discount Rate Increase
Net pension liability
5.50%
$ 30,186,575
T 6.50%
$ 23,109,284
Pension Expense, Deferred Outflows/Inflows of Resources Related to Pensions
For the year ended June 30, 2016, the City recognized pension expense of $2,589,839 as
calculated in the following chart:
7.50%
$ 16,792,226
97
Paj 175
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
General Employee Pension Expense
July 1, 2015 to
Pension Expense June 30, 2016
Service cost $ 401,218
Interest on total pension liability 3,718,982
Administrative expenses 16,040
Member contributions (202,340)
Projected earnings on pension plan investments (2,279,528)
Current period recognition of deferred outflows/(inflows) of resources
Differences between expected and actual experience (184,089)
D Differences between projected and actual earnings on plan investments
Changes of assumptions
Pension Expense
At June 30, 2016, the City reported deferred outflows of resources and deferred inflows of
resources related to pension from the following sources:
$
576,223
543,333
2,589,839
R
Deferred Outflows of Resources
Changes in assumptions
Net difference between projected and actual earnings
Total Deferred Outflows of Resources
$
$
General
Employee
Pension Plan
869,334
2,014,549
2,883,883
AF
Deferred Inflows of Resources
Net differences between expected
and actual experience $ (388,046)
Amounts reported as deferred outflows of resources and deferred inflows of resources related to
pensions will be recognized in pension expense as follows:
General
Employee
Pension Plan
Fiscal Year Ending June 30:
2017 $ 935,467
2018 765,054
2019
2020
2021
Thereafter
T 509,434
285,881
-
-
98
Paj 176
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
iii. Delaware State Police Pension Plan
Plan Description and Contribution Information
The City participates in the “County and Municipal Police and Firefighters’ Pension Plan” (the
Plan) is a cost sharing multiple-employer defined-benefit plan established in the Delaware code.
The City’s uniformed police officers whose employment with the City started on or after
September 1, 1982 under the authority of the City Code, Chapter 62, Article III, Pension Plan,
Section 62-71 can participate in this plan.
The General Assembly is responsible for setting benefits, contributions and amending plan
provisions; administrative rules and regulations are adopted and maintained by the Board of
Pension Trustees (the board).
D
The management of the Plan is the responsibility of the Board. The Board is comprised of five
members appointed by the Governor and confirmed by the State Senate, plus two ex-officio
members. The daily operation is the responsibility of the Office of Pensions. Although most of
the assets of the plan are commingled with other Plans for investment purposes, the Plan’s
assets may be used only for the payment of benefits to the members of the Plan in accordance
with the terms of the Plan.
R
As of June 30, 2016 city membership in this plan is comprised of the following:
Retired and beneficiaries currently receiving benefits
Active employees:
Fully Vested 5 years
Non-Vested
53
56
46
AF
The following are brief descriptions of the Plan. For a more complete description, please refer
to the DPERS CAFR on the web at http://accounting.delaware.gov/2015cafr.pdf.
County and Municipal Police and Firefighter’s Pension Plan
a. Plan Description and Eligibility
The Plan covers police officers and firefighters employed by a county or municipality of the
State that have joined the Plan.
b. Service Benefits
2.5% of final average monthly compensation multiplied by years of credited service up to 20
years, plus 3.5% of final average monthly compensation multiplied by years of service in
excess of 20 years. For this plan, final average monthly compensation is the monthly
average of the highest three consecutive years of compensation.
c. Vesting
Five years of credited service.
d. Retirement
T
Age 62 with 5 years of service; age plus credited service (but not less than 10 years) equals
75; or 20 years of credited service.
99
Paj 177
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
e. Disability Benefits
Duty – Total Disability – 75% of final average compensation plus 10% for each dependent
not to exceed 25% for all dependents.
Duty – Partial Disability – Calculated the same as Service Benefits, subject to minimum 50%
of final average compensation.
Non-Duty – Same as Service Benefits, total disability subject to a minimum 50% of final
average monthly compensation plus 5% of each dependent not to exceed 20% for all
dependents. Partial disability is subject to a minimum of 30% of final average monthly
compensation.
D
f. Survivor Benefits
If employee is receiving a pension, then eligible survivor receives 50% of pension; if
employee is active, eligible survivor receives 50% of pension the employee would have
received at age 62. If the member is killed in the line of duty, the eligible survivor receives
75% of the member’s compensation.
g. Contributions:
R
Employer – Determined by Board of Pension Trustees. Employer contributions were 13.8%,
14.2% and 15.5% of earnings for the Fiscal Year 2016, 2015 and 2014 respectively. The
City’s contributions to the plan for years ended June 30, 2014, 2015 and 2016 were
$990,588, $933,750 and $977,587 respectively and were equal to the required contributions
for each year. Total eligible full-time wages covered by the State plan were $7.1 million this
fiscal year.
Member – 7% of compensation.
AF
Basis of Presentation
The Schedules of Employer Allocations and Pension Amounts by Employer (collectively, the
Schedules) present amounts that are considered elements of the financial statements of
DPERS or its participating employers. Accordingly, they do not purport to be a complete
presentation of the financial position or changes in financial position of DPERS or the
participating employers.
Employer Allocation Percentage Methodology
The amounts assigned to each employer in the Schedule of Pension Amounts by Employer is
each employer’s proportional share of the net pension liability, deferred outflows of resources,
deferred inflows of resources, and pension expense (the Collective Pension Amounts)
determined in accordance with Governmental Accounting Standards Board No. 68, Accounting
and Financial Reporting for Pensions (GASB 68). Management has elected to allocate the
T
employer’s proportionate shares of the collective pension amounts based on the percentage of
actual employer contributions as documented in the Schedule of Employer Allocations. The
City’s proportionate share percentage is 9.9607%.
Pension Liabilities, Pension Expense and Deferred Outflows of Resources and Deferred Inflows
of Resources related to Pensions
At June 30, 2015, the City reported a net pension asset of $524,958 for its proportionate share
of the collective net pension asset. The net pension asset was measured as of June 30, 2015,
and the total pension liability used to calculate the net pension asset was determined by an
actuarial valuation as of that date. The City’s proportion of the net pension asset was based on
100
Paj 178
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
the percentage of actual employer contributions. The components of the proportionate share of
the net pension liability (asset) of the Plan as of June 30, 2015 were as follows (Dollar values
expressed in thousands):
(3)
(1) (2) The Employers'
Total Plan fiduciary proportionate
proportionate proportionate share of the net
share of the share of the net pension liability
Year pension liability position (asset) (1)-(2)
2015 $ 26,679 $ 27,204 $ (525)
D
For the year ended June 30, 2015, the City recognized pension expense of $707,506. As of
June 30, 2016 the City reported deferred outflows of resources and deferred inflows of
resources related to pensions from the following sources:
Delaware State
Police Pension
RDeferred Outflows of Resources
Differences between expected and actual experience
City contributions sebsequent to the
measurement date
Total Deferred Outflows of Resources
Deferred Inflows of Resources
$
$
$
Plan
17,421
977,587
995,008
AF
Net differences between expected
and actual experience $ 881,160
The $977,587 reported as deferred outflows of resources related to pension resulting from City
contributions subsequent to the measurement date will be recognized as a reduction of the net
pension liability in the year ending June 30, 2017. These amounts should be recognized
(amortized) over the average of the expected remaining service lives of all plan members, which
is 11 years.
Amounts reported as deferred outflows of resources and deferred inflows of resources related to
pensions will be recognized in pension expense as follows:
Delaware State
Fiscal Year Ending June 30:
2016
2017
2018
2019
2020
Thereafter
T
Police Pension
$
Plan
(262,065)
(262,065)
(262,065)
153,109
(29,961)
(149,807)
101
Paj 179
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
The components of collective pension expense for the year ending June 30 2015 are as follows:
Delaware State Police Pension Expense
Pension Expense June 30, 2015
Service cost $ 1,463,227
Member contributions (496,043)
Administrative expenses 16,734
D
Interest on the total pension liability
Projected earnings on plan investments
Changes in benefit terms
Recognition of deferred outflow and inflows of resources:
Differences between expected and actual experience
Differences between projected and actual earnings on plan investments
Pension Expense $
The proportionate share of the total pension liability for the June 30, 2015 measurement date
1,804,879
(1,851,096)
31,775
(29,982)
(232,084)
707,409
R
was determined by an actuarial valuation as of June 30, 2014, and updated procedures were
used to roll forward the total pension liability to June 30, 2015. These actuarial valuations used
the following actuarial assumptions:
Actuarial Assumptions
Investment rate of return/Discount rate1 7.2%
AF
Projected salary increases1 4% to 11.5%
Cost-of-living adjustments N/A
Inflation is included at 3% the total pension liabilities are measured based on assumptions
pertaining to the interest rates, inflation rates, and employee demographic behavior in future
years. The assumptions used were based on the results of an actuarial experience study
conducted in 2011. It is likely that future experience will not exactly conform to these
assumptions. To the extent that actual experience deviates from these assumptions, the
emerging liabilities may be higher or lower than anticipated. The more the experience deviates,
the larger the impact on future financial statements.
Mortality rates were based on the Sex distinct RP – 2000 combined Mortality Table projected to
2015 using scale AA for Males or Females, as appropriate, for mortality improvement.
T
Projected benefit payments do not include the effects of projected ad hoc cost-of-living
adjustments (ad hoc COLAs) as they are not substantively automatic. The primary
considerations relevant to making this determination include the historical pattern of granting the
changes and the consistency in the amounts of the changes.
The long-term expected rate of return on pension plan investments was determined using a
building-block method in which best-estimate ranges of expected future real rates of return
(expected returns, net of investment expense and inflation) are developed for each major asset
class. These ranges are combined to produce the long-term expected rate of return by
weighing the expected future real rates of return by an asset allocation percentage, which is
102
Paj 180
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
based on the nature and mix of current and expected plan investments, and by adding expected
inflation. Best estimates of geometric real rates of return for each major asset class included in
the Plan’s current and expected asset allocation are summarized in the following table:
Long-Term
expected real Asset
rate of return Allocation
Asset class:
Domestic equity 5.7% 36.5%
International equity 5.7 16.5
Fixed income 2.0 22.6
D Alternative investments
Cash and equivalents
7.8
-
Discount rate: The discount rate for all plans used to measure the total pension liability was
7.2%. The projection of cash flows used to determine the discount rate assumed that
contributions from plan members will be made at the current contribution rates and that
contributions from employers will be made at rates determined by the Board of Pension
19.6
4.8
R
Trustees, actuarially determined. Based on those assumptions, the pension plans’ fiduciary net
position was projected to be available to make all projected future benefit payments of current
plan members. Therefore, the long-term expected rate of return on pension plan investments
was applied to all periods of projected benefit payments to determine the total pension liability.
Sensitivity of the City’s proportionate share of the net pension liability (asset) to changes in the
discount rate: The following presents the City’s proportionate share of the net pension liability
(asset) of the Plan, calculated using the discount rate of 7.2%, as well as what the Plans’ net
AF
pension liability (asset) would be if it were calculated using a discount rate that is one-
percentage-point lower or one-percentage-point higher than the current rate (dollar values
expressed in thousands):
1% Current 1%
Decrease Discount Rate Increase
6.20% 7.20% 8.20%
City of Dover's proportionate share of
the net pension liability $ 2,278 $ (525) $ (4,737)
Separately issued financial statements for DPERS are available from the pension office at:
McArdle Building, Suite 1
860 Silver Lake Blvd
Dover, DE 19904
Or at the following web address: www.delawarepensions.com
T
103
Paj 182
II
Animal Control Enforcement
Beautification Building
D Bulk Trash Collection
Community Development/Housing
Community Policing
Economic Development
Elections
R Electricity
Emergency Preparedness
Fire Protection
Inspections & Code Enforcement
AF
Leaf Collection
Library
Parks
Planning & Zoning
Police Protection
Recreation
Snow Removal
Street Maintenance/Cleaning
T
Trash Collection
Tree Maintenance & Management
Water/Sewage
II
105
Paj 183
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
CITY OF DOVER
GENERAL FUND
Schedule of Revenues, Expenditures and Changes in Fund Balances
Budget and Actual (Non-GAAP Basis)
For the Year Ended June 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance - Working Capital $ 3,977,500 $ 4,820,400 $ 4,820,414 $ 14
D
REVENUES:
Fines & Police Revenue
911 Fee
Interest Earnings
Library Revenues - General
Library Revenues - County Reimb.
Business Licenses
Permits & Other Licenses
Miscellaneous Revenues
639,000
63,300
35,000
72,000
450,000
1,425,000
1,436,300
22,700
588,100
63,300
140,000
67,000
312,600
1,472,000
1,436,300
56,600
596,081
63,337
171,806
67,078
352,599
1,475,794
1,756,849
60,626
7,981
37
31,806
78
39,999
3,794
320,549
4,026
R
Police Extra Duty Fees
Property taxes
Bid Revenue
Recreations Revenue
Franchise Fees
Transfer Tax
Sanitation Fees
Garrison Farm Rent
Court of Chancery Fees
533,000
12,844,500
49,700
149,000
672,300
1,340,000
2,580,000
93,700
1,065,100
461,500
12,783,800
49,700
149,000
682,300
2,090,200
2,530,000
93,900
1,090,400
559,929
12,797,900
48,872
183,174
684,540
2,188,634
2,527,478
93,858
1,239,300
98,429
14,100
(828)
34,174
2,240
98,434
(2,522)
(42)
148,900
AF
Interfund Service Receipts Water/Wastewater 1,492,700 1,420,200 1,426,018 5,818
Interfund Service Receipts Electric 3,738,500 3,586,700 3,640,969 54,269
Grants:
Cable Franchise Grant - 50,000 50,000 -
Green Energy Grant 98,500 98,500 98,500 -
Miscellaneous Grants 25,000 25,000 8,933 (16,067)
Police Pension Grant 500,000 500,000 415,128 (84,872)
Transfer from Police Grant Funds 74,400 172,700 159,017 (13,683)
Transfer from Municipal Street Aid 564,200 673,100 673,377 277
Transfer from Civil Traffic Penalties 450,000 480,000 468,793 (11,207)
Transfer from Verizon and CI Reserves 13,200 13,200 15,911 2,711
Transfer from Water/Wastewater Fund 850,000 850,000 850,000 -
Transfer from Electric Fund 10,000,000 10,000,000 10,000,000 -
Total Revenues 41,277,100 41,936,100 42,674,501 738,401
TOTAL BEGINNING BALANCE & REVENUES $ 45,254,600 $ 46,756,500 $ 47,494,915 $ 738,415
T
106
Paj 184
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
EXPENDITURES:
Tax Assessor $ 234,800 $ 240,700 $ 237,364 $ 3,336
Fire 745,400 735,400 686,947 48,453
Library 1,510,000 1,456,000 1,430,640 25,360
Recreation 729,500 723,200 713,462 9,738
Planning Commission 534,000 534,200 516,303 17,897
Public Inspections 664,700 749,000 726,661 22,339
Life Safety 482,200 481,500 491,402 (9,902)
Code Enforcement 419,400 411,500 396,097 15,403
Economic Development 238,000 245,000 240,057 4,943
Police 15,761,400 16,557,500 16,635,520 (78,020)
D
Streets
Sanitation
Allocated Expenditures:
Human Resources
Customer Services
City Manager
Information Technology
Finance
Public Services-Administration
Facilities Management
674,500
2,157,900
383,900
1,120,100
750,300
704,800
978,500
626,800
707,500
684,500
2,125,100
378,000
1,082,000
909,300
625,500
992,600
580,300
692,200
667,574
2,093,043
366,812
1,037,886
917,201
603,226
979,550
552,815
665,827
16,926
32,057
11,188
44,114
(7,901)
22,274
13,050
27,485
26,373
R
Engineering
Central Services
Vehicle Maintenance
City Clerk
Mayor
Council
Grounds Maintenance
Insurance
New Street Property Acquisitions
181,400
560,200
768,500
383,400
76,100
118,100
1,210,300
690,000
-
173,400
570,300
760,000
382,800
76,100
113,600
1,133,000
690,000
240,400
166,579
558,220
791,913
370,101
74,861
100,129
1,056,855
680,148
240,362
6,821
12,080
(31,913)
12,699
1,239
13,471
76,145
9,852
38
AF
Contribution to Downtown Dover Partnership 70,000 70,000 70,000 -
Misc. Grant Expense 25,000 25,000 - 25,000
Other Employment Expenses 520,100 43,300 - 43,300
Bank & CC Fees 15,000 10,600 7,346 3,254
Retiree Benefits 1,895,600 1,567,700 1,567,700 -
Subtotal 35,937,400 36,059,700 35,642,601 417,099
Debt Service - Principal and Interest 660,800 669,400 672,389 (2,989)
Transfer to Capital Asset Reserve - 229,600 229,600 -
Transfer to Capital Fund for Projects 2,625,400 2,625,400 2,625,400 -
Transfer to Police Pension Fund 500,000 500,000 415,128 84,872
Transfer to Uncollectible Reserve 50,000 50,000 350,000 (300,000)
Transfer to Inventory Reserve 10,000 10,000 10,000 -
Transfer to Verizon Reserve 50,000 50,000 50,000 -
Appropriation to Police Pension Fund 570,000 676,500 676,500 -
Appropriation to General Pension Fund - 594,300 594,300 -
Street Lights 797,700 797,700 804,246 (6,546)
Total Expenditures
Budget Balance - Working Capital
Total Budget Balance & Expenditures
Budget Balance - Working Capital
Perspective and GAAP (Non-GAAP) Differences:
Fair value of investment adjustment
Deferred Revenues - Non-spendable
Inventory & Prepaids - Non-spendable
Unassigned Fund Balance
$
41,201,300
4,103,300
45,304,600 $
T
42,262,600
4,493,900
46,756,500 $
$
$
42,070,164
5,424,751
47,494,915
5,424,751
17,551
(273,240)
(173,540)
4,995,522
$
192,436
(930,851)
(738,415)
107
Paj 185
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
NOTES TO REQUIRED SUPPLEMENTARY INFORMATION
1. GOVERNMENTAL BUDGETS
A. Budgetary Basis of Accounting
The City prepares its budget for the General Fund revenue on a modified accrual basis.
The expenditures are accounted for when the purchase orders are issued. Encumbrances are
established when purchase orders are issued and accounted for as a reservation of fund
balance at year-end. The budget is amended in the subsequent year for the outstanding
encumbrances of the prior year. The modified accrual basis of accounting is used for the fund
financial statements.
D General Fund actual revenues were higher than the final budget by $738,401 with increases in
police fines, interest earnings, library revenues – County reimbursement, building permits and
other licenses, police extra-duty, property taxes, recreation revenues, transfer taxes, Court of
Chancery fees, and interfund transfer receipts. The major sources of decreases in revenues was
attributed to Miscellaneous grants, Police pension grant receipts, transfers from Police Grant
Funds and Civil Traffic Penalties. Expenditures were lower than budget by $192,436 due to lower
than budgeted expense across several functions as a result of personnel reductions through
attrition and retirements. The transfer to the uncollectible reserve was increased from $50,000 to
R
$350,000 due to the abnormal amount of write-offs due to uncollectible demolition receivables. The
net result is an increase of $930,851 to the General Fund ending fund balance.
B. Budget Amendments
During this fiscal year, the City Council amended the budget three times. These budget
amendments or supplemental appropriation ordinances were primarily for the following purposes:
AF
1. To re-appropriate budget balances for ongoing capital projects.
2. To amend the grant budgets, reserve accounts for the actual results of the prior fiscal year,
and all carried forward budget balances for the major operating funds from the prior fiscal
year, as well as program revenues and expenses based on the analyses provided by a
mid-year review.
3. To amend significant changes in program revenues, expenses and ending fund balances
based on actual amounts.
2. PENSION PLANS
A. Police Pension Plan
T
The Actuarially Determined Contribution (ADC) is being amortized using a level dollar method on a
closed basis. The amortization period is 9 years for the 2016 fiscal year and will decline by 1 year
until 1 year.
108
Paj 186
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
Schedule of Changes in Net Pension Liability, Related Ratios (in Thousands)
POLICE PENSION
Fiscal Year Ending June 30
2016 2015 2014
Total Pension Liability
Interest on total pension liability $ 1,281 $ 1,311 $ 1,325
Effect of economic/demographic (gains) or losses (836) 286 25
Effect of assumption changes or inputs - 932 -
Benefit payments (1,528) (1,557) (1,548)
D Net change in total pension liability
Total pension liability, beginning
Total pension liability, ending (a)
Fiduciary Net Position
Employer contributions
Investment income net of investment expenses
$
$
(1,083)
20,471
19,388 $
1,093 $
279
972
19,499
20,471 $
1,386 $
283
(198)
19,697
19,499
1,229
1,583
R
Benefit payments
Administrative expenses
Net change in plan fiduciary net position
Fiduciary net position, beginning
Fiduciary net position, ending (b)
Net pension liability, ending = (a) - (b)
$
$
(1,528)
(5)
(161)
12,385
12,224 $
7,164 $
(1,557)
(6)
106
12,279
12,385 $
8,086 $
(1,548)
(20)
1,244
11,035
12,279
7,220
AF
Fiduciary net position as a % of total pension liability 63.05% 60.50% 62.97%
This schedule is presented to illustrate the requirement to show information for 10 years. However, recalculations of prior
years are not required, and if prior years are not reported in accordance with the current GASB standards, they should not
be reported.
T
109
Paj 187
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
Police Pension Fund
Required Supplementary Information
Schedule of Employer Contributions
Fiscal Year Actuarially Actual Contribution Contribution as
Ended Determined Employer Deficiency Covered a Percentage of
June 30 Contribution Contribution (Excess) Payroll Covered Payroll
2016 $ 1,212,000 $ 1,093,278 $ 118,722 - N/A
2015 1,176,422 1,385,789 (209,367) - N/A
D 2014
2013
2012
2011
2010
2009
2008
2007
1,155,110
1,155,796
979,132
1,082,956
786,436
520,505
358,807
485,055
1,229,363
1,074,599
668,274
633,636
496,587
725,492
721,202
746,985
(74,253)
81,197
310,858
449,320
289,849
(204,987)
(362,395)
(261,930)
-
-
-
-
-
-
-
-
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
RNet Pension Liability
Total pension liability
Fiduciary net position
NET PENSION LIABILITY
$
June 30, 2016
19,387,871
12,224,685
June 30, 2015
$ 20,471,000
12,384,845
AF
Net pension liability 7,163,186 8,086,155
Fiduciary net position as a % of total pension liability 63.05% 60.50%
Covered payroll - -
Net pension liability as a % of covered payroll N/A N/A
The total pension liability was determined by an actuarial valuation as of the valuation date,
calculated based on the discount rate and actuarial assumptions below, and was then projected
forward to the measurement date. Any significant changes during this period have been reflected
as prescribed by GASB 67 and 68.
T
110
Paj 188
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
Actuarial Methods and Significant Assumptions
Valuation date July 1, 2016
Actuarial cost method Entry Age Normal
Amortization method Level dollar amortization: The amortization period is
9 years for the 2016 fiscal year and will decline by 1
each year until 1 year.
Amortization period Closed
Asset valuation method The Market Value of Assets
Actuarial assumptions:
Investment rate of return 6.5% (See supplementary schedule in RSI)
Discount rate 6.5%
D Projected salary increases
Includes inflation at
Automatic cost of living (retirees)
Mortality
none, no remaining active participants
2.5%
2.0%
RP-2000 Healthy Annuitant Mortality projected on a
generational basis using Scale AA. As a generational
table, it reflects mortality improvements both before
and after the measurement date.
R
B. General Employee Pension Plan
The Actuarially Determined Contribution (ADC) is based on an amortization of the unfunded
actuarial liability over 15 years beginning July 1, 2014 on a closed basis.
AF T
111
Paj 189
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
Schedule of Changes in Net Pension Liability, Related Ratios (in Thousands)
General Pension
Fiscal Year Ending June 30
2016 2015 2014
Total Pension Liability
Service cost $ 401 $ 459 $ 484
Interest on total pension liability 3,719 3,861 3,810
Effect of economic/demographic (gains) or losses (267) (422) 111
Effect of assumption changes or inputs - 1,956 -
D
Benefit payments
Net change in total pension liability
Total pension liability, beginning
Total pension liability, ending (a)
Fiduciary Net Position
(3,718)
135
58,673
(3,700)
2,154
56,519
$ 58,808 $ 58,673 $ 56,519
(3,654)
751
55,768
R
Employer contributions
Member contributions
Investment income net of investment expenses
Benefit payments
Administrative expenses
Net change in plan fiduciary net position
$ 3,089 $
202
850
(3,718)
(16)
407
3,420 $
209
955
(3,700)
(19)
865
3,473
212
4,153
(3,654)
(20)
4,164
AF
Fiduciary net position, beginning 35,291 34,426 30,263
Fiduciary net position, ending (b) $ 35,698 $ 35,291 $ 34,427
Net pension liability, ending = (a) - (b) $ 23,110 $ 23,382 $ 22,092
Fiduciary net position as a % of total pension liability 60.70% 60.15% 60.91%
Covered payroll $ 5,504 $ 5,864 $ 5,971
Net pension liability as a % of covered payroll 419.83% 398.73% 370.03%
This schedule is presented to illustrate the requirement to show information for 10 years. However,
T
recalculations of prior years are not required, and if prior years are not reported in accordance with the current
GASB standards, they should not be reported.
112
Paj 190
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
General Employee Pension Plan
Required Supplementary Information
Schedule of Employer Contributions
Fiscal Year Actuarially Actual Contribution Contribution as
Ended Determined Employer Deficiency Covered a Percentage of
June 30 Contribution Contribution (Excess) Payroll Covered Payroll
2016 $ 3,025,982 $ 3,089,409 $ (63,427) $ 5,504,387 56.13%
2015 2,983,776 3,419,512 (435,736) 5,864,089 58.31%
2014 2,628,694 3,472,736 (844,042) 5,970,703 58.16%
2013 3,217,964 9,788,571 (6,570,607) 7,076,322 138.33%
D 2012
2011
2010
2009
2008
2007
3,130,022
3,149,493
2,564,767
2,356,529
2,269,802
2,231,594
3,142,951
3,347,728
2,270,623
2,491,393
2,908,080
2,767,177
(12,929)
(198,235)
294,144
(134,864)
(638,278)
(535,583)
7,974,057
8,256,751
8,786,981
8,716,361
8,006,103
7,612,121
39.41%
40.55%
25.84%
28.58%
36.32%
36.35%
R
Actuarial Methods and Significant Assumptions
Interim valuation date
Actuarial cost method
Amortization method
Remaining amortization period
Amortization period
June 30, 2016
Entry Age Normal
Level dollar
14 years
Closed; smooths gains and losses over a 5-
year period
AF
Asset valuation method The Market Value of Assets
Actuarial Assumptions:
Investment rate of return 6.5%
Discount rate 6.5%
Projected salary increases 3.0%
Includes inflation at 2.5%
Mortality RP-2000 Healthy Annuitant Mortality with
Generational improvements using Scale AA
C. State Police Pension Plan
The County & Municipal Police and Firefighter’s Pension Plan is a cost sharing multiple-employer
defined-benefit pension plan established in the Delaware Code.
T
113
Paj 191
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
Schedule of the City of Dover's Proportionate Share of the Net Pension Liability
County & Municipal Police and Firefighter's Pension Plan
Fiscal Year Ending
2015 2014
City's proportion of the net pension liability(asset) 9.6070% 9.6334%
City's proportionate share of the net pension liability(asset) $ (524,958) $ (1,042,117)
City's covered-employee payroll $ 7,060,453 $ 6,582,053
City's proportionate share of the net pension liability(asset) as a (7.44%) (15.83%)
percentage of its covered-employee payroll
D Plan fiduciary net position as a percentage of the total pension liability 98.07% 104.47%
GASB Statement No. 68 requires ten years of information to be presented in this table. However, until
a full 10-year trend is compiled, the City will present information for those years for which information
is available.
Schedule of City of Dover's Contributions
County & Municipal Police and Firefighter's Pension Plan
R
Contractually required contribution (ERS)
Contributions in relation to the contractually required contribution
Contribution deficiency (excess)
$
$
Fiscal Year Ending
2015 2014
933,750 $ 990,588
(933,750)
- $
(990,588)
-
AF
Board's covered-employee payroll $ 7,060,453 $ 6,582,053
Contributions as a percentage of covered-employee payroll 13.23% 15.05%
This schedule is presented to illustrate the requirement to show information for 10 years. However,
information prior to June 30, 2015 is not available.
3. OTHER POST-EMPLOYMENT PLAN
The following information presents additional information related to funding status and progress of
Other Postemployment Benefits. It is intended to help readers assess the individual plans’ funding
status on a going-concern basis and assess progress made in accumulating sufficient assets to pay
benefits when due.
The amount shown below as actuarial accrued liability is a measure of the difference between the
T
actuarial present value of future plan benefits, and the actuarial present value of future normal cost.
114
Paj 192
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
OPEB Trust
Schedule of Funding Status and Progress
(3) (6)
Unfunded UAAL
(2) Actuarial as a
(1) Actuarial Accrued (4) % of
Actuarial Actuarial Accrued Liabilities Funded (5) Covered
Valuation Value of Liability (UAAL) Ratio Covered Payroll
Date Assets (AAL) (2) – (1) (1)/(2) Payroll (3)/(5)
7/1/2015 $ 22,448,290 $ 66,600,509 $ 44,152,219 33.7% $ 17,656,880 250%
7/1/2014 18,752,196 51,224,521 32,472,325 36.6% 17,059,787 190%
D
7/1/2013
7/1/2012
7/1/2011
7/1/2010
7/1/2009
13,627,223
10,913,172
7,047,987
4,882,375
4,761,141
70,414,000
71,021,484
83,441,000
83,518,121
64,812,543
56,786,777
60,108,312
76,393,013
78,635,746
60,051,402
19.4%
15.4%
8.4%
5.8%
7.3%
17,521,727
17,335,618
18,454,162
18,292,104
18,797,853
324%
347%
414%
430%
319%
R
Actuarial Methods and Significant Assumptions
Valuation date
Actuarial cost method
Amortization method
Remaining amortization period
Asset valuation method
Actuarial Assumptions:
July 1, 2014
Projected Unit Credit
Level dollar Amount Open
30 years (open)
The Market Value of Assets
AF
Investment rate of return 6.5%
Discount rate 6.5%
Ultimate Rate of Medical inflation Varies between 5.00% and 5.70%
Initial Rate of Medical Inflation 7.00%<65 and 6.60%>=65
Health Care Cost Trend Getzen Model version 12.2 with real GDP
growth assumption 1.8%
Mortality RP-2000 Health Annuitant Mortality Table
Projected on a generational basis using
Scale AA
T
115
Paj 194
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
D
R
AF
2016 Arbor Day Poster Contest Winners gather for a photo with Governor Markell, state
legislators, representatives from the City of Dover, and Department of Agriculture officials.
Credit Photo: delawaretrees.com/2016arbordayceremony
T
117
Paj 195
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
FINANCIAL STATEMENTS
D GENERAL FUND COMBINING SCHEDULES
The Governmental Capital Projects Fund is combined with the General Fund in the Basic
Financial Statements. The combining schedules are presented in the supplementary
information.
The budgetary comparison for the Governmental Capital Projects Fund has its own separate
R
budget and is presented in this section to show legal compliance. The perspective difference
between the basis of budgeting and GAAP is explained in the reconciliation of the basis of
budgeting to GAAP.
AF T
118
Paj 196
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
The City of Dover
Combining General Fund Balance Sheet
June 30, 2016
General Total
General Capital Projects General
Fund Fund Funds
Assets:
Cash and Cash Equivalents $ 1,283,983 $ 271,477 $ 1,555,460
Restricted Cash and Cash Equivalents - 763,697 763,697
Investments 4,905,446 2,741,938 7,647,384
Restricted Investments 18,438 - 18,438
Receivables, net
D Accounts
Taxes
Due from Other Funds
Prepaid Items
Inventory, at Cost
Total Assets $
813,294
77,421
614,906
59,384
114,156
7,887,028 $
-
-
-
-
-
3,777,112
813,294
77,421
614,906
59,384
114,156
$ 11,664,140
R
Liabilities:
Accounts Payable
Deferred Revenue
Due to Other Funds
Other
Total Liabilities
Deferred Inflows of Resources:
$ 1,282,503
23,144
1,911
208,972
1,516,530
$ 655,401
57,825
1,920
-
715,146
$ 1,937,904
80,969
3,831
208,972
2,231,676
AF
Unavailable revenue 273,240 - 273,240
Total Deferred Inflows of Resources 273,240 - 273,240
Fund Balances:
Non-Spendable
Inventory and Prepaids 173,540 - 173,540
Library Endowment 5,000 - 5,000
Patronage Stock 16,594 - 16,594
Restricted
Library Endowment 1,844 - 1,844
Verizon Cable Franchise 171,925 - 171,925
Committed
Contingency 732,833 - 732,833
Parkland Reserve
Assigned
Capital Assets
Unassigned
Total Fund Balances
Total Liabilities and Fund Balances $
-
4,995,522
6,097,258
7,887,028
-
T
$
326,364
2,735,602
-
3,061,966
3,777,112
326,364
2,735,602
4,995,522
9,159,224
$ 11,664,140
119
Paj 197
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
The City of Dover
Combining Statement of Revenues, Expenditures and
Changes in Fund Balances of the General Fund
For the Year Ended June 30, 2016
General Total
General Capital Projects General
Fund Fund Funds
Revenues
Fines $ 659,418 $ - $ 659,418
Library Revenue- General 67,078 - 67,078
Library Revenue County Reimbursement 352,599 - 352,599
Licenses and Permits 3,232,643 - 3,232,643
Sanitation Fees and Rebates 2,527,478 - 2,527,478
Miscellaneous Services 1,582,127 258,064 1,840,191
D
Property Taxes
Grants Received
Court of Chancery Fees
Investment Income
Total Revenues
Expenditures
Current:
General Government
12,846,772
572,561
1,239,300
164,460
23,244,436
1,873,837
-
63,890
-
5,427
327,381
-
12,846,772
636,451
1,239,300
169,887
23,571,817
1,873,837
R
Library Services
Public Safety and Law Enforcement
Public Works
Recreational Services
Streets and Sanitation Services
Engineering services
Financial Administration
Garage and Stores
Insurance
1,430,640
20,268,618
1,534,037
713,462
2,760,616
166,579
919,086
381,609
280,901
-
770,506
68,352
70,514
3,321,197
-
-
84,234
-
1,430,640
21,039,124
1,602,389
783,976
6,081,813
166,579
919,086
465,843
280,901
AF
Retiree Health Care 1,567,700 - 1,567,700
Employee Pension 594,300 - 594,300
Community and Economic Development 122,813 - 122,813
Street Lights 804,246 - 804,246
Debt Service:
Principal Retirement 553,824 - 553,824
Interest and Fiscal Charges 118,565 - 118,565
Total Expenditures 34,090,833 4,314,803 38,405,636
Excess (deficiency) of Revenues over Expenditures (10,846,397) (3,987,422) (14,833,819)
Other Financing Sources and Uses
Reserve Transfers (263,687) (92,700) (356,387)
Interfund Transfers 11,714,421 2,625,400 14,339,821
Total other Financing Sources and Uses 11,450,734 2,532,700 13,983,434
Net Change in Fund Balances 604,337 (1,454,722) (850,385)
Fund Balances at Beginning of Year $ 4,820,414 $ 2,926,738 $ 7,747,152
Fund Balances at End of Year
Perspective and GAAP (Non-GAAP) Differences:
Fair Value of Investment Adjustment
Deferred Revenues - Non-spendable
Inventory & Prepaids - Non-spendable
Capital Asset - Assigned
Unassigned Fund Balance
$
$
$
T
5,424,751 $
17,551 $
(273,240)
(173,540)
-
4,995,522 $
1,472,016 $
9,806 $
-
-
(1,481,822)
- $
6,896,767
27,357
(273,240)
(173,540)
(1,481,822)
4,995,522
120
Paj 198
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
GOVERNMENTAL CAPITAL PROJECTS FUND
Schedule of Revenues, Expenditures and Changes in Fund Balances
Budget & Actual (Non-GAAP Basis)
For the Year Ended June 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance - Working Capital $ 154,800 $ 2,926,700 $ 2,926,738 $ 38
REVENUES:
State Grant - Other - 80,500 63,890 (16,610)
D
Transfer from General Fund for Projects
Income from Sale of Assets
Interest Earnings
Miscellaneous Receipts
Total Revenues
TOTAL BEGINNING BALANCE & REVENUES $
2,625,400
20,300
5,000
-
2,650,700
2,805,500 $
2,625,400
120,800
5,000
74,700
2,906,400
5,833,100 $
2,625,400
180,401
5,427
77,663
2,952,781
5,879,519 $
-
59,601
427
2,963
46,381
46,419
R
EXPENDITURES:
Fire
Grounds Maintenance
Life Safety
Police
Recreation
Streets
Sanitation
City Manager
$ 145,600
201,100
55,700
262,100
-
1,428,500
449,000
24,700
$ 445,800
185,200
55,700
302,700
73,900
3,735,000
449,000
24,700
$ 445,594
68,352
56,411
268,501
70,514
2,918,713
402,484
-
$ 206
116,848
(711)
34,199
3,386
816,287
46,516
24,700
AF
Fleet Maintenance 84,000 84,500 84,234 266
Subtotal 2,650,700 5,356,500 4,314,803 1,041,697
Transfer to Capital Asset Reserve - 92,700 92,700 -
Total Expenditures 2,650,700 5,449,200 4,407,503 1,041,697
Budget Balance - Working Capital 154,800 383,900 1,472,016 (1,088,116)
Budget Balance & Expenditures $ 2,805,500 $ 5,833,100 $ 5,879,519 $ (46,419)
Budget Balance - Working Capital $ 1,472,016
Perspective and GAAP (Non-GAAP) Differences:
Fair value of investment adjustment 9,806
Assigned to Capital assets 1,253,780
Committed to Parks & Recreation improvements 326,364
Total Fund Balances $ 3,061,966
T
121
Paj 199
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
D FINANCIAL STATEMENTS SPECIAL REVENUE FUNDS
Special Revenue Funds include the group of funds classified as grant funds and a Realty
Transfer Tax Fund. The proceeds from specific revenue sources are restricted to specified
expenditure purposes. The City adopts budgets for selected Special Revenue Funds.
Combining and individual statements appear in this section.
R
POLICE GRANTS
The City of Dover Police Department receives various grants from the State of Delaware for
public and highway safety and the U.S. Department of Justice for local law enforcement. All
grant transactions are recorded in this fund.
LIBRARY GRANTS
The City of Dover Public Library receives various grants from the State of Delaware, Kent
County, and the Federal Government. Activities associated with these grants are recorded in
AF
this fund.
MUNICIPAL STREET AID
The State of Delaware has passed legislation to share a portion of Delaware’s motor fuel tax
revenue with local municipalities through grants. The amount of the grant the City
receives depends on its population and miles of streets maintained. The grant is used for
street light expense within the City.
CDBG HOUSING GRANTS & NEIGHBORHOOD STABILIZATION PROGRAM
The City receives a U.S. Department of Housing and Urban Development Entitlement Grant for
the Community Development Block Grant Program. This provides housing to low or moderate-
income persons as well as public housing rehabilitation and community policing. Combined
T
with the CDBG Fund is the Neighborhood Stabilization Program (NSP) that provides low
interest loans for low to moderate-income families.
122
Paj 200
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
FINANCIAL STATEMENTS SPECIAL REVENUE FUNDS
D (Continued)
STATE OF DELAWARE DEPARTMENT OF TRANSPORTATION GRANTS
The State of Delaware Department of Transportation grants provide funds for specific
street projects in the City. State law provides funds to the State’s elected officials for suburban
street aid, which officials can then provide to their districts. The City receives these funds
R
for designated street projects and records all transactions for this fund.
SUBSTANCE ABUSE PREVENTION GRANT
The State of Delaware General Assembly Grant-In-Aid Program provides funds to
implement a substance abuse prevention program for at-risk and/or disadvantaged youths in the
City of Dover.
ELECTRONIC RED LIGHT SAFETY PROGRAM (ERLSP)
AF
The State of Delaware Department of Transportation provides a grant to municipalities that
implement the Electronic Red Light Safety Program. Under this program, the City is
granted a portion of the fines collected from drivers who are ticketed for running red lights
installed with electronic photo identification equipment within the City limits.
REALTY TRANSFER TAX
Delaware Code states that realty transfer tax realized by the City shall be segregated from
the general fund and the funds shall be expended solely for the capital and operating costs of
public safety services, economic development programs, public works services, capital projects
and improvements, infrastructure projects and improvements and debt reduction.
T
123
Paj 201
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
SPECIAL REVENUE FUNDS
COMBINING BALANCE SHEET
JUNE 30, 2016
Cash D
ASSETS:
Receivables
Prepaid items
POLICE
GRANTS
$ 527,518
200
-
LIBRARY
GRANTS
$ 65,051
-
350
MUNICIPAL CDBG/NSP
STREET
$
AID
HOUSING
GRANTS
131
-
-
$ 11,719
-
-
STATE
D.O.T.
GRANTS
$ 90,699
-
-
SUBSTANCE
$
ABUSE
PREV. GRANT
112,248
-
-
ERLSP
$ 100
-
-
REALTY
TRANSFER
$
TAX
28
1,177
-
$
TOTALS
807,494
1,377
350
Due from General Fund
Due from other governments
TOTAL ASSETS
LIABILITIES AND FUND BALANCE:
Liabilities:
Vouchers Payable
R 600
14,326
542,644
10,235
-
-
65,401
26,876
-
-
131
-
-
9,546
21,265
3,750
-
-
90,699
-
-
-
112,248
12,795
-
56,446
56,546
-
1,205
-
-
-
600
80,318
890,139
53,656
AF
Deferred Revenue 1,128 1,000 - - - - - - 2,128
Due to other funds-charges 18,364 - 31 177 - - 56,446 28 75,046
Total Liabilities 29,727 27,876 31 3,927 - 12,795 56,446 28 130,830
Fund Balances:
Nonspendable - 350 - - - - - - 350
Restricted 512,917 37,175 100 17,338 90,699 99,453 100 1,177 758,959
Total Fund Balances 512,917 37,525 100 17,338 90,699 99,453 100 1,177 759,309
TOTAL LIABILITIES AND
FUND BALANCES $ 542,644 $ 65,401 $ 131 $ 21,265 $ 90,699 $ 112,248 $ 56,546 $ 1,205 $ 890,139
124
T
Paj 202
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
SPECIAL REVENUE FUNDS
COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN UNRESERVED FUND BALANCES
YEAR ENDED JUNE 30, 2016
REVENUES:
D
Grants received
Recreation revenue
Police fines
$
POLICE
GRANTS
956,712
-
-
LIBRARY
GRANTS
$ 296,335
-
-
MUNICIPAL CDBG/NSP HOT SHOT
STREET
AID
$ 673,128
-
-
HOUSING AND GAMES
GRANTS GRANT
$ 256,662
-
-
$ 10,549
-
-
STATE
D.O.T.
GRANTS
$ 577,284
-
-
SUBSTANCE
ABUSE PREV.
$
GRANT
28,030
65,145
-
$
ERLSP
-
-
468,793
REALTY
TRANSFER
$
TAX
-
-
-
TOTALS
$ 2,798,700
65,145
468,793
Transfer taxes
Investment income (loss)
TOTAL REVENUES
EXPENDITURES:
Program expenditures
TOTAL EXPENDITURES
R -
2,022
958,734
441,744
441,744
-
-
296,335
289,381
289,381
-
214
673,342
-
-
-
-
256,662
326,614
326,614
-
-
10,549
10,549
10,549
-
145
577,429
544,528
544,528
-
-
93,175
91,903
91,903
-
-
468,793
-
-
2,191,915
437
2,192,352
2,550
2,550
2,191,915
2,818
5,527,371
1,707,269
1,707,269
AF
Excess (deficiency) of revenues over
(under) expenditures 516,990 6,954 673,342 (69,952) - 32,901 1,272 468,793 2,189,802 3,820,102
OTHER FINANCING SOURCES (USES):
Transfers-out (159,017) - (673,377) - - - - (468,793) (2,188,634) (3,489,821)
Net Change in fund balances 357,973 6,954 (35) (69,952) - 32,901 1,272 - 1,168 330,281
FUND BALANCE
AT BEGINNING OF YEAR 154,944 30,571 135 87,290 - 57,798 98,181 100 9 429,028
FUND BALANCE
AT END OF YEAR $ 512,917 $ 37,525 $ 100 $ 17,338 $ - $ 90,699 $ 99,453 $ 100 $ 1,177 $ 759,309
125
T
Paj 203
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
POLICE GRANTS
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE - BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ 125,000 $ 154,900 $ 154,944 $ 44
D
Interest earned
Grants received
TOTAL REVENUES & BEGINNING BALANCE
EXPENDITURES:
Personnel
-
527,300
652,300
80,300
-
1,111,900
1,266,800
80,300
2,022
956,712
1,113,678
76,423
2,022
(155,188)
(153,122)
(3,877)
R
Program expenses/supplies
Computer hardware
Telephone/fax
Training/Conference/Food/Travel
Consulting/audit fees
Contractual services
TOTAL EXPENDITURES
410,600
20,000
15,000
17,000
1,000
-
543,900
377,600
20,000
15,000
79,600
1,000
299,400
872,900
177,889
2,825
19,690
74,203
-
90,714
441,744
(199,711)
(17,175)
4,690
(5,397)
(1,000)
(208,686)
(431,156)
AF
Other financing uses:
Operating transfers - out (74,400) (172,700) (159,017) 13,683
BALANCE CARRIED TO NEXT YEAR $ 34,000 $ 221,200 $ 512,917 $ 291,717
T
126
Paj 204
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
LIBRARY GRANTS
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE - BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ 17,300 $ 30,600 $ 30,571 $ (29)
D
Grants received: State
Grants received: Federal
TOTAL REVENUES & BEGINNING BALANCE
EXPENDITURES:
Program expenditures/supplies (Fed Grant)
Program expenditures/supplies (State Grant)
278,900
2,500
298,700
2,500
24,100
305,500
2,500
338,600
2,500
27,500
293,835
2,500
326,906
2,500
25,436
(11,665)
-
(11,694)
-
(2,064)
Office Supplies
Printing/duplicating
Postage
Books
R
Furniture/Fixtures
Audio visual supplies
Training/conference/food/travel
Office equipment repairs
24,000
13,200
100
129,200
3,100
75,100
2,000
6,000
30,800
12,500
100
146,600
7,000
77,200
8,800
6,300
24,413
12,306
43
129,687
9,827
74,703
3,303
5,314
(6,387)
(194)
(57)
(16,913)
2,827
(2,497)
(5,497)
(986)
AF
Office equipment lease 1,200 2,000 1,849 (151)
Contractual services 900 - - -
TOTAL EXPENDITURES 281,400 321,300 289,381 (31,919)
BALANCE CARRIED TO NEXT YEAR $ 17,300 $ 17,300 $ 37,525 $ 20,225
T
127
Paj 205
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
MUNICIPAL STREET AID FUND
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE-BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ 100 $ 100 $ 135 $ 35
D
State Grant - Operations
Interest Earned
TOTAL REVENUES & BEGINNING BALANCE
Other financing uses:
Operating transfers-out
564,200
-
564,300
(564,200)
673,100
-
673,200
(673,100)
673,128
214
673,477
(673,377)
28
214
277
(277)
R
BALANCE CARRIED TO NEXT YEAR $ 100 $ 100 $ 100 $ -
AF T
128
Paj 206
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
HOUSING PROGRAMS - CDBG & NSP
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE-BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance CDBG $ 2,100 $ 2,100 $ 2,013 $ (87)
D
Beginning balance NSP
Federal grant received
Revenue from NSP
TOTAL REVENUES & BEGINNING BALANCE
EXPENDITURES:
Prior year Closing cost/down payment program
-
265,400
-
267,500
-
-
272,800
-
274,900
900
85,277
231,161
25,501
343,952
892
85,277
(41,639)
25,501
69,052
8
R
Prior year Ncall Research Inc.
Current year closing cost/down payment program
Current year Connection Community Supply
Current year Dover interfaith ministry
Current year MHDC home repair
Current year Habitat for Humanity
Current year Milford housing H/O rehab
Current year Peoples Place
-
60,000
7,400
27,000
35,300
40,000
52,900
6,800
6,500
60,000
7,400
27,000
35,300
40,000
52,900
6,800
5,500
59,108
4,952
27,000
12,990
37,047
39,506
6,722
1,000
892
2,448
-
22,310
2,953
13,394
78
AF
Current year salaries 36,000 36,000 37,444 (1,444)
NSP Salaries - - 2,493 (2,493)
NSP expense - - 92,960 (92,960)
TOTAL EXPENDITURES 265,400 272,800 326,614 (53,814)
CDBG BALANCE CARRIED TO NEXT YEAR $ 2,100 $ 2,100 $ 2,013 $ 87
NSP BALANCE CARRIED TO NEXT YEAR $ - $ - $ 15,325 $ (15,325)
T
129
Paj 207
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
STATE OF DELAWARE DEPARTMENT OF TRANSPORTATION GRANTS
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE - BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ 144,000 $ 57,800 $ 57,798 $ (2)
D
Grants received: State
Interest earned
TOTAL REVENUES & BEGINNING BALANCE
EXPENDITURES:
Program expenditures Grant Related
500,000
500
644,500
644,000
839,300
500
897,600
890,100
577,284
145
635,227
544,528
(262,016)
(355)
(262,373)
(345,572)
R
TOTAL EXPENDITURES
BALANCE CARRIED TO NEXT YEAR
CITY OF DOVER
$
SUBSTANCE ABUSE PREVENTION PROGRAM
644,000
500 $
890,100
7,500 $
544,528
90,699 $
345,572
83,199
AF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE - BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ 41,000 $ 98,200 $ 98,181 $ (19)
Grants revenue 55,700 28,000 28,030 30
Recreation revenue 33,000 50,000 65,145 15,145
TOTAL REVENUES & BEGINNING BALANCE
EXPENDITURES:
Temporary help/benefits
Program expenditures/supplies
TOTAL EXPENDITURES
BALANCE CARRIED TO NEXT YEAR $
129,700
60,200
55,700
115,900
13,800
T
$
176,200
60,200
55,700
115,900
60,300 $
191,356
57,228
34,675
91,903
99,453 $
15,156
(2,972)
(21,025)
(23,997)
39,153
130
Paj 208
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
D FINANCIAL SCHEDULES PROPRIETARY FUND TYPES
ENTERPRISE FUNDS
The following schedules pertaining to the major enterprise funds are not required under GAAP, but
are included for public review of budgetary compliance. Accordingly, no reconciliation to the GAAP
financial statements is provided.
R
WATER/WASTEWATER FUND
The Water/Wastewater Fund accounts for all operating activity of the Water/Wastewater Utility. This
includes service revenues, investment earnings on operating accounts, direct and indirect operating
expenses, sewerage treatment fees, debt service, and transfers to other funds and the Improvement
and Extension Fund.
The Water/Wastewater Improvement and Extension Fund is used to account for all capital project and
AF
equipment purchases. The City utilizes revenue and expenditure accounts to record capital project
receipts, transfers from the operating fund, and project costs.
The funds are combined for GAAP reporting purposes with assets capitalized.
ELECTRIC REVENUE FUND
The Electric Revenue Fund accounts for all operating activity of the electric utility. This includes
service revenues, investment earnings on operating accounts, direct and indirect operating expenses,
purchased power cost, debt service, and transfers to other funds and the Improvement and Extension
Fund.
The Electric Improvement and Extension Fund is used to account for all capital project and equipment
T
purchases. The City utilizes revenue and expenditure accounts to record capital project receipts,
transfers from the operating fund, and project costs.
The funds are combined for GAAP reporting purposes with assets capitalized.
131
Paj 209
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
WATER/WASTEWATER FUND
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance - Water $ 861,600 $ 1,072,900 $ 1,072,915 $ 15
Beginning Balance - Wastewater 293,400 206,900 206,894 (6)
TOTAL BEGINNING BALANCES 1,155,000 1,279,800 1,279,809 9
D
REVENUES:
Water fees
Wastewater fees
Wastewater Treatment Fees
Groundwater adjustment
Miscellaneous services
Water tank space rent
6,200,000
3,728,000
3,026,500
1,864,300
64,000
341,900
5,366,600
3,823,800
2,997,600
1,965,600
56,200
341,900
5,457,061
3,745,497
2,936,831
1,878,057
69,555
337,989
90,461
(78,303)
(60,769)
(87,543)
13,355
(3,911)
Sewer Impact Fees
Total Revenues
TOTAL BEGINNING BALANCES & REVENUES
EXPENSES:
R
Interest earnings
Water Impact Fees
Engineering & Inspection
$
$
3,000
250,000
250,000
15,727,700
16,882,700
517,500
$
$
10,000
222,400
253,400
15,037,500
16,317,300
512,500
$
$
4,341
207,516
238,030
14,874,877
16,154,686
499,239
$
(5,659)
(14,884)
(15,370)
(162,623)
(162,614)
13,261
AF
Water 673,300 650,900 618,876 32,024
Water Treatment Plant 1,910,000 1,743,100 1,647,253 95,847
Wastewater 968,600 840,600 774,075 66,525
Kent County Treatment Fee 4,130,000 4,130,000 3,894,341 235,659
Interfund Service Fees 1,492,700 1,420,200 1,426,018 (5,818)
Retirees Health Care 178,600 60,200 60,200 -
Debt Service - Water 545,200 521,100 516,941 4,159
Debt Service - Wastewater 586,900 611,300 608,966 2,334
Other Employment Expenses 20,000 142,300 - 142,300
Bank & CC Fees 46,200 25,000 23,559 1,441
Other Appropriations:
Approp to Pension Fund - 248,400 248,400 -
Transfer to Water I/E 1,800,000 1,800,000 1,800,000 -
Transfer to Wastewater I/E 1,500,000 1,500,000 1,500,000 -
Transfer to Impact Fee Reserve - Wastewater - - 54,389 (54,389)
Transfer to General Fund from Water
Transfer to General Fund from Wastewater
Transfer to Contingency Reserve Water
Total Expenses
Budget Balance - Water
Budget Balance - Wastewater
Total Budget Balances - Working Capital
TOTAL BUDGET BALANCES & EXPENSES $
550,000
300,000
32,000
15,251,000
1,048,600
583,100
1,631,700
16,882,700 $
T 550,000
300,000
32,000
15,087,600
566,500
663,200
1,229,700
16,317,300 $
550,000
300,000
32,000
14,554,257
881,297
719,132
1,600,429
16,154,686 $
-
-
-
533,343
(314,797)
(55,932)
(370,729)
162,614
132
Paj 210
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
WATER/WASTEWATER IMPROVEMENT & EXTENSION FUND
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance -Water $ 833,500 $ 4,990,300 $ 4,990,310 $ 10
Beginning Balance -Wastewater 1,027,600 4,551,700 4,551,722 22
1,861,100 9,542,000 9,542,032 32
D
TOTAL BEGINNING BALANCES
REVENUES:
Miscellaneous Receipts
Grants Revenue
Interest earnings
Income from sale of assets
Transfer from Water Fund
Transfer from Wastewater Fund
-
-
25,000
-
1,800,000
1,500,000
61,400
20,300
69,900
-
1,800,000
1,500,000
70,247
18,952
119,442
16,479
1,800,000
1,500,000
8,847
(1,348)
49,542
16,479
-
-
Transfer from Water Impact Fee Reserve
Total Revenues
EXPENSES:
Water
R
TOTAL BEGINNING BALANCES & REVENUES $
165,000
3,490,000
5,351,100
2,028,600
$
165,000
3,616,600
13,158,600
5,396,100
$
20,800
3,545,920
13,087,952
1,810,487
$
(144,200)
(70,680)
(70,648)
3,585,613
AF
Wastewater 1,822,100 5,299,100 3,045,887 2,253,213
Water Treatment Plant - 330,900 246,052 84,848
Transfer to Impact Fee Reserve - Wastewater - - 1,271,343 (1,271,343)
Total Expenses 3,850,700 11,026,100 6,373,769 4,652,331
Budget Balance - Water 617,400 1,179,900 3,584,464 (2,404,564)
Budget Balance - Wastewater 883,000 952,600 3,129,719 (2,177,119)
Total Budget Balances - Working Capital 1,500,400 2,132,500 6,714,183 (4,581,683)
TOTAL BUDGET BALANCES & EXPENSES $ 5,351,100 $ 13,158,600 $ 13,087,952 $ 70,648
0 0 0 0
T
133
Paj 211
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
ELECTRIC REVENUE FUND
SCHEDULE OF REVENUE AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance - Working Capital $ 6,177,600 $ 8,337,500 $ 8,337,466 $ (34)
REVENUES:
Direct base sales 78,279,200 78,493,800 77,844,937 (648,863)
Rental income 202,600 202,600 238,862 36,262
Miscellaneous services 597,200 911,400 842,163 (69,237)
Utility tax 1,281,100 1,309,600 1,309,701 101
D
Green Energy
Interest earned-operating
Transfer from Rate Stabilization
Total Revenues
TOTAL BEGINNING BALANCE & REVENUES
EXPENSES:
Power Supply & Generation
Power Supply
$
$
128,000
47,900
3,000,000
83,536,000
89,713,600
23,402,600
$
$
128,000
35,000
750,000
81,830,400
90,167,900
23,402,600
$
$
126,593
64,340
750,000
81,176,596
89,514,062
23,610,686
$
$
(1,407)
29,340
-
(653,804)
(653,838)
(208,086)
R
Power Supply Management
RGGI
Dover Sun Park Energy
Solar Renewal Energy Credits
Renewable Energy Credits
Capacity Charges
PJM Charges - Transmission & Fees
PJM Charges - Load
Total Power Supply
Plant Operations
996,000
175,000
2,313,900
363,400
673,400
10,225,100
7,932,500
7,966,100
54,048,000
6,434,600
996,000
175,000
2,313,900
363,400
673,400
10,225,100
7,932,500
7,966,100
54,048,000
6,382,900
996,000
66,080
2,280,044
344,577
586,169
10,574,198
5,247,660
2,960,596
46,666,010
5,734,855
-
108,920
33,856
18,823
87,231
(349,098)
2,684,840
5,005,504
7,381,990
648,045
AF
Capacity Credits (10,472,100) (10,472,100) (9,827,426) (644,674)
PJM Credits (360,000) (360,000) (617,904) 257,904
PJM Spot Market Energy (1,708,300) (1,708,300) (1,002,972) (705,328)
Generation Fuels 1,167,300 1,167,300 1,339,688 (172,388)
Total Generation (4,938,500) (4,990,200) (4,373,759) (616,441)
Utility Tax 1,281,100 1,309,600 1,309,701 (101)
Administration 839,300 834,300 711,397 122,903
Transmission/Distribution 4,068,600 3,437,300 3,279,685 157,615
Electrical Engineering 1,335,800 1,120,900 1,065,980 54,920
Systems Operations 679,800 601,500 593,428 8,072
Meter Reading 360,500 363,200 358,571 4,629
Provision for Uncollectible 200,000 200,000 200,000 -
Retirees Health Care 537,800 57,700 57,700 -
OPEB Trust Contribution 1,030,000 - 326,411 (326,411)
Green Energy Payment to DEMEC 128,000 128,000 126,593 1,407
Bank & CC Fees 242,300 259,300 258,500 800
Interest on Deposits
Intrafund Service Fees
Other Appropriations:
Electric Capital Project Fund
General Fund
Debt Service
Rate Stabilization Fund
Insurance Reserve
Contingency Reserve
Other Employment Expenses
TOTAL EXPENSES
Budget Balance - Working Capital
TOTAL BUDGET BALANCE & EXPENSES $
20,500
3,738,500
3,500,000
10,000,000
3,402,000
-
10,000
13,000
72,000
80,568,700
9,144,900
89,713,600 $
T
20,500
3,586,200
3,500,000
10,000,000
1,617,700
394,800
10,000
13,000
353,400
76,865,200
13,302,700
90,167,900 $
18,283
3,640,969
3,665,375
10,000,000
1,621,463
394,800
10,000
13,000
-
69,944,107
19,569,955
89,514,062 $
2,217
(54,769)
-
(165,375)
-
(3,763)
653,838
-
-
-
353,400
6,921,093
(6,267,255)
134
Paj 212
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
ELECTRIC IMPROVEMENT AND EXTENSION FUND
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance - Working Capital $ 3,623,600 $ 7,095,300 $ 7,095,270 $ (30)
TOTAL BEGINNING BALANCES 3,623,600 7,095,300 7,095,270 (30)
D
REVENUES:
Transfer from Electric Revenue Fund
Bond Proceeds
Miscellaneous Receipts
Interest Earnings
Income from Sale of Assets
General Service Billing
Total Revenues
3,500,000
-
-
26,700
-
1,900,000
5,426,700
3,500,000
2,108,000
15,000
57,900
-
1,900,000
7,580,900
3,665,375
1,942,628
-
92,608
6,200
327,453
6,034,264
165,375
(165,372)
(15,000)
34,708
6,200
(1,572,547)
(1,546,636)
TOTAL BEGINNING BALANCES & REVENUES
EXPENSES:
R
Power Plant
Transmission/Distribution
Engineering
Meter Reading
Total Expenses
$
$
9,050,300
1,655,000
2,887,600
1,724,300
-
6,266,900
$ 14,676,200
$ 2,299,800
3,524,900
3,288,000
23,000
9,135,700
$ 13,129,534
$ 964,880
1,109,450
1,740,853
-
3,815,183
$ (1,546,666)
$ 1,334,920
2,415,450
1,547,147
23,000
5,320,517
AF
Budget Balance - Improvement & Extension Fund 2,783,400 5,540,500 9,314,351 (3,773,851)
Total Budget Balances - Working Capital 2,783,400 5,540,500 9,314,351 (3,773,851)
TOTAL BUDGET BALANCES & EXPENSES $ 9,050,300 $ 14,676,200 $ 13,129,534 $ 1,546,666
T
135
Paj 213
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
D FINANCIAL SCHEDULES PROPRIETARY FUND TYPES
INTERNAL SERVICE FUNDS
WORKERS’ COMPENSATION INSURANCE FUND
The City has created this fund to account for the revenues and expenses related to a self- insured
Workers’ Compensation Fund. The revenues are received from the City's various funds. These
R
funds contribute to the Workers’ Compensation Fund an amount based on salaries at a pre-
determined assessment rate. Claims paid, reinsurance cost and third party administrator's fees
are charged to this fund.
Budgetary schedule is included for public review of budgetary compliance.
AF T
136
Paj 214
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
INTERNAL SERVICE FUND - WORKERS' COMPENSATION
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2016
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
D
OPERATING REVENUES:
Beginning Balance
Interest Earned
City Contribution
Miscellaneous Revenue
TOTAL REVENUES
$ 1,052,600
10,600
642,500
-
$ 1,705,700
$ 1,248,200
20,700
620,000
9,400
$ 1,898,300
$ 1,248,164
23,653
679,064
9,489
$ 1,960,370
$
$
(36)
2,953
59,064
89
62,070
R
OPERATING EXPENSES:
Program Expenses
Contractual Services
Insurance
Bank Fees
$ 475,000
25,000
103,900
1,300
$ 475,000
25,000
103,900
-
$ 561,086
4,000
105,416
-
$ (86,086)
21,000
(1,516)
-
AF
State of Delaware - Self-Insurance Tax 37,000 38,100 38,041 59
TOTAL EXPENSES $ 642,200 $ 642,000 $ 708,543 $ (66,543)
BUDGET BALANCE - CARRY FORWARD $ 1,063,500 $ 1,256,300 $ 1,251,827 $ (4,473)
T
137
Paj 215
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
D FINANCIAL STATEMENTS FIDUCIARY FUND TYPES
DOWNTOWN DOVER PARTNERSHIP
AGENCIES
The City established the Downtown Dover Partnership as an agency for the development of the
downtown urban area.
R
FOURTH OF JULY CELEBRATION COMMITTEE
The Fourth of July Celebration Committee is designed to provide recreation enjoyment and
educational events commemorating the birth of our nation.
AF T
138
Paj 216
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
COMBINING STATEMENT OF CHANGES IN ASSETS AND LIABILITIES
ALL AGENCY FUNDS
YEAR ENDED JUNE 30, 2016
BALANCE BALANCE
JUNE 30, 2015 ADDITIONS DEDUCTIONS 30-Jun-16
DOWNTOWN DOVER PARTNERSHIP
ASSETS:
Cash $ 764,480 $ 688,809 $ 904,962 $ 548,327
Receivables 49,685 4,330 53,881 134
DPrepaid Items
Total Assets
LIABILITIES:
Vouchers Payable
Deposit Payable
Due to Agencies
$
-
814,165
17,595
27,432
769,138
$
$
94
693,233
732,387
-
-
$
$
-
958,843
733,540
-
264,457
$
$
94
548,555
16,442
27,432
504,681
R
Total Liabilities
4TH JULY CELEBRATION COMMITTEE
ASSETS:
Cash
Prepaid items
Total Assets
$
$
$
814,165
31,455
1,000
32,455
$
$
$
732,387
19,854
-
19,854
$
$
$
997,997
23,007
500
23,507
$
$
$
548,555
28,302
500
28,802
AF
LIABILITIES:
Vouchers Payable $ - $ 22,572 $ 22,572 $ -
Due to Agencies 32,455 19,854 23,507 28,802
Total Liabilities $ 32,455 $ 42,426 $ 46,079 $ 28,802
TOTAL-ALL AGENCY FUNDS
ASSETS:
Cash & Investments $ 795,935 $ 708,663 $ 927,969 $ 576,629
Receivables 49,685 4,330 53,881 134
Prepaid Items 1,000 94 500 594
Total Assets $ 846,620 $ 713,087 $ 982,350 $ 577,357
LIABILITIES:
Vouchers Payable
Deposit Payable
Due to Agencies
Total Liabilities
$
$
17,595
27,432
801,593
846,620
$
$
T
754,959
-
19,854
774,813
$
$
756,112
-
287,964
1,044,076
$
$
16,442
27,432
533,483
577,357
139
Paj 217
D
R
AF
This section of the City of Dover’s Comprehensive Annual Financial Report represents
detailed information as a context for understanding what the statements, note
disclosures and required supplementary information says about the Government’s overall
financial health.
T
Paj 218
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
D
R
AF
Amanda Debus was crowned Miss Delaware 2016 June 12, 2016 at Dover Downs Hotel &
Casino.
Credit Photo: pageantsnews.com
T
141
Paj 219
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
D
This part of the City of Dover’s comprehensive annual financial report presents detailed
information as a context for understanding what the information in the financial statements, note
disclosures, and required supplementary information says about the government’s overall
R
financial health.
These schedules contain trend information to help the reader understand how the City’s financial
performance and well-being have changed over time.
AF
These schedules contain information to help the reader assess the City’s most significant local
revenue source, property tax.
These schedules present information to help the reader assess the affordability of the City’s
current levels of outstanding debt and the City’s ability to issue additional debt in the future.
These schedules offer demographic and economic indicators to help the reader understand the
environment within which the City’s financial activities take place.
T
These schedules contain service and infrastructure data to help the reader understand how the
information in the City’s financial report relates to the services the City provides and the activities
it performs.
Sources: Unless otherwise noted, the information in these schedules is derived from the
comprehensive annual financial reports for the relevant year.
142
Paj 220
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
D
R
AF
Johnny Martinez after receiving his diploma during DHS's 2016 graduation.
Credit Photo: Dover Post, David Paulk
143
T
Paj 221
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 1
City of Dover
Net Position by Component
Last Ten Fiscal Years
(Accrual basis of accounting)
D
Governmental Activities
Net investment in capital assets
Restricted
Unrestricted
Total governmental activities net position
Business-type activities
Net investment in capital assets
2016
(22,214,284)
32,779,778
110,647,045
2015
$ 54,061,334 $ 51,485,408 $ 50,738,483 $ 49,577,021 $ 49,642,124 $ 38,839,995 $ 35,742,504
932,728 556,553
(27,947,709)
24,094,252
(7,142,570)
108,565,514
612,054
44,207,967
2014
721,682
(4,791,553)
45,507,150
101,670,949
2013
482,780
(6,759,433)
43,365,471
100,079,972
2012
1,774,167
(99,435)
40,514,727
98,303,263
Fiscal Year
2011
1,250,342
4,820,682
41,813,528
97,270,906
2010
96,660,480
2009
$ 35,752,624
1,758,470
9,536,614
47,047,708
91,471,776
2008
$ 35,255,463
1,602,932
15,155,125
52,013,520
101,154,934
2007
$ 29,709,046
1,591,678
13,849,061
45,149,785
89,289,351
Restricted
Unrestricted
Total business-type activities net position
Primary government
Net investment in capital assets
Restricted
Unrestricted
Total primary government net position
NOTE
R 37,026,527
26,876,166
174,549,738
164,708,379
37,959,255
4,661,882
$ 207,329,516
36,751,850
21,732,221
167,049,585
160,050,922
37,308,403
(6,215,488)
36,123,755
36,098,998
173,893,702
152,409,432
36,735,809
28,956,428
$ 191,143,837 $ 218,101,669
The fiscal years prior to 2015 show fund balances as they were reported prior to GASB 68.
34,665,736
39,534,763
174,280,471
149,656,993
35,387,418
34,743,210
$ 219,787,621
33,836,315
33,947,753
166,087,331
147,945,387
34,319,095
27,188,320
$ 209,452,802
34,148,330
23,286,232
154,705,468
136,110,901
35,922,497
23,186,797
$ 195,220,195
31,302,487
19,318,633
147,281,600
132,402,984
32,552,829
24,139,315
$ 189,095,128
34,372,050
18,614,907
144,458,733
127,224,400
36,130,520
28,151,521
$ 191,506,441
23,758,183
16,263,139
141,176,256
136,410,397
25,361,115
31,418,264
$ 193,189,776
29,762,946
14,371,418
133,423,715
118,998,397
31,354,624
28,220,479
$ 178,573,500
AF T
144
Paj 222
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 2
City of Dover
Changes in Net Position
Last Ten Fiscal Years
(Accrual basis of accounting)
D
Expenses
Governmental activities:
General government
Public safety
Public Works
Library and recreation
Community and economic development
Central services
Financial administration
$
2016
4,672,477
20,159,412
7,381,557
2,183,802
551,879
483,426
1,249,012
$
2015
3,374,955
21,336,042
3,848,402
3,079,426
444,474
443,072
1,247,976
2014
$ 1,288,977
19,219,986
6,594,829
2,942,800
676,554
512,586
1,368,048
2013
$ 1,474,045
17,989,463
6,099,484
2,313,048
939,966
454,816
1,122,830
2012
$ 1,180,327
17,638,304
8,135,172
2,377,363
773,208
469,385
1,146,524
Fiscal Year
2011
$ 1,248,124
16,848,343
6,257,946
2,731,492
1,173,546
599,498
2,463,426
2010
$ 1,510,308
16,357,692
7,115,319
2,265,205
2,228,744
544,611
2,353,180
2009
$ 1,855,983
15,929,187
7,539,463
2,417,236
724,555
550,886
2,557,465
2008
$ 1,384,276
15,120,737
4,355,206
2,108,664
497,914
586,274
1,425,074
$
2007
1,472,104
14,509,849
4,791,235
1,875,872
639,545
552,042
1,588,425
Other post-employment benefits
Interest on long-term debt
Total governmental activities expenses
Business-type activities
Water and Sewer
Electric
Total business-type activities
Total primary government expenses
Program Revenues
Governmental activities:
Charges for services:
R -
118,565
36,800,130
11,925,299
60,795,651
72,720,950
109,521,080
-
174,912
33,949,259
11,322,958
67,562,077
78,885,035
112,834,294
3,348,267
122,812
36,074,859
11,397,992
74,481,048
85,879,040
121,953,899
5,119,778
114,785
35,628,215
10,905,358
74,595,585
85,500,943
121,129,158
6,534,630
90,161
38,345,074
11,068,607
77,625,673
88,694,280
127,039,354
6,142,627
75,397
37,540,399
10,912,722
90,296,244
101,208,966
138,749,365
2,843,480
78,581
35,297,120
11,971,445
90,940,056
102,911,501
138,208,621
2,441,541
87,491
34,103,807
11,196,913
94,475,940
105,672,853
139,776,660
-
82,657
25,560,802
10,387,198
88,442,048
98,829,246
124,390,048
-
106,815
25,535,887
9,846,771
88,297,987
98,144,758
123,680,645
AF
General government 2,336,389 2,116,233 2,137,574 2,463,437 4,043,168 1,503,243 1,307,296 1,426,972 1,603,935 1,683,817
Public safety 4,920,783 4,558,200 4,676,162 4,240,847 4,803,827 4,682,687 4,309,516 4,358,641 4,571,911 4,499,315
Public works 2,527,478 2,578,892 2,595,648 2,624,877 1,903,623 2,173,434 1,340,729 1,396,801 1,334,492 1,312,328
Library and recreation 667,996 696,179 699,622 656,001 632,824 632,861 650,283 715,404 788,875 1,100,412
Operating grants and contributions 2,759,367 2,298,936 2,159,616 2,914,696 2,654,051 5,032,926 3,813,842 2,758,194 2,511,244 3,108,545
Capital grants and contributions 675,784 166,379 1,226,559 2,107,444 6,292,303 856,338 169,130 1,090,838 647,724 790,612
Total governmental activities program revenues 13,887,797 12,414,819 13,495,181 15,007,302 20,329,796 14,881,489 11,590,796 11,746,850 11,458,181 12,495,029
(Continued)
145
T
Paj 223
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
(Table 2 Continued - Changes in Net Position)
Fiscal Year Fiscal Year
2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Program Revenues
Business-type activities:
Charges for services:
Water and Sewer 14,976,213 14,875,806 13,268,213 13,387,706 13,775,833 14,033,678 11,531,595 11,319,027 12,158,812 11,819,643
D
Electric
Capital Contributions
Total business-type activities program revenues
Total primary government program revenues
Net (expense)/revenue:
Governmental activities
Business-type activities
Total primary government net revenue (expense)
General Revenues and Other Changes in Net Position
Governmental activities:
Property taxes
80,695,910
44,955
95,717,078
109,604,875
(22,912,333)
22,996,128
83,795
12,846,774
79,802,674
1,516,932
96,195,412
108,610,231
(21,534,440)
17,310,377
(4,224,063)
11,176,763
79,489,192
401,947
93,159,352
106,654,533
(22,579,678)
7,280,312
(15,299,366)
11,094,479
90,685,693
-
104,073,399
119,080,701
(20,620,913)
18,572,456
(2,048,457)
11,126,395
93,529,401
441,285
107,746,519
128,076,315
(18,015,278)
19,052,239
1,036,961
11,050,198
101,902,619
997,750
116,934,047
131,815,536
(22,658,910)
15,725,081
(6,933,829)
10,904,908
100,278,474
392,855
112,202,924
123,793,720
(23,706,324)
9,291,423
(14,414,901)
10,029,584
101,420,982
-
112,740,009
124,486,859
(22,356,957)
7,067,156
(15,289,801)
10,075,401
96,858,790
2,078,040
111,095,642
122,553,823
(14,102,621)
12,266,396
(1,836,225)
9,557,982
87,014,071
705,572
99,539,286
112,034,315
(13,040,858)
1,394,528
(11,646,330)
9,032,995
Transfer taxes
Investment earnings
Transfers
Total governmental activities
Business-type activities:
Investment earnings
Transfers
Total business-type activities
Total primary government
Change in Net Position
Government activities
R 2,191,915
263,667
16,295,503
31,597,859
799,528
(16,295,503)
(15,495,975)
16,101,884
8,685,526
1,713,505
92,479
10,500,000
23,482,747
544,624
(10,500,000)
(9,955,376)
13,527,371
1,948,307
1,543,626
142,390
8,500,000
21,280,495
832,919
(8,500,000)
(7,667,081)
13,613,414
(1,299,183)
1,107,686
36,793
10,491,718
22,762,592
112,402
(10,491,718)
(10,379,316)
12,383,276
2,141,679
1,373,103
141,925
8,300,796
20,866,022
630,420
(8,300,796)
(7,670,376)
13,195,646
2,850,744
1,461,983
137,218
8,856,000
21,360,109
554,787
(8,856,000)
(8,301,213)
13,058,896
(1,298,801)
867,692
268,748
7,306,120
18,472,144
837,564
(7,306,120)
(6,468,556)
12,003,588
(5,234,180)
1,197,425
585,264
5,533,055
17,391,145
1,748,376
(5,533,055)
(3,784,679)
13,606,466
(4,965,812)
3,515,422
726,683
7,166,269
20,966,356
2,652,414
(7,166,269)
(4,513,855)
16,452,501
6,863,735
3,008,371
1,230,540
5,385,000
18,656,906
2,664,831
(5,385,000)
(2,720,169)
15,936,737
5,616,048
AF
Business-type activities 7,500,153 7,355,001 (386,769) 8,193,140 11,381,863 7,423,868 2,822,867 3,282,477 7,752,541 (1,325,641)
Total primary government $ 16,185,679 $ 9,303,308 $ (1,685,952) $ 10,334,819 $ 14,232,607 $ 6,125,067 $ (2,411,313) $ (1,683,335) $ 14,616,276 $ 4,290,407
NOTE
The Change in Net Position for fiscal 2015 includes a prior period adjustment for the Net Pension Liability associated with GASB 68.
146
T
Paj 224
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 3
City of Dover
Fund Balances of Governmental Funds
Last Ten Fiscal Years
(Modified accrual basis of accounting)
D
General Fund
Reserved
Unreserved
Non-spendable
Restricted
Committed
Assigned
Unassigned
$
2016
-
-
195,134
173,769
1,059,197
2,735,602
4,995,522
$
2015
-
-
202,620
127,706
1,041,130
3,839,571
3,991,442
$
2014
-
-
207,884
129,476
723,300
3,163,431
3,435,079
$
2013
-
-
227,457
131,237
936,899
3,519,012
3,391,714
$
2012
Fiscal Year
-
-
198,175
83,356
920,475
658,890
3,007,983
$
2011
-
-
191,567
85,070
3,484,203
614,559
3,385,209
$
2010
315,580
7,242,323
-
-
-
-
-
$
2009
709,817
8,305,396
-
-
-
-
-
$
2008
528,145
9,387,795
-
-
-
-
-
2007
$ 2,023,169
7,046,831
-
-
-
-
-
Total General Fund
All other governmental funds
Special revenue funds
Unreserved
Non-spendable
Restricted
Assigned
Total all other governmental funds
Total fund balances
R 9,159,224
-
350
758,959
759,309
$ 9,918,533
-
9,202,469
-
181
428,847
429,028
$ 9,631,497
-
7,659,170
2,447
482,578
-
485,025
$ 8,144,195
-
8,206,319
-
-
590,445
123,349
713,794
$ 8,920,113
4,868,879
-
13,099
399,424
171,381
583,904
$ 5,452,783
7,760,608
-
4,203
764,512
289,221
1,057,936
$ 8,818,544
7,557,903
872,309
$ 8,430,212
-
-
-
872,309
9,015,213
881,332
881,332
$ 9,896,545
-
-
-
9,915,940
5,180,097
5,180,097
$ 15,096,037
-
-
-
9,070,000
5,248,929
-
-
-
5,248,929
$ 14,318,929
AF
NOTE
The fiscal years prior to 2011 show fund balances as they were classified and reported prior to GASB 54.
147
T
Paj 225
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 4
City of Dover
Changes in Fund Balances of Governmental Funds
Last Ten Fiscal Years
(Modified accrual basis of accounting)
Revenues
Fines
Library revenue
Licenses and permits
Sanitation fees and rebates
Recreation
Miscellaneous services
Taxes
D 2016
$ 1,128,211
419,677
3,525,992
2,527,478
65,145
1,874,534
15,085,481
2015
$ 1,161,876
480,823
2,893,990
2,578,892
66,038
1,650,153
12,930,532
2014
$ 1,011,156
498,553
2,952,015
2,595,648
49,144
1,831,683
12,655,035
$
2013
912,004
471,065
2,548,913
2,624,877
40,446
2,470,200
12,333,520
2012
Fiscal Year
$ 1,202,615
475,822
2,816,866
1,903,623
44,522
3,940,294
12,462,532
2011
$ 1,665,496
444,455
2,417,363
2,173,434
44,292
1,480,845
12,366,891
2010
$ 1,418,354
465,387
2,424,768
1,340,729
36,100
1,247,096
10,897,276
2009
$ 1,323,041
514,458
2,599,948
1,396,801
47,079
1,278,251
11,272,826
2008
$ 1,262,180
517,697
2,916,749
1,333,436
34,111
1,351,160
13,073,404
2007
$ 1,314,246
989,006
2,689,348
1,293,399
12,793
1,367,960
12,041,366
Grants
Court of Chancery fees
Investment income
Total revenues
Expenditures
General government
Library services
Public safety
Public works
R 3,449,238
1,239,300
234,885
29,549,941
1,876,387
1,720,021
21,480,868
2,146,917
2,489,239
1,118,680
77,769
25,447,992
1,425,786
1,675,989
20,218,519
1,708,658
3,416,319
1,034,460
122,490
26,166,503
1,271,523
1,697,982
19,130,832
2,572,965
5,119,089
917,700
45,198
27,483,012
1,107,122
5,514,217
18,048,642
1,758,405
8,909,758
863,220
117,405
32,736,657
1,093,772
13,518,569
17,001,619
2,074,061
5,551,175
766,340
112,722
27,023,013
1,348,911
4,369,578
16,139,953
2,535,060
4,482,259
675,390
237,631
23,224,990
1,525,854
1,951,347
15,948,298
2,504,061
3,513,365
738,240
513,873
23,197,882
1,661,742
2,150,585
15,680,044
3,219,659
3,148,194
883,880
638,782
25,159,593
1,319,774
1,391,974
15,068,451
2,928,236
4,550,607
929,120
1,154,829
26,342,674
1,000,622
1,253,300
15,055,746
2,551,962
AF
Recreational services 783,976 865,938 683,363 651,341 827,230 834,124 746,868 869,134 2,699,725 1,452,987
Streets and sanitation services 6,081,813 6,574,262 4,634,091 2,990,430 3,280,165 3,383,465 3,181,025 3,279,188 3,675,282 3,018,222
Engineering services 166,579 26,996 - - - - - - - 314,728
Financial administration 919,086 979,112 1,002,539 909,877 902,009 866,314 895,570 1,009,240 1,055,619 829,002
Garage and stores 465,843 419,597 415,593 431,542 503,036 490,113 526,286 491,450 486,966 402,915
Insurance 280,901 278,682 272,895 241,395 198,241 203,343 197,723 199,643 176,947 165,584
Retiree health care lump sum 1,567,700 1,636,500 1,636,500 1,620,600 1,614,241 1,297,509 1,006,397 3,265,857 758,185 736,286
Employee pension unfunded liability 594,300 543,000 121,000 1,693,500 1,545,000 1,544,978 - - 134,775 402,204
Street lights 804,246 775,197 774,533 878,760 986,430 968,562 956,860 937,013 917,438 624,243
Community and economic development 551,879 444,474 676,554 939,966 773,208 1,173,546 2,228,744 724,555 497,914 639,545
(Continued)
148
T
Paj 226
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
(Table 4 - Continued Changes in Fund Balances of Governmental Funds)
Fiscal Year
2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Expenditures
Debt service
Principal 553,824 848,069 429,239 296,003 275,000 270,000 260,000 365,000 350,000 368,384
DInterest
Other charges (issuance of debt)
Total expenditures
Excess of revenues
over(under) expenditures
Other financing sources (uses)
Bond proceeds
Transfers in
Transfers out
Total other financing sources (uses)
118,565
-
40,112,905
(10,562,964)
-
14,339,821
(3,489,821)
10,850,000
114,243
60,668
38,595,690
(13,147,698)
4,135,000
13,500,366
(3,000,366)
14,635,000
122,812
-
35,442,421
(9,275,918)
-
11,458,445
(2,958,445)
8,500,000
73,071
1,029
37,155,900
(9,672,888)
2,648,500
12,666,208
(2,174,490)
13,140,218
52,734
27,255
44,672,570
(11,935,913)
851,500
10,959,204
(2,658,408)
9,152,296
65,225
-
35,490,681
(8,467,668)
-
12,420,329
(3,564,329)
8,856,000
68,410
-
31,997,443
(8,772,453)
-
9,156,575
(1,850,455)
7,306,120
77,319
-
33,930,429
(10,732,547)
-
12,683,925
(7,150,870)
5,533,055
87,468
-
31,548,754
(6,389,161)
-
12,369,176
(5,202,907)
7,166,269
96,644
-
28,912,374
(2,569,700)
-
8,316,722
(2,931,722)
5,385,000
Net change in fund balances
Debt service as a percentage of
noncapital expenditures
Capital outlay included in total
expenditures (1)
NOTES
R $ 287,036
1.94%
$ 5,489,748
$ 1,487,302
3.09%
$ 7,500,186
$ (775,918) $ 3,467,330
1.74%
$ 3,777,578
1.14%
$ 4,872,122
$ (2,783,617) $
1.07%
$ 13,927,288
388,332
0.85%
$ 5,296,536
$ (1,466,333) $ (5,199,492) $
1.05%
$ 2,434,391
(1) Capital outlay has been included in functional expenditures. Debt service as a percentage of non-capital expenditures excludes capital outlay expenditures.
1.42%
$ 2,698,627
777,108
1.49%
$ 4,559,625
$ 2,815,300
1.66%
$ 3,554,679
AF T
149
Paj 227
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 5
City of Dover
Governmental Activities Tax Revenues by Source
Last Ten Fiscal Years
(accrual basis of accounting)
Fiscal Property Transfer
Year Tax Tax Total
D 2016
2015
2014
2013
2012
2011
2010
$ 12,846,772
11,176,763
11,094,479
11,126,395
11,050,198
10,904,908
10,029,584
$ 2,191,915
1,713,788
1,543,626
1,107,686
1,373,103
1,461,983
867,692
$ 15,038,687
12,890,551
12,638,105
12,234,081
12,423,301
12,366,891
10,897,276
R
NOTES
2009
2008
2007
10,075,401
9,557,982
9,032,995
1,197,425
3,515,422
3,008,371
1. Property Tax rate $.4050 per $100 of 100% assessed value
11,272,826
13,073,404
12,041,366
AF
(See Table 6 for tax rates). Revenues include payments in
lieu of taxes, farm land roll back and penalties.
2. Transfer Taxes equal 1.5% of the real property sales value.
150
T
Paj 228
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 6
City of Dover, Delaware
Assessed and Estimated Actual Value
of Taxable Property
Last Ten Fiscal Years
REAL PROPERTY
Ratio of Direct
Less: Total Taxable Tax
Fiscal Total Assessed Exempt Total Taxable Estimated Value to Total Rate
D Year
2016
2015
2014
2013
2012
2011
2010
Value
$ 4,443,188,600
4,584,108,050
4,525,547,960
4,510,303,860
4,469,369,160
4,363,518,360
4,139,869,700
Properties
$ 1,335,276,500
1,376,954,490
1,365,654,100
1,328,807,500
1,300,061,400
1,226,879,300
1,232,858,580
Assessed Value
$ 3,107,912,100
3,207,153,560
3,159,893,860
3,181,496,360
3,169,307,760
3,136,639,060
2,907,011,120
Actual Value
$ 4,443,188,600
4,584,108,050
4,525,547,960
4,510,303,860
4,469,369,160
4,363,518,360
4,139,869,700
Assessed Value
69.95%
69.96%
69.82%
70.54%
70.91%
71.88%
70.22%
Per $100
$ 0.4050
0.3378
0.3378
0.3378
0.3378
0.3378
0.3300
2009
2008
2007
NOTES R 1
4,124,562,920
3,406,762,915
3,516,580,775
1,225,269,600
616,277,700
618,433,400
Source: Tax Assessor's Office, City of Dover.
2,899,293,320
2,790,485,215
2,898,147,375
4,124,562,920
3,406,762,915
3,516,580,775
There is no tax on personal properties. Therefore, no figures are presented.
70.29%
81.91%
82.41%
0.3300
0.3300
0.3300
AF
2. In 2003 the City changed assessed values to 100% of estimated actual values from 60%. In doing so, the
tax rate was lowered from $ .685 to $ .411 per $100. Had the tax rate been rolled back to a revenue neutral
rate, the rate would have been $ .3310 per $100. The revised rate represents an $ .08 increase.
3. In 2005, the City property values were reassessed, effective for tax year 2006. The tax rate was lowered
from $ .411 to $ .330 per $100. Had the tax rate been rolled back to a revenue neutral rate, the rate would
have been $ .310 per $100. The revised rate represents a $ .02 increase.
4. In 2010, the City property values were reassessed, effective for tax year 2011. The tax rate was increased
from $ .330 to $ .3378 per $100. Had the tax rate been rolled back to a revenue neutral rate, the rate would
have been $ .3108 per $100. The revised rate represents a $ .027 rate increase.
5 In 2015, the City property values were reassessed, effective for tax year 2016. The tax rate was increased
from $ .3378 to $ .4050 per $100. Had the tax rate been rolled back to a revenue neutral rate, the rate
would have been $ .3499 per $100. The revised rate represents a $ .0672 increase.
151
T
Paj 229
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 7
City of Dover, Delaware
NOTES Property Tax Rates - All Direct and Overlapping
Governments with the Capital School District
1. Section 48 of the City of (Per $100 of Assessed Value)
Dover charter provides Last Ten Fiscal Years
that the amount of money
to be raised through
property taxes shall not
exceed 2% of the total
taxable assessment. Direct Overlapping
D
2. Kent County Property
tax rates reflect the 1987
reappraisal of properties
in Kent County.
3. In 2010, the City property
values were reassessed,
effective for tax year 2011
Fiscal
Year
2016
2015
2014
2013
2012
City
of
Dover
$ 0.4050
0.3378
0.3378
0.3378
0.3378
Kent
County
$ 0.300
0.300
0.300
0.300
0.300
Capital
School
District
$ 1.812
1.822
1.850
1.909
1.832
Vo-Tech
School
District
$ 0.1415
0.1372
0.1372
0.1372
0.1351
$
Total
Direct &
Overlapping
2.658
2.597
2.625
2.684
2.605
R
Tax rate increased to $.3378
4. In 2015, the City property
values were reassessed,
effective for tax year 2016
Tax rate increased to $.4050
2011
2010
2009
2008
2007
Sources:
0.3378
0.3300
0.3300
0.3300
0.3300
0.300
0.310
0.310
0.250
0.250
Tax Assessor's Office - City
1.832
1.769
1.543
1.480
1.534
Receiver of Taxes Office - Kent County
0.1351
0.1304
0.1219
0.1219
0.1160
2.605
2.539
2.305
2.182
2.230
AF
Property Tax Rates - FY 2016
All Direct & Overlapping Governments
City of Dover Kent County Capital School
152
TVo-Tech School
Paj 230
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 8
City of Dover, Delaware
Principal Tax Payers
Current Year and Nine Years Ago
PERCENTAGE PERCENTAGE
OF TOTAL OF TOTAL
2016 TAXABLE 2007 TAXABLE
ASSESSED ASSESSED ASSESSED ASSESSED
TAX PAYERS VALUATION RANK VALUATION VALUATION RANK VALUATION
D
Dover Downs Prop, Inc.
Dover Mall LP/Dover Commons
Dover Medical Center
Dover South Coast Partnership
Kraft-General Foods Corp.
$ 147,924,900
89,455,200
27,069,300
23,071,400
21,534,700
1
2
3
4
5
4.83%
2.92%
0.88%
0.75%
0.70%
$ 98,824,600
68,301,000
-
14,470,300
20,624,800
1
2
-
8
3
3.41%
2.36%
-
0.50%
0.71%
R
GM Country Club LLC
Multi Residential M LLC
Blue Hen Apt LLC
Millers Dover Downs
15,788,600
14,415,500
13,813,100
13,573,400
6
7
8
9
0.52%
0.47%
0.45%
0.44%
11,015,800
10,343,500
-
14,528,900
-
-
-
7
0.38%
0.36%
-
0.50%
AF
The Dover Wipes Co 13,252,100 10 0.43% 10,979,800 - 0.38%
Dover Bay Court Plaza - - - 19,062,300 4 0.66%
Berks City Real Estate LLC - - - 18,034,400 5 0.62%
Dover East Estates - - - 11,647,200 9 0.40%
K.W. Lands/Sheraton/Hampton - - - 11,382,100 10 0.39%
Country Village Associates - - - 15,691,800 6 0.54%
-
$ 379,898,200 12.41% $ 324,906,500 11.21%
Source: Tax Assessor's Office, City of Dover
Total taxable assessed valuation for current year is
Total taxable assessed valuation for ten years ago is
153
T 3,061,687,700
2,898,147,375
Paj 231
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 9
City of Dover, Delaware
Property Tax Levies
and Collections
Last Ten Fiscal Years
Total Collected Within Collection Collected in Total Collection
Fiscal Tax the Fiscal Year as Percentage Subsequent Collections as Percentage
Year Levy of the Levy of Levy Years to Date of Levy
D2016
2015
2014
2013
2012
2011
2010
$ 12,437,857
10,737,703
10,696,886
10,594,623
10,549,631
10,481,734
9,525,034
$ 12,204,948
10,612,272
10,493,954
10,398,888
10,280,930
10,166,681
9,314,327
98.1%
98.8%
98.1%
98.2%
97.5%
97.0%
97.8%
$ -
120,738
201,637
195,459
268,327
314,826
210,707
$ 12,204,948
10,733,010
10,695,591
10,594,347
10,549,257
10,481,507
9,525,034
98.13%
99.96%
99.99%
100.00%
100.00%
100.00%
100.00%
2009
2008
2007
R 9,512,522
9,074,777
8,448,462
9,206,158
8,937,384
8,242,898
Source: City of Dover Assessor & Customer Service Reports.
96.8%
98.5%
97.6%
306,364
137,393
205,564
9,512,522
9,074,777
8,448,462
100.00%
100.00%
100.00%
AF
$13
$11
Millions
$9
$7
$5
$3
$1
$(1)
NOTES
1.
2.
3.
2016 2015 2014 2013 2012 2011
T
2010 2009
Section 48 of the City of Dover charter provides that the maximum budget to be raised through
property taxes shall not exceed 2% of the total taxable assessment.
Total Tax Levy represents the annual tax billings, quarterly billings and adjustments from tax
appeals.
The table excludes payments in lieu of taxes and farm land roll back taxes.
154
2008 2007
Paj 232
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 10
City of Dover
Ratios of Outstanding Debt by Type
D
Fiscal
Governmental Activities
General
Obligation Capital
Water/Sewer
Revenue
Last Ten Fiscal Years
Business-type Activities
Electric
Revenue Capital
Total
Primary
Percentage
of Personal Per
Year
2016
2015
2014
2013
2012
$
Bonds
6,782,865
7,336,689
4,049,758
4,478,997
2,085,815
R $
Leases
-
-
-
-
-
Bonds
$ 12,888,791
13,650,787
14,412,347
10,926,717
10,865,354
Bonds
$ 19,315,000
21,680,000
23,940,000
26,110,000
27,995,025
$
Leases
-
-
-
-
-
Government
$ 38,986,656
42,667,476
42,402,105
41,515,714
40,946,194
Income
4.6%
5.4%
5.4%
5.1%
5.0%
Capita
1,041
1,134
1,130
1,138
1,129
Population
37,453
37,618
37,540
36,492
36,267
AF
2011 1,499,143 - 7,913,384 30,033,446 - 39,445,973 4.9% 1,070 36,047
2010 1,758,971 - 3,765,547 34,543,730 - 40,068,248 5.7% 1,112 36,559
2009 2,008,800 - 4,126,124 36,690,524 - 42,825,448 6.3% 1,200 35,997
2008 2,363,628 - 4,769,332 16,439,872 - 23,572,832 3.7% 690 35,503
2007 2,703,457 - 5,391,320 18,115,568 - 26,210,345 4.1% 807 34,689
Source: City of Dover Financial Records
Population Source: Delaware Population Consortium Annual Population Projections
155
T
Paj 233
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 11
City of Dover, Delaware
Ratio of Net General Obligation Bonded Debt
To Assessed Value and Net Bonded Debt Per Capita
Last Ten Fiscal Years
Ratio
D Fiscal
Year
2016
Population
37,453
Net
Taxable
Assessed
Value
$ 3,061,687,700
Gross
Bonded
Debt
$ 6,782,865
Net
Bonded
Debt
$ 6,782,865
of Net
Bonded
Debt To
Assessed
Value
0.22%
Net
Bonded
Debt
Per
Capita
181.10
R
2015
2014
2013
2012
2011
2010
37,618
37,540
36,492
36,267
36,047
36,559
3,169,706,860
3,159,893,860
3,181,496,360
3,169,307,760
3,136,639,060
2,907,011,120
7,336,689
4,049,758
4,478,997
2,085,815
1,499,143
1,550,000
7,336,689
4,049,758
4,478,997
2,085,815
1,499,143
1,550,000
0.23%
0.13%
0.14%
0.07%
0.05%
0.05%
195.03
107.88
122.74
57.51
41.59
42.40
AF
2009 35,997 2,899,293,320 1,550,000 1,550,000 0.05% 43.06
2008 35,503 2,790,485,215 2,080,000 2,080,000 0.07% 58.59
2007 34,689 2,898,147,375 2,445,000 2,445,000 0.09% 70.48
Source: City of Dover Financial Records, Tax Assessor’s Office and Delaware Population Consortium Annual
Population Projections.
NOTES
1. This table includes all long-term general obligation bonded debt only. The Enterprise Funds have
no general obligation debt.
T
2. Assessed value reflects the net billable tax base and does not include the exempt value,
exemption for Senior Citizens and exemption for disability.
156
Paj 234
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 12
City of Dover, Delaware
Ratio of Annual Debt Service Expenditures for
General Bonded Debt to Total General Expenditures
Last Ten Fiscal Years
Ratio of
Debt Service
D Fiscal
Year
2016
2015
$
Principal
553,824
848,069
$
Interest
118,565
114,243
$
Total
Debt
Service
672,389
962,312
$
Total
General
Expenditures(1)
46,477,667
45,484,211
to Total
General
Expenditures
1.45%
2.12%
R2014
2013
2012
2011
2010
2009
2008
429,239
296,003
275,000
270,000
260,000
365,000
350,000
122,812
73,071
52,734
65,225
68,410
77,319
87,468
552,051
369,074
327,263
335,225
328,410
442,319
437,468
39,646,120
40,517,512
47,743,864
38,898,945
32,786,465
33,766,292
35,703,156
1.39%
0.91%
0.69%
0.86%
1.00%
1.31%
1.23%
AF
2007 345,000 96,232 441,232 34,651,840 1.27%
Source: City of Dover Financial Records.
NOTES
1. The General Expenditures include all operating items, capital items and debt service.
157
T
Paj 235
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 13
City of Dover, Delaware
Computation of Direct and Overlapping Debt
with the Capital School District
June 30, 2016
Percentage Amount
Net Debt Applicable to Applicable to
D
City of Dover
Jurisdiction
$
Outstanding
6,782,865
City of Dover
100% $
City of Dover
6,782,865
R
Kent County (1)
Capital School District (2)
58,618,867
60,379,555
7% 4,299,325
N/A
AF
TOTAL $ 125,781,287 $ 11,082,190
Sources: City of Dover Financial Records, Kent County Levy Court - Accounting Department and
Capital School District - Administration Department.
NOTES
1. Kent County: Total debt for Kent County is $58,618,867 as of June 30, 2016. Although
Kent County's bonds are general obligation bonds, $54,319,542 is payable from the
Kent County Sewer Fund(s) or other committed sources.
2. Capital School District: As of June 30, 2016 the net outstanding debt was $60,379,555.
Percentage and amount applicable to the City is not available.
158
T
Paj 236
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 14
D
Debt Limit
Net (Taxable) Assessed Value on Books
2016
$ 155,396
3,107,912
2015
$ 158,485
3,207,154
City of Dover, Delaware
Computation of Legal Debt Margin
Last Ten Fiscal Years
(amounts expressed in thousands)
2014
$ 157,995
3,159,894
Fiscal Year
2013
$ 159,075
3,181,496
$
2012
158,465
3,169,308
$
2011
156,832
3,136,639
$
2010
145,351
2,907,011
$
2009
144,965
2,899,293
$
2008
697,621
2,790,485
$
2007
724,537
2,898,147
Total net debt applicable to limit
Legal Debt Margin
Total Net Debt applicable to limit
as a percentage of debt limit
Legal Debt Margin Calculation for Fiscal Year 2016
Net (Taxable) Assessed Value on Books
R $
6,783
148,613
4.36%
$
7,337
151,149
4.63%
$ 3,107,912
$
4,050
153,945
2.56%
$
4,479
154,596
2.82%
$
1,550
156,915
0.98%
$
1,820
155,012
1.16%
$
2,080
143,271
1.43%
$
2,445
142,520
1.69%
$
2,795
694,826
0.40%
$
3,140
721,397
0.43%
AF
Debt Limit - 5 Percent of Total Assessed Value $ 155,396
DEBT
(For which the City's full faith and credit has been pledged)
Gross Bonded Debt 6,783
LEGAL DEBT MARGIN $ 148,613
Source: City of Dover Financial Reports, City of Dover Charter, Section 50(b), and Tax Assessor's Office
July 2009 the Charter was amended and the debt limit was reduced from 25% of the total assessed value to 5%.
159
T
Paj 237
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 15
City of Dover, Delaware
Revenue Bond Coverage - Electric Revenue Bonds
Last Ten Fiscal Years
Available
Fiscal Gross Operating For Debt Debt Service Requirements of Each Fiscal Year
Year Revenue Expenses Service Principal Interest Total Coverage
D 2016
2015
2014
2013
2012
2011
2010
2009
2008
$ 80,588,158
79,769,994
79,476,865
90,876,162
93,650,277
102,734,764
100,316,323
101,562,292
97,354,991
$ 54,159,843
66,521,873
68,594,189
68,546,508
71,607,021
84,195,802
86,089,451
89,853,449
82,132,360
$ 26,428,315
13,248,121
10,882,676
22,329,654
22,043,256
18,538,962
14,226,872
11,708,843
15,222,631
$ 2,365,000
2,260,000
2,170,000
2,110,000
2,060,000
2,370,000
2,260,000
1,840,000
1,780,000
$ 918,704
1,036,954
1,131,854
1,205,554
1,260,054
1,609,192
1,716,134
1,753,447
828,076
$ 3,283,704
3,296,954
3,301,854
3,315,554
3,320,054
3,979,192
3,976,134
3,593,447
2,608,076
8.05
4.02
3.30
6.73
6.64
4.66
3.58
3.26
5.84
R
2007 87,606,858 83,006,505
Source: City of Dover Financial Records.
1. Coverage required by the bond resolution is 1.25.
4,600,353
2. Calculation of gross revenue for fiscal year 2016 is as
NOTES
1,730,000 859,048 2,589,048
5. In August 2004, the City issued Electric Revenue refunding
bonds in the amount of $22,535,000 to refund the
outstanding Electric Revenue Bonds Series 1990 and
1.78
AF
follows: Electric Revenue Refunding Bonds Series 1993.
Gross Revenue:
Operating Revenues $ 80,689,709 6. In July 2008, the City issued Electric Revenue bonds in the
Interest Earned-Operating Funds (101,551) amount of $22,200,000. Fiscal year 2009 includes $1,026,999
Total Gross Revenue $ 80,588,158 of interest related to this bond issue.
3. Direct operating expenses do not include 7. In November 2011, the City issued Electric Revenue
depreciation expense. Refunding Bonds in the amount of $8,810,000 to refund the
2004 Series. This refunding reduced the principal payable
4. Figures presented in this table compare the net revenue by $2,620,000.
available for debt service to the debt service
requirements of the same fiscal year.
160
T
Paj 238
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 16
City of Dover, Delaware
Revenue Bond Coverage - Water/Wastewater Bonds
Last Ten Fiscal Years
Maximum Requirements
Net Revenue Maximum
Direct Available Debt
Fiscal Gross Operating For Debt Service Actual
D Year
2016
2015
2014
2013
2012
Revenue
$ 15,060,084
14,887,389
13,307,253
13,282,782
13,647,145
Expenses
$ 9,621,676
9,250,346
9,326,405
8,841,757
9,063,553
Service
$ 5,438,408
5,637,043
3,980,848
4,441,025
4,583,592
Requirement Coverage
$ 1,132,806
1,132,806
1,132,806
1,019,315
993,837
4.80
4.98
3.51
4.36
4.61
R 2011
2010
2009
2008
2007
13,758,048
11,204,911
11,067,901
11,594,402
12,294,847
9,222,105
10,319,728
9,510,814
8,763,407
8,242,898
Source: City of Dover Financial Records.
4,535,943
885,183
1,557,087
2,830,995
4,051,949
416,423
416,423
797,708
797,748
797,748
10.89
2.13
1.95
3.55
5.08
AF
NOTES
1. Coverage required by bond resolution is 1.20.
2. The maximum debt service requirement presented above covers all revenue bond
requirements. Rates were increased in 2011 for debt service coverage on multi-year
projects.
3. Direct operating expenses do not include depreciation expense for coverage purposes as
per the bond indenture.
4. In October 2003, the City issued Water and Sewer Revenue Bonds in the amount of
$7,980,000. These bonds were issued to fully defease Water and Wastewater Revenue
Bond Series 1986 B and to partially defease Water and Wastewater Revenue Bond Series
1993 and Series 1993 A and to provide approximately $1,600,000 for future capital
projects.
T
5. In Fiscal year 2013, various capital projects were completed. These capital projects were
financed by three state revolving fund loans issued in 2009, 2010 & 2011 in the amount of
$5.9 million, $2.4 million and $0.8 million respectively, resulting in an increase in debt
service.
6. In Fiscal year 2014, the City issued Water and Sewer Revenue Bonds in the amount of
$6,125,000. These bonds were issued to refund the Series 2013 Water and Wastewater
Revenue bonds and provide $4,005,960 for two capital projects.
161
Paj 239
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 17
Placeholder for the Water/Wastewater Fund 10 top customers
D
R
AF T
162
Paj 240
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 18
City of Dover
Top 10 Elecric Utility Customers
Fiscal Year Ended June 30, 2016
% of Total Revenue % of Total
Customer Kwh Kwh Billed Revenue
D
Dover Air Force Base
Kraft Foods Global Inc
Delware State University
Kent General Hospital
Edgewell Personal Care Brands
Dover Downs Inc
52,455,030
46,405,326
29,211,041
25,508,094
24,708,839
23,434,061
7.4% $ 4,412,591
6.6%
4.1%
3.6%
3.5%
3.3%
3,593,946
2,596,663
2,249,160
2,234,404
2,081,540
5.6%
4.5%
3.3%
2.8%
2.8%
2.6%
R
State of Delaware
Proctor and Gamble Company
Capital School District
Eden Hill Medical Center
Totals for Top 10 Customers
14,483,502
14,520,984
9,977,684
4,642,800
245,347,361
2.1%
2.1%
1.4%
0.7%
34.8%
1,536,369
1,215,391
1,151,951
427,248
21,499,262
1.9%
1.5%
1.5%
0.5%
27.2%
AF
All Other 459,894,271 65.2% 57,655,376 72.8%
Total for System 705,241,632 100.0% $ 79,154,638 100.0%
163
T
Paj 241
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 19
City of Dover
Demographic and Economic Statistics
Last Ten Calendar Years
Per Capita
Personal Personal Median School Unemployment
Year Population Income Income Age Enrollment Rate
D 2016
2015
2014
2013
2012
2011
2010
37,453
37,618
37,540
36,492
36,267
36,047
36,559
$ 842,783,433 $
730,354,200
788,039,680
821,361,936
828,258,924
818,158,759
712,212,015
22,213
19,445
20,992
22,508
22,697
22,379
19,445
30.2
31.3
29.8
31.1
33.2
31.3
32.9
6,486
6,665
6,527
6,344
6,984
7,185
7,117
5.7%
7.4%
6.4%
9.6%
9.3%
9.9%
10.2%
2009
2008
2007
R 35,997
35,503
34,689
712,212,015
702,100,615
675,422,075
19,445
19,445
19,445
Population Source: Delaware Population Consortium Projection Series
32.9
32.9
32.9
Personal Income Source: Estimation based on Population times Per Capita Personal Income
6,996
6,977
6,973
10.2%
5.7%
3.8%
AF
Per Capita Personal Income Source: 2010 U.S. Census Data and the 2006-2010 American Community Survey 5-Yr Est.
Median Age Source: 2010-2014 American Community Survey 5-Year Estimates
Capital School Enrollment Source: includes kindergarten through 12th grade.
Unemployment Rate Source: Delaware Department of Labor Statistics Not Seasonally Adjusted, May 2016
164
T
Paj 242
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 20
City of Dover, Delaware
Major Employers
Current Year and Nine Years Ago
2016 2007
Percentage of Percentage of
Name Numbers of Total City Number of Total City
Employees Rank Employment Employees Rank Employment
Dover Air Force Base (1) 6,400 1 33.0% 8,000 1 36.0%
(2) (3)
State of Delaware 4,500 2 23.2% 4,819 2 39.6%
D
Bayhealth-Kent General & Milford
Dover Downs Co., Inc.
Delaware State University
Kraft Foods Inc.
Edgewell
(4)
Delaware Tech
(2)
3,668
1,449
1,035
549
520
516
3
4
5
6
7
8
18.9%
7.5%
5.3%
2.8%
2.7%
2.7%
2,008
1061
600
520
720
-
4
5
8
9
7
-
9.0%
4.8%
2.7%
2.3%
3.2%
-
City of Dover
Dover Mall LP
NOTES
R
Proctor & Gamble
Capital School District
Source: City Manager/Mayor Office
394
335
-
-
19,366
9
10
-
-
2.0%
1.7%
-
-
-
391
3,200
898
22,217
-
10
3
6
-
1.8%
14.4%
4.0%
AF
1. Dover Air Force Base total includes active duty, reservists and civilian employees.
2. Number of employees working in Kent County.
3. Figures estimated by Employer
4. Energizer (formerly Playtex) is now Edgewell
165
T
Paj 243
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 21
City of Dover
Full-time Equivalent City Government Employees by Function - Budgeted
Last Ten Fiscal Years
2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Assessor 3.0 3.0 3.0 3.0 3.0 3.0 4.5 4.5 4.5 3.0
City Clerk 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0
City Manager 4.0 4.0 4.0 3.0 5.0 5.0 5.0 5.0 5.0 5.0
Customer Services 14.0 14.0 15.0 14.0 14.0 15.0 16.0 16.0 16.0 16.0
Facilities Management 7.0 7.0 7.0 9.0 12.0 13.0 13.0 13.0 13.0 12.0
Finance 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0
D
Fire
Fleet Maintenance
Human Resources
Information Technology
Library
Mayor
Parks and Recreation
Police Civilian
Police Law Enforcement
Procurement & Inventory aka Central Services
5.0
6.0
3.0
4.0
13.0
1.0
5.0
33.0
101.0
3.0
6.0
6.0
3.0
5.0
14.0
1.0
5.0
31.0
93.0
3.0
8.0
6.0
3.0
5.0
13.0
1.0
5.0
31.0
93.0
4.0
6.0
6.0
3.0
5.0
13.0
1.0
5.0
29.0
93.0
4.0
6.0
6.0
3.0
5.0
12.0
1.0
6.0
29.0
93.0
6.0
6.0
6.0
3.0
7.0
17.5
1.0
8.0
29.0
91.0
6.0
6.0
6.0
4.0
8.0
18.0
1.0
8.0
29.0
90.0
8.0
6.0
6.0
4.0
8.0
18.0
1.0
8.0
29.0
93.0
8.0
6.0
6.0
4.0
8.0
18.0
1.0
8.0
29.0
93.0
8.0
6.0
6.0
4.0
8.0
17.0
1.0
5.0
29.0
91.0
8.0
R
Public Services, Administration
Public Services, Inspections
Public Services, Life Safety
Public Services, Economic Development
Public Services, Engineering
Planning
Code Enforcement
Community Development
Public Works, Grounds Maintenance
Public Works, Sanitation
6.0
6.0
3.0
3.0
3.0
6.0
5.0
-
13.0
10.0
5.0
6.0
3.0
3.0
3.0
5.0
5.0
-
13.0
11.0
5.0
6.0
3.0
3.0
-
4.5
5.0
0.5
14.0
11.0
6.0
7.0
3.0
3.0
-
4.5
4.0
0.5
14.0
11.0
5.0
7.0
3.0
3.0
-
5.0
4.0
1.0
14.0
13.0
4.0
7.0
4.0
3.0
-
5.0
4.5
1.0
15.0
12.0
4.0
7.0
4.0
3.0
-
6.0
5.0
1.0
16.0
13.0
4.0
7.0
4.0
3.0
-
6.0
5.0
1.0
16.0
13.0
5.0
16.0
-
-
-
5.0
-
1.0
16.0
13.0
4.0
15.0
-
-
-
5.0
-
1.0
16.0
13.0
AF
Public Works, Streets 8.0 8.0 8.0 10.0 11.0 11.0 11.0 11.0 11.0 11.0
General Fund Total 277.0 269.0 270.0 269.0 279.0 289.0 298.5 301.5 298.5 288.0
Public Utilities, Electric Administration 4.0 3.0 3.0 3.0 4.0 4.0 4.0 4.0 4.0 3.0
Public Utilities, Electric Engineering 10.0 10.0 10.0 10.0 10.0 10.0 12.5 12.5 12.5 20.5
Public Utilities, Electric System OPS 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 -
Public Utilities, Electric Meter Reading 4.0 3.0 3.0 3.0 3.0 3.0 4.0 4.0 5.0 5.0
Public Utilities, Electric Transmission & Distribution 24.0 24.0 24.0 24.0 25.0 25.0 28.0 28.0 28.0 29.0
Electric Fund Total 47.0 45.0 45.0 45.0 47.0 47.0 53.5 53.5 54.5 57.5
Public Utilities, Construction - 3.0 3.0 5.0 6.0 6.0 7.0 7.0 7.0 8.0
Public Utilities, Wastewater Engineering 5.0 5.0 5.0 6.0 6.0 6.0 8.0 8.0 8.0 3.0
Public Utilities, Wastewater T & D 11.0 11.0 11.0 10.0 10.0 9.0 11.0 11.0 11.0 11.0
Public Utilities, Water T & D 6.0 4.0 4.0 5.0 4.0 4.0 5.0 5.0 5.0 5.0
Public Utilities, Water Treatment Plant 13.0 11.0 11.0 10.0 10.0 10.0 10.0 10.0 10.0 9.0
Water Meter Reading - - - - - - 1.0 1.0 1.0 1.0
Water/Wastewater Fund Total 35.0 34.0 34.0 36.0 36.0 35.0 42.0 42.0 42.0 37.0
Total Full-Time Equivalents
Source: City of Dover Budget
359.0 348.0
166
349.0
T
350.0 362.0 371.0 394.0 397.0 395.0 382.5
Paj 244
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 22
City of Dover, Delaware
Operating Indicators and Capital Assets Used in Operations
Last Ten Fiscal Years
June 30, 2016 June 30, 2015 June 30, 2014 June 30, 2013 June 30, 2012 June 30, 2011 June 30, 2010 June 30, 2009 June 30, 2008 June 30, 2007 June 30, 2006
D
Date of Incorporation
Land area - Acres
Land area - Square Miles
Total Miles of Street
City Maintained Miles of Streets
State Maintained Miles of Streets
Dover Population - U. S. Census data
Dover Population - City Count
Registered Voters
Electric Utility:
Generating Units
Co-Generating Unit
Feb. 16, 1829
15191.7
23.74
168.01
108.66
59.35
37,522
37,453
24,170
4
0
Feb. 16, 1829
14914.5
23.3
167.78
108.43
59.35
36,054
37,560
22,837
4
1
Feb. 16, 1829
14909.33
23.29
164.49
105.14
53.35
37,089
37,366
22,779
4
1
Feb. 16, 1829
14,909.33
23.29
164.08
104.73
59.35
36,047
36,492
21,998
4
1
Feb. 16, 1829
14,909.33
23.29
162.81
103.46
59.35
36,047
36,267
22,362
4
1
Feb. 16, 1829
14,909.33
23.29
158.94
101.59
57.35
36,047
36,047
21,454
4
1
Feb. 16, 1829
14,909.33
23.29
159.62
100.27
59.35
32,043
36,559
21,897
4
1
Feb. 16, 1829
14,904.90
22.586
159.62
100.27
59.35
32,043
35,997
21,897
4
1
Feb. 16, 1829
14,904.90
22.586
159.62
100.27
59.35
32,043
35,503
20,181
4
1
Feb. 16, 1829
14,914.27
23.303
155.62
96.27
59.35
32,043
34,689
19,084
4
1
Feb. 16, 1829
14,674.58
22.929
153.76
94.41
59.35
32,043
33,965
19,502
4
0
Total Units
Generating Capacity
Co-Generating Capactiy
Area of Service
Substations
High Peak Load
Customers:
Residential
Commercial
Primary
69 KV Industrial
Municipal - Total number of meters
R 175 mw
0 mw
67.77 sq. mi.
15
158.5 mw
4
20,065
3,310
37
5
0
175 mw
175 mw
67.77 sq. mi.
15
158 mw
20,143
3,343
36
4
0
5
175 mw
175 mw
5
68 sq. mi.
15
164.162 mw
19,900
3,412
37
5
0
175 mw
175 mw
68 sq. mi.
15.00
171 mw
5
19,990
3,412
37
4
0
175 mw
175 mw
15.00
172 mw
19,908
3,354
39
4
0
5
68 sq. mi.
175 mw
175 mw
68 sq. mi.
15.00
162.6 mw
5
19,782
3,386
38
4
0
175 mw
175 mw
5
68 sq. mi.
15
164.082 mw
19,785
3,370
36
4
0
175 mw
175 mw
5
68 sq. mi.
15
155.656 mw
19,682
3,497
37
4
0
175 mw
175 mw
5
68 sq. mi.
15
175 mw
19,137
3,664
37
4
0
175 mw
175 mw
5
68 sq. mi.
15
176 mw
18,578
3,422
36
4
0
175 mw
175 mw
4
68 sq. mi.
16
160
18,297
3,280
32
4
149
AF
Total Customers Sales $ $79,154,638 $78,406,554 $78,187,300 $88,329,610 $91,947,980 $99,513,157 $98,081,648 $99,642,490 $94,037,212 $83,109,810 $63,844,353
Total Customers Sales kWh 705,214,632 715,001,017 714,150,305 723,106,532 710,327,722 734,102,972 708,530,322 719,949,121 731,024,065 734,072,008 736,810,231
PowerSupply
$ $42,292,251 $49,645,951 $57,003,103 $55,367,147 $58,758,032 $68,852,937 $72,508,956 $73,549,910 $68,648,786 $70,579,991 $42,293,895
kWh 740,871,000 756,867,000 762,254,000 752,869,000 738,190,000 768,254,000 751,250,000 751,171,000 782,081,000 788,824,000 781,466,220
Fire Department:
Stations 2 2 2 2 2 2 2 2 2 2 2
Officers 8 8 8 8 8 8 8 8 8 8 8
Firemen - Membership (Volunteers-Active) 125 125 160 100 100 100 120 80 100 100 100
Equipment 10 16 15 15 15 14 14 14 18 14 14
(Continued)
167
T
Paj 245
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 22 (Continued)
June 30, 2016 June 30, 2015 June 30, 2014 June 30, 2013 June 30, 2012 June 30, 2011 June 30, 2010 June 30, 2009 June 30, 2008 June 30, 2007 June 30, 2006
Parks and Recreation:
Major Parks 3 3 3 3 3 3 3 3 3 3 3
Small Parks 24 24 24 24 24 22 22 22 22 22 22
Police Department:
Station
Automobiles
Motorcycles
Motor Boats
Bicycles
Golf Carts
Trailers
Books
D
Uniformed Personnel
Specialty Vehicles
Public Library:
Audiovisual Materials (VCRs, DVDs,
1
100
80
7
0
7
7
6
2
106,493
1
89
76
7
0
12
7
5
2
106,125
1
94
77
7
0
12
7
0
2
100,262
1
93
75
7
0
12
7
0
2
97,801
1
93
78
7
0
12
7
0
2
93,050
1
93
67
7
1
4
7
0
3
103,091
1
90
66
7
1
4
7
0
3
138,931
1
92
66
7
1
4
6
0
3
121,312
1
92
66
7
1
4
6
0
3
119,392
1
90
66
5
1
4
6
0
4
120,203
1
88
71
5
1
4
6
0
4
111,496
CDs, Cassettes, Recorded Books)
Members
Magazines Subscriptions
Newspapers
Circulation of Books
Electronic Downloads - Books
Water Utility:
Supply - Wells
Storage Tanks
Total Storage Capacity (Gallons)
Water Mains (miles)
Average Day (Gallons Pumped)
R 22,345
41,221
161
12
412,969
30,811
21
7
5,250,000
225
4,521,047
22,366
41,348
174
10
449,746
24,801
22
6
3,750,000
225
4,521,047
21,008
37,531
191
10
463,113
17,219
22
6
3,750,000
223
4,197,984
16,929
34,308
187
11
444,333
11,770
22
6
3,750,000
222
4,245,153
15,265
32,717
217
11
407,611
2,635
22
3,750,000
217.5 miles
4,405,923
6
14,409
33,466
178
19
400,130
0
22
3,750,000
215.7 miles
4,656,334
6
15,572
36,534
201
19
375,632
0
22
3,750,000
6
215.7 miles
4,474,063
15,356
39,354
193
19
428,633
0
22
3,750,000
6
215.7 miles
4,429,115
11,917
37,587
287
29
408,827
0
22
6
3,750,000
196 miles
4,974,526
11,507
37,036
359
15
400,336
0
22
6
3,750,000
176 miles
4,721,174
7,171
39,202
359
12
398,666
0
22
6
3,750,000
176 miles
5,218,000
AF
Peak Day (Gallons) 7,466,000 7,048,000 6,305,000 7,169,000 8,620,000 8,620,000 6,756,000 8,058,000 9,278,000 8,672,000 8,358,000
Total Water Production (Gallons Pumped) 1,833,877,000 1,650,329,000 1,532,264,000 1,553,727,000 1,608,161,895 1,699,562,000 1,633,033,000 1,616,627,000 1,815,702,000 1,869,585,000 1,904,666,300
Total Water Consumption (Gallons Billable) 1,648,819,000 1,441,559,000 1,374,855,000 1,345,432,000 1,455,934,265 1,539,590,000 1,466,943,000 1,531,526,000 1,554,000,000 1,640,082,000 1,641,119,000
Avearge Day (Gallons Billable) 4,517,312 3,949,476 3,766,726 3,686,115 3,988,861 4,218,055 4,019,022 4,195,962 4,257,534 4,493,375 4,496,216
Number of Metered Customers 12,376 12,365 12,341 12,373 12,385 12,330 13,863 13,375 13,229 11,962 11,764
Number of New Connections 11 24 0 0 55 0 488 146 284 198 139
Wastewater Utility:
Pumping Stations 45 41 40 40 40 42 42 42 42 42 38
Sanitary Sewer Mains (Miles) 191.00 miles 191.00 miles 187.59 miles 186.87 miles 186.87 miles 185 miles 185 miles 185 miles 185 miles 185 miles 185 miles
Average Day (Gallons Pumped) 4, 706,133 4,897,731 3,415,901 4,312,742 4,379,033 4,230,819 5,385,060 4,220,493 4,277,219 4,755,479 4,715,498
Peak Day (Gallons Pumped) Not Measured Not Measured Not Measured Not Measured Not Measured Not Measured Not Measured Not Measured Not Measured Not Measured Not Measured
Wastewater Discharge (Gallons Pumped) 1,717,738,575 1,787,672,000 1,246,804,000 1,574,151,000 1,602,726,000 1,544,249,000 1,965,547,000 1,540,480,000 1,561,185,000 1,735,750,000 1,721,156,750
Wastewater Discharge (Gallons Billable) 1,258,961,000 1,264,140,000 17,861,000,000 1,242,238,000 1,316,656,000 1,303,587,000 1,328,195,000 1,410,347,000 1,458,043,000 1,467,498,000 1,460,882,000
Average Day (Gallons Billable) 3,449,208 3,463,397 3,415,901 3,403,392 3,607,277 3,571,471 3,638,890 3,863,964 3,994,638 4,020,542 4,002,416
Number of New Connections 0 22 0 5 55 0 488 146 Not Available Not Available Not Available
Water Treatment Plant:
Capacity 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD
Sales to Customers:
Water Fees $5,457,061 $4,889,046 $4,459,808 $4,551,840 $4,707,918 $4,945,385 $4,274,966 $4,070,523 $4,203,972 $4,250,634 $4,289,413
Wastewater Fees $3,745,497 $3,735,855 $3,562,400 $3,564,615 $3,722,985 $3,694,020 $3,015,856 $2,351,885 $2,589,539 $2,619,013 $2,605,428
Wastewater Treatment Fees
Inflow & Infiltration Surcharge
Sources: Various City departments
$2,936,831
$1,878,057
$2,952,857
$1,831,784
$2,930,333
$1,316,209
$2,926,616
$1,314,033
168
$3,050,127
$1,290,968
T $3,058,656
$1,171,376
$3,100,547
$0
$3,733,644
$0
$4,109,166
$0
$3,854,100
$0
$3,865,683
$0
Paj 246
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 23
City of Dover, Delaware
Summary of Insurance
As of June 30, 2016
PROTECTION
TYPE OF COVERAGE LIMIT IN DOLLARS
Property
Blanket Building & Contents
(Special Form, RC, Agreed Amount) $159,301,144 $10,000 Deductible
Personal Property of Others $250,000
D
Earthquake
Flood Zones X or C
Flood Zones
(Zones unidentifiable)
Zones located A, B Shaded X, V &
D are excluded
Blanket Business Earnings
& Expense
$2,000,000
$2,000,000
$200,000
$50,000 Deductible
$50,000 Deductible
$100,000 Deductible
R
Business Income from Dependent Properties
Accounts Receivable
Civil Authority - 30 days
Claims Data Expense
Covered Leasehold Interest
Debris Removal (Additional Amount)
Deferred Payments
$250,000
$250,000
$25,000
$100,000
$250,000
$25,000
AF
EDP Data & Media $50,000
Employee Tools ($2,500 item) $25,000
Expediting Expenses $250,000
Exhibitions (Property Damage) $50,000
Extra Expense $25,000
Fine Arts $250,000
Fire Department Services Charge Included
Fire Protective Equipment Discharge Included
Fungus, Wet Rot, Bacteria $25,000
Green Building Alternatives 1% / Max. $100,000 each building
Green Building Reengineering & Recertification $25,000
Loss of Master Key $25,000
Newly Acquired or Constructed
-Buildings Each $2,000,000 each building
-Personal Property at each loc.
Non-Owned Detached Trailers
Ord & Law Coverage A
Ord & Law Coverage B
Ord & Law Coverage D
Outdoor Property
Outside Signs –Described – Premium
Personal Affects
Personal Property at Undescribed Premises
Personal Property in Transit out of
Coverage Territory
$1,000,000
$25,000
$250,000
$250,000
T
Included up to Extra Expense Limit
$250,000
$100,000
$250,000
$50,000
$25,000
169
Paj 247
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 23 - Continued
PROTECTION
TYPE OF COVERAGE LIMIT IN DOLLARS
Pollution cleanup & removal $100,000
Preservation of Property-Direct $250,000
-Direct loss or damage to moved Prop. Included
Reward Coverage $25,000
Stamps, Tickets and Letters of Credit $5,000
Stored Water $25,000
D Theft or Damage to Rented Property
Undamaged Parts of Stock in Process
Valuable Papers on Premises
Valuable Papers off Premises
Appurtenant Buildings and Structures
Overseas Business Travel Personal Property
Utility Service Direct Damage
Confiscated Property
Included
$50,000
$100,000
$100,000
$100,000
$25,000
$50,000
$100,000
R
Street Lights – Each Item
Street Lights – Per Occur
Street Signs – Each Item
Street Signs – Per Occur
Traffic Signs and Lights –Each
Traffic Signs and Lights - Per Occur
Stadium Lights – Each Item
Stadium Lights – Per Occur
$2,500
$50,000
$2,500
$50,000
$2,500
$50,000
$2,500
$50,000
AF
Spoilage Coverage Extension $10,000
Sewer or Drain Backup $250,000
Boiler & Machinery
Coverage Limit Property Limit
Deductible $10,000
Expediting Expenses $250,000
Hazardous Substance $250,000
Spoilage $250,000
Ammonia Contamination $250,000
Inland Marine
Contractors Equipment – Replacement Cost - 90% Co-Insurance
Employee Tools $94,725 Not to exceed $18,000 per item
Unlisted Items/equipment
Leased or Rented Items
New Acquired contractors equipment
Rental Cost (per Item)
Loss to any one Replacement Item
Listed Items
Basic Deductible
Employee Tool Deductible
Flood Deductible
Earthquake Deductible
Windstorm Deductible
$100,000 Not to exceed $5,000 per item
$100,000 Not to exceed $100,000 per item
$250,000
$5,000
$100,000
$175,170
$1,000
$250
$50,000
$50,000
$10,000
170
T
Paj 248
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 23 - Continued
PROTECTION
TYPE OF COVERAGE LIMIT IN DOLLARS
Crime
Employee Theft per Loss $500,000 $500 Deductible
Forgery or Alteration $100,000 $1,000 Deductible
Inside the Premises –
Theft of Money & Securities $35,000 $500 Deductible
Robbery or Safe Burglary of Other Property $25,000 $500 Deductible
Outside the Premises $30,000 $500 Deductible
D Computer Fraud
Money Orders & Counterfeit Currency
$100,000
$100,000
Faithful Performance of Duty Coverage Endorsement – Governmental Employees
Liability Coverage:
$1,000 Deductible
$1,000 Deductible
R
Commercial General Liability
Each Occurrence Limit
General Aggregate Limit
Products Completed Operations Aggregate
Limit
Personal & Advertising Injury Each Person
Damages to Premises Rented to You Limit
(Any One Premises)
$1,000,000
$3,000,000
$3,000,000
$1,000,000
$100,000
AF
Medical Expenses $0
Sewer Back Up $1,000,000 (resulting from negligence)
Failure to Supply $1,000,000
Each Abuse or Molestation Offense Limit $1,000,000
Abuse or Molestation Aggregate Limit $2,000,000
Statutory Cap Limits of Coverage Endorsement
Delaware Each Occurrence Statutory Cap Limit $300,000
Employee Benefit Plans Administration Liability - Claims Made
Retroactive Date: None
Aggregate Limit $3,000,000
Each Employee Limit $1,000,000
Deductible $1,000
Law Enforcement Liability - Occurrence
Aggregate Limit
Each Wrongful Act Limit
Each Wrongful Act Deductible
Statutory Cap Limits of Insurance Endorsement
Delaware Statutory Cap Limit
$3,000,000
$1,000,000
$15,000
$300,000
171
T
Paj 249
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 23 - Continued
PROTECTION
TYPE OF COVERAGE LIMIT IN DOLLARS
Public Entity Management Liability - Claims Made
Retroactive Date: 7/1/1996
Aggregate Limit $3,000,000
Each Wrongful Act Limit $1,000,000
Deductible $25,000
Employment Practices Liability - Claims Made
Retroactive Date: 7/1/1996
Aggregate Limit $2,000,000
D Each Wrongful Employment
Practice Offense Limit
Deductible
Business Auto Policy
Coverage:
Automobile
$1,000,000
$25,000
R
Liability
Personal Injury Protection
Uninsured/Underinsured Motorist
(Physical Damage Applies to Police &
Specified Electric & Sanitation Trucks)
Non-owned Liability
Hired Auto Liability
Employees as Additional Insured
$1,000,000
$300,000
$40,000
$500 Comp Deduct/$1,000 Collision Deduct
$1,000,000
$1,000,000
AF
Hired Auto Physical Damage $90,000
Hired Car Physical Damage Deductibles
Comprehensive Deductible $250
Collision Deductible $250
Statutory Cap Limits of Coverage Endorsement
Delaware Statutory Cap Limit $300,000
Excess Crime Policy
Coverage:
Excess Crime
Employee Theft per Loss $500,000 excess of $500,000
(Over Policy# 630OB165227)
172
T
Paj 250
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 23 - Continued
PROTECTION
TYPE OF COVERAGE LIMIT IN DOLLARS
Umbrella Excess Liability Coverage:
Umbrella
General Aggregate Limit $6,000,000
Each Wrongful Act Limit $6,000,000
Each Wrongful Employment Practice Offense Limit $6,000,000
Products & Completed Work
Aggregate Limit $6,000,000
D Personal and Advertising Injury
Any One Person or Organization Limit
Each Occurrence Limit
Retained Limit Any One Occurrence or Event
Umbrella Underlying Policies:
General Liability
$6,000,000
$6,000,000
$10,000
$1,000,000
R
Employment Benefits
Auto Liability
Law Enforcement Liability
Public Entity Management
Employment Practices Liability
Employers Liability (Safety Nat’l)
Cyber Liability Coverage:
$1,000,000
$1,000,000
$1,000,000
$1,000,000
$1,000,000
AF
Cyber Liability – Claims Made
Retroactive Date: 12/01/2012
Aggregate Limit $1,000,000
Third-Party Liability
Network & Information Security
Each Wrongful Act Limit $1,000,000
Deductible $10,000
First-Party Liability
Security Breach Notification &
Remediation Expenses Sublimit $500,000
Deductible $10,000
Crisis Management Service Expenses $500,000
Deductible
Pollution Liability Coverage:
Pollution Liability
Each Pollution Event Limit
Aggregate Policy Limit
Crisis Management Expense Aggregate Limit
Green Remediation Aggregate Limit
Green Standards Aggregate Limit
Deductibles
$10,000
$5,000,000
$10,000,000
$50,000
$50,000
$50,000
T
$25,000 Each Pollution Event
173
Paj 251
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 23 - Continued
PROTECTION
TYPE OF COVERAGE LIMIT IN DOLLARS
Claims Made
Retroactive Date 4/1/1997
Includes: 2 Underground Storage Tanks-710 Williams St., Dover, DE & 2 Power Plants
Excess Worker’s Compensation
Coverage:
D Employers Liability Limit:
Specific Limit:
Aggregate Excess Limit:
$600,000 Retention (Police)
$500,000 Retention (All Other)
Worker's Compensation-TPA Services
(Charges based on claim count, this number could fluctuate)
$1,000,000
Statutory
$2,000,000
R
Travel Accident Policy Principal Sum: $100,000 $0 Deductible
Covered Positions: The Mayor, HR Director, Police Chief, Police Major, Police Captains, IT Director, PW Director,
Water/Wastewater Manager, PW Operations Manager, Electric Director, Engineering and System Operations, Line Crew
Foreman, City Manager, Assistant City Manager, Planning Director, Principal Planner, Fire Marshall, City Clerk,
Assistant City Clerk, Controller, Assistant Finance Director, Library Director, Assistant Library Director, Tax Assessor,
Economic Development Director and Council Members of the Policyholder.
AF
Bond-Self Insured Worker’s Compensation - State of Delaware
Limit: $750,000
Bond – Public Officials Bond - Donna Mitchell – Treasurer
Limit: $100,000
Bond- Public Officials Bond - Traci McDowell – City Clerk/Assistant Treasurer
Limit: $100,000
Power Plants – Property & Boiler and Machinery (2 policies 50/50)
Locations: McKee Run Generating Plant
VanSant Station
Policy #1
T
XL Insurance Company – $50,000,000 per Occurrence (50% Carrier Capacity Limit of $100,000,000)
Coverages:
50% policy limit:
Extra Expense:
Errors & Omissions
Expediting Cost:
$50,000,000 Per Occurrence
Agreed Amount, Special
$2,000,000
$2,000,000
$1,000,000
174
Paj 252
2016 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Statistical Section
Table 23 - Continued
PROTECTION
TYPE OF COVERAGE LIMIT IN DOLLARS
Property in the Course of Construction: $5,000,000
Earthquake: $20,000,000
Flood: $10,000,000
Debris Removal $2,500,000
Property in Transit $2,500,000
Demolition & Increase Cost of Construction $10,000,000
Deductibles: $750,000 per Occurrence, except;
$100,000 per Occurrence as respects Transit,
D
Policy #2
In respect of Time Element loss (Extra Expense):
45 days per Occurrence, except;
72 hours per Occurrence in respect of Service Interruption
Ace American Insurance Company – $50,000,000 per Occurrence (50% Carrier Capacity Limit of $100,000,000)
Coverages:
R
50% policy limit:
Extra Expense:
Errors & Omissions
Expediting Cost:
Property in the Course of Construction:
Earthquake:
$50,000,000 Per Occurrence
Agreed Amount, Special
$2,000,000
$2,000,000
$1,000,000
$5,000,000
$20,000,000
AF
Flood: $10,000,000
Debris Removal $2,500,000
Property in Transit $2,500,000
Demolition & Increase Cost of Construction $10,000,000
Deductibles: $750,000 per Occurrence, except;
$100,000 per Occurrence as respects Transit,
In respect of Time Element loss (Extra Expense):
45 days per Occurrence, except;
72 hours per Occurrence in respect of Service Interruption
175
T