Paj 1
CITY OF DOVER, DELAWARE
COUNCIL COMMITTEE OF THE WHOLE MEETING
Tuesday, April 08, 2025 at 6:00 PM
City Hall Council Chambers, 15 Loockerman Plaza, Dover, Delaware
AGENDA
Public comments are welcomed on any item and will be permitted at the appropriate time. When possible,
please notify the City Clerk (302-736-7008 or email at cityclerk@dover.de.us) should you wish to be
recognized.
THIS AGENDA AND PACKET HAVE BEEN REVISED BY ADDING THE PARKS,
RECREATION, AND COMMUNITY ENHANCEMENT COMMITTEE MEETING ITEM #2 –
UPDATE – CITY OF DOVER ARPA GRANT SUB-RECIPIENT FUNDING
VIRTUAL MEETING NOTICE
This meeting will be held in City Hall Council Chambers with electronic access via WebEx. Public
participation information is as follows:
Dial: 1-650-479-3208
Link: https://rb.gy/jprafw
Event number: 2538 080 1528
Event password: DOVER (if needed)
If you are new to WebEx, get the app now at https://www.webex.com/ to be ready when the meeting
starts.
CALL COUNCIL COMMITTEE OF THE WHOLE MEETING TO ORDER
ADOPTION OF AGENDA
COUNCIL REPORTS - MARCH 2025
1. First District
2. Second District
3. Third District
4. Fourth District
5. At-Large
1
Paj 2
COUNCIL COMMITTEE OF THE WHOLE MEETING - April 08, 2025 PAGE 2
6. Council President Anderson
PARKS, RECREATION, AND COMMUNITY ENHANCEMENT COMMITTEE
ADOPTION OF THE AGENDA
1. Community Development Block Grant (CDBG) Proposed Grant Recommendations for
the Fiscal Year 2025 Action Plan and Draft 2025-2029 Consolidated Plan (Tracey Harvey,
CDBG Program Manager)
(Staff Recommendation: Approval of the 2025-2029 Consolidated Plan and the Fiscal
Year 2025 Action Plan contingent upon an allocation received from HUD and the
continuation of the Community Development Block Grant)
2. Update - City of Dover ARPA Grant Sub-Recipient Funding (Tracey, CDBG Program
Manager)
ADJOURNMENT OF THE PARKS, RECREATION, AND COMMUNITY ENHANCEMENT
COMMITTEE MEETING
LEGISLATIVE, FINANCE, AND ADMINISTRATION COMMITTEE
ADOPTION OF THE AGENDA
1. Proposed Ordinance #2025-05 - Amending Chapter 98, Sec. 98-5 - Duty of Tenants or
Owners to Maintain Sidewalks and Landscaped Areas Within the Street Right-of-way
(Eddie Kopp, Chief Code Enforcement Officer, and Sharon Duca, Assistant City Manager)
(Staff Recommendation: That the committee approve Proposed Ordinance #2025-05 with
either Option A or Option B identified and forward it to council for approval)
2. Proposed Ordinance #2025-06 - Amending Chapter 1 - General Provision by Adding Sec.
1-18. Code Board of Appeals (Eddie Kopp, Chief Code Enforcement Officer, and Sharon
Duca, Assistant City Manager)
(Staff Recommendation: That the committee approve Proposed Ordinance #2025-06 and
forward it to council for approval)
3. Fiscal Year 2023 Annual Comprehensive Financial Report (ACFR) and Findings (Patricia
Marney, Controller/Treasurer)
(Committee Action Not Required)
4. Proposed Ordinance #2025-04 - Amending Chapter 70 - Miscellaneous Provisions, Section
70-7. - Registered Sexual Offenders (Councilman Boggerty and Council President
Anderson)
(Recommendation: Forward Proposed Ordinance #2025-04 to council for approval)
2
Paj 3
COUNCIL COMMITTEE OF THE WHOLE MEETING - April 08, 2025 PAGE 3
5. Dover Strong Fund (Council President Anderson)
(Recommendation: Refer to staff to develop the appropriate policy criteria and incorporate
into the budget proposal from the utility funds, not to exceed $75,000)
ADJOURNMENT OF THE LEGISLATIVE, FINANCE, AND ADMINISTRATION
COMMITTEE MEETING
ADJOURNMENT OF THE COUNCIL COMMITTEE OF THE WHOLE
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
3
Paj 4
Item 1.
ACTION FORM
PROCEEDING: Council Committee of The Whole (Parks, Recreation & Community Enhancement)
DEPARTMENT OF ORIGIN: Planning & Community Development DATE SUBMITTED:3/25/25
PREPARED BY: Tracey Harvey
SUBJECT: Community Development Block Grant (CDBG) proposed grant recommendations for the FY25
Acton Plan and the Draft 2025-2029 Consolidated Plan
REFERENCE: N/A
RELATED PROJECT: N/A
REVIEWED BY: N/A
EXHIBITS: Proposed budget for the FY25 CDBG grant recommendations and Draft 2025-2029 Consolidated
Plan
EXPENDITURE REQUIRED: $318,000 AMOUNT BUDGETED: $318,000
FUNDING SOURCE (Dept./Page in CIP & Budget): CDBG Entitlement Grant
TIME TIMETABLE: Pending Council approval, CDBG grant agreements will be prepared for execution and
initiation of projects effective 7/1/25 pending grant allocation received from HUD.
RECOMMENDED ACTION: Staff recommends approval of the 2025-2029 Consolidated Plan and FY25
Action Plan contingent upon an allocation received from HUD and the continuation of the Community
Development Block Grant.
BACKGROUND AND ANALYSIS
The development of the Consolidated Plan involved the coordination of the local housing authority, local
housing providers, and various state and county agencies within the State of Delaware to consult on topics
regarding homelessness, affordable housing needs, services for children, and persons with disabilities.
Community Development staff met with the Community Development Advisory Committee (CDAC) on March
20, 2025 for the review and recommendations for the multi-year 2025-2029 CDBG grant applications and the
proposed FY25 Action Plan budget.
The proposed grant allocation for fiscal year 2025 is being estimated due to the allocation notice from the
Department of Housing and Urban Development not received at this time. Staff have estimated the proposed
budget at $318,000, which includes $18,000 in Program Income already received. Up to twenty percent (20%)
of the grant will be used for program administration to manage the CDBG program and up to fifteen percent
(15%) of the grant will be applied towards public service activities not to exceed $47,700.
Staff is requesting to include a contingency provision in its Action Plan to adjust the proposed budget from the
estimated funding levels to match the actual allocation amounts as close to the proposed budget as possible to
eliminate the need for additional publications and the citizen participation process to submit the final plan to
HUD by May 15, 2024. Adjustments will be made to the Homeownership Assistance Program with either an
increase or decreased amount to total the actual allocation. Adjustments will only be made to public service
activities if the 15% cap is lower than $47,700.
4
Paj 5
Item 1.
The following activities are projects to be funded with proposed recommended funding allocations by the
Community Development Advisory Committee.
Homeownership Assistance Program
The city will provide settlement assistance for up to $20,000.00 to assist up to 4 low to moderate income
persons that are first time homebuyers purchase affordable housing in the City of Dover.
Grant Request: $80,000 Recommended funded amount: $80,000
Program Administration
CDBG funds will be used to oversee management, monitor and coordination of the CDBG program in the City
of Dover. Up to twenty percent 20% of the total grant allocation will be used to fund program administration.
Recommended funded amount: $50,300
Central Delaware Housing Collaborative
CDBG funds will be used for renovations for a Women’s Homeless Shelter.
Grant Request: $15,000 Recommended funded amount: $15,000
Central Delaware Housing Collaborative
CDBG funds will be used for operations costs for a women’s shelter which includes maintenance and utility
costs. This project is a public service activity and subject to the 15% cap requirement.
Grant Request: $25,000 Recommended funded amount: $25,000
Milford Housing Development Corporation (Emergency Home Repairs)
CDBG funds will be used to complete emergency home repairs for single family residential owner-occupied
housing units that are found to be in violation of the City’s Housing Code. This project will serve between 5-7
low-income households. There is a carryover balance from FY24.
Grant Request: $40,000 Recommended funded amount: $25,000
Milford Housing Development Corporation (Homeowner Rehabilitation)
CDBG funds will be used to rehabilitate single-family owner-occupied housing units that are found to be in
violation of the City’s Housing Code. This project will service between 2-3 low-income households. There is a
carryover balance from FY24.
Grant Request: $75,000 Recommended funded amount: $35,000
Central Delaware Habitat for Humanity
CDBG funds will be used for the construction of affordable housing in the Downtown Revitalization Area.
Grant Request: $25,000 Recommended funded amount: $25,000
People’s Community Center
CDBG funds will be used to provide meals at a homeless shelter. This project is a public service activity and
subject to the 15% cap requirement.
Grant Request: $28,700 Recommended funded amount: $22,700
Peoples’s Community Center
CDBG funds will be used for renovations of a homeless shelter to provide a space for case management for
homeless persons.
Grant Request: $40,000 Recommended funded amount $40,000
5
Paj 6
Item 1.
City of Dover, Delaware
FY 2025-2029 DRAFT Five Year Consolidated Plan
&
FY2025 Annual Action Plan
Prepared by:
The City of Dover Planning & Community
Development Office
March 24, 2025
7
Paj 7
Item 1.
Demo
Executive Summary
ES-05 Executive Summary - 24 CFR 91.200(c), 91.220(b)
1. Introduction
Dover, the Capital of Delaware, is centrally located in the state and is part of the Mid-Atlantic
region. The city is located approximately 90 miles from both Philadelphia and Washington,
D.C. Dover’s population ranks second only to Wilmington, Delaware. Delaware and the Eastern Shore
counties of Maryland and Virginia comprise the Delmarva Peninsula. Dover is also the largest city in land
area on the peninsula with a total land area of over 23 square miles.
The Consolidated Plan (2025-2029) is a five-year plan mandated by the United States Department of
Housing and Urban Development (HUD). This plan identifies the specific needs concerning affordable
housing, homeownership, housing rehabilitation, homelessness and community development needs
such as public service needs. The strategic plan element of this plan specifies the goals identified in the
preparation of this plan and includes the four goals that the Consolidated Plan revolves around. These
goals in order of priority are:
1. Provide aid to special needs persons.
2. Preserve the existing housing stock.
3. Encourage owner occupied housing in low to moderate income areas.
4. Provide safe and livable neighborhoods.
The Action Plan component of the Plan specifies how the projects will further these goals for fiscal year
2025.
2. Summary of the objectives and outcomes identified in the Plan Needs Assessment
Overview
The Consolidated Plan requires the city to access its housing and homeless needs, needs assessment and
housing market analysis. These needs will be discussed further in the Consolidated Plan. For Fiscal Years
2025-2029, the City of Dover sets forth the following priorities:
• Continue to provide Homeownership Assistance to first-time homebuyers who purchase
affordable housing in the City of Dover
• Assist homeless providers to meet the needs of the homeless
Consolidated Plan DOVER 2
OMB Control No: 2506-0117 (exp. 06/30/2018)
8
Paj 8
Item 1.
Demo
• Make the necessary improvements to public facilities
• Provide public service needs
3. Evaluation of past performance
In implementing the City’s FY 2020-2024 Consolidated Plan, the city complied with meeting its goals and
objectives. The following is a summary of accomplishments achieved during the FY20-23 Fiscal Years.
The total accomplishments for FY24 will not be completed by the time of submission of the 2025-2029
Consolidated Plan.
Homeownership Assistance: Twenty-four (24) first-time homebuyers received homeownership
assistance to purchase affordable housing in the City.
Emergency Shelter Providers: Over 1,375 homeless persons received over-night shelter through CDBG
funds that were provided to Homeless Shelters for Operations Cost and improvements to the facilities.
Homeowner Rehabilitation and Emergency Home Repairs: A total of 37 homeowners received CDBG
funding through the Homeowner and Emergency Home Repair Programs.
4. Summary of citizen participation process and consultation process
A minimum of two public hearings are required. Adequate notice is given through advertisement in the
City’s local newspaper and the City’s website, with copies of the notices sent to such service agencies
and public housing administration offices who serve and advocate for the low and very low income
persons and disability communities to encourage citizens participation input by the citizens and their
advocates to meet the needs of citizens and particularly those who are beneficiaries of the programs
covered in the Consolidated Plan. The draft plan will be available for review for 30 days.
The city will consider any comments or views of citizens or units of local government received in writing,
or orally at public hearings, meetings, etc., in preparing the City’s final Consolidated Plan and Annual
Action Plan. A fifteen-day period will be set aside for comments. A summary of these comments and
responses shall be attached to the final Consolidated Plan amendment of the plan or Performance
Report.
5. Summary of public comments
A summary of the public comments received will be provided in the Appendix.
6. Summary of comments or views not accepted and the reasons for not accepting them
7. Summary
Consolidated Plan DOVER 3
OMB Control No: 2506-0117 (exp. 06/30/2018)
9
Paj 9
Item 1.
Demo
The City of Dover has undertaken good faith efforts in outreaching to all segments of the community
that may benefit from the CDBG program.
Consolidated Plan DOVER 4
OMB Control No: 2506-0117 (exp. 06/30/2018)
10
Paj 10
Item 1.
Demo
The Process
PR-05 Lead & Responsible Agencies 24 CFR 91.200(b)
1. Describe agency/entity responsible for preparing the Consolidated Plan and those
responsible for administration of each grant program and funding source
The following are the agencies/entities responsible for preparing the Consolidated Plan and
those responsible for administration of each grant program and funding source.
Agency Role Name Department/Agency
Community Development DOVER Planning/ City of Dover
Manager
Table 1 – Responsible Agencies
Narrative
The Community Development Office is a part of the Department of Planning and Community
Development in the Public Services Department. The Community Development Office has one full-time
employee, the Community Development Manager who administers the CDBG Grant and is the Fair
Housing Coordinator. Clerical, planning and inspection assistance is provided by the Planning and
Inspections Department. The Building Inspections Office also provides housing and life safety
inspections throughout the City including property maintenance. The Dover Housing Authority provides
responsibility for the public housing needs within the City and is a separate entity from the City. The
Delaware State Housing Authority operates both Section 8 vouchers and public housing units also caters
to the housing needs of low-moderate income families.
Consolidated Plan Public Contact Information
City of Dover Department of Planning & Community Development
15 Loockerman Plaza, Dover, DE 19901
Phone (302) 736-7196 Fax: (302) 736-4217
Website: www.cityofdover.com
Tracey Harvey, Community Development Manager
Email: tharvey@dover.de.us
Consolidated Plan DOVER 5
OMB Control No: 2506-0117 (exp. 06/30/2018)
11
Paj 11
Item 1.
Demo
PR-10 Consultation – 91.100, 91.110, 91.200(b), 91.300(b), 91.215(I) and
91.315(I)
1. Introduction
The public participation events planned for the Consolidated Plan (2025-2029) represent the
culmination of decades of experience in conducting similar events. In addition to the normal
advertising of meetings in the local press, the staff notified stakeholders in writing and by the
internet. The public was also notified of all meetings and hearings.
Two public hearings are required. Adequate notice is given through advertisements in the City’s local
newspaper and the City’s website. Copies of the notices are sent to service agencies and public housing
administration offices that serve and advocate for the low and very low income persons and disability
communities to encourage citizen participation input by the citizens and their advocates, meet the
needs of citizens and particularly those who are beneficiaries of the programs covered in the
Consolidated Plan.
Provide a concise summary of the jurisdiction’s activities to enhance coordination between
public and assisted housing providers and private and governmental health, mental health
and service agencies (91.215(I)).
Development of the Consolidated Plan has involved several months of effort and coordination by
gathering members of the community, state and local housing authorities and various state and county
agencies within the State of Delaware to consult on topics regarding homelessness, persons with
disabilities, elderly, persons with HIV/AIDS, services for children and housing needs. The following is a
list of agencies that the City of Dover consulted with in preparing the Consolidated Plan:
• Housing Alliance of Delaware
• Delaware State Housing Authority
• Dover Housing Authority
• Milford Housing Development Corporation
• Central Delaware Housing Collaborative
• Elizabeth Murphey School
• State of Delaware Department of Health and Social Services
• State of Delaware Division of Family Services
• NeighborGood Partners
Consolidated Plan DOVER 6
OMB Control No: 2506-0117 (exp. 06/30/2018)
12
Paj 12
Item 1.
Demo
Describe coordination with the Continuum of Care and efforts to address the needs of
homeless persons (particularly chronically homeless individuals and families, families with
children, veterans, and unaccompanied youth) and persons at risk of homelessness
The Housing Alliance of Delaware is the coordinator of the Continuum of Care (CoC) for the State of
Delaware. City planning staff regularly attend the CoC meetings and will continue to support the need of
ending chronic homelessness by actively collaborating with housing providers that service the homeless
and those that are at risk of homelessness.
Describe consultation with the Continuum(s) of Care that serves the jurisdiction's area in
determining how to allocate ESG funds, develop performance standards and evaluate
outcomes, and develop funding, policies and procedures for the administration of HMIS
Not applicable, the City of Dover does not receive ESG funds.
2. Describe Agencies, groups, organizations and others who participated in the process
and describe the jurisdictions consultations with housing, social service agencies and other
entities
Consolidated Plan DOVER 7
OMB Control No: 2506-0117 (exp. 06/30/2018)
13
Paj 13
Item 1.
Demo
Table 2 – Agencies, groups, organizations who participated
1 Agency/Group/Organization DELAWARE DIVISION OF SOCIAL SERVICES
Agency/Group/Organization Type Services-Persons with HIV/AIDS
What section of the Plan was addressed Housing Need Assessment
by Consultation?
How was the Data was gathered from the website of the
Agency/Group/Organization consulted Department of Health and Social Services with the
and what are the anticipated outcomes most current data for persons in Kent County
of the consultation or areas for improved Delaware with HIV/Aids. This data will help in
coordination? assisting this special needs population.
2 Agency/Group/Organization CENTRAL DELAWARE HABITAT FOR HUMANITY
Agency/Group/Organization Type Services Housing
What section of the Plan was addressed Community Development Needs Assessment
by Consultation?
How was the Habitat attended the public workshop to assist with
Agency/Group/Organization consulted determining the Community development needs for
and what are the anticipated outcomes the City of Dover
of the consultation or areas for improved
coordination?
3 Agency/Group/Organization DELAWARE STATE HOUSING AUTHORITY
Agency/Group/Organization Type Other government - State
What section of the Plan was addressed Housing Need Assessment
by Consultation?
How was the Information was gathered from DSHA's Housing
Agency/Group/Organization consulted Need Assessment to determine how to address
and what are the anticipated outcomes affordable housing needs for low to moderate
of the consultation or areas for improved income persons.
coordination?
4 Agency/Group/Organization DOVER INTERFAITH MISSION TO THE HOMELESS
Agency/Group/Organization Type Services-homeless
Planning organization
What section of the Plan was addressed Homeless Needs - Chronically homeless
by Consultation?
Consolidated Plan DOVER 8
OMB Control No: 2506-0117 (exp. 06/30/2018)
14
Paj 14
Item 1.
Demo
How was the The citizen participation process for the 2025-2029
Agency/Group/Organization consulted Consolidated Plan was initiated with a stakeholder
and what are the anticipated outcomes meeting that included local housing providers to
of the consultation or areas for improved assist with determining the community
coordination? developments needs to better serve our community
with a series of public hearings to seek additional
needs and priorities from citizens in the community.
5 Agency/Group/Organization DOVER HOUSING AUTHORITY
Agency/Group/Organization Type PHA
What section of the Plan was addressed Public Housing Needs
by Consultation?
How was the Data was gathered from Dover Housing Authority to
Agency/Group/Organization consulted determine the current status of the public housing
and what are the anticipated outcomes and Section 8 waiting list as of March 2025 to verify
of the consultation or areas for improved the need of affordable rental housing.
coordination?
6 Agency/Group/Organization HOUSING ALLIANCE OF DELAWARE
Agency/Group/Organization Type Services-homeless
What section of the Plan was addressed Homeless Needs - Chronically homeless
by Consultation? Homeless Needs - Families with children
Homelessness Needs - Veterans
Homelessness Needs - Unaccompanied youth
How was the The Homeless Planning Council has now become the
Agency/Group/Organization consulted Housing Alliance of Delaware (HAD). Homeless data
and what are the anticipated outcomes for Dover was provided by HAD to assist in ending
of the consultation or areas for improved homelessness in Dover.
coordination?
7 Agency/Group/Organization Milford Housing Development Corporation
Agency/Group/Organization Type Regional organization
Planning organization
What section of the Plan was addressed Housing Need Assessment
by Consultation?
Consolidated Plan DOVER 9
OMB Control No: 2506-0117 (exp. 06/30/2018)
15
Paj 15
Item 1.
Demo
How was the The citizen participation process for the 2025-2029
Agency/Group/Organization consulted Consolidated Plan was initiated with a stakeholder
and what are the anticipated outcomes meeting that included local housing providers to
of the consultation or areas for improved assist with determining the community
coordination? developments needs to better serve our community
with a series of public hearings to seek additional
needs and priorities from citizens in the community.
8 Agency/Group/Organization NeighborGood Partners
Agency/Group/Organization Type Services - Housing
Planning organization
What section of the Plan was addressed Housing Need Assessment
by Consultation?
How was the The citizen participation process for the 2025-2029
Agency/Group/Organization consulted Consolidated Plan was initiated with a stakeholder
and what are the anticipated outcomes meeting that included local housing providers to
of the consultation or areas for improved assist with determining the community
coordination? developments needs to better serve our community
with a series of public hearings to seek additional
needs and priorities from citizens in the community.
Identify any Agency Types not consulted and provide rationale for not consulting
Other local/regional/state/federal planning efforts considered when preparing the Plan
Name of Plan Lead Organization How do the goals of your Strategic Plan overlap
with the goals of each plan?
Continuum of Care Housing Alliance of The City of Dover includes funding for homeless
Delaware programs as a priority in its Strategic Plan that are in
line with the needs and priorities with the CoC.
Analysis of Delaware Statewide The Strategic goals include the promotion of fair
Impediments to Fair Entitlement housing for all, preserving the existing stock and
Housing Jurisdictions providing affordable housing.
Restoring Central NeighborGood Strengthen existing housing and expanding
Dover Initiative Partners homeownership for low income persons are
consistent with the goals in the Consolidated Plan
Downtown Delaware State Strengthen neighborhoods and build a stable
Development District Housing Authority community of long term residents are consistent
Program with the goals of the Consolidated Plan
Consolidated Plan DOVER 10
OMB Control No: 2506-0117 (exp. 06/30/2018)
16
Paj 16
Item 1.
Demo
Table 3 – Other local / regional / federal planning efforts
Describe cooperation and coordination with other public entities, including the State and any
adjacent units of general local government, in the implementation of the Consolidated Plan
(91.215(l))
Other units of State and local government were included in the outreach list and received notification of
public hearings.
Narrative (optional):
Consolidated Plan DOVER 11
OMB Control No: 2506-0117 (exp. 06/30/2018)
17
Paj 17
Item 1.
Demo
PR-15 Citizen Participation – 91.105, 91.115, 91.200(c) and 91.300(c)
1. Summary of citizen participation process/Efforts made to broaden citizen participation
Summarize citizen participation process and how it impacted goal-setting
The City of Dover’s Consolidated Plan Citizen Participation Plan (CPP) has been prepared by the City of Dover in accordance with the
requirements contained in Part 9115 of Title 24 of the Code of Federal Regulations. The CPP outlines the various methods the city will use to
inform its citizens of and actively involve them in developing the Consolidated Plan.
Stakeholder Meeting: The City of Dover held a Stakeholder Meeting on January 30, 2025 to solicit input on the needs to better serve the
community.
Public Hearings: The city held a Public Hearing on January 30, 2025 to review housing and community development needs in the City. The
second public hearing date TBD.
Public Review of Draft Documents: A 30-day public review TBD.
Citizen Participation Outreach
Sort Orde Mode of Outrea Target of Outrea Summary of Summary of Summary of commen URL (If applicable)
r ch ch response/attendan comments receiv ts not accepted
ce ed and reasons
1 Public Meeting Stakeholders 8 8 none
2 Public Hearing Non-
targeted/broad
community
3 Internet Non- www.cityofdover.co
Outreach targeted/broad m
community
4 Newspaper Ad Non- www.cityofdover.co
targeted/broad m
community
Consolidated Plan DOVER 12
OMB Control No: 2506-0117 (exp. 06/30/2018)
18
Paj 18
Item 1.
Demo
Table 4 – Citizen Participation Outreach
Consolidated Plan DOVER 13
OMB Control No: 2506-0117 (exp. 06/30/2018)
19
Paj 19
Item 1.
Demo
Needs Assessment
NA-05 Overview
Needs Assessment Overview
During the Consolidated Plan process, stakeholders were asked to rank the relative importance of
housing and community development needs. The following needs were identified as priorities for the
City of Dover.
• Services for Homeless
• Homeownership Assistance
• Affordable Rental Housing
• Owner Occupied Homeowner Rehabilitation
• Increasing Community Policing in Downtown Dover
Consolidated Plan DOVER 14
OMB Control No: 2506-0117 (exp. 06/30/2018)
20
Paj 20
Item 1.
Demo
NA-10 Housing Needs Assessment - 24 CFR 91.205 (a,b,c)
Summary of Housing Needs
A total of 7% of all households in the City of Dover are 80% and below the HUD Area Median Family
Income (HAMFI): Fourteen 14% of households have incomes between 0% and 30% of the HAMFI and
14% of households have incomes between 30% and 50% HAMFI. Thirty-three 33% of households in the
city spend more than 30% of their income on rent/mortgage and utilities that are suffering a cost
burden. The housing cost burden is extremely difficult for very low-income households that are between
0% and 30% HAMFI because 16% of this population spends more than 50% of their income on housing.
Demographics Base Year: 2010 Most Recent Year: 2021 % Change
Population 35,474 39,491 11.23%
Households 13,046 15,462 18.52%
Median Income $46,195 $58,336 26.28/%
Table 5 - Housing Needs Assessment Demographics
Alternate Data Source Name:
US Census Data
Data Source Comments: American Community Survey, 2019-2023 Five-Year Estimates
Number of Households Table
0-30% >30-50% >50-80% >80-100% >100%
HAMFI HAMFI HAMFI HAMFI HAMFI
Total Households 2,100 2,095 2,790 1.135 6,865
Small Family Households 790 755 1,345 480 3,935
Large Family Households 150 135 115 75 310
Households contain at least one
person 62-74 years of age 345` 240 530 220 1,655
Household contains at least one
person age 75 or older 230 470 380 114 885
Households with one or more
children 6 years old or younger 1,260 `785 815 3,970 1,035
Table 6 - Total Households Table
Alternate Data Source Name:
CHAS 2017-2021
Data Source Comments: 2017-2021
Consolidated Plan DOVER 15
OMB Control No: 2506-0117 (exp. 06/30/2018)
21
Paj 21
Item 1.
Demo
Housing Needs Summary Tables
1. Housing Problems (Households with one of the listed needs)
Renter Owner
0-30% >30- >50- >80- Total 0-30% >30- >50- >80- Total
AMI 50% 80% 100% AMI 50% 80% 100%
AMI AMI AMI AMI AMI AMI
NUMBER OF HOUSEHOLDS
Substandard
Housing -
Lacking
complete
plumbing or
kitchen
facilities 1,260 1,110 1,455 280 4,105 315 385 470 205 1,375
Severely
Overcrowded -
With >1.51
people per
room (and
complete
kitchen and
plumbing) 0 35 10 45 90 0 0 0 0 0
Overcrowded -
With 1.01-1.5
people per
room (and
none of the
above
problems) 50 70 55 35 210 35 0 20 0 20
Housing cost
burden greater
than 50% of
income (and
none of the
above
problems) 995 710 225 0 1,930 200 210 65 30 505
Consolidated Plan DOVER 16
OMB Control No: 2506-0117 (exp. 06/30/2018)
22
Paj 22
Item 1.
Demo
Renter Owner
0-30% >30- >50- >80- Total 0-30% >30- >50- >80- Total
AMI 50% 80% 100% AMI 50% 80% 100%
AMI AMI AMI AMI AMI AMI
Housing cost
burden greater
than 30% of
income (and
none of the
above
problems) 1,160 1,005 1,355 200 3,720 315 385 440 200 1,340
Zero/negative
Income (and
none of the
above
problems) 100 0 0 0 100 65 0 0 0 65
Table 7 – Housing Problems Table
Alternate Data Source Name:
CHAS 2017-2021
Data Source
Comments: 2017-2021CHAS
2. Housing Problems 2 (Households with one or more Severe Housing Problems: Lacks kitchen
or complete plumbing, severe overcrowding, severe cost burden)
Renter Owner
0-30% >30- >50- >80- Total 0- >30- >50- >80- Total
AMI 50% 80% 100% 30% 50% 80% 100%
AMI AMI AMI AMI AMI AMI AMI
NUMBER OF HOUSEHOLDS
Having 1 or more of
four housing
problems 1,255 980 1,015 185 3,435 325 355 320 195 1,195
Having none of four
housing problems 250 320 255 350 1,175 35 145 520 600 1,300
Household has
negative income, but
none of the other
housing problems 505 0 0 0 505 430 0 0 0 430
Table 8 – Housing Problems 2
Alternate Data Source Name:
CHAS 2017-2021
Data Source
Comments:
Consolidated Plan DOVER 17
OMB Control No: 2506-0117 (exp. 06/30/2018)
23
Paj 23
Item 1.
Demo
3. Cost Burden > 30%
Renter Owner
0-30% >30-50% >50-80% Total 0-30% >30- >50- Total
AMI AMI AMI AMI 50% 80%
AMI AMI
NUMBER OF HOUSEHOLDS
Small Related 505 315 38 1,200 45 85 265 395
Large Related 140 115 75 330 0 0 10 10
Elderly 0 0 25 25` 80 50 70 200
Other 620 665 930 2,215 190 255 95 540
Total need by 1,265 1,095 1,410 3,770 315 390 440 1,145
income
Table 9 – Cost Burden > 30%
Alternate Data Source Name:
CHAS 2017-2021
Data Source
Comments:
4. Cost Burden > 50%
Renter Owner
0-30% >30- >50- Total 0-30% >30- >50- Total
AMI 50% 80% AMI 50% 80%
AMI AMI AMI AMI
Small Related 395 155 90 640 45 30 0 75
Large Related 90 70 0 160 0 0 0 0
Elderly 560 530 135 1,225 115 150 20 285
Other 560 530 135 1,225 115 150 20 285
Total need by 1,045 755 225 2,025 200 215 65 480
income
Table 10 – Cost Burden > 50%
Alternate Data Source Name:
CHAS 2017-2021
Data Source
Comments:
Consolidated Plan DOVER 18
OMB Control No: 2506-0117 (exp. 06/30/2018)
24
Paj 24
Item 1.
Demo
5. Crowding (More than one person per room)
Renter Owner
0-30% >30- >50- >80- Total 0- >30- >50- >80- Total
AMI 50% 80% 100% 30% 50% 80% 100%
AMI AMI AMI AMI AMI AMI AMI
NUMBER OF HOUSEHOLDS
Single family
households 695 155 1,010 755 2,615 360 2,580 615 35 3,590
Multiple,
unrelated family
households 205 120 785 285 1,395 10 775 465 255 1,505
Other, non-
family
households 414 35 25 60 534 10 160 19 140 329
Total need by 1,314 310 1,820 1,100 4,544 380 3,515 1,099 430 5,424
income
Table 11 – Crowding Information – 1/2
Alternate Data Source Name:
CHAS 2017-2021
Data Source
Comments:
Renter Owner
0- >30- >50- Total 0- >30- >50- Total
30% 50% 80% 30% 50% 80%
AMI AMI AMI AMI AMI AMI
Households with
Children Present 405 460 320 1,185 855 325 495 1,675
Table 12 – Crowding Information – 2/2
Alternate Data Source Name:
CHAS 2017-2021
Data Source
Comments:
Describe the number and type of single person households in need of housing assistance.
The 2024 Point in Time Study conducted by the Housing Alliance of Delaware indicates there were 100
sheltered individuals and 41 unsheltered individuals in need of housing. As of March 2025, Housing
needs for single individual households on the Dover Housing Authority Public Housing waiting list
indicates 321 individuals needed an efficiency unit, and 348 in need of a 1 bedroom.
Estimate the number and type of families in need of housing assistance who are disabled or
victims of domestic violence, dating violence, sexual assault and stalking.
Consolidated Plan DOVER 19
OMB Control No: 2506-0117 (exp. 06/30/2018)
25
Paj 25
Item 1.
Demo
Based on 2025 data from Dover Housing Authority, there were 32 families with disabilities on the
Section 8 waiting list, and 68 families with disabilities on the Public Housing waiting list. There was no
data available for victims of domestic violence, dating violence and sexual assault and stalking.
What are the most common housing problems?
The most common housing problem in Dover is the cost burden where 16% households that are 0-30%
of the Area Median Income (AMI) are paying greater than 50% of their income on housing; and over 33%
of all households in the city spend more than 30% of their income on housing and utilities and suffering
a cost burden. This population is at risk of becoming homeless with very little left to purchase food and
clothing. Delaware is the 17th highest in the country with the highest two-bedroom housing wage in
Dover at $26.31 based on 2025 data from Delaware Out of Reach. A two-bedroom fair market rent in
Dover is $1,368.00 which makes it impossible for individuals earning less than $26.31 an hour to afford a
modest two-bedroom apartment. Secondly, the data reported that an estimated 42% of Delaware
renters cannot afford a two-bedroom apartment in the county they live in.
Are any populations/household types more affected than others by these problems?
Households that are elderly, persons with disabilities and low-income veterans carry the highest burden
with very few affordable housing units available. This population is on a fixed income and is suffering
from a severe housing cost burden. A disabled person dependent on SSI cannot afford an efficiency
apartment in the State of Delaware.
Describe the characteristics and needs of Low-income individuals and families with children
(especially extremely low-income) who are currently housed but are at imminent risk of
either residing in shelters or becoming unsheltered 91.205(c)/91.305(c)). Also discuss the
needs of formerly homeless families and individuals who are receiving rapid re-housing
assistance and are nearing the termination of that assistance
Households that are at 30% and below the area median income are at imminent risk of becoming
homeless. These populations, particularly single parent households with children, have a greater need
for affordable housing and additional supportive services. Due to the average Fair Market Rent of
$1,368.00 in the Dover Metropolitan Area for a two-bedroom apartment, affordable housing is
impossible for this population unless they have a Housing Choice Voucher or reside in Public Housing.
It will be especially difficult for families receiving rapid re-housing and that were formerly homeless to
maintain affordable housing if they are not gainfully employed. Often the homeless population suffers
from substance abuse, mental illness and incarceration. It is important for this population to receive
case management and assistance from social service agencies to prevent recidivism and relapses from
substance abuse.
If a jurisdiction provides estimates of the at-risk population(s), it should also include a
description of the operational definition of the at-risk group and the methodology used to
generate the estimates:
Consolidated Plan DOVER 20
OMB Control No: 2506-0117 (exp. 06/30/2018)
26
Paj 26
Item 1.
Demo
The criteria for defining “at-risk of homelessness” per HUD guidelines is an individual or family who: (1)
has an annual income below 30% of the median family income for the area; and (2) does not have
sufficient resources or support networks immediately available to prevent them from moving to an
emergency shelter or another place defined in Category 1 of the “homeless” definition: and (3) meets
one of the following conditions: (a) Has moved because of economic reasons 2 or more times during the
60 days immediately preceding the application for assistance; or (b) is living in the home of another
because of economic hardship; or (c) has been notified that their right to occupy their current housing
or living situation will be terminated within 21 days after the date of application for assistance; or (d)
lives in a hotel or motel and the cost is not paid for by charitable organizations or by Federal, State, or
local government programs for low-income individuals: or (e) lives in severely overcrowded housing: or
(f) is exiting a publicly funded institution or system of care; or (g) otherwise lives in housing that has
characteristics associated with instability and an increased risk of homelessness.
For households and individuals that are 30% and below the area median income and pay more than 50%
their income for housing will put them “at risk for homelessness” if they don’t have a subsidy to
supplement their income or any additional resources.
Specify particular housing characteristics that have been linked with instability and an
increased risk of homelessness
Instability and increased risk of homelessness are linked together by mental illness and drug abuse;
living in temporary housing such as a motel or hotel; lack of maintaining stable employment and
individuals that were recently incarcerated or released from a mental health facility. Other areas that
could impact instability include lack of available resources such as the availability of affordable housing
such as public housing or Section 8; domestic abuse, high medical expenses, or housing that has been
condemned due to unsafe and inhabitable living conditions as well as being evicted.
Discussion
The city is working on several initiatives in conjunction with other agencies that will assist in providing
affordable housing and reducing the risk of homelessness for low income persons. The city is one of the
stakeholders in the Restoring Central Dover Initiative, which goal is to revitalize central Dover. Part of
the initiative includes expanding the housing repair program to provide additional resources in the
target area for home repairs and to boost homeownership opportunities in this area by providing down
payment assistance and funding for renovations to families who purchase properties in the designated
area. Habitat for Humanity is the lead agency for the Strong Neighborhood Housing Fund which will
acquire vacant or foreclosed properties in the target area and use CDBG funding to renovate the
property to sell to a family who is 60% and below the area median income in Dover. There are also
several incentives available through the Downtown Dover Development District designation. If a
property is purchased within the Downtown Redevelopment Target Area, the transfer tax will be waived
for owner occupied first time homebuyers and property taxes will be abated for owner occupied
homes. Eligible persons shall also be given relief from payment of real estate taxes for the first four
years owning their homes with prorated payments for each of the four years the homeowner is
occupying the property.
Consolidated Plan DOVER 21
OMB Control No: 2506-0117 (exp. 06/30/2018)
27
Paj 27
Item 1.
Demo
NA-15 Disproportionately Greater Need: Housing Problems – 91.205 (b)(2)
Assess the need of any racial or ethnic group that has a disproportionately greater need in comparison
to the needs of that category of need as a whole.
Introduction
In each income category, African American families have the overall highest percentage of housing
problems than any other race with an average of 59%, while white families have an overall average of
30% and Hispanics with 4%.
Housing problems exist when there is at least one of the following problems: lacks complete kitchen
facilities, lack of complete plumbing facilities, more than one person per room, and a cost burden
greater than 30% as defined by HUD.
HUD’s definition of “Disproportionately greater need “exists when the percentage of persons in a
category of need who are members of a particular racial or ethnic group is at least 10 percentage points
higher than the percentage of persons in the category as a whole. 1
0%-30% of Area Median Income
Housing Problems Has one or more Has none of the Household has
of four housing four housing no/negative
problems problems income, but none
of the other
housing problems
Jurisdiction as a whole 1,575 525 165
White 480 200 N/A*
Black / African American 930 240 N/A*
Asian 30 0 N/A*
American Indian, Alaska Native 0 0 N/A*
Pacific Islander 0 0 N/A*
Hispanic 70 70 N/A*
Table 13 - Disproportionally Greater Need 0 - 30% AMI
Alternate Data Source Name:
CHAS 2017-2021
Data Source Comments: N/A* means that the data point is no longer available in the CHAS data base
*The four housing problems are:
1. Lacks complete kitchen facilities, 2. Lacks complete plumbing facilities, 3. More than one person per
room, 4. Cost Burden greater than 30%
Consolidated Plan DOVER 22
OMB Control No: 2506-0117 (exp. 06/30/2018)
28
Paj 28
Item 1.
Demo
30%-50% of Area Median Income
Housing Problems Has one or more Has none of the Household has
of four housing four housing no/negative
problems problems income, but none
of the other
housing problems
Jurisdiction as a whole 1,495 600 0
White 550 185 N/A*
Black / African American 500 335 N/A*
Asian 15 0 N/A*
American Indian, Alaska Native 25 10 N/A*
Pacific Islander 0 0 N/A*
Hispanic 30 0 N/A*
Table 14 - Disproportionally Greater Need 30 - 50% AMI
Alternate Data Source Name:
CHAS 2017-2021
Data Source Comments: N/A* means that the data point is no longer available in the CHAS data base
*The four housing problems are:
1. Lacks complete kitchen facilities, 2. Lacks complete plumbing facilities, 3. More than one person per
room, 4. Cost Burden greater than 30%
50%-80% of Area Median Income
Housing Problems Has one or more Has none of the Household has
of four housing four housing no/negative
problems problems income, but none
of the other
housing problems
Jurisdiction as a whole 1,925 865 0
White 710 400 N/A*
Black / African American 705 275 N/A*
Asian 305 0 N/A*
American Indian, Alaska Native 0 0 N/A*
Pacific Islander 0 0 N/A*
Hispanic 100 160 N/A*
Table 15 - Disproportionally Greater Need 50 - 80% AMI
Alternate Data Source Name:
CHAS 2017-2021
Data Source Comments: N/A* means that the data point is no longer available in the CHAS data base
*The four housing problems are:
Consolidated Plan DOVER 23
OMB Control No: 2506-0117 (exp. 06/30/2018)
29
Paj 29
Item 1.
Demo
1. Lacks complete kitchen facilities, 2. Lacks complete plumbing facilities, 3. More than one person per
room, 4. Cost Burden greater than 30%
80%-100% of Area Median Income
Housing Problems Has one or more Has none of the Household has
of four housing four housing no/negative
problems problems income, but none
of the other
housing problems
Jurisdiction as a whole 485 650 0
White 250 460 N/A*
Black / African American 165 135 N/A*
Asian 4 20 N/A*
American Indian, Alaska Native 0 0 N/A*
Pacific Islander 0 0 N/A*
Hispanic 55 30 N/A*
Table 16 - Disproportionally Greater Need 80 - 100% AMI
Alternate Data Source Name:
CHAS 2017-2021
Data Source Comments: N/A* means that the data point is no longer available in the CHAS data base
*The four housing problems are:
1. Lacks complete kitchen facilities, 2. Lacks complete plumbing facilities, 3. More than one person per
room, 4. Cost Burden greater than 30%
Discussion
There are 1,575 households in the City of Dover with one or more of the four housing problems. Of that
total, 14% are extremely low income (0%-30%HAMFI); 10% are low income households between (30%-
50% HAMFI), and 12% are moderate income households at (50%-80% HAMFI). Only 485 households
have housing problems that are at 80% and above the HAMFI. African Americans have the highest
number of housing problems followed by Whites and Hispanics at 0%-30% of the AMI.
Consolidated Plan DOVER 24
OMB Control No: 2506-0117 (exp. 06/30/2018)
30
Paj 30
Item 1.
Demo
NA-20 Disproportionately Greater Need: Severe Housing Problems – 91.205
(b)(2)
Assess the need of any racial or ethnic group that has a disproportionately greater need in comparison
to the needs of that category of need as a whole.
Introduction
Severe housing problems occur when the following problems exist within a household: lack of complete
kitchen facilities, lack of complete plumbing facilities, more than 1.5 persons per room, and a cost
burden over 50% of household income. Severe housing problems are most prevalent for households
whose income is 0%-30% of the Area Median Income.
0%-30% of Area Median Income
Severe Housing Problems* Has one or more Has none of the Household has
of four housing four housing no/negative
problems problems income, but none
of the other
housing problems
Jurisdiction as a whole 1,290 810 390
White 390 290 N/A*
Black / African American 815 355 N/A*
Asian 10 25 N/A*
American Indian, Alaska Native 0 0 N/A*
Pacific Islander 0 0 N/A*
Hispanic 45 95 N/A*
Table 17 – Severe Housing Problems 0 - 30% AMI
Alternate Data Source Name:
CHAS 2017-2021
Data Source Comments: N/A* means that the data point is no longer available in the CHAS data base
*The four severe housing problems are:
1. Lacks complete kitchen facilities, 2. Lacks complete plumbing facilities, 3. More than 1.5 persons per
room, 4.Cost Burden over 50%
30%-50% of Area Median Income
Severe Housing Problems* Has one or more Has none of the Household has
of four housing four housing no/negative
problems problems income, but none
of the other
housing problems
Jurisdiction as a whole 1,025 1,065 465
Consolidated Plan DOVER 25
OMB Control No: 2506-0117 (exp. 06/30/2018)
31
Paj 31
Item 1.
Demo
Severe Housing Problems* Has one or more Has none of the Household has
of four housing four housing no/negative
problems problems income, but none
of the other
housing problems
White 360 375 N/A*
Black / African American 320 510 N/A*
Asian 15 0 N/A*
American Indian, Alaska Native 0 35 N/A*
Pacific Islander 0 0 N/A*
Hispanic 30 0 N/A*
Other
Table 18 – Severe Housing Problems 30 - 50% AMI
Alternate Data Source Name:
CHAS 2017-2021
Data Source Comments: N/A* means that the data point is no longer available in the CHAS data base
*The four severe housing problems are:
1. Lacks complete kitchen facilities, 2. Lacks complete plumbing facilities, 3. More than 1.5 persons per
room, 4. Cost Burden over 50%
50%-80% of Area Median Income
Severe Housing Problems* Has one or more Has none of the Household has
of four housing four housing no/negative
problems problems income, but none
of the other
housing problems
Jurisdiction as a whole 420 2370 375
White 135 980 N/A*
Black / African American 210 770 N/A*
Asian 0 105 N/A*
American Indian, Alaska Native 0 0 N/A*
Pacific Islander 0 0 N/A*
Hispanic 0 260 N/A*
Other
Table 19 – Severe Housing Problems 50 - 80% AMI
Alternate Data Source Name:
CHAS 2017-2021
Data Source Comments: N/A* means that the data point is no longer available in the CHAS data base
*The four severe housing problems are:
1. Lacks complete kitchen facilities, 2. Lacks complete plumbing facilities, 3. More than 1.5 persons per
room, 4. Cost Burden over 50%
Consolidated Plan DOVER 26
OMB Control No: 2506-0117 (exp. 06/30/2018)
32
Paj 32
Item 1.
Demo
80%-100% of Area Median Income
Severe Housing Problems* Has one or more Has none of the Household has
of four housing four housing no/negative
problems problems income, but none
of the other
housing problems
Jurisdiction as a whole 110 1025 445
White 15 700 N/A*
Black / African American 95 200 N/A*
Asian 0 24 N/A*
American Indian, Alaska Native 0 0 N/A*
Pacific Islander 0 0 N/A*
Hispanic 0 80 N/A*
Other
Table 20 – Severe Housing Problems 80 - 100% AMI
Alternate Data Source Name:
CHAS 2017-2021
Data Source Comments: N/A* means that the data point is no longer available in the CHAS data base
*The four severe housing problems are:
1. Lacks complete kitchen facilities, 2. Lacks complete plumbing facilities, 3. More than 1.5 persons per
room, 4. Cost Burden over 50%
Discussion
There are 1,260 households in the City of Dover that are experiencing severe housing problems. Of that
total, 8% are between 0%-30% of the HAMFI, 14% are between 30%-50% of the HAMFI, 18% are
between 50%-80% of the HAMFI and 7% are between 80%-100% of the HAMFI. African Americans
households that are very low income have the highest rate of severe housing problems in the City of
Dover, followed by whites and Hispanics from all income categories. The populations of all other
minorities make up a very small population in the City of Dover. According to the 2017-2021 CHAS data,
there are 1% of Asians, and 1% American Indians/Alaska Natives and 0.1% of Pacific Islanders in the
City. This minority population is not experiencing any severe housing problems.
Consolidated Plan DOVER 27
OMB Control No: 2506-0117 (exp. 06/30/2018)
33
Paj 33
Item 1.
Demo
NA-25 Disproportionately Greater Need: Housing Cost Burdens – 91.205 (b)(2)
Assess the need of any racial or ethnic group that has a disproportionately greater need in comparison
to the needs of that category of need as a whole.
Introduction:
A disproportionate housing need refers to any group that has a housing need which is at least 10
percentage points higher than the total population. The following tables identify the extent of housing
cost burden by race.
Housing Cost Burden
Housing Cost Burden <=30% 30-50% >50% No / negative
income (not
computed)
Jurisdiction as a whole 8,890 3,305 2,620 165
White 5,080 1,320 835 75
Black / African
American 2,755 1,145 1,210 90
Asian 110 340 70 0
American Indian,
Alaska Native 0 0 0 0
Pacific Islander 0 0 0 0
Hispanic 620 205 75 0
Table 21 – Greater Need: Housing Cost Burdens AMI
Alternate Data Source Name:
CHAS 2017-2021
Data Source Comments:
Discussion:
In the City of Dover, approximately 57% of households spend less than 30% of their income on housing
costs with 33% of white households spending less than 30% of their income on housing cost and 18% of
African Americans spending less than 30% of their income on housing cost. The remainder of the
minority populations identified in the table above is disproportionately represented because only 4% of
this population is in this category.
A little over 21% of all households spend between 30% and 50% of their income on housing. With white
households spending 9% of their income on housing cost and African American households spending 7%
of their income on housing cost. The remainders of the minority population identified are
disproportionately affected with 2% of the Asian population and 1% of Hispanic population paying
between 30% and 50% of their income on housing with Asians making up 3% of the population in Dover
and Hispanics making up 3% of the population in Dover. There are not any American Indians/ Alaska
Natives and Pacific Islanders included in this category.
Consolidated Plan DOVER 28
OMB Control No: 2506-0117 (exp. 06/30/2018)
34
Paj 34
Item 1.
Demo
A total of 13% of all households spend more than 50% of their income on housing, with 0.84% of the
population having no income or it was not tabulated.
Consolidated Plan DOVER 29
OMB Control No: 2506-0117 (exp. 06/30/2018)
35
Paj 35
Item 1.
Demo
NA-30 Disproportionately Greater Need: Discussion – 91.205(b)(2)
Are there any Income categories in which a racial or ethnic group has disproportionately
greater need than the needs of that income category as a whole?
Based on the current 2017-2021 CHAS data, Dover has a very small concentration of the following ethnic
groups: American Indian and Alaska Native 1%, Pacific Islander 0%, Asian 3% and 3% Hispanic. Because
of the very small concentration of these ethnic groups, there is not a disproportionate impact on any of
the income categories.
Under the disproportionately housing needs and severe housing problems, American Indians/Alaska
Natives, Pacific Islanders and Asians are not disproportionately affected identifying no housing problems
in any of the income categories. However, African Americans and Whites have disproportionately
greater housing and severe housing problems in all income categories, with Hispanics having less than
3.2% of any housing problems in all income categories.
If they have needs not identified above, what are those needs?
In addition to affordable housing that meets the housing code, and higher incomes needed to afford
housing in Delaware, transportation appears to be an issue for low incomes persons that do not have a
vehicle. Public transportation in the City of Dover does not have service after 6:00 pm, making it very
difficult for this population to commute to other towns outside of Dover for employment.
Are any of those racial or ethnic groups located in specific areas or neighborhoods in your
community?
Based on 2017-2021 ACS data, 62% of African Americans make up the population in the Central Dover
Downtown Target Area.
Consolidated Plan DOVER 30
OMB Control No: 2506-0117 (exp. 06/30/2018)
36
Paj 36
Item 1.
Demo
NA-35 Public Housing – 91.205(b)
Introduction
Dover Housing Authority (DHA) is the local Housing Authority that serves the City of Dover. DHA has a total of 374 public housing units available
for occupancy including 31 scattered site units. Many of these units are 3 bedrooms. DHA also provides rental assistance to low and moderate
income persons through HUD’s Section 8 Program. Presently there are 174 housing choice vouchers under lease and tenant based which means
they are only offered to tenants on DHA’s waiting list.
Totals in Use
Program Type
Certificate Mod- Public Vouchers
Rehab Housing Total Project - Tenant - Special Purpose Voucher
based based Veterans Family Disabled
Affairs Unification *
Supportive Program
Housing
# of units vouchers in use 0 0 294 190 0 163 0 0 240
Table 22 - Public Housing by Program Type
*includes Non-Elderly Disabled, Mainstream One-Year, Mainstream Five-year, and Nursing Home Transition
Alternate Data Source Name:
Dover Housing Authority
Data Source Comments:
Consolidated Plan DOVER 31
OMB Control No: 2506-0117 (exp. 06/30/2018)
37
Paj 37
Item 1.
Demo
Characteristics of Residents
Program Type
Certificate Mod- Public Vouchers
Rehab Housing Total Project - Tenant - Special Purpose Voucher
based based Veterans Family
Affairs Unification
Supportive Program
Housing
Average Annual Income 0 0 10,427 14,504 13,828 14,379 0 0
Average length of stay 0 0 5 5 0 5 0 0
Average Household size 0 0 2 2 0 2 0 0
# Homeless at admission 0 0 0 0 0 0 0 0
# of Elderly Program Participants
(>62) 0 0 25 42 68 38 0 0
# of Disabled Families 0 0 68 32 80 28 0 0
# of Families requesting
accessibility features 0 0 280 174 0 163 0 0
# of HIV/AIDS program
participants 0 0 0 0 0 0 0 0
# of DV victims 0 0 0 0 0 0 0 0
Table 23 – Characteristics of Public Housing Residents by Program Type
Data Source: PIC (PIH Information Center)
Consolidated Plan DOVER 32
OMB Control No: 2506-0117 (exp. 06/30/2018)
38
Paj 38
Item 1.
Demo
Race of Residents
Program Type
Race Certificate Mod- Public Vouchers
Rehab Housing Total Project - Tenant - Special Purpose Voucher
based based Veterans Family Disabled
Affairs Unification *
Supportive Program
Housing
White 0 0 35 32 37 30 0 0 2
Black/African American 0 0 244 139 61 130 0 0 5
Asian 0 0 0 1 0 1 0 0 0
American Indian/Alaska
Native 0 0 0 2 0 2 0 0 0
Pacific Islander 0 0 1 0 0 0 0 0 0
Other 0 0 0 0 1 0 0 0 0
*includes Non-Elderly Disabled, Mainstream One-Year, Mainstream Five-year, and Nursing Home Transition
Table 24 – Race of Public Housing Residents by Program Type
Data Source: PIC (PIH Information Center)
Ethnicity of Residents
Program Type
Ethnicity Certificate Mod- Public Vouchers
Rehab Housing Total Project - Tenant - Special Purpose Voucher
based based Veterans Family Disabled
Affairs Unification *
Supportive Program
Housing
Hispanic 0 0 22 11 2 11 0 0 0
Not Hispanic 0 0 258 163 0 152 0 0 7
*includes Non-Elderly Disabled, Mainstream One-Year, Mainstream Five-year, and Nursing Home Transition
Table 25 – Ethnicity of Public Housing Residents by Program Type
Consolidated Plan DOVER 33
OMB Control No: 2506-0117 (exp. 06/30/2018)
39
Paj 39
Item 1.
Demo
Data Source: PIC (PIH Information Center)
Consolidated Plan DOVER 34
OMB Control No: 2506-0117 (exp. 06/30/2018)
40
Paj 40
Item 1.
Demo
Section 504 Needs Assessment: Describe the needs of public housing tenants and applicants
on the waiting list for accessible units:
Most Section 504 requests are for wheelchair accessible units and requests for one-level units. The
request of elderly tenants is for handrails to be installed in the bathrooms.
Most immediate needs of residents of Public Housing and Housing Choice voucher holders
Several families have requested additional locks on the entrance doors and windows to ensure their
disabled children do not open the doors and windows and are able to exit the unit. There is also a
challenge for Housing Choice Vouchers to find affordable housing that is in compliance with the City’s
Housing Code and affordable housing that is accessible for persons with disabilities.
How do these needs compare to the housing needs of the population at large
The needs of Dover Housing Authority and the needs of the population at large are comparable in
locating decent affordable housing for low and very income persons as well as the need for accessible
housing units for persons with disabilities.
Discussion
Consolidated Plan DOVER 35
OMB Control No: 2506-0117 (exp. 06/30/2018)
41
Paj 41
Item 1.
Demo
NA-40 Homeless Needs Assessment – 91.205(c)
Introduction:
This section provides data on homelessness from a point in time count on January 24, 2024 conducted by the Housing Alliance of Delaware who
is the lead agency of the Continuum of Care (CoC) for the State of Delaware. Over the next five years, the city will provide CDBG funding to
homeless providers to reduce the risk of homelessness in the city. The data listed below was gathered for Kent County which incudes Dover.
Homeless Needs Assessment
Population Estimate the # of persons Estimate the # Estimate the Estimate the # Estimate the #
experiencing homelessness experiencing # becoming exiting of days persons
on a given night homelessness homeless homelessness experience
each year each year each year homelessness
Sheltered Unsheltered
Persons in Households with Adult(s)
and Child(ren) 103 2 325 214 84 128
Persons in Households with Only
Children 0 0 0 0 0 4
Persons in Households with Only
Adults 100 41 356 225 38 116
Chronically Homeless Individuals 28 13 48 18 5 N/A
Chronically Homeless Families 1 0 15 7 4 N/A
Veterans 10 1 17 10 3 150
Unaccompanied Child 0 0 0 0 0 0
Persons with HIV 3 0 6 2 1 N/A
Table 26 - Homeless Needs Assessment
Alternate Data Source Name:
Housing Alliance of Delaware
Data Source Comments:
Consolidated Plan DOVER 36
OMB Control No: 2506-0117 (exp. 06/30/2018)
42
Paj 42
Item 1.
Demo
If data is not available for the categories "number of persons becoming and exiting homelessness each year," and "number of
days that persons experience homelessness," describe these categories for each homeless population type (including chronically
homeless individuals and families, families with children, veterans and their families, and unaccompanied youth):
As of January 2024, Kent County, which includes Dover had an estimated 439 persons in all categories becoming homeless each year, and a total
399 persons in all categories exiting homelessness each year. The estimated number of days persons experienced homelessness in all categories
was 128. For the estimated number of persons becoming homeless each year, 103 were persons with adults and children, 100 were adults only,
and 10 were veterans. For the estimated number of persons exiting homelessness each year, 84 were adults and children, 38 were only adults,
and 3 were veterans. For the number of days persons experienced homelessness, 128 were adults and children, 116 were adults only, and 150
were veterans. There were no chronically homeless or unaccompanied children in these categories.
Consolidated Plan DOVER 37
OMB Control No: 2506-0117 (exp. 06/30/2018)
43
Paj 43
Item 1.
Nature and Extent of Homelessness: (Optional)
Race: Sheltered: Unsheltered (optional)
White 0 0
Black or African American 0 0
Asian 0 0
American Indian or Alaska
Native 0 0
Pacific Islander 0 0
Ethnicity: Sheltered: Unsheltered (optional)
Hispanic 0 0
Not Hispanic 0 0
Data Source
Comments:
Estimate the number and type of families in need of housing assistance for families with
children and the families of veterans.
The 2024 Point in Time Count conducted by the Housing Alliance of Delaware for the State of Delaware
extracted data for Kent County which includes Dover and estimated the number of specific populations
that experienced homelessness during the year. There were 246 adults, 0 with only children, 28
chronically homeless families and 10 veterans that were homeless during the year.
Describe the Nature and Extent of Homelessness by Racial and Ethnic Group.
This information was not available by the Housing Alliance of Delaware.
Describe the Nature and Extent of Unsheltered and Sheltered Homelessness.
The estimated number of persons experiencing homelessness on any given night that were sheltered in
all populations was 245, with 103 households with adults and children, and 100 with adults only with
the highest numbers of the total population. There was a total of 43 unsheltered in all populations, with
2 households that were adults and children, 41 with adults only, and 13 that were chronically homeless,
Discussion:
The City of Dover fully supports the Housing Alliance of Delaware to end Chronic Homeless in
Delaware. Although Dover’s rate of homelessness is considerably lower than the remainder of the
State, there is still a lack of affordable housing and emergency shelters that serve the needs of the
homeless population in Dover. Over the next five years, the city will provide CDBG assistance to
homeless providers to assist in reducing chronic homelessness in Dover.
Consolidated Plan DOVER 38
OMB Control No: 2506-0117 (exp. 06/30/2018)
44
Paj 44
Item 1.
NA-45 Non-Homeless Special Needs Assessment - 91.205 (b,d)
Introduction:
The special needs population consists of persons that are elderly and frail and elderly; persons with
mental, physical, and/or developmental disabilities; persons with alcohol or drug addiction; persons
with HIV/AIDS and victims of domestic violence, sexual assault and stalking.
Due to the high cost of living in the State of Delaware, it has become very challenging for this population
to find decent affordable housing. The city will continue to provide support for agencies that serve this
population and will continue to be a priority to service this population over the next five years.
Describe the characteristics of special needs populations in your community:
Based on 2017-2021 American Census Survey data, the population for the City of Dover is 39,491. Of
that total, 8% are people that are age 65 and older. Individual data for persons with mental health,
developmental disabilities, substance abuse and domestic violence was not available for the City of
Dover.
What are the housing and supportive service needs of these populations and how are these
needs determined?
Based on consultation from local housing providers that service the needs of these populations, the
following has been determined:
• A need for additional supportive services to assist persons with special needs
• A need to incorporate universal design and accessibility standards to meet the needs of the
disabled population
• A need for permanent supportive housing to address the needs of the homeless and those at
risk of becoming homeless.
• A need for decent affordable rental housing that meets the City’s Housing Code to house people
with special needs.
Discuss the size and characteristics of the population with HIV/AIDS and their families within
the Eligible Metropolitan Statistical Area:
Based on data received from the Division of Health and Human Services, there are approximately 551
persons with HIV/AIDS living in Kent County as of March 2021. The highest population in the age of
diagnoses is between 25-29 at 17.4% of the population in Delaware. African Americans rank at the
highest rate of infection within the State at 64.2%.
Discussion:
Consolidated Plan DOVER 39
OMB Control No: 2506-0117 (exp. 06/30/2018)
45
Paj 45
Item 1.
This section has been left blank intentionally.
Consolidated Plan DOVER 40
OMB Control No: 2506-0117 (exp. 06/30/2018)
46
Paj 46
Item 1.
NA-50 Non-Housing Community Development Needs – 91.215 (f)
Describe the jurisdiction’s need for Public Facilities:
The City funds facilities that service the special needs of the population such as homeless facilities
through its CDBG allocation. Most of these facilities are older buildings that need maintenance and
repair. Public Facility needs on a larger scale include additional parking facilities needed in the
downtown area and renovations of city government buildings due to the aging of its buildings requiring
several upgrades and overcrowding of employees due to lack of space. Long range plans include
recreation facilities that will service the youth in our community, which include plans for a splash pad
and a skate park.
How were these needs determined?
Scale projects that are not funded with CDBG funds, public facility needs are determined by City
Subrecipients identify the needs for public facility improvements for projects that are funded with CDBG
funds regarding physical improvements needed to their facilities. For other larger projects, Staff,
Advisory Review Committees, Recreational Needs Assessments and a small group of citizens.
Describe the jurisdiction’s need for Public Services:
The city provides most of its public services through the CDBG program. Each program year, the city
allocates 15% of its CDBG allocation towards public service activities. Due to homelessness in Dover
being a high priority, the city has consistently provided CDBG funding to homeless providers to address
this need. Crime Prevention is also another high priority public service need in the city which is
addressed through grant funding from the police department, who recently hired cadets to do
community policing in high crime areas of the city.
How were these needs determined?
Through the citizen participation process, the city prioritized information received from the community
development needs stakeholder meetings in developing the Consolidated Plan and other initiatives from
other non-profit agencies and housing providers. Through this process, funding priorities were
established based on the needs identified and the availability of funding sources to address those needs.
Consolidated Plan DOVER 41
OMB Control No: 2506-0117 (exp. 06/30/2018)
47
Paj 47
Item 1.
Housing Market Analysis
MA-05 Overview
Housing Market Analysis Overview:
The high cost of housing in Dover and Kent County continues to be a barrier to providing affordable
owner-occupied and rental housing for low to moderate income persons. The city is working in
conjunction with other housing providers and non-profit organizations on several initiatives and
incentives that will promote homeownership and preserve the existing housing stock through the
homeowner rehabilitation and emergency home repair programs.
Consolidated Plan DOVER 42
OMB Control No: 2506-0117 (exp. 06/30/2018)
48
Paj 48
Item 1.
MA-10 Number of Housing Units – 91.210(a)&(b)(2)
Introduction
Although there has been an increase in the construction of single-family housing in the City of Dover,
there has been a decline in the development of rental housing.
All residential properties by number of units
Property Type Number %
1-unit detached structure 6,741 40.46%
1-unit, attached structure 2,595 15.58%
2-4 units 1,198 7.19%
5-19 units 3,637 21.83%
20 or more units 1,783 10.70%
Mobile Home, boat, RV, van, etc 705 4.23%
16,659 100.00%
Table 27 – Residential Properties by Unit Number
Alternate Data Source Name:
2019-2023 ACS
Data Source Comments:
Unit Size by Tenure
Owners Renters
Number % Number %
No bedroom 0 0.00% 181 2.20%
1 bedroom 84 1.16% 1,986 24.24%
2 bedrooms 4,347 59.81% 5,690 69.44%
3 or more bedrooms 2,837 39.03% 337 4.11%
Total 7,268 100.00% 8,194 100.00%
Table 28 – Unit Size by Tenure
Alternate Data Source Name:
2019-2023 ACS
Data Source Comments:
Describe the number and targeting (income level/type of family served) of units assisted with
federal, state, and local programs.
The City of Dover is served by two public housing authorities: The Dover Housing Authority (DHA) and
the Delaware State Housing Authority (DSHA). The two housing authorities operate public housing units
within the City of Dover. Dover Housing Authority administers 190 Section 8 Housing Choice Vouchers
with a total of 294 Public Housing Units and 77 Tax Credit Units. DSHA has 210 Housing Choice
Vouchers, 250 Public Housing Units and 505 Tax Credit Units. The two housing authorities service the
low and the very low-income families. The City of Dover provides CDBG funding to the Homeownership
Consolidated Plan DOVER 43
OMB Control No: 2506-0117 (exp. 06/30/2018)
49
Paj 49
Item 1.
Assistance Program that services persons that are 80% and below the Area Median Income by providing
down payment assistance to first-time homebuyers who want to purchase affordable housing in the
city.
Provide an assessment of units expected to be lost from the affordable housing inventory for
any reason, such as expiration of Section 8 contracts.
There will not be a loss of units.
Does the availability of housing units meet the needs of the population?
The fact that there are 1,323 people on the waiting list for public housing and 2,783 people on the
waiting list for Housing Choice Vouchers indicates there is a high demand for affordable housing in the
City of Dover. These numbers indicate there is a high demand for affordable housing units.
Describe the need for specific types of housing:
Special needs housing for those that are handicapped, elderly, mentally challenged, suffering from
substance abuse and individuals with HIV/AIDS continues to be a need. Most often this population is
characterized as being a cost burden and paying over 50% of their income on housing. In addition,
families with children that are low income continue to have a need for affordable housing due to
overcrowding.
Discussion
The City’s goals are to continue to preserve the existing housing stock as well as increase the incentives
to provide affordable housing for the populations identified. There are several initiatives in place to
revitalize the Central Dover Target Area in low to moderate income areas that include constructing
affordable housing, providing homeownership assistance and incentives for first time homebuyers who
purchase properties in the target areas, and make homeowner repairs to homes found in violation of
the City’s Housing Code.
Consolidated Plan DOVER 44
OMB Control No: 2506-0117 (exp. 06/30/2018)
50
Paj 50
Item 1.
MA-15 Housing Market Analysis: Cost of Housing - 91.210(a)
Introduction
Over the past 13 years, the median homme value has increased by 29.16% and the median rent
has increased by 40.52% making it increasingly difficult for low income households to purchase
or rent affordable housing.
Cost of Housing
Base Year: 2010 Most Recent Year: 2023 % Change
Median Home Value $170,700 $248,500 29.16%
Median Contract Rent $891 $1,252 40.52%
Table 29 – Cost of Housing
Alternate Data Source Name: 2019-2023 ACS 5-year estimates
Data Source Comments: 2010 ACS 5-year estimates
Rent Paid Number %
Less than $500 729 9.14%
$500-999 1,679 21.05%
$1,000-1,499 3,335 41.81%
$1,500-1,999 2,027 25.41%
$2,000 or more 206 2.58%
Total 7,976 100.00%
Table 30 - Rent Paid
Alternate Data Source Name:
2019-2023 ACS 5-year estimates
Data Source Comments:
Housing Affordability
% Units affordable to Households Renter Owner
earning
30% HAMFI 840 No Data
50% HAMFI 70 125
80% HAMFI 330 355
100% HAMFI No Data 230
Total 1,240 710
Table 31 – Housing Affordability
Alternate Data Source Name:
2017-2021 CHAS
Data Source Comments:
Consolidated Plan DOVER 45
OMB Control No: 2506-0117 (exp. 06/30/2018)
51
Paj 51
Item 1.
Monthly Rent
Monthly Rent ($) Efficiency (no 1 Bedroom 2 Bedroom 3 Bedroom 4 Bedroom
bedroom)
Fair Market Rent $1,110 $1,117 $1,368 $1,928 $2,152
High HOME Rent $1,001 $1,074 $1,292 $1,484 $1,635
Low HOME Rent $786 $842 $1,011 $1,162 $1,302
Table 32 – Monthly Rent
Data Source Comments: 2017-2021 CHAS Data
Is there sufficient housing for households at all income levels?
Housing is needed for all income levels but there is a greater need for affordable housing for low and
very low income persons in the City of Dover.
How is affordability of housing likely to change considering changes to home values and/or
rents?
According to the American Community Survey, Dover had 16,659 dwelling units in 2023 of which 7,268
were owner occupied. This represents a 10.7% increase in total units available from 2010 to 2023. Of
the occupied units, 47% were owner occupied and 49.1% were rental units. The average mortgage cost
increased by 1% to $1,693 per month. The average rent increased 1.29% from $965 in 2017 to $1,252 in
2023. With home values expected to rise over time, affordable housing will become an issue if
production of affordable housing is not constructed over time.
How do HOME rents / Fair Market Rent compare to Area Median Rent? How might this
impact your strategy to produce or preserve affordable housing?
The City of Dover and Dover Housing Authority do not receive HOME funds; however, the Fair Market
Rent for a 2-bedroom rental unit is higher than the most recent median contract rent. This presents an
issue for persons that do not live in subsidized housing that are low income and paying over 50% of their
income on housing. With the lack of affordable rental housing, it will also be difficult for persons with
Housing Choice Vouchers to find suitable housing
Discussion
The City of Dover is collaborating with other local housing providers on several initiatives to provide
affordable housing in low to moderate income target areas as well as city-wide by providing
homeownership assistance to first time home buyers who purchase properties within the City of Dover
and designated target areas, provide real estate tax relief over a 4 year period for persons that
purchase properties within the designated target area, receive a transfer tax rebate for properties upon
issuance of a Certificate of Occupancy for properties purchased after March 1, 2015 within the
designated target area, and partnering with non-profits that will be constructing affordable housing for
low income persons over the next few years
Consolidated Plan DOVER 46
OMB Control No: 2506-0117 (exp. 06/30/2018)
52
Paj 52
Item 1.
MA-20 Housing Market Analysis: Condition of Housing – 91.210(a)
Introduction
Assessing housing conditions in the City of Dover can provide the basis for developing policies and
programs to maintain and preserve the quality of housing stock. The American Community Survey (ACS)
defines a selected condition as owner or renter occupied housing units having at least one of the
following conditions: 1) lacking complete plumbing facilities; 2) lacking complete kitchen facilities; 3)
more than one occupant per room; and 4) selected monthly housing costs greater than 30 percent of
household income.
Definitions
HUD defines substandard housing which is dilapidated without operable indoor plumbing or a usable
flush toilet or bathtub inside the unit for the family's exclusive use, without electricity or with
inadequate or unsafe electrical service, without a safe or adequate source of heat, and should but does
not have a kitchen, or has otherwise been declared unfit for habitation by the government.
HUD defines standard housing as decent, safe, sanitary and in good repair. The structure shall be
maintained in good repair, structurally sound and in a sanitary condition so that it does not adversely
affect the occupants' health and safety as outlined in the 2009 International Property Maintenance Code
adopted by the City of Dover.
The City considers the housing unit to be in substandard condition but suitable for rehabilitation when it
has one or more major and /or critical defects but can still be repaired for a reasonable amount.
Condition of Units
Condition of Units Owner-Occupied Renter-Occupied
Number % Number %
With one selected Condition 1,905 26.21% 4,677 57.08%
With two selected Conditions 15 0.21% 115 1.40%
With three selected Conditions 0 0.00% 10 0.12%
With four selected Conditions 0 0.00% 0 0.00%
No selected Conditions 5,348 73.58% 3.392 41.40%
Total 7,268 100.00% 8,194 100.00%
Table 33 - Condition of Units
Alternate Data Source Name:
2017-2023 ACS
Data Source Comments:
Consolidated Plan DOVER 47
OMB Control No: 2506-0117 (exp. 06/30/2018)
53
Paj 53
Item 1.
Year Unit Built
Year Unit Built Owner-Occupied Renter-Occupied
Number % Number %
2000 or later 1,495 20.38% 1,975 25.82%
1980-1999 2,110 28.77% 2,705 35.36%
1950-1979 2,260 30.81% 1,885 24.64%
Before 1940 445 6.07% 545 7.12%
Total 7,335 100.00% 7,650 100.00%
Table 34 – Year Unit Built
Alternate Data Source Name:
2017-2021 CHAS
Data Source Comments:
Risk of Lead-Based Paint Hazard
Risk of Lead-Based Paint Hazard Owner-Occupied Renter-Occupied
Number % Number %
Total Number of Units Built Before 1980 3,730 50.85% 2,970 38.82%
Housing Units build before 1980 with children present 270 3.68% 460 6.01%
Table 35 – Risk of Lead-Based Paint
Alternate Data Source Name:
2013-2017 ACS
Data Source Comments:
Vacant Units
Suitable for Not Suitable for Total
Rehabilitation Rehabilitation
Vacant Units 95 30 125
Abandoned Vacant Units 0 0 0
REO Properties 0 0 0
Abandoned REO Properties 0 0 0
Table 36 - Vacant Units
Alternate Data Source Name:
Dept of Planning & Inspections
Data Source Comments: Data for abandoned vacant units, REO properties and abandoned REO properties was not available.
Need for Owner and Rental Rehabilitation
Homeowner Rehabilitation has been identified as a high priority in determining the needs of the City of
Dover by stakeholders from the City’s first public hearing. The City’s central Target Area has the highest
percentage of older homes throughout the city which needs homeowner rehabilitation assistance and
rental rehabilitation.
Consolidated Plan DOVER 48
OMB Control No: 2506-0117 (exp. 06/30/2018)
54
Paj 54
Item 1.
Estimated Number of Housing Units Occupied by Low or Moderate Income Families with LBP
Hazards
Among owner-occupied units, 51% or 3,730 units were constructed before 1980 with 4% of these units
having children present, and 2,970 or 39% of rental units were constructed prior to 1980 with 6% of the
units having children present is a high risk for lead based paint for housing units constructed at the
time. There are approximately 8,120 households that are 80% and below the Area Median Income
representing 53% of all households. Based on this number and the percentages of owner and renter
occupied households with potential lead –based paint hazards, there are potentially 4,060 units
occupied by low or moderate income families that contain lead based paint hazards.
Discussion
Consolidated Plan DOVER 49
OMB Control No: 2506-0117 (exp. 06/30/2018)
55
Paj 55
Item 1.
MA-25 Public and Assisted Housing – 91.210(b)
Introduction
Dover Housing Authority (DHA) is the local Housing Authority that services the City of Dover. DHA owns and operates a total of 294 public
housing and 77 Tax Credit units. Delaware State Housing Authority operates one public housing development in the City of Dover that has 100
housing units.
Totals Number of Units
Program Type
Certificate Mod-Rehab Public Vouchers
Housing Total Project -based Tenant -based Special Purpose Voucher
Veterans Family Disabled
Affairs Unification *
Supportive Program
Housing
# of units vouchers
available 294 190 0 0 240
# of accessible units
*includes Non-Elderly Disabled, Mainstream One-Year, Mainstream Five-year, and Nursing Home Transition
Table 37 – Total Number of Units by Program Type
Alternate Data Source Name:
Dover Housing Authority
Data Source Comments:
Describe the supply of public housing developments:
Describe the number and physical condition of public housing units in the jurisdiction, including those that are participating in an
approved Public Housing Agency Plan:
Dover Housing Authority provides rental assistance through Section 8 and public housing units as well as operates and manages two public
housing units for senior citizens and persons that are disabled. DHA manages 5 scattered site areas throughout Dover and maintains and
operate 77 tax credit units.
Consolidated Plan DOVER 50
OMB Control No: 2506-0117 (exp. 06/30/2018)
56
Paj 56
Item 1.
DHA has identified the physical condition of their properties in their 5-year Physical Needs Assessment. They are in the process of determining
the projects with the greatest need and fully renovating and upgrading those properties that have been prioritized with the greatest need.
Consolidated Plan DOVER 51
OMB Control No: 2506-0117 (exp. 06/30/2018)
57
Paj 57
Item 1.
Public Housing Condition
Public Housing Development Average Inspection Score
Dover Housing Authority 0
Table 38 - Public Housing Condition
Describe the restoration and revitalization needs of public housing units in the jurisdiction:
The needs of the housing authority as identified in DHA’s 5-year plan include:
• Upgrade of HVAC system at Hayes Circle, Manchester Court, Derby Estates and Queen Manor
• Restriping and repaving all public housing parking areas
• Roofing upgrades
• Kitchen floor upgrades
• Bathroom upgrades
Describe the public housing agency's strategy for improving the living environment of low-
and moderate-income families residing in public housing:
DHA completes an annual and 5-year plan in which they conduct a Physical Needs Assessment of their
public housing inventory and determine the projects need to be completed in order of priority. Within
the 5-year plan, they determine the importance and rank of each project. The funding they use to
improve the living environment of their families comes from their Capital Fund Program and their
Operating Subsidy funds.
Discussion:
This section has been left blank intentionally.
Consolidated Plan DOVER 52
OMB Control No: 2506-0117 (exp. 06/30/2018)
58
Paj 58
Item 1.
MA-30 Homeless Facilities and Services – 91.210(c)
Introduction
The City of Dover is committed to the challenge to end homelessness and attends the Continuum of Care meetings to assist in the
implementation plan to end chronic homelessness and educate the community about the need and advantages of ending chronic homelessness.
The city has been consistent by providing support and CDBG funding to housing providers that service the homeless population.
Facilities and Housing Targeted to Homeless Households
Emergency Shelter Beds Transitional Permanent Supportive Housing
Housing Beds Beds
Year Round Beds Voucher / Current & New Current & New Under
(Current & New) Seasonal / Development
Overflow Beds
Households with Adult(s) and
Child(ren) 36 16 53 62 0
Households with Only Adults 102 0 30 186 0
Chronically Homeless Households 0 0 0 177 0
Veterans 0 0 0 25 0
Unaccompanied Youth 0 0 0 0 0
Table 39 - Facilities and Housing Targeted to Homeless Households
Alternate Data Source Name:
Housing Alliance of Delaware
Data Source Comments:
Consolidated Plan DOVER 53
OMB Control No: 2506-0117 (exp. 06/30/2018)
59
Paj 59
Item 1.
Describe mainstream services, such as health, mental health, and employment services to the extent those services are use to
complement services targeted to homeless persons
Mainstream services are available throughout the State of Delaware for homeless persons including Kent County which services Dover. The
homeless housing providers that shelter the homeless work in connection with mainstream service providers to address the needs of the
homeless. Services such as medical care, substance abuse counseling and mental health counseling are available through individual medical
insurance which can be applied for at the local State Service Center. They get employment services through the Department of Labor and
income support such as Social Security, child support and TANF through the Social Security Administration and the local State Service Center.
List and describe services and facilities that meet the needs of homeless persons, particularly chronically homeless individuals and
families, families with children, veterans and their families, and unaccompanied youth. If the services and facilities are listed on
screen SP-40 Institutional Delivery Structure or screen MA-35 Special Needs Facilities and Services, describe how these facilities
and services specifically address the needs of these populations.
Salvation Army - This organization carries out crisis alleviation through the administration of Federal Emergency Management Agency (FEMA)
shelter, utilities, rent and mortgage assistance programs. It also coordinates and refers people to shelters, motels, and local service
providers. Its youth activities included: The After School Achievement Program (ASAP), summer camp, Alternative School, Christmas toy and
food donations. The adult programs include nursing home and prison visitation, daily hot meal program, home league mothers support, GED
education and basketball leagues.
Shepherd Place, Inc. - This agency operates a relief shelter for homeless women and children only. It provides emergency food baskets,
information and referral services, and transportation for in-house clients. The services are available on a 24-hour basis, the average stay at the
shelter is 2-3 weeks, but does not exceed 30 days. The facility has 20 beds and is located just beyond the city limits.
People’s Place II – (Formerly known as Whatcoat Social Service Agency: Ruth M. Dorsey Shelter) This agency operates a relief shelter for
homeless persons. It provides emergency food baskets, information and referral services, and transportation for in-house clients. The services
are available on a 24-hour basis, the average stay at the shelter is 2-3 weeks, but does not exceed 30 days. This facility has 46 beds.
Dover Interfaith Mission for Housing – This agency is a non-profit organization that operates a shelter for homeless men and provides services to
the homeless to assist in obtaining permanent affordable housing.
Elizabeth Murphey School - This agency is a non-profit group home that services up to 40 neglected and abused children that have been
identified as being homeless on an annual basis.
Consolidated Plan DOVER 54
OMB Control No: 2506-0117 (exp. 06/30/2018)
60
Paj 60
Item 1.
MA-35 Special Needs Facilities and Services – 91.210(d)
Introduction
There are some individuals in the special needs population that may have difficulties in finding social service facilities as well as supportive
services and housing services due to their needs. HUD’s definition of the special needs population includes the frail and non-frail elderly, persons
with physical, mental, or behavioral disabilities, and persons with HIV/AIDS, persons with alcohol or drug addictions.
Including the elderly, frail elderly, persons with disabilities (mental, physical, developmental), persons with alcohol or other drug
addictions, persons with HIV/AIDS and their families, public housing residents and any other categories the jurisdiction may
specify, and describe their supportive housing needs
The special needs population identified need the following supportive housing needs:
• Increase in supportive services that allow persons with special needs to live independently
• Increase in supply of affordable, accessible units for sale and rent
• Increase in government funding for homeless services, particularly emergency shelters
• Increase in affordable, assisted living choices for seniors
Describe programs for ensuring that persons returning from mental and physical health institutions receive appropriate
supportive housing
There are few programs in Dover that provide supportive housing for persons with mental and physical health conditions. Most of these
programs are provided by the Division of Health and Social Services throughout the State of Delaware.
• Serenity Place is a substance abuse treatment facility located in Dover that provides residential long-term treatment and has 10 licensed
beds.
• National Alliance of Mental Illness (NAMI) is a non-profit organization which helps mentally ill persons and their families cope with
problems created by the illness. In addition, they develop affordable housing for persons with chronic mental illness. NAMI services all
three counties in Delaware.
Consolidated Plan DOVER 55
OMB Control No: 2506-0117 (exp. 06/30/2018)
61
Paj 61
Item 1.
• Division of Substance Abuse and Mental Health assist those who suffer from mental illness and substance abuse access treatment and
prevention for mental health substance abuse conditions and serves all three counties in Delaware.
• Dover Behavioral Health facility provides inpatient and outpatient treatment to adolescents and adults who suffer from mental health
conditions and addictions
Specify the activities that the jurisdiction plans to undertake during the next year to address the housing and supportive services
needs identified in accordance with 91.215(e) with respect to persons who are not homeless but have other special needs. Link to
one-year goals. 91.315(e)
The city will continue to provide CDBG funding for the Homeowner Rehabilitation and Emergency Home Repair programs to assist those that are
80% and below the area median income as well as those that are elderly and disabled who need repairs to their homes.
For entitlement/consortia grantees: Specify the activities that the jurisdiction plans to undertake during the next year to address
the housing and supportive services needs identified in accordance with 91.215(e) with respect to persons who are not homeless
but have other special needs. Link to one-year goals. (91.220(2))
Same as above.
Consolidated Plan DOVER 56
OMB Control No: 2506-0117 (exp. 06/30/2018)
62
Paj 62
Item 1.
MA-40 Barriers to Affordable Housing – 91.210(e)
Negative Effects of Public Policies on Affordable Housing and Residential Investment
At this time, it is the City of Dover’s contention that there are no significant barriers to affordable housing which describes dwelling
units whose total cost is deemed affordable to those who have a median income. However, there are few constraints that may be
an obstacle in constructing affordable housing such as development impact fees which increase the cost to develop new housing,
land use policies outlined in the City’s Comprehensive Plan, and building and zoning codes.
Unlike many communities, Dover has not practiced “exclusionary zoning” where most of the undeveloped land is designated for large
lot single family detached homes. To the contrary, The Dover Plan (Dover’s Comprehensive Plan) designates a large portion of
undeveloped lands for medium density housing, and a smaller but significant portion for high density housing. The land is
subsequently zoned accordingly, permitting a range of residential densities and housing types. The most recent 2019 Comprehensive
Plan Update is completed and was adopted in January 2019. The Land Development Plan specifically identifies a range of residential
land uses from low density to high density throughout the city. The plan continues to recommend a range of residential densities and
focuses specifically on housing in one chapter.
The City of Dover is currently working on several revitalization and housing initiatives in collaboration with other local housing
providers that will assist in reducing the barriers to affordable housing. The following is an outline of incentives and goals to promote
affordable housing in the City of Dove within designated target areas.
Consolidated Plan DOVER 57
OMB Control No: 2506-0117 (exp. 06/30/2018)
63
Paj 63
Item 1.
MA-45 Non-Housing Community Development Assets – 91.215 (f)
Introduction
In 2023, Dover’s median income for all household and family types was lower than the Kent County median. The current unemployment rate in
Dover is 7.9%. Among the employed, 28% work for educational services, health care and social assistance. Fourteen 14% of the workforce is
employed in lower-paying service occupations.
Higher education is directly related to earnings potential and 20% of Dover residents hold a bachelor’s degree and another third have some
college, including an associate degree. Adults with no high school diploma or equivalent earn 66% less an adult with a bachelor’s degree in Dover
and 50% less an adult with a Graduate or Professional degree. One in ten Dover adults have not completed High School.
Economic Development Market Analysis
Business Activity
Business by Sector Number of Number of Jobs Share of Workers Share of Jobs Jobs less workers
Workers % % %
Agriculture, Mining, Oil & Gas Extraction 0 0 0.00% 0.00% 0
Arts, Entertainment, Accommodations 1,842 301 10.45% 1.19% (1,541)
Construction 787 1,235 4.46% 4.89% 448
Education and Health Care Services 4,899 8,498 27.79% 33.62% 3,599
Finance, Insurance, and Real Estate 982 1,043 5.57% 4.13% 61
Information 136 738 .077% 2.92% 602
Manufacturing 1,307 1,671 7.41% 6.61% 364
Other Services 926 1,074 5.25% 4.25% 148
Professional, Scientific, Management Services 1,623 1,663 9.21% 6.58% 40
Public Administration 1,130 5,454 6.41% 21.58% 4,324
Retail Trade 2,464 3,000 13.98% 11.87% 536
Transportation and Warehousing 1,236 217 7.01% 0.86% (1,019)
Wholesale Trade 298 383 1.69% 1.52% 85
Total 17,630 25,277 100.00% 100.00% 7,647
Table 40 - Business Activity
Consolidated Plan DOVER 58
OMB Control No: 2506-0117 (exp. 06/30/2018)
64
Paj 64
Item 1.
Alternate Data Source Name:
2019-20237 ACS
Data Source Comments: 2019-2023 ACS Five-Year Estimates, 2011 Longitudinal Employer- Household Dynamics (jobs)
Consolidated Plan DOVER 59
OMB Control No: 2506-0117 (exp. 06/30/2018)
65
Paj 65
Item 1.
Labor Force
Total Population in the Civilian Labor Force 19,805
Civilian Employed Population 16 years and
over 12,409
Unemployment Rate 7.94%
Unemployment Rate for Ages 16-24 13.67%
Unemployment Rate for Ages 25-65 5.61%
Table 41 - Labor Force
Alternate Data Source Name:
2019-2023 ACS
Data Source Comments:
Occupations by Sector Number of People
Management, business and financial 5,908
Farming, fisheries and forestry occupations 0
Service 3,491
Sales and office 3,917
Construction, extraction, maintenance and
repair 1,291
Production, transportation and material
moving 3,023
Table 42 – Occupations by Sector
Alternate Data Source Name:
20119-2023 ACS
Data Source Comments:
Travel Time
Travel Time Number Percentage
< 30 Minutes 11,541 71%
30-59 Minutes 2,730 17%
60 or More Minutes 1,973 12%
Total 16,244 100%
Table 43 - Travel Time
Alternate Data Source Name:
2019-2023 ACS
Data Source Comments:
Consolidated Plan DOVER 60
OMB Control No: 2506-0117 (exp. 06/30/2018)
66
Paj 66
Item 1.
Education:
Educational Attainment by Employment Status (Population 16 and Older)
Educational Attainment In Labor Force
Civilian Employed Unemployed Not in Labor
Force
Less than high school graduate 997 107 534
High school graduate (includes
equivalency) 4,098 271 981
Some college or Associate’s degree 4,536 258 1,065
Bachelor's degree or higher 3,977 173 754
Table 44 - Educational Attainment by Employment Status
Alternate Data Source Name:
2019-2023 ACS
Data Source Comments:
Educational Attainment by Age
Age
18–24 yrs 25–34 yrs 35–44 yrs 45–65 yrs 65+ yrs
Less than 9th grade 34 110 0 12 67
9th to 12th grade, no diploma 310 93 179 365 164
High school graduate, GED, or
alternative 702 796 704 1,370 1,163
Some college, no degree 1,636 784 452 569 540
Associate's degree 133 332 159 238 75
Bachelor's degree 232 524 254 458 413
Graduate or professional degree 13 115 222 423 587
Table 45 - Educational Attainment by Age
Alternate Data Source Name:
2019-2023 ACS
Data Source Comments:
Educational Attainment – Median Earnings in the Past 12 Months
Educational Attainment Median Earnings in the Past 12 Months
Less than high school graduate $33,438
High school graduate (includes equivalency) $34,269
Some college or Associate's degree $40,933
Bachelor's degree $50,795
Graduate or professional degree $67,784
Table 46 – Median Earnings in the Past 12 Months
Alternate Data Source Name:
2013-2017 ACS
Consolidated Plan DOVER 61
OMB Control No: 2506-0117 (exp. 06/30/2018)
67
Paj 67
Item 1.
Data Source Comments:
Based on the Business Activity table above, what are the major employment sectors within
your jurisdiction?
Arts, Entertainment, Accommodations
Education & Health Care Services
Manufacturing
Retail Trade
Describe the workforce and infrastructure needs of the business community:
Health Care, Education, Tourism and Hospitality are placing a growing demand on the workforce. It is
essential that the educational programs available provide a well-trained and available workforce for
these growing industries.
Describe any major changes that may have an economic impact, such as planned local or
regional public or private sector investments or initiatives that have affected or may affect
job and business growth opportunities during the planning period. Describe any needs for
workforce development, business support or infrastructure these changes may create.
Dover’s designation as a Downtown Development District has already led to increased interest by
developers in the City’s priority redevelopment target area. The City of Dover is one of the partners in
the Restoring Central Dover project where NeighborGood Partners is the lead agency/organization. The
initiatives developed under the grant for this project will have a direct impact on the areas surrounding
Downtown Dover targeted for commercial and residential redevelopment. The Garrison Oak Technology
Park has been completed with the installation of roads, curbs, a water tower, water, sewer, gas, electric
and fiber optic services have made this a very attractive location for businesses interested in relocating
or expanding operations in Dover.
How do the skills and education of the current workforce correspond to employment
opportunities in the jurisdiction?
Based on the training provided by our local high school and higher education institutions, the current
workforce has the skills and education needed to take advantage of current employment opportunities.
Describe any current workforce training initiatives, including those supported by Workforce
Investment Boards, community colleges and other organizations. Describe how these efforts
will support the jurisdiction's Consolidated Plan.
Consolidated Plan DOVER 62
OMB Control No: 2506-0117 (exp. 06/30/2018)
68
Paj 68
Item 1.
Delaware State University, Wilmington University and Delaware Technical and Community College offer
on-going and specialized training opportunities through their Workforce Development and Community
Education programs designed to meet the technology changes and needs of local employers. DTCC
course offerings include computer training, health care and “green training programs” from solar
technology to automated building management. Delaware State University In addition to offering
computer and health care education opportunities has a School of Business that offers undergraduate
and graduate degrees in business and economics. Polytech High School offers a variety of adult
education courses and vocational training for high school students. These educational institutions
support the jurisdiction’s consolidated plan by providing a well-trained workforce in a variety of skill sets
required by local employers.
Does your jurisdiction participate in a Comprehensive Economic Development Strategy
(CEDS)?
Yes
If so, what economic development initiatives are you undertaking that may be coordinated
with the Consolidated Plan? If not, describe other local/regional plans or initiatives that
impact economic growth.
The current CEDS plan developed by the State of Delaware was submitted to the US Economic
Development Administration in February 2015. Although the City of Dover does not have a project
currently listed, projects may be added as the need arises. The previous CEDS document listed the
infrastructure improvements at the Garrison Oak Technology Park as the state’s highest priority CEDS
project.
Discussion
This section left blank intentionally
Consolidated Plan DOVER 63
OMB Control No: 2506-0117 (exp. 06/30/2018)
69
Paj 69
Item 1.
MA-50 Needs and Market Analysis Discussion
Are there areas where households with multiple housing problems are concentrated?
(include a definition of "concentration")
The Census Bureau defines an area of concentration as a neighborhood or development in which more
than 30% of the population has a common race, ethnicity or income. HUD defines a low and moderate
income area where at least 51% of the residents are low and moderate income. Areas of concentration
for low income households are significant because they often experience multiple housing problems to a
much greater degree than the population in general.
Are there any areas in the jurisdiction where racial or ethnic minorities or low-income
families are concentrated? (include a definition of "concentration")
The largest minority group in Dover is the African-American community. This community is in two major
areas. The first area is the historically African American settlement area. These areas were originally
laid out and developed by African Americans, included in this category are Lincoln Park, Northwest
Dover Heights, The College Settlement on State College Road and the western edges of Central
Dover. The second area is dominated by the public housing developments and subsidized private
developments, which have attracted a large number of minority residents. Included in this category are
Capital Green, Whatcoat Apartments, Simon Circle, and Manchester Square.
In the City of Dover, HUD has designated those Census Block groups, which have greater than a 51%
concentration of low-moderate income persons. The areas within City limits are limited to Block Group
413-01, 412-01 and 410-02.
What are the characteristics of the market in these areas/neighborhoods?
Many of the homes located within the referenced census tracts are older single-family homes that were
constructed before 1950 and from 1950-1979. In the Central Dover Target Area, many of the residents
face a considerable housing cost burden with 81% of renters in the area paying more than 30% of their
income towards rent. In addition, 75% of properties in this area are occupied by renters with only a 25%
homeownership rate.
Are there any community assets in these areas/neighborhoods?
Yes. The City of Dover Downtown Business District is in the Central Dover Target area and within a short
distance of low income block groups. Local and State government buildings and the public library are
also centrally located within these areas.
Are there other strategic opportunities in any of these areas?
Consolidated Plan DOVER 64
OMB Control No: 2506-0117 (exp. 06/30/2018)
70
Paj 70
Item 1.
As mentioned early, there are several revitalization projects underway that will preserve the existing
housing stock by rehabilitating older properties in the designated target areas, increase
homeownership by providing down payment and rehabilitation assistance to first time homebuyers who
purchase properties in the designated target areas, construct affordable housing, provide transfer and
real estate transfer tax relief, strengthen the Downtown business community by waiving business
licenses fees and offer façade improvement grants to help business owners improve their storefronts,
and receive up to 20% cash rebate for qualifying construction projects.
Consolidated Plan DOVER 65
OMB Control No: 2506-0117 (exp. 06/30/2018)
71
Paj 71
Item 1.
MA-60 Broadband Needs of Housing occupied by Low- and Moderate-Income
Households - 91.210(a)(4), 91.310(a)(2)
Describe the need for broadband wiring and connections for households, including low- and
moderate-income households and neighborhoods.
The need for broadband connections is essential to thrive in today's economy. Students need
broadband to access the internet to do their homework and apply to college. Working families need it
to apply for jobs and access various government services, and seniors are increasingly reliant on
broadbrand to connect to telehealth.
Describe the need for increased competition by having more than one broadband Internet
service provider serve the jurisdiction.
There needs to be more than one internet service provider in the area so people can compare costs that
are affordable to meet the needs of their families. If there is only one provider in the area, there is no
competition, and the consumer can be charged whatever the rate is for the services they may need.
Consolidated Plan DOVER 66
OMB Control No: 2506-0117 (exp. 06/30/2018)
72
Paj 72
Item 1.
MA-65 Hazard Mitigation - 91.210(a)(5), 91.310(a)(3)
Describe the jurisdiction’s increased natural hazard risks associated with climate change.
Any natural disaster will have a significant impact on the most vulnerable population. The homeless
population will increase significantly, and healthcare needs will go unmet.
Describe the vulnerability to these risks of housing occupied by low- and moderate-income
households based on an analysis of data, findings, and methods.
In the City of Dover, 6.4% of households that are 0-30% of the area median income are paying greater
than 50% of their income on housing. If a natural disaster were to occur, this population would become
homeless.
Consolidated Plan DOVER 67
OMB Control No: 2506-0117 (exp. 06/30/2018)
73
Paj 73
Item 1.
Strategic Plan
SP-05 Overview
Strategic Plan Overview
The Consolidated Plan and the Strategic Plan were prepared in compliance with federal regulations
requiring a Consolidated Plan to be completed every five years. An analysis of the population
information with priority needs and goals has been prepared to guide the City’s Community
Development Block Grant Program over the next five years.
The Strategic Plan will outline the goals and objectives to be completed over the next five years that will
service low to moderate income people in the City of Dover.
The following lists the priority and community development needs identified for the next five years:
• Homeless Needs
• Public Service Needs
• Homeownership Assistance
• Homeowner Rehabilitation
Consolidated Plan DOVER 68
OMB Control No: 2506-0117 (exp. 06/30/2018)
74
Paj 74
Item 1.
SP-10 Geographic Priorities – 91.215 (a)(1)
Geographic Area
Table 47 - Geographic Priority Areas
1 Area Name: Dover City Limits
Area Type: City-wide
Other Target Area Description: City-wide
HUD Approval Date:
% of Low/ Mod:
Revital Type:
Other Revital Description:
Identify the neighborhood boundaries for this target area.
Include specific housing and commercial characteristics of this target area.
How did your consultation and citizen participation process help you to
identify this neighborhood as a target area?
Identify the needs in this target area.
What are the opportunities for improvement in this target area?
Are there barriers to improvement in this target area?
2 Area Name: Downtown
Target Area
Area Type: Local Target area
Other Target Area Description:
HUD Approval Date:
% of Low/ Mod:
Revital Type: Housing
Other Revital Description:
Identify the neighborhood boundaries for this target area.
Include specific housing and commercial characteristics of this target area.
How did your consultation and citizen participation process help you to
identify this neighborhood as a target area?
Identify the needs in this target area.
What are the opportunities for improvement in this target area?
Consolidated Plan DOVER 69
OMB Control No: 2506-0117 (exp. 06/30/2018)
75
Paj 75
Item 1.
Are there barriers to improvement in this target area?
General Allocation Priorities
Describe the basis for allocating investments geographically within the jurisdiction (or within the EMSA
for HOPWA)
The City of Dover is a small entitlement community that only receives CDBG funding. The majority of
CDBG funding will have an impact on low to moderate income persons city-wide that entails providing
funding to homeless shelters for operating cost and maintenance cost, and homeless providers that will
provide temporary and permanent supportive housing to those that are at risk of becoming homeless.
The city will continue to provide funding for the housing rehabilitation and emergency home repair
programs that will serve low to moderate income person’s city wide. The city has focused on providing
down payment assistance along with other incentives the city is offering to qualifying families that
purchase affordable housing within the designated target area. In addition, the city will geographically
coordinate CDBG funding for renovations to existing vacant housing that will be sold to low-income
persons and will preserve the existing housing stock in the City of Dover. The city has effectively
affirmatively furthered fair housing by creating a balance serving low to moderate income persons in
impacted and non-impacted areas throughout the city.
Consolidated Plan DOVER 70
OMB Control No: 2506-0117 (exp. 06/30/2018)
76
Paj 76
Item 1.
SP-25 Priority Needs - 91.215(a)(2)
Priority Needs
Table 48 – Priority Needs Summary
1 Priority Need Homelessness
Name
Priority Level High
Population Extremely Low
Low
Large Families
Families with Children
Chronic Homelessness
Individuals
Families with Children
Mentally Ill
veterans
Persons with HIV/AIDS
Elderly
Frail Elderly
Geographic Downtown Target Area
Areas Affected City-wide
Associated HP-1 Homeless/Prevention
Goals HP -2 Homeless Prevention
PF-4 Public Facility Improvements
Description The city will provide funding to support homeless providers to emergency
shelters for operations and maintenance costs.
Basis for Although the City of Dover has the lowest population of homelessness in the
Relative State of Delaware, there remains a high need to serve this population in the
Priority city. There is a shortage of resources and available emergency shelters in Dover.
2 Priority Need Homeowner Rehabilitation
Name
Priority Level High
Population Extremely Low
Low
Moderate
Large Families
Families with Children
Elderly
Consolidated Plan DOVER 71
OMB Control No: 2506-0117 (exp. 06/30/2018)
77
Paj 77
Item 1.
Geographic Downtown Target Area
Areas Affected City-wide
Associated AH-2 Affordable Housing
Goals AH-3 Affordable Housing
Description To preserve the existing housing stock in the City by bringing housing found in
violation of the City’s Housing Code up to standard conditions.
Basis for Based on the Community Development Needs survey and meeting with focus
Relative groups, homeowner rehabilitation needs were determined to be a high priority
Priority in the City of Dover.
3 Priority Need Homeownership Assistance
Name
Priority Level High
Population Extremely Low
Low
Moderate
Large Families
Families with Children
Elderly
Geographic Downtown Target Area
Areas Affected City-wide
Associated AH-1 Affordable Housing
Goals
Description Homeownership Assistance includes down payment and settlement assistance
to first-time homebuyers who purchase affordable housing in the City of Dover.
Basis for There is a high demand for affordable housing in the City of Dover, especially
Relative for low to moderate income persons
Priority
Narrative (Optional)
Consolidated Plan DOVER 72
OMB Control No: 2506-0117 (exp. 06/30/2018)
78
Paj 78
Item 1.
SP-30 Influence of Market Conditions – 91.215 (b)
Influence of Market Conditions
Affordable Market Characteristics that will influence
Housing Type the use of funds available for housing type
Tenant Based The Dover Housing Authority administers the Section 8 Housing Choice
Rental Assistance Vouchers for rental assistance in Dover. Due to lack of affordable rental
(TBRA) housing in Dover and the landlord’s unwillingness to rent to Section 8 tenants,
it is very difficult to obtain affordable housing. The City’s goals are to support
developers who construct affordable rental housing and to preserve the
existing rental housing.
TBRA for Non-
Homeless Special
Needs
New Unit At the present time, there is more of a focus on existing housing rehabilitation
Production than new construction due to the cost of land, infrastructure improvements
required for development of land and construction and accessibility standards
to construct affordable housing
Rehabilitation The city will continue to provide funding for the Homeowner Rehabilitation
Program due to the high demand in the city, especially for older housing stock.
Homeowner rehab continues to be a top priority in determining community
development needs throughout the Consolidated Plan process every five years.
Acquisition, CDBG funds can be used as gap financing for down payment assistance to
including purchase affordable housing and used to preserve existing housing acquired by
preservation housing providers and in need of renovations before selling to a low to
moderate income family.
Table 49 – Influence of Market Conditions
Consolidated Plan DOVER 73
OMB Control No: 2506-0117 (exp. 06/30/2018)
79
Paj 79
Item 1.
SP-35 Anticipated Resources - 91.215(a)(4), 91.220(c)(1,2)
Introduction
The City of Dover only receives the Community Development Block Grant.
Anticipated Resources
Program Source of Uses of Funds Expected Amount Available Year 1 Expected Narrative Description
Funds Annual Program Prior Year Total: Amount
Allocation: Income: $ Resources: $ Available
$ $ Remainder
of ConPlan
$
CDBG public - Acquisition The expected amount includes a
federal Admin and reduction in grant funding over a
Planning four-year period.
Economic
Development
Housing
Public
Improvements
Public Services 300,000 18,000 0 $318,000 12,000.000
Table 50 - Anticipated Resources
Explain how federal funds will leverage those additional resources (private, state and local funds), including a description of how
matching requirements will be satisfied
There is not a match requirement for CDBG funds; however, sub-recipient agencies that were funded have additional resources to supplement
their projects. In addition, there are several initiatives and investment projects in the City where CDBG funds will be used as an additional
resource to supplement funding these projects.
Consolidated Plan DOVER 74
OMB Control No: 2506-0117 (exp. 06/30/2018)
80
Paj 80
Item 1.
If appropriate, describe publically owned land or property located within the jurisdiction that may be used to address the needs
identified in the plan
NeighborGood Partners and Habitat for Humanity have purchased several lots in the Restoring Central Downtown area that will be used to
construct affordable housing. Milford Housing Development Corporation will utilize CDBG funds to complete Emergency Home Repairs and
major home renovations throughout the city for households that are low to moderate income.
Discussion
This section has been left blank intentionally.
Consolidated Plan DOVER 75
OMB Control No: 2506-0117 (exp. 06/30/2018)
81
Paj 81
Item 1.
SP-40 Institutional Delivery Structure – 91.215(k)
Explain the institutional structure through which the jurisdiction will carry out its consolidated plan
including private industry, non-profit organizations, and public institutions.
Responsible Entity Responsible Entity Role Geographic Area
Type Served
Dover Government Planning Jurisdiction
Dover Housing PHA Public Housing Jurisdiction
Authority
Delaware State PHA Non-homeless special State
Housing Authority needs
Public Housing
Rental
Delaware Continuum of Non-profit Homelessness State
Care organizations
NeighborGood Partners Non-profit Ownership State
organizations
Milford Housing Non-profit Ownership State
Development organizations Rental
Corporation
Central Delaware Non-profit Homelessness Jurisdiction
Housing Collaborative organizations
Table 51 - Institutional Delivery Structure
Assess of Strengths and Gaps in the Institutional Delivery System
The City of Dover administers the Community Development Block Program (CDBG) and provides funding
to agencies that service the needs of the very low and low to moderate income persons within the City
of Dover. These services include providing aid to the homeless, housing rehabilitation, homeownership
assistance and housing counseling.
The main gap that exists in the Institutional Delivery System is the lack of affordable rental housing. The
public housing waiting list for Dover Housing Authority has 1,323 applicants and 2,783 applicants on the
Section 8 waiting list. The average person remains on the waiting list for up to 4 years, which increases
the risk of homelessness and suffers from a severe housing cost burden paying over 50% of their income
in rent.
Availability of services targeted to homeless persons and persons with HIV and mainstream
services
Consolidated Plan DOVER 76
OMB Control No: 2506-0117 (exp. 06/30/2018)
82
Paj 82
Item 1.
Homelessness Prevention Available in the Targeted to Targeted to People
Services Community Homeless with HIV
Homelessness Prevention Services
Counseling/Advocacy X X X
Legal Assistance X
Mortgage Assistance X
Rental Assistance X X X
Utilities Assistance X X
Street Outreach Services
Law Enforcement X
Mobile Clinics X X
Other Street Outreach Services X X X
Supportive Services
Alcohol & Drug Abuse X X X
Child Care X
Education X
Employment and Employment
Training X
Healthcare X X
HIV/AIDS X
Life Skills X X
Mental Health Counseling X X
Transportation X
Other
Table 52 - Homeless Prevention Services Summary
Describe how the service delivery system including, but not limited to, the services listed
above meet the needs of homeless persons (particularly chronically homeless individuals and
families, families with children, veterans and their families, and unaccompanied youth)
Local and Statewide service providers provide mainstream services such as healthcare, mental
healthcare, substance abuse counseling, food assistance and job training to low-income population and
those with special needs. The Delaware Continuum of Care also provides mainstream services for
homeless individuals that include rapid rehousing, permanent supportive housing and emergency
shelter.
Describe the strengths and gaps of the service delivery system for special needs population
and persons experiencing homelessness, including, but not limited to, the services listed
above
Consolidated Plan DOVER 77
OMB Control No: 2506-0117 (exp. 06/30/2018)
83
Paj 83
Item 1.
The strength of the service delivery system is the state service and housing providers. The gaps in the
delivery system include a lack of federal funding and affordable housing for persons that have low and
very low income in addition to the limited number of overnight shelter beds
Provide a summary of the strategy for overcoming gaps in the institutional structure and
service delivery system for carrying out a strategy to address priority needs
The strategy for overcoming gaps in the institutional structure is to continue to provide CDBG funding
and support to the existing service and housing providers that service the needs of low income persons
and those with special needs. In addition, the City will continue to work collaboratively with non-profits
and the State and local housing authorities on initiatives that support affordable housing in the City of
Dover.
Consolidated Plan DOVER 78
OMB Control No: 2506-0117 (exp. 06/30/2018)
84
Paj 84
Item 1.
SP-45 Goals Summary – 91.215(a)(4)
Goals Summary Information
Sort Goal Name Start End Category Geographic Needs Addressed Funding Goal Outcome Indicator
Order Year Year Area
1 HP-1 2025 2029 Homeless Dover City Homelessness CDBG: Homelessness
Homeless/Prevention Limits $100,000 Prevention:
500 Persons Assisted
2 HP -2 Homeless 2025 2029 Homeless Dover City Homelessness CDBG: Homelessness
Prevention Limits $115,000 Prevention:
7,250 Persons Assisted
3 AH-1 Affordable 2025 2029 Affordable Dover City Homeownership CDBG: Direct Financial
Housing Housing Limits Assistance $500,000 Assistance to
Homebuyers:
30 Households Assisted
4 AH-2 Affordable 2025 2029 Affordable Dover City Homeowner CDBG: Homeowner Housing
Housing Housing Limits Rehabilitation $275,000 Rehabilitated:
15 Household Housing
Units
5 AH-3 Affordable 2025 2029 Affordable Dover City Homeowner CDBG: Emergency Home Repairs
Housing Housing Limits Rehabilitation $200,000 25 households
6 PF-4 Public Facility 2025 2029 Homeless Dover City Homelessness CDBG: Public Facility or
Improvements Limits $200,000 Infrastructure Activities
for Low/Moderate
Income Housing Benefit:
1000 Persons Assisted
Consolidated Plan DOVER 79
OMB Control No: 2506-0117 (exp. 06/30/2018)
85
Paj 85
Item 1.
Sort Goal Name Start End Category Geographic Needs Addressed Funding Goal Outcome Indicator
Order Year Year Area
7 Fair Housing and 2025 2029 Fair Housing and City-Wide Affordable Housing, $290,000 Other
Program Administration Program Homelessness, Fair
Administration Housing
Table 53 – Goals Summary
Goal Descriptions
1 Goal Name HP-1 Homeless/Prevention
Goal Meet the needs of men that are homeless by providing shelter and assist in providing permanent supportive housing.
Description
2 Goal Name HP -2 Homeless Prevention
Goal Meet the needs of women that are homeless by providing shelter and assist in providing permanent supportive housing.
Description
3 Goal Name AH-1 Affordable Housing
Goal Increase homeownership by providing down payment and closing costs to low-income persons who purchase affordable
Description housing in the city.
4 Goal Name AH-2 Affordable Housing
Goal Rehab owner occupied housing that is in violation of the City’s Housing Code and complete emergency home repairs that
Description will eliminate health and safety hazards in order to preserve the existing housing stock in the city.
5 Goal Name AH-3 Affordable Housing
Goal Construction of affordable housing in revitalization areas.
Description
Consolidated Plan DOVER 80
OMB Control No: 2506-0117 (exp. 06/30/2018)
86
Paj 86
Item 1.
6 Goal Name PF-4 Public Facility Improvements
Goal Renovations will be completed to public facilities that service low-income persons.
Description
7 Goal Name Program Administration
Goal Management and coordination of the CDBG Program including fair housing activities and affirmatively furthering fair
Description housing
Estimate the number of extremely low-income, low-income, and moderate-income families to whom the jurisdiction will provide
affordable housing as defined by HOME 91.315(b)(2)
The City of Dover is not a recipient of HOME funds; however, the City estimates that it will complete 15 homeowner rehabs within the City of
Dover and provide homeownership assistance to 30 first-time homebuyers who purchase affordable housing in the City over the next 5 years.
Consolidated Plan DOVER 81
OMB Control No: 2506-0117 (exp. 06/30/2018)
87
Paj 87
Item 1.
SP-50 Public Housing Accessibility and Involvement – 91.215(c)
Need to Increase the Number of Accessible Units (if Required by a Section 504 Voluntary
Compliance Agreement)
The Dover Housing Authority (DHA) waiting list for public housing indicates there are 21 accessible
housing units in need. As part of their goals to complete for the Analysis of Impediments, DHA has
indicated they will apply the minimum set-aside for accessible units and require assessable units in all
housing projects.
Activities to Increase Resident Involvements
DHA provides their residents with support and assistance in job training, parenting, counseling, financial
management, and other skills. These programs are integrated in the housing programs through the
Family Self-Sufficiency Program and/or other resident initiatives. It is the position of the City of Dover
that these programs provide excellent opportunities for those in public housing to become economically
and socially self-sufficient. The following are additional programs that involve resident involvement:
• GED/ABE Literacy Classes
• Employment Training for Adults and Youth
• After School and Summer Programs for Youth
Is the public housing agency designated as troubled under 24 CFR part 902?
No
Plan to remove the ‘troubled’ designation
N//A
Consolidated Plan DOVER 82
OMB Control No: 2506-0117 (exp. 06/30/2018)
88
Paj 88
Item 1.
SP-55 Barriers to affordable housing – 91.215(h)
Barriers to Affordable Housing
At this time, it is the City of Dover’s contention that there are no significant barriers to
affordable housing which describes dwelling units whose total cost is redeemed affordable to
those who have a median income. However, there are few constraints that may be an obstacle
in constructing affordable housing such as development impact fees which increase the cost to
develop new housing, land use policies outlined in the City’s Comprehensive Plan, and building
and zoning codes.
Unlike many communities, Dover has not practiced “exclusionary zoning” where most of the
undeveloped land is designated for large lot single family detached homes. To the contrary, The
Dover Plan (Dover’s Comprehensive Plan) designates a large portion of undeveloped lands for
medium density housing, and a smaller but significant portion for high density housing. The land
is subsequently zoned accordingly, permitting a range of residential densities and housing types.
The most recent 2019 Comprehensive Plan Update was adopted in January 2020. The Land
Development Plan specifically identifies a range of residential land uses from low density to high
density throughout the city. The plan continues to recommend a range of residential densities
and focuses specifically on housing in one chapter.
Strategy to Remove or Ameliorate the Barriers to Affordable Housing
The City of Dover is currently working on several revitalization and housing initiatives in collaboration
with other local housing providers that will assist in reducing the barriers to affordable housing. The
following is an outline of incentives and goals to promote affordable housing in the City of Dove within
the designated target areas:
Incentives
• Provide up to 20% cash rebate for qualifying construction projects (capped at $1
million/property)
• A transfer tax rebate of the buyer’s portion of the real estate tax upon issuance of a Certificate
of Occupancy
• Waiver of building, plumbing, mechanical and fire protection permit fees
• Waiver of City sewer and water impact fees
• 10-year abatement of property tax on the value of improvements
• Up to $20,000 in down payment cost to purchase affordable housing
• Property tax abatement for first-time homebuyers who purchase property in the
Redevelopment Target Area that occupy the home as their principal residence for four years
Consolidated Plan DOVER 83
OMB Control No: 2506-0117 (exp. 06/30/2018)
89
Paj 89
Item 1.
Goals
• Encourage greater zoning flexibility to enable infill housing development in the Downtown
Redevelopment District by relaxing setback and block standard requirements to allow
condominiums and townhouse styles of housing.
• Explore land banking and land trust options for assembling parcels and redevelopment efforts.
• Strengthen existing housing by expanding the Home Repair Programs
Consolidated Plan DOVER 84
OMB Control No: 2506-0117 (exp. 06/30/2018)
90
Paj 90
Item 1.
SP-60 Homelessness Strategy – 91.215(d)
Reaching out to homeless persons (especially unsheltered persons) and assessing their
individual needs
The City of Dover will continue to support programs that service the homeless by providing CDBG
funding to agencies whose mission is to assist those that are homeless and unsheltered by providing
operating costs and renovations cost for emergency shelters.
Addressing the emergency and transitional housing needs of homeless persons
There are agencies within the City of Dover that provide both emergency shelter and transitional
housing. Code Purple was established in the fall of 2014 that provides shelter for homeless persons in
Kent County when the temperature or wind chill drops below 32 degrees. When Code Purple is in
effect, the homeless are guided to emergency shelters and participating churches within the City of
Dover and throughout Kent County that provide warm beds and hot meals.
Helping homeless persons (especially chronically homeless individuals and families, families
with children, veterans and their families, and unaccompanied youth) make the transition to
permanent housing and independent living, including shortening the period of time that
individuals and families experience homelessness, facilitating access for homeless individuals
and families to affordable housing units, and preventing individuals and families who were
recently homeless from becoming homeless again.
The Delaware Continuum of Care (CoC) provides supportive services as well as the State Division of
Health and Social Services for homeless persons.
Help low-income individuals and families avoid becoming homeless, especially extremely
low-income individuals and families who are likely to become homeless after being
discharged from a publicly funded institution or system of care, or who are receiving
assistance from public and private agencies that address housing, health, social services,
employment, education or youth needs
The local and State housing providers will continue to provide support to the population identified. In
addition, the Individualized Assessment, Discharge, and Planning Team (IADAPT) was established in 2010
to provide inmates with advocates that will assist them with mainstream resources once they are
discharged and reduce recidivism.
Consolidated Plan DOVER 85
OMB Control No: 2506-0117 (exp. 06/30/2018)
91
Paj 91
Item 1.
SP-65 Lead based paint Hazards – 91.215(i)
Actions to address LBP hazards and increase access to housing without LBP hazards
Currently, the State of Delaware Department of Public Health enforces lead based paint abatement
within the City of Dover. Under the State's program, families with children who have been diagnosed by
the Public Health centers with lead poisoning are referred to a State Lead Based Paint Inspector. The
inspector then performs the relevant technical analysis of the family’s residence. If lead based paint is
discovered, abatement is required. The City of Dover Department of Planning and Inspections acts in
partnership with the State in assuring that lead paint hazards are reduced or eliminated, and that
affected housing units are brought up to code.
The city currently requires lead-based paint testing and interim controls in conjunction with its CDBG
rehabilitation program. The City of Dover Department of Planning and Inspections does not have the
equipment necessary to accurately identify lead-based paint during housing inspections.
In addition to the activities of the City of Dover and the State of Delaware Department of Public Health,
the Dover Housing Authority has been active in lead-based paint abatement in the City. The Dover
Housing Authority has tested and abated lead-based paint in all its public housing units. The Dover
Housing Authority also deals with the lead paint hazards in private rental units through the enforcement
of the Housing Quality Standards in conjunction with its Section 8 Rental Certificate/ Rental Voucher
Program
How are the actions listed above related to the extent of lead poisoning and hazards?
The City of Dover provides information and training to staff who administer the Homeowner
Rehabilitation Program to ensure the proper procedures are administered and that residents are
properly educated about the dangers of lead-based paint hazards.
How are the actions listed above integrated into housing policies and procedures?
For all rehabilitation projects that qualify for lead base paint testing and hazards, the City will take the
necessary actions to reduce lead base paint hazards in accordance with HUD regulations and monitor
the programs for compliance that carry out rehabilitation projects
Consolidated Plan DOVER 86
OMB Control No: 2506-0117 (exp. 06/30/2018)
92
Paj 92
Item 1.
SP-70 Anti-Poverty Strategy – 91.215(j)
Jurisdiction Goals, Programs and Policies for reducing the number of Poverty-Level Families
To address poverty within the City of Dover, a multi-faceted Anti-Poverty Strategy will be described
below. This strategy stresses partnership with and the support of other agencies and
organizations. Within the City of Dover there are two full-service housing authorities, and various social
service agencies which need and deserve the City's support. In addition to these service providers, the
City of Dover will direct revitalization, economic development, and code enforcement efforts at low to
moderate income neighborhoods. This will provide quality places for people in these neighborhoods to
live and work and provide them with new and better opportunities to earn a living.
The following are the four main elements of the City of Dover's Anti-Poverty Strategy:
• Highest Priority Given to Funding Proposals which Address or Fight Poverty: The City of Dover’s
PR&CE Committee will give the highest priority in the Five-Year Plan to proposals which are
targeted towards those living in poverty. These proposals must be consistent with one or more
of the following Priorities identified in this plan:
• Encourage Affordable Owner-Occupied Housing in Low to Moderate Income Areas
• Improve the Quality of Housing Stock
• Aid in Economic Opportunities in Low to Moderate Income Areas
How are the Jurisdiction poverty reducing goals, programs, and policies coordinated with this
affordable housing plan
The City will continue to provide CDBG funds to address the needs of the low and moderate income
persons by focusing on homeownership assistance, homeowner rehabilitation, public service needs and
public facility improvements.
Consolidated Plan DOVER 87
OMB Control No: 2506-0117 (exp. 06/30/2018)
93
Paj 93
Item 1.
SP-80 Monitoring – 91.230
Describe the standards and procedures that the jurisdiction will use to monitor activities
carried out in furtherance of the plan and will use to ensure long-term compliance with
requirements of the programs involved, including minority business outreach and the
comprehensive planning requirements
The City monitors CDBG activities on a consistent basis through client data, expense reports and
subrecipient activities, and annually through Monitoring Site Visits to determine if the subrecipient is in
compliance with HUD regulations and program agreements. The monitoring process includes identifying
any areas of non-compliance in carrying out program activities and provides corrective actions to the
sub-recipient to become compliant with the program guidelines. CDBG administrative staff will continue
to provide technical assistance to subrecipients and monitor financial compliance to ensure program
funds are expended in a timely manner.
Consolidated Plan DOVER 88
OMB Control No: 2506-0117 (exp. 06/30/2018)
94
Paj 94
Item 1.
Expected Resources
AP-15 Expected Resources – 91.220(c)(1,2)
Introduction
The City of Dover only receives the Community Development Block Grant.
Anticipated Resources
Program Source of Uses of Funds Expected Amount Available Year 1 Expected Narrative Description
Funds Annual Program Prior Year Total: Amount
Allocation: Income: $ Resources: $ Available
$ $ Remainder
of ConPlan
$
CDBG public - Acquisition Expected amount includes a
federal Admin and reduction in grant funding over a
Planning four year period.
Economic
Development
Housing
Public
Improvements
Public Services $300,000 $18,000 0 $318,000 1,200,000
Table 54 - Expected Resources – Priority Table
Explain how federal funds will leverage those additional resources (private, state and local funds), including a description of how
matching requirements will be satisfied
There is not a match requirement for CDBG funds; however, sub-recipient agencies that were funded have additional resources to supplement
their projects. In addition, there are several initiatives and investment projects in the City where CDBG funds will be used as an additional
resource to supplement funding these projects.
Consolidated Plan DOVER 89
OMB Control No: 2506-0117 (exp. 06/30/2018)
95
Paj 95
Item 1.
If appropriate, describe publically owned land or property located within the jurisdiction that
may be used to address the needs identified in the plan
NeighborGood Partners and Habitat for Humanity have purchased several lots in the Restoring Central
Downtown area that will be used to construct affordable housing. Milford Housing Development
Corporation will utilize CDBG funds to complete Emergency Home Repairs and major home renovations
throughout the city for households that are low to moderate income.
Discussion
This section has been left blank intentionally.
Consolidated Plan DOVER 90
OMB Control No: 2506-0117 (exp. 06/30/2018)
96
Paj 96
Item 1.
Annual Goals and Objectives
AP-20 Annual Goals and Objectives
Goals Summary Information
Sort Goal Name Start End Category Geographic Needs Addressed Funding Goal Outcome Indicator
Order Year Year Area
1 HP-1 2025 2029 Homeless Dover City Homelessness CDBG: Homelessness Prevention: 1,450
Homeless/Prevention Limits $22,700 Persons Assisted
2 HP -2 Homeless 2025 2029 Homeless Dover City Homelessness CDBG: Homelessness Prevention: 96
Prevention Limits $25,000 Persons Assisted
3 AH-1 Affordable 2025 2029 Affordable Dover City Affordable Housing CDBG: Direct Financial Assistance to
Housing Housing Limits $80,000 Homebuyers: 4 Households
Assisted
4 AH-2 Affordable 2025 2029 Affordable Dover City Emnergency Home CDBG: Homeowner Housing
Housing Housing Limits Repairs $25,000 Rehabilitated: 5 Household
Housing Units
5 AH-3 Affordable 2025 2029 Affordable Dover City Homeowner CDBG: Homeowner Housing
Housing Housing Limits Rehabilitation $35,000 Rehabilitated: 2 Household
Housing Units
6 AH-4 Affordable 2025 2029 Affordable Dover City Affordable Housing CDBG Construction of affordable
Housing Housing Limits $25,000 housing in revitalization area
7 PF-4 Public Facility 2025 2029 Homeless Dover City Homelessness CDBG: Public Facility or Infrastructure
Improvements Limits $55,000 Activities for Low/Moderate
Income Housing Benefit: 5000
persons Assisted
Consolidated Plan DOVER 91
OMB Control No: 2506-0117 (exp. 06/30/2018)
97
Paj 97
Item 1.
Sort Goal Name Start End Category Geographic Needs Addressed Funding Goal Outcome Indicator
Order Year Year Area
8 Program Administration 2025 2029 City-wide Affordable Housing, CDBG Other
Homelessness, Fair $50,300
Housing
Table 55 – Goals Summary
Goal Descriptions
1 Goal Name HP-1 Homeless/Prevention
Goal Meet the needs of the homeless by providing public services for shelter operations.
Description
2 Goal Name HP -2 Homeless Prevention
Goal Meet the needs of women experiencing homelessness.
Description
3 Goal Name AH-1 Affordable Housing
Increase homeownership by providing down payment and closing costs to low income persons who purchase affordable housing.
Goal
Description
4 Goal Name AH-2 Affordable Housing
Rehab owner occupied housing that is in violation of the City’s Housing Code and complete emergency home repairs that will eliminate
Goal
d safety hazards to preserve the existing housing stock in the city
Description
Consolidated Plan DOVER 92
OMB Control No: 2506-0117 (exp. 06/30/2018)
98
Paj 98
Item 1.
AH-3 Affordable Housing_________________________________________________________________________________________
Goal Name
Construction of affordable housing in revitalization areas.
5 Goal
Description
6 Goal Name PF-3 Public Facility Improvements
Goal Renovations will be completed to public facilities that service low-income persons
Description
7 Goal Name Program Administration
Goal . Coordination and management of the CDBG program and fair housing activities
Description
Consolidated Plan DOVER 93
OMB Control No: 2506-0117 (exp. 06/30/2018)
99
Paj 99
Item 1.
Projects
AP-35 Projects – 91.220(d)
Introduction
The 2025 Action Plan is a supplementary document to the Five-Year Consolidated Plan (2025-2029). The
goals and objectives focus on developing and sustaining viable communities and improving low and
moderate income persons are addressed in the Consolidated Plan as part of the strategy for addressing
the needs of low and moderate income people.
Projects
# Project Name
1 People’s Community Center Operations Costs
2 People’s Community Center Shelter Renovation Costs
3 Homeownership Assistance Program
4 Milford Housing Homeowner Rehabilitation Program
5 Milford Housing Homeowner Emergency Home Repair Program
6 Central Delaware Housing Collaborative Renovations Costs
7 Central Delaware Housing Collaborative Operations Costs
8 Habitat for Humanity construction cost in Redevelopment Area
9 Program Administration
Table 56 – Project Information
Describe the reasons for allocation priorities and any obstacles to addressing underserved
needs
The projects that were selected were based on the highest-ranking priorities that were determined from
public hearings and stakeholders identified by residents, local government officials and housing
providers. The obstacle in addressing the underserved need is the lack of adequate funding to continue
to address these needs.
Consolidated Plan DOVER 94
OMB Control No: 2506-0117 (exp. 06/30/2018)
100
Paj 100
Item 1.
AP-38 Project Summary
Project Summary Information
1 Project Name People’s Community Center
Target Area City-Wide
Goals Supported Public Services
Needs Addressed Homelessness Operating Cost
Funding $22,700
CDBG funds will be utilized for operating cost for the shelter that
Description will include meals and groceries
Target Date 6/30/2026
Estimate the number and type of families that will
benefit from the proposed activities 1,450 persons annually
2 Name Project People’s Community Center
Target Area City-Wide
Goals Supported Public Facilities Improvements
Needs Addressed Homeless Prevention Affordable Housing
Funding $40,000
Description CDBG funds will be used for the renovation of a homeless shelter
Target Date 6/30/2026
Estimate the number and type of families that will
benefit from the proposed activities 1,450 persons annually
Consolidated Plan DOVER 95
OMB Control No: 2506-0117 (exp. 06/30/2018)
101
Paj 101
Item 1.
3 Project Name Homeownership Assistance Program
Target Area City-Wide
Affordable Housing/ Encourage Owner-
Goals Supported Occupied Housing
Needs Addressed Housing and Community Development
Funding $80,000
CDBG funds will be used to provide
homeownership assistance to first-time
homebuyers who purchase affordable
Description housing in the City of Dover
Target Date 6/30/2026
Estimate the number and type of
families that will benefit from the
proposed activities 4 families
4 Name Project Milford Housing Homeowner Rehabilitation
Program
Target Area City-Wide
Affordable Housing/ Preserving the Existing
Goals Supported Housing Stock
Needs Addressed Housing and Community Development
Funding $35,000
CDBG funds will be used to rehabilitate
existing owner occupied housing in the City
Description that is in violation of the City’s Housing Code.
Target Date 6/30/202
Estimate the number and type of
families that will benefit from the
proposed activities 2 families
5 Project Name Milford Housing Emergency Repair Project
Target Area City-Wide
Affordable Housing / Preserving Existing
Goals Supported Housing Stock
Needs Addressed Housing and Community Development
Funding $25,000
CDBG funds will be used to provide
emergency home repairs to owner occupied
homes to eliminate housing conditions that
threaten the health and safety of low-income
Description homeowners.
Consolidated Plan DOVER 96
OMB Control No: 2506-0117 (exp. 06/30/2018)
102
Paj 102
Item 1.
Target Date 6/30/2026
Estimate the number and type of
families that will benefit from the
proposed activities 5 families
6 Project Name Central Delaware Housing Collaborative
Target Area City-Wide
Goals Supported Public Facilities Improvements
Needs Addressed Housing and Community Development
Funding $15,000
CDBG funds will be used for the renovation of
Description a women’s shelter
Target Date 6/30/2026
Estimate the number and type of
families that will benefit from the
proposed activities 96 families annually
7 Project Name Central Delaware Housing Collaborative
Target Area City- Wide
Goals Supported Public Service
Needs Addressed Homeless Operations Cost
Funding $25,000
CDBG funds will be used for the operations
Description and maintenance cost for a women’s shelter
Target Date 6/30/2026
Estimate the number and type of
families that will benefit from the
proposed activity 96 women annually
8 Project Name Central Delaware Habitat for Humanity
Target Area Dover City Limits
Goals Supported Affordable Housing
Needs Addressed Housing and Community Development
Funding $25,000
Construction of affordable housing in
Description revitalization areas.
Target Date 6/30/26
Consolidated Plan DOVER 97
OMB Control No: 2506-0117 (exp. 06/30/2018)
103
Paj 103
Item 1.
Estimate the number and type of
families that will benefit from the Affordable housing for families that are 60%
proposed activity and below the AMI
9 Project Name Program Administration
Target Area City-wide
Planning and Community Development
Goals Supported
Affordable housing, homelessness, fair
Needs Addressed housing
Funding $50,300
Management and coordination of the CDBG
Description Program and fair housing activities
Target Date 6/30/26
Estimate the number and type of
families that will benefit from the
proposed activity
Consolidated Plan DOVER 98
OMB Control No: 2506-0117 (exp. 06/30/2018)
104
Paj 104
Item 1.
AP-50 Geographic Distribution – 91.220(f)
Description of the geographic areas of the entitlement (including areas of low-income and
minority concentration) where assistance will be directed
The purpose of the target block approach is to concentrate resources available to the public, private,
and non-profit sectors for housing programs in a specific area (known as the Target Area). The Target
Area consists of one of Dover’s oldest working-class neighborhoods located in west central
Downtown. This concentrated approach is to ensure the likelihood of an immediate visual impact and
long-term stabilizing effect of each area. A map of the Target Area is attached.
Geographic Distribution
Target Area Percentage of Funds
Downtown Target Area 11
Dover City Limits 89
Table 57 - Geographic Distribution
Rationale for the priorities for allocating investments geographically
The major element of the Target Block Program will be concentrated home-to-home internal inspection
to determine deficiencies which need to be corrected. Substandard housing requiring plumbing,
electrical update to meet the Dover Building Code, but which is basically sound and suitable for
rehabilitation has been targeted. A sufficient number of low and moderate income families must reside
in the area.
The city will continue to affirmatively further fair housing by maintaining a balance of providing CDBG
assistance in impacted and non-impacted areas of the city.
Discussion
See above.
Consolidated Plan DOVER 99
OMB Control No: 2506-0117 (exp. 06/30/2018)
105
Paj 105
Item 1.
Affordable Housing
AP-55 Affordable Housing – 91.220(g)
Introduction
Housing is needed for all income levels but there is a greater need for affordable housing for low and
very low income persons in the City of Dover.
The City of Dover is collaborating with other local housing providers on several initiatives to provide
affordable housing in low to moderate income target areas as well as city-wide by providing
homeownership assistance to first time home buyers who purchase properties within the City of Dover
and designated target areas, provide real estate tax relief over a 4 year period for persons that
purchase properties within the designated target area, receive a transfer tax rebate for properties upon
issuance of a Certificate of Occupancy for properties purchased after March 1,2015 within the
designated target area, and partnering with non-profits
One Year Goals for the Number of Households to be Supported
Homeless 1500
Non-Homeless 4
Special-Needs 0
Total 1,504
Table 58 - One Year Goals for Affordable Housing by Support Requirement
One Year Goals for the Number of Households Supported Through
Rental Assistance 0
The Production of New Units 1
Rehab of Existing Units 15
Acquisition of Existing Units 0
Total 16
Table 59 - One Year Goals for Affordable Housing by Support Type
Discussion
This page is left blank intentionally
Consolidated Plan DOVER 100
OMB Control No: 2506-0117 (exp. 06/30/2018)
106
Paj 106
Item 1.
AP-60 Public Housing – 91.220(h)
Introduction
Dover Housing authority services public housing and Housing Choice Vouchers needs within the City of
Dover limits. There are several scattered site locations within the boundaries as well.
Actions planned during the next year to address the needs to public housing
DHA conducts an annual and a 5-year Physical Needs Assessment of their public housing inventory to
determine the public housing needs. Projects are prioritized by the greatest need and completed with
funding from their Capital Fund Program and their Operating Subsidy
Actions to encourage public housing residents to become more involved in management and
participate in homeownership
Dover Housing Authority provides their residents with support and assistance in job training, parenting,
counseling, financial management and other skills. These programs are integrated in the housing
programs through the Family Self-Sufficiency Program and/or other Resident Initiatives. It is the
position of the City of Dover that these programs provide excellent opportunities for those in public
housing to become economically and socially self-sufficient. DHA also provides homeownership
opportunities through their Section 8 program, where the residents apply 30% of their income towards
their mortgage for the first fifteen years of owning their home and DHA pays the remaining 70%. After
fifteen years, the resident pays 100% of their mortgage.
If the PHA is designated as troubled, describe the manner in which financial assistance will be
provided or other assistance
Not applicable
Discussion
This page left blank intentionally
Consolidated Plan DOVER 101
OMB Control No: 2506-0117 (exp. 06/30/2018)
107
Paj 107
Item 1.
AP-65 Homeless and Other Special Needs Activities – 91.220(i)
Introduction
The City of Dover fully supports the Homeless Planning Council of Delaware challenge to End Chronic
Homelessness. The city will continue to provide CDBG funding to agencies
Describe the jurisdictions one-year goals and actions for reducing and ending homelessness
including
Reaching out to homeless persons (especially unsheltered persons) and assessing their
individual needs
The City uses CDBG funds to support various programs aimed at assisting different segments of the
population at risk of homelessness. For FY 2025, the city has allocated a total $102,400 to People’s
Community Center and the Central Delaware Housing Collaborative for operations cost and renovations
that will house homeless men and women.
Addressing the emergency shelter and transitional housing needs of homeless persons
Code Purple was established in the fall of 2014 that provides shelter for homeless persons in Kent
County when the temperature or wind chill drops below 32 degrees. When Code Purple is in effect, the
homeless are guided to emergency shelters and participating churches within the City of Dover and
throughout Kent County that provide warm beds.
Helping homeless persons (especially chronically homeless individuals and families, families
with children, veterans and their families, and unaccompanied youth) make the transition to
permanent housing and independent living, including shortening the period of time that
individuals and families experience homelessness, facilitating access for homeless individuals
and families to affordable housing units, and preventing individuals and families who were
recently homeless from becoming homeless again
Over the next five years, the city will provide CDBG funding to homeless shelters for men and women for
operations costs. These shelters also provide supportive services for housing and employment, and
address health and mental health issues. In addition, the Delaware Continuum of Care (CoC) provides
supportive services as well as the State Division of Health and Social Services.
Helping low-income individuals and families avoid becoming homeless, especially extremely
low-income individuals and families and those who are: being discharged from publicly
funded institutions and systems of care (such as health care facilities, mental health facilities,
foster care and other youth facilities, and corrections programs and institutions); or, receiving
assistance from public or private agencies that address housing, health, social services,
Consolidated Plan DOVER 102
OMB Control No: 2506-0117 (exp. 06/30/2018)
108
Paj 108
Item 1.
employment, education, or youth needs
The local and State housing providers will continue to provide support to the population identified. In
addition, the Individualized Assessment, Discharge, and Planning Team (IADAPT) was established in 2010
to provide inmates with advocates that will assist them with mainstream resources once they are
discharged and reduce recidivism.
Discussion
This page left blank intentionally
Consolidated Plan DOVER 103
OMB Control No: 2506-0117 (exp. 06/30/2018)
109
Paj 109
Item 1.
AP-75 Barriers to affordable housing – 91.220(j)
Introduction:
One of the largest barriers to affordable housing in the city is the lack of affordable housing for rental
units for low to moderate income persons. The waiting list for the two housing authorities ranges from
18 months to 5 years for public housing and for Section 8. In addition, developers are not constructing
affordable housing.
Actions it planned to remove or ameliorate the negative effects of public policies that serve
as barriers to affordable housing such as land use controls, tax policies affecting land, zoning
ordinances, building codes, fees and charges, growth limitations, and policies affecting the
return on residential investment
At this time, it is the City of Dover’s contention that there are no significant barriers to affordable
housing which describes dwelling units whose total cost is deemed affordable to those who have a
median income. However, there are few constraints that may be an obstacle in constructing affordable
housing such as development impact fees which increase the cost to develop new housing, land use
policies outlined in the City’s Comprehensive Plan, and building and zoning codes.
Unlike many communities, Dover has not practiced “exclusionary zoning” where most of the
undeveloped land is designated for large lot single family detached homes. To the contrary, The Dover
Plan (Dover’s Comprehensive Plan) designates a large portion of undeveloped lands for medium density
housing, and a smaller but significant portion for high density housing. The land is subsequently zoned
accordingly, permitting a range of residential densities and housing types. The most recent 2019
Comprehensive Plan Update was adopted in January 2020. The Land Development Plan specifically
identifies a range of residential land uses from low density to high density throughout the City. The plan
continues to recommend a range of residential densities and focuses specifically on housing in one
chapter.
Discussion:
This section left blank intentionally
Consolidated Plan DOVER 104
OMB Control No: 2506-0117 (exp. 06/30/2018)
110
Paj 110
Item 1.
AP-85 Other Actions – 91.220(k)
Introduction:
Priority needs established in the 2020-2024 Five Year Consolidated Plan were identified as:
Provide Aid to special needs persons
Preserve the existing housing stock in the City of Dover
Encourage owner occupied housing in low to moderate income areas
Actions planned to address obstacles to meeting underserved needs
The greatest obstacle in meeting the undeserved needs for the City are lack of federal, state and other
sources of funding and the lack of affordable housing. In addition, the City’s Downtown Target Area has
the highest concentration of low to moderate income residents with aging homes in need of housing
rehabilitation with only a 25% homeownership rate in this area. The following is an outline of incentives
to promote affordable housing in the City of Dover within the designated target areas:
Incentives
• Provide up to 20% cash rebate for qualifying construction projects (capped at $1
million/property)
• A transfer tax rebate of the buyer’s portion of the real estate tax upon issuance of a Certificate
of Occupancy
• Waiver of building, plumbing, mechanical and fire protection permit fees
• Waiver of City sewer and water impact fees
• 10-year abatement of property tax on the value of improvements
• Up to $20,000 in down payment cost to purchase affordable housing
Actions planned to foster and maintain affordable housing
The following are goals that the city will focus on to foster and maintain affordable housing:
• Encourage greater zoning flexibility to enable infill housing development in the Downtown
Redevelopment District by relaxing setback and block standard requirements to allow
Consolidated Plan DOVER 105
OMB Control No: 2506-0117 (exp. 06/30/2018)
111
Paj 111
Item 1.
condominiums and townhouse styles of housing.
• Explore land banking and land trust options for assembling parcels and redevelopment efforts.
Strengthen existing housing by expanding the Home Repair Programs
Actions planned to reduce lead-based paint hazards
Currently, the State of Delaware Department of Public Health enforces lead based paint abatement
within the City of Dover. Under the State's program, families with children who have been diagnosed by
the Public Health centers with lead poisoning are referred to a State Lead Based Paint Inspector. The
inspector then performs the relevant technical analysis of the family’s residence. If lead based paint is
discovered, abatement is required. The City of Dover Department of Planning and Inspections acts in
partnership with the State in assuring that lead paint hazards are reduced or eliminated, and that
affected housing units are brought up to code.
The city currently requires lead-based paint testing and interim controls in conjunction with its CDBG
rehabilitation program. The City of Dover Department of Planning and Inspections does not have the
equipment necessary to accurately identify lead-based paint during housing inspections.
In addition to the activities of the City of Dover and the State of Delaware Department of Public Health,
the Dover Housing Authority has been active in lead-based paint abatement in the City. The Dover
Housing Authority has tested and abated lead-based paint in all its public housing units. The Dover
Housing Authority also deals with the lead paint hazards in private rental units through the enforcement
of the Housing Quality Standards in conjunction with its Section 8 Rental Certificate/ Rental Voucher
Program
The City of Dover provides information and training to staff who administer the Homeowner
Rehabilitation Program to ensure the proper procedures are administered and that residents are
properly educated about the dangers of lead-based paint hazards.
For all rehabilitation projects that qualify for lead base paint testing and hazards, the City will take the
necessary actions in order to reduce lead base paint hazards in accordance with HUD regulations and
monitor the programs for compliance that carry out rehabilitation projects.
Actions planned to reduce the number of poverty-level families
The City of Dover will provide CDBG funding over the next five years to projects that will reduce the
number of poverty level families by addressing the most critical needs of families, such as , providing
funding and support to emergency shelters, providing homeownership assistance to qualifying families
who purchase affordable housing in the City of Dover, and complete homeowner rehabilitation and
emergency homes repairs to owner occupied homes of low-income families.
Actions planned to develop institutional structure
The main gap that exists in the Institutional Delivery System is the lack of affordable rental housing. The
public housing waiting list for Dover Housing Authority has 843 applicants and 635 applicants on the
Consolidated Plan DOVER 106
OMB Control No: 2506-0117 (exp. 06/30/2018)
112
Paj 112
Item 1.
Section 8 waiting list. The average person remains on the waiting list for up to 4 years, which increases
the risk of homelessness and suffers from a severe housing cost burden paying over 50% of their income
in rent.
The strategy for overcoming gaps in the institutional structure is to continue to provide CDBG funding
and support to the existing service and housing providers that service the needs of low income persons
and those with special needs. In addition, the City will continue to work collaboratively with non-profits
and the State and local housing authorities on initiatives that support affordable housing in the City of
Dover.
Actions planned to enhance coordination between public and private housing and social
service agencies
The city will continue to collaborate with public and private housing providers and social service
agencies to meet the goals and objectives of the Consolidated Plan. The Community Development
Administrator is a representative on several boards and commissions throughout the State that service
the needs of low to moderate income persons.
Discussion:
This section left blank intentionally
Consolidated Plan DOVER 107
OMB Control No: 2506-0117 (exp. 06/30/2018)
113
Paj 113
Item 1.
Program Specific Requirements
AP-90 Program Specific Requirements – 91.220(l)(1,2,4)
Introduction:
The City of Dover does not anticipate any program income for FY20 planning period. The City will not be
utilizing any program administration funds for FY20, 100% of program funds will be used on projects.
Community Development Block Grant Program (CDBG)
Reference 24 CFR 91.220(l)(1)
Projects planned with all CDBG funds expected to be available during the year are identified in the
Projects Table. The following identifies program income that is available for use that is included in
projects to be carried out.
1. The total amount of program income that will have been received before the start of the
next program year and that has not yet been reprogrammed 0
2. The amount of proceeds from section 108 loan guarantees that will be used during the
year to address the priority needs and specific objectives identified in the grantee's strategic
plan. 0
3. The amount of surplus funds from urban renewal settlements 0
4. The amount of any grant funds returned to the line of credit for which the planned use
has not been included in a prior statement or plan 18,000
5. The amount of income from float-funded activities 0
Total Program Income: 18,000
Other CDBG Requirements
1. The amount of urgent need activities 0
2. The estimated percentage of CDBG funds that will be used for activities that
benefit persons of low and moderate income. Overall Benefit - A consecutive
period of one, two or three years may be used to determine that a minimum
overall benefit of 70% of CDBG funds is used to benefit persons of low and
moderate income. Specify the years covered that include this Annual Action Plan. 100.00%
Consolidated Plan DOVER 108
OMB Control No: 2506-0117 (exp. 06/30/2018)
114
Paj 114
Item 1.
CITY OF DOVER, DELAWARE
ACTION FORM
PROCEEDING: Council Committee of the Whole (Legislative, Finance and Administration
Committee)
DEPARTMENT OF ORIGIN: Planning & Inspections SUBMITTED ON: April 8, 2025
PREPARED BY: Sharon J. Duca, P.E., ICMA-CM, Assistant City Manager and Eddie Kopp, Chief
Code Enforcement Officer
REVIEWED BY: David S. Hugg, III, City Manager
SUBJECT: Proposed Snow Removal Ordinance and Proposed Appeals Process
TIMETABLE: Recommendation from Council Committee of the Whole April 08, 2025
First Reading of Recommended Ordinances April 28, 2025
Final Reading of Recommended Ordinances May 12, 2025
RELATED PROJECT: n/a
EXHIBITS: Ordinance #2025-05
REFERENCE: n/a
EXPENDITURE REQUIRED: $0
AMOUNT BUDGETED: $0
FUNDING SOURCE (Dept./Page in CIP & Budget): n/a
STAFF RECOMMENDATION:
That the committee approve Proposed Ordinance #2025-05 with either Option A or Option B identified
and forward it to council for approval.
BACKGROUND AND ANALYSIS:
On January 28, 2025, City staff presented snow removal-related ordinances to the Safety Advisory and
Transportation Committee of the Council Committee of the Whole (CCW), based on citizen concerns
received following the winter storm of January 6, 2025.
The information below is to summarize the proposed ordinances provided regarding snow removal and
the appeals process.
• Ordinance #2025-05 – This draft ordinance would create a separate section (Section 98-12) within
the Code to address snow and ice removal from sidewalks in the public right-of-way. In general,
it would grant an owner or occupant 24 hours after it ceased snowing to clear the sidewalks within
the public right-of-way. In addition, a warning would be issued first, prior to the issuance of a
citation, allowing 24 hours for the owner or occupant to clear the sidewalks. This draft ordinance 115
also includes the establishment of penalties in Appendix F. No penalty would be imposed with
Paj 115
Item 1.
the issuance of a warning.
On February 11, 2025, City staff presented to the Safety Advisory and Transportation Committee
of the Council Committee of the Whole (CCW) snow removal-related ordinances based upon
citizen concerns received following the winter storm of January 6, 2025. The ordinance was
amended by staff based on feedback from the committee. The ordinance is being presented with
two options, option A and option B. The committee would need to decide which option should
move forward.
Based upon the above, the staff recommends that the committee approve Proposed Ordinance #2025-05
with either Option A or Option B identified and forward it to council for approval.
116
Paj 116
Item 1.
City of Dover
PROPOSED ORDINANCE #2025-05
OPTION A (Warning)
WITH STAFF AMENDMENT #1
1 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN
2 COUNCIL MET:
3
4 That Chapter 98 – Streets, sidewalks, storm sewers, and other public places be amended by
5 inserting the text indicated in bold, blue, and deleting the text indicated in red strikeout as follows:
6
7 Sec. 98-5. Duty of tenants or owners to maintain sidewalks and landscaped areas within the
8 street right-of-way.
9
10 (a) It shall be unlawful for the owner or, occupant or person having control of any
11 premises property abutting upon a sidewalk to permit or allow snow or ice to remain
12 thereon for longer than 12 hours of daylight after it has ceased snowing, or to permit
13 debris or other materials to accumulate at any time so that pedestrians may conveniently
14 and safely pass.
15 (b) It is the responsibility of the owner or, occupant or person having control of any
16 premises property abutting upon a sidewalk to keep the landscaped area between the
17 sidewalk and the curbline, or where no sidewalk exists between the property line and
18 curbline or paved street, maintained in accordance with the standards set forth in
19 chapter 114, article II, pertaining to weeds.
20 (c) It shall be unlawful to sweep, blow, or otherwise discharge grass clippings into any
21 street, sidewalk, storm drain, or water course more than incidental amounts of grass.
22 (d) Violations; penalties. Any person(s) violating property in violation of any provision
23 of this section shall be fined as provided for in Appendix F—Fees and Fines.
24
25 Sec. 98-12. Snow and ice removal from sidewalks in the public right of way.
26
27 (a) It shall be unlawful for the owner or, occupant or person having control of any
28 premises property to permit or allow sidewalk(s) abutting the property to
29 accumulate snow or ice when 24 hours have passed since the snowfall ends. it has
30 ceased snowing. The sidewalks must remain clear after the initial 24-hour period of
31 the ceasing of snow from the last snowfall ending.
32
33 (b) Warning; posting. Any property found to have snow or ice remaining on sidewalk(s)
34 abutting property after 24 hours have passed since the snowfall ends cease of snow
117
Paj 117
Item 1.
Proposed Ordinance #2025-05 – Amending Chapter 98, Sec. 98-5, Sec. 98-12 Page 2
35 will receive an initial notice of violation via posting of notice by the code official.
36 This notice provides an additional 24 hours to remove all snow and ice from the
37 sidewalk.
38
39
40 (c) Violations; penalties. Any property owner who fails to keep the sidewalk(s) free
41 from snow and ice after 24 hours of the posting of the initial notice of violation will
42 be subject the property owner to penalties as provided in Appendix F- Fees and
43 Fines.
44
45 (d) Appeals: Any person aggrieved by a decision of the code official or believes
46 they are subject to an exemption from this section, shall have the right to
47 appeal to the Code Board of Appeals. Such an appeal must be filed in writing
48 and submitted to the City Clerk’s Office within 30 days of the date of written
49 correspondence.
50
51 Secs. 98-12 13—98-40. Reserved.
52
53 BE IT FURTHER ORDAINED:
54
55 That Appendix F -Fees and Fines, be amended by inserting the text indicated in bold, blue font
56 and deleting the text indicated in red strikeout as follows:
57
58 Chapter 98. – Streets, Sidewalks, and Other Public Places
Chapter 98. Streets, Sidewalks and Other Public Places Fees and Fines
Article I. In General
Sec. 98-5. Duty of tenants or owners to maintain sidewalks and $100.00 per violation
landscaped areas within the street right-of-way
Sec. 98-11. Placement of wireless communications facilities within
rights-of-way
(c) Use of Rights-of-Way Permit
(1) Permit Fee $25.00 for ROW
Permit
(2) Annual Fee for Rights-of-way Use No charge for WCF
placement on existing
City owned wireless
support structure in
City ROW
$220.00 for
Placement of new
wireless support
structure/pole in City
118
Paj 118
Item 1.
Proposed Ordinance #2025-05 – Amending Chapter 98, Sec. 98-5, Sec. 98-12 Page 3
ROW
$220.00 for WCF
placement on a third
party/non-City
wireless support
structure/pole in City
ROW
Sec. 98-12. Snow and ice removal from sidewalks in the public
right of way.
(b) Warning; Posting $0.00
(c) Violations; penalties $100.00 per
violation
Article VI. Excavations
Sec. 98-253. Bond Maximum of
$5,000.00 per
opening
Article VII. Parades
Sec. 98-303. Fee at the time of filing the application for a parade $10.00. This fee may
permit be waived, in whole
or in part, by the
chief of police.
59
60
61
62 ADOPTED: *
63
64
65 SYNOPSIS
66
67 The ordinance amends Chapter 98 establishing a stricter timeline for snow and ice removal,
68 requiring sidewalk(s) abutting the properties to be cleared within 24 hours after snowfall ends with
69 a notice of violation issued if sidewalks remain uncleared after this period. Failure to comply after
70 the notice results in penalties. These changes aim to improve pedestrian safety, maintain clean
71 public spaces, and ensure compliance with city maintenance standards. Additionally, the ordinance
72 amends the fees and fines for violations, including a $100 fine for non-compliance with snow and
73 ice removal.
74
75 (SPONSORS:
76
77
78 Action History
79 04/08/2025 – Introduction – Council Committee of the Whole/Legislative, Finance, and Administration
80 Committee with Staff Amendment #1
81 02/25/2025 - Council Committee of the Whole/ Legislative, Finance, and Administration Committee
119
Paj 119
Item 1.
City of Dover
PROPOSED ORDINANCE #2025-05
OPTION B (No Warning)
WITH STAFF AMENDMENT #1
1 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN
2 COUNCIL MET:
3
4 That Chapter 98 – Streets, sidewalks, storm sewers, and other public places be amended by
5 inserting the text indicated in bold, blue, and deleting the text indicated in red strikeout as follows:
6
7 Sec. 98-5. Duty of tenants or owners to maintain sidewalks and landscaped areas within the
8 street right-of-way.
9
10 (a) It shall be unlawful for the owner or, occupant or person having control of any
11 premises property abutting upon a sidewalk to permit or allow snow or ice to remain
12 thereon for longer than 12 hours of daylight after it has ceased snowing, or to permit
13 debris or other materials to accumulate at any time so that pedestrians may conveniently
14 and safely pass.
15 (b) It is the responsibility of the owner or, occupant or person having control of any
16 premises property abutting upon a sidewalk to keep the landscaped area between the
17 sidewalk and the curbline, or where no sidewalk exists between the property line and
18 curbline or paved street, maintained in accordance with the standards set forth in
19 chapter 114, article II, pertaining to weeds.
20 (c) It shall be unlawful to sweep, blow, or otherwise discharge grass clippings into any
21 street, sidewalk, storm drain, or water course more than incidental amounts of grass.
22 (d) Violations; penalties. Any person(s) violating property in violation of any provision
23 of this section shall be fined as provided for in Appendix F—Fees and Fines.
24
25 Sec. 98-12. Snow and ice removal from sidewalks in the public right of way.
26
27 (a) It shall be unlawful for the owner or, occupant or person having control of any
28 premises property to permit or allow sidewalk(s) abutting the property to
29 accumulate snow or ice when 24 hours have passed since the snowfall ends. it has
30 ceased snowing. The sidewalks must remain clear after the initial 24-hour period of
31 the ceasing of snow from the last snowfall ending.
32
33 (b) Warning; posting. Notice: Any property found to have snow or ice remaining on
34 sidewalk(s) abutting property after 24 hours have passed since the cease of snow
120
Paj 120
Item 1.
Proposed Ordinance #2025-05 – Amending Chapter 98, Sec. 98-5, Sec. 98-12 Page 2
35 snowfall ends will receive a notice of violation and a citation in writing by the code
36 official. an initial notice of violation via posting of notice by the code official. This
37 notice provides 24 hours to remove all snow and ice from the sidewalk.
38
39
40 (c) Violations; penalties. Any property who fails to keep the sidewalk(s) free from snow
41 and ice after 24 hours of the posting of the initial notice of violation will be subject
42 the property owner to penalties as provided in Appendix F- Fees and Fines.
43
44 (d) Appeals: Any person aggrieved by a decision of the code official or believes
45 they are subject to an exemption from this section, shall have the right to
46 appeal to the Code Board of Appeals. Such an appeal must be filed in writing
47 and submitted to the City Clerk’s Office within 30 days of the date of written
48 correspondence.
49 Secs. 98-12 13—98-40. Reserved.
50
51 BE IT FURTHER ORDAINED:
52
53 That Appendix F -Fees and Fines, be amended by inserting the text indicated in bold, blue font
54 and deleting the text indicated in red strikeout as follows:
55
56 Chapter 98. – Streets, Sidewalks, and Other Public Places
Chapter 98. Streets, Sidewalks and Other Public Places Fees and Fines
Article I. In General
Sec. 98-5. Duty of tenants or owners to maintain sidewalks and $100.00 per violation
landscaped areas within the street right-of-way
Sec. 98-11. Placement of wireless communications facilities within
rights-of-way
(c) Use of Rights-of-Way Permit
(1) Permit Fee $25.00 for ROW
Permit
(2) Annual Fee for Rights-of-way Use No charge for WCF
placement on existing
City owned wireless
support structure in
City ROW
$220.00 for
Placement of new
wireless support
structure/pole in City
ROW
121
Paj 121
Item 1.
Proposed Ordinance #2025-05 – Amending Chapter 98, Sec. 98-5, Sec. 98-12 Page 3
$220.00 for WCF
placement on a third
party/non-City
wireless support
structure/pole in City
ROW
Sec. 98-12. Snow and ice removal from sidewalks in the public
right of way.
(b) Warning; Posting $0.00
(c) Violations; penalities $100.00 per
violation
Article VI. Excavations
Sec. 98-253. Bond Maximum of
$5,000.00 per
opening
Article VII. Parades
Sec. 98-303. Fee at the time of filing the application for a parade $10.00. This fee may
permit be waived, in whole
or in part, by the
chief of police.
57
58
59
60 ADOPTED: *
61
62
63 SYNOPSIS
64
65 The ordinance amends Chapter 98 establishing a stricter timeline for snow and ice removal,
66 requiring sidewalk(s) abutting the properties to be cleared within 24 hours after snowfall ends. All
67 violations would receive a citation without a warning. These changes aim to improve pedestrian
68 safety, maintain clean public spaces, and ensure compliance with city maintenance standards.
69 Additionally, the ordinance amends the fees and fines for violations, including a $100 fine for non-
70 compliance with snow and ice removal.
71
72 (SPONSORS:
73
74
75 Action History
76 04/08/2025 – Introduction – Council Committee of the Whole/ Legislative, Finance, and Administration
77 Committee with Staff Amendment #1
78 02/25/2025 - Council Committee of the Whole/ Legislative, Finance, and Administration Committee
122
Paj 122
Item 2.
CITY OF DOVER, DELAWARE
ACTION FORM
PROCEEDING: Council Committee of the Whole (Legislative, Finance and Administration
Committee)
DEPARTMENT OF ORIGIN: Planning & Inspections SUBMITTED ON: April 8, 2025
PREPARED BY: Sharon J. Duca, P.E., ICMA-CM, Assistant City Manager and Eddie Kopp, Chief
Code Enforcement Officer
REVIEWED BY: David S. Hugg, III, City Manager
SUBJECT: Proposed Snow Removal Ordinance and Proposed Appeals Process
TIMETABLE: Recommendation from Council Committee of the Whole April 08, 2025
First Reading of Recommended Ordinances April 28, 2025
Final Reading of Recommended Ordinances May 12, 2025
RELATED PROJECT: n/a
EXHIBITS: Ordinance #2025-06
REFERENCE: n/a
EXPENDITURE REQUIRED: $0
AMOUNT BUDGETED: $0
FUNDING SOURCE (Dept./Page in CIP & Budget): n/a
STAFF RECOMMENDATION:
That the committee approve Proposed Ordinance #2025-06 and forward it to council for approval
BACKGROUND AND ANALYSIS:
On January 28, 2025, City staff presented snow removal-related ordinances to the Safety Advisory and
Transportation Committee of the Council Committee of the Whole (CCW), based on citizen concerns
received following the winter storm of January 6, 2025.
The information below is to summarize the proposed ordinances provided regarding snow removal and
the appeals process.
• Ordinance #2025-06 – This draft ordinance would establish an appeals process for appeals
concerning the City of Dover Code of Ordinances, other than chapters of the code that are currently
covered by an existing appeals process. There is currently no appeals process within the code for
many sections of the code.
123
Paj 123
Item 2.
On February 11, 2025, City staff presented to the Safety Advisory and Transportation Committee
of the Council Committee of the Whole (CCW) snow removal-related ordinances based upon
citizen concerns received following the winter storm of January 6, 2025. This ordinance was
amended by staff based on the comments obtained from the committee and the public to ensure all
actions from any code official can be appealed.
Based upon the above, the staff recommends that the committee approve Proposed Ordinance #2025-06
and forward it to council for approval.
124
Paj 124
Item 2.
City of Dover
PROPOSED ORDINANCE #2025-06
WITH STAFF AMENDMENT #1
1 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN
2 COUNCIL MET:
3
4 That Chapter 1 – General Provisions be amended by inserting the text indicated in bold, blue, as
5 follows:
6
7 Sec. 1-18. Code Board of Appeals.
8
9 (a) Established; composition; appointment. There shall be a committee to be referred to as
10 the " Code Board of Appeals," consisting of five members. The council president shall
11 appoint three elected city officials, and the mayor shall appoint two city residents
12 generally selected as a representative of homeowners. Members shall serve one-year
13 terms unless sooner removed. All appointments are subject to confirmation by the city
14 council at its second regular meeting in May. The Code Board of Appeals shall elect
15 one of its members as chairperson.
16
17 (b) Appeals. Whenever any person property owner is aggrieved by a decision of the code
18 official with respect to any provision of the Dover Code of Ordinance, said owner shall
19 have the right of that person to appeal to the Code Board of Appeals. Such an appeal
20 must be filed in writing and submitted to the City Clerk’s Office within 30 days of
21 the date of written correspondence. after the determination by the official code.
22
23 (c) Exempt. The following are exempt from these provisions under this section:
24
25 (1) No notice, order, citation, or summons shall be determined by the Code Board of
26 Appeals pertaining to Chapter 22- Building and Building Regulations.
27
28 (2) No notice, order, citation, or summons shall be determined by the Code Board of
29 Appeals pertaining to Chapter 46- Fire Prevention and Protection.
30
31 (3) No notice, order, citation, or summons shall be determined by the Code Board of
32 Appeals when issued by any law enforcement agency having jurisdiction.
33
34 (d) Notice; hearing. Upon receipt of such an appeal the Code Board of Appeals shall set a
35 time and place in not less than ten, nor more than 30 days, for the purpose of hearing
125
Paj 125
Item 2.
Proposed Ordinance #2025-06 – Amending Chapter 1 – General Provisions, Sec. 1-18 Page 2
36 the appeal. Notice of the time and place of the hearing of the appeal shall be given to
37 all parties, at which time they may appear and be heard. The determination by the
38 Code Board of Appeals shall be final in all cases.
39
40 (e) Stay of Enforcement. Appeals of any notice, order, citation, or summons (other than
41 Imminent Danger notices) shall stay the enforcement of the notice, order, citation, or
42 summons until the appeal is resolved by the appeals board.
43
44
45
46 ADOPTED: *
47
48
49 SYNOPSIS
50 This ordinance establishes a Code Board of Appeals. The board will hear appeals from individuals
51 aggrieved by decisions made by the official code, with appeals to be filed within 30 days. Certain
52 provisions, such as those related to building regulations, fire prevention, and law enforcement, are
53 exempt from the board’s jurisdiction. The board will set a hearing date within 10 to 30 days of
54 receiving an appeal, and its decision will be final.
55
56 (SPONSORS:
57
58
59 Action History
60 04/08/2025 – Introduction – Council Committee of the Whole/ Legislative, Finance, and Administration
61 Committee with Staff Amendment #1
62 02/25/2025 - Council Committee of the Whole/ Legislative, Finance, and Administration Committee
126
Paj 126
Item 3.
For the year ended June 30, 2023
CITY OF DOVER, DELAWARE
127
Paj 127
Item 3.
This page intentionally left blank
128
Paj 128
Item 3.
For the fiscal year ended June 30, 2023
Prepared by the City of Dover Finance Department
129
Paj 129
Item 3.
ACKNOWLEDGEMENTS
The City of Dover’s Annual Comprehensive Financial Report
was prepared by the Finance Department
Lori Peddicord / Patricia Marney
Controller / Treasurer - Interim Controller / Treasurer
Melanie Patterson
Assistant Controller/Treasurer
Robin Dickerson
Financial Reporting & Accounting Manager
Sharon Daniel
Accountant I
Debbie O’Brien
Accountant II
Cindy Fletcher / Dionni Person
Payroll Specialist
Christopher McAleer
Accounts Payable Clerk
SPECIAL APPRECIATION IS EXTENDED TO ALL PERSONNEL
THROUGHOUT THE CITY FOR THEIR CONTINUED SUPPORT OF THE
FINANCE DEPARTMENT.
130
Paj 130
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Item 3.
PAGE
INTRODUCTORY SECTION ....................................................................................................................................................... 1
Letter of Transmittal .................................................................................................................................... 3
Certificate of Achievement for Excellence in Financial Reporting ............................................................. 10
Mayor and Members of Council ................................................................................................................ 11
List of Elected Officials .............................................................................................................................. 12
List of Appointed Officials ......................................................................................................................... 13
List of Committees, Commissions, and Boards ......................................................................................... 14
Organization Chart .................................................................................................................................... 16
Vision.......................................................................................................................................................... 17
FINANCIAL SECTION ................................................................................................................................................................... 19
PART A - Report of Independent Public Accountants .......................................................................... 21
PART B - Management’s Discussion and Analysis .............................................................................. 27
PART C - Basic Financial Statements .................................................................................................. 45
Government-wide Financial Statements
Statement of Net Position ................................................................................................................... 47
Statement of Activities ....................................................................................................................... 48
Fund Financial Statements
Governmental Funds Balance Sheet ................................................................................................... 49
Reconciliation of the Balance Sheet of Governmental Funds to the Statement of Net Position ....... 50
Statement of Revenues, Expenditures and Changes in Fund Balances of Governmental Funds ....... 51
Reconciliation of the Statement of Revenues, Expenditures and Changes in Fund Balances of
Governmental Funds to the Statement of Activities .......................................................................... 52
Statement of Net Position – Proprietary Funds .................................................................................. 53
Statement of Revenues, Expenses and Changes in Fund Net Position – Proprietary Funds .............. 54
Statement of Cash Flows – Proprietary Funds .................................................................................... 55
Statement of Net Position – Fiduciary Funds ...................................................................................... 57
Statement of Changes in Net Position – Fiduciary Funds ................................................................... 58
131
i
Paj 131
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Item 3.
PAGE
FINANCIAL SECTION – CONTINUED
Notes to Financial Statements
Index - Notes to Financial Statements ................................................................................................ 59
Notes to Financial Statements ............................................................................................................ 61
PART D - Required Supplementary Information ................................................................................125
General Fund – Schedule of Revenues, Expenditures and Changes in Fund Balances – Budget and
Actual (Non-GAAP Basis) ................................................................................................................... 127
Police Pension Fund
Schedule of Changes in Net Pension Liability, Related Ratios........................................................... 129
Schedule of Employer Contributions................................................................................................. 130
Schedule of Investment Returns ....................................................................................................... 130
General Employee Pension Fund
Schedule of Changes in Net Pension Liability, Related Ratios........................................................... 132
Schedule of Employer Contributions................................................................................................. 133
Schedule of Investment Returns ....................................................................................................... 133
Delaware Public Employee Retirement System – County and Municipal Police and Firefighter’s
Pension Plan
Schedule of the City of Dover’s Proportionate Share of the Net Pension Liability ........................... 135
Schedule of the City of Dover’s Contributions .................................................................................. 135
Other Post-Employment Benefits Trust Fund
Schedule of Changes in Net OPEB Liability, Related Ratios............................................................... 136
Schedule of City’s Contributions ....................................................................................................... 137
Schedule of Investment Returns ....................................................................................................... 137
Notes to Required Supplementary Information
Governmental Budgets...................................................................................................................... 139
Part E - Supplementary Information ......................................................................................................... 141
General Fund Combining Schedules .................................................................................................. 143
Combining General Fund Balance Sheet ........................................................................................... 144
Combining Schedule of Revenues, Expenditures and Changes in Fund Balances of the General Fund
(Non-GAAP Basis) .............................................................................................................................. 145
Governmental Capital Projects Fund – Schedule of Revenues, Expenditures and Changes in Fund
Balances – Budget and Actual (Non-GAAP Basis) .............................................................................. 146
132
ii
Paj 132
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Item 3.
PAGE
FINANCIAL SECTION – CONTINUED
Financial Statements Special Revenue Funds .................................................................................... 147
Special Revenue Funds – Combining Balance Sheet ......................................................................... 149
Special Revenue Funds – Combining Statement of Revenues, Expenditures and Changes in Fund
Balances ............................................................................................................................................. 150
Police Federal Grants – Schedule of Revenues, Expenditures and Changes in Fund Balance – Budget
(Non-GAAP Basis) and Actual ............................................................................................................ 151
Police State Grants – Schedule of Revenues, Expenditures and Changes in Fund Balance – Budget
(Non-GAAP Basis) and Actual ............................................................................................................ 152
Library Grants – Schedule of Revenues, Expenditures and Changes in Fund Balance – Budget (Non-
GAAP Basis) and Actual ..................................................................................................................... 153
Municipal Street Aid Fund – Schedule of Revenues, Expenditures and Changes in Fund Balance –
Budget (Non-GAAP Basis) and Actual ................................................................................................ 154
Housing Programs – CDBG – Schedule of Revenues, Expenditures and Changes in Fund Balance –
Budget (Non-GAAP Basis) and Actual ................................................................................................ 154
ARPA Funding Grant .......................................................................................................................... 155
State of Delaware Department of Transportation Grants – Schedule of Revenues, Expenditures and
Changes in Fund Balance – Budget (Non-GAAP Basis) and Actual .................................................... 155
Substance Abuse Prevention Program – Schedule of Revenues, Expenditures and Changes in Fund
Balance – Budget (Non-GAAP Basis) and Actual ............................................................................... 156
Electronic Red Light Safety Program – Schedule of Revenues, Expenditures and Changes in Unreserved
Fund Balance – Budget (Non-GAAP Basis) and Actual ...................................................................... 156
Lodging Tax Fund – Schedule of Revenues, Expenditures and Changes in Unreserved Fund Balance –
Budget (Non-GAAP Basis) and Actual ................................................................................................ 157
Realty Transfer Tax Fund – Schedule of Revenues, Expenditures and Changes in Unreserved Fund
Balance – Budget (Non-GAAP Basis) and Actual ............................................................................... 157
Proprietary Fund Types - Enterprise Funds....................................................................................... 158
Electric Revenue Fund – Schedule of Revenues and Expenses – Budget (Non-GAAP Basis) and Actual
........................................................................................................................................................... 160
Electric Improvement & Extension Fund – Schedule of Revenues and Expenses – Budget (Non-GAAP
Basis) and Actual ............................................................................................................................... 161
Water Fund Schedule of Revenues and Expenses Budget (Non-GAAP Basis) and Actual ................ 162
Water Improvement & Extension Fund Schedule of Revenues and Expenses Budget (Non-GAAP Basis)
and Actual.......................................................................................................................................... 163
133
iii
Paj 133
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Item 3.
PAGE
FINANCIAL SECTION – CONTINUED
Wastewater Fund Schedule of Revenues and Expenses Budget (Non-GAAP Basis) and Actual ....... 164
Wastewater Improvement & Extension Fund Schedule of Revenues and Expenses Budget (Non-GAAP
Basis) and Actual ............................................................................................................................... 165
Proprietary Fund Types - Internal Service Funds ............................................................................. 166
Worker’s Compensation – Schedule of Revenues and Expenses – Budget (Non-GAAP Basis) and Actual
........................................................................................................................................................... 167
Fiduciary Fund Types – Pension and Other Employee Benefit Trusts ........................................... 168
Combining Statement of Net Position – Fiduciary Funds.................................................................. 168
Combining Statement of Changes in Net Position – Fiduciary Funds ............................................... 169
Fiduciary Fund Types – Custodial ...................................................................................................... 170
Combining Statement of Net Position – Custodial Funds ................................................................. 171
Combining Statement of Changes in Net Position – Custodial Funds ............................................... 171
STATISTICAL SECTION ................................................................................................................................................................. 173
Net Position by Component .............................................................................................................. 176
Changes in Net Position..................................................................................................................... 177
Fund Balances of Governmental Funds ............................................................................................. 179
Changes in Fund Balances of Governmental Funds .......................................................................... 180
Governmental Activities Tax Revenues by Source ........................................................................... 182
Assessed and Estimated Actual Value of Taxable Property ............................................................. 183
Property Tax Rates – All Direct and Overlapping Governments with the Capital School District ..... 184
Principal Tax Payers ........................................................................................................................... 185
Property Tax Levies and Collections .................................................................................................. 186
Ratios of Outstanding Debt by Type.................................................................................................. 187
Ratio of Net General Obligation Bonded Debt to Assessed Value and Net Bonded Debt Per Capita
........................................................................................................................................................... 188
Ratio of Annual Debt Service Expenditures for General Bonded Debt to Total General Expenditures
........................................................................................................................................................... 189
134
iv
Paj 134
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Item 3.
PAGE
STATISTICAL SECTION – CONTINUED
Computation of Direct and Overlapping Debt with the Capital School District ................................ 190
Computation of Legal Debt Margin ................................................................................................... 191
Revenue Bond Coverage – Electric Revenue Bonds .......................................................................... 192
Revenue Bond Coverage – Water Bonds........................................................................................... 193
Revenue Bond Coverage – Wastewater Bonds ................................................................................. 194
Top Ten Water and Wastewater Utility Customers .......................................................................... 195
Top Ten Electric Utility Customers .................................................................................................... 196
Demographic and Economic Statistics .............................................................................................. 197
Major Employers by Industry – Current Year and Nine Years Ago.................................................... 198
Full-time Equivalent City Government Employees by Function – Budgeted ................................... 199
Operating Indicators and Capital Assets Used in Operations ........................................................... 200
Summary of Insurance....................................................................................................................... 202
135
v
Paj 135
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Item 3.
This page intentionally left blank
136
vi
Paj 136
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Item 3.
INTRODUCTORY SECTION
LETTER OF TRANSMITTAL
MAYOR AND MEMBERS OF COUNCIL
LIST OF ELECTED OFFICIALS
LIST OF APPOINTED OFFICIALS
LIST OF COMMITTEES, COMMISSIONS AND BOARDS
ORGANIZATION CHART
VISION
137
1
Paj 137
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
Constitution Park
301 South State Street
138
2
Paj 138
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
January 30. 2025
The Honorable Mayor,
Honorable Council President,
Members of the City Council
and Citizens of the City of Dover
Dover, Delaware 19901
Ladies and Gentlemen:
I am pleased to submit the Annual Comprehensive Financial Report of the City of Dover for the fiscal year ended
June 30, 2023. This report is published to comply with the provisions of Article IV, Section 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.
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, 2023. The report of independent
public accountants 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
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 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.
The City currently occupies a land area of 23.98 square miles and serves a population of approximately 39,554.
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
139
3
Paj 139
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
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, sanitation and stormwater 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.
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 fire engine no. 5, fire engine Squad no. 1 and engine 1
(received in January, 2023). These payments are grouped under the Fire Department and are included in the
General Fund.
The Fire Chief is elected by the volunteer members of the Fire Company. The City Council traditionally adopts
the election and officially appoints the Fire Chief for a one-year term. Therefore, the Fire Department 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 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, except for salaries/fringe benefits and
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
Dover continues to be the dominant center of population, employment, commerce, education, and culture in
Central Delaware. Economic growth continues in all sectors with construction and permit activity occurring
during the year. Population and employment growth remain steady, but consumer spending has been reduced
and some retail market softness could continue to impact utility and other revenues.
Growth in the health care and commercial/retail sectors is especially strong, with significant new projects
occurring throughout the City. Revitalization of the historic Downtown commercial core continues somewhat
slowly, but increasingly successful projects to include the older nearby residential neighborhoods is ongoing.
There were 2,292 building permits of all types issued in FY23, up 11.9% from the prior year. The City issued
3,529 business licenses, down 5.3% from the prior year, reflecting a post-pandemic economy and inflationary
conditions. A year-to-year comparison is not necessarily indicative of the health of Dover’s economy due to the
timing of activity and the variability of general economic factors.
140
4
Paj 140
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
Growth and development trends during FY23 are discussed below.
Population Growth
The decennial census was conducted in 2020 and set Dover’s April 1, 2020 population at 39,403 (an increase of
about 9.3% since 2010). Dover’s population is projected to grow to 41,207 by 2030, with a sustained growth rate
of about 2.5% during each of the next ten-year periods. Statistically, Dover’s population is younger than that of
the County or the State, with a lower proportion of population of senior citizens as well. Working-age adults
(25-64) are projected to remain stable as a percentage of the City’s population, making up slightly less than half of
the City’s population through 2030.
Residential Development
Continued interest in the build-out of residential subdivisions occurred in FY23 for the City, with over one
hundred three (103) permits issued for a mix of one-family detached dwellings, duplexes, and townhomes. There
was residential construction activity in Eden Hill Farm TND, Patriot Village, Oak Shadows, and Lexington Glen.
A series of permits for one-family dwelling infill projects were also issued throughout the year including within the
area of the Downtown Development District and other scattered lots citywide. A number of manufactured home
placements also occurred on existing lots in Dover East Estates. FY23 also saw continued activity with Fence,
Shed, and Deck Permits as people made improvements at their residences. Site plan review for multi-family units
including locations on McKee Road, Leipsic Road and Bay Road.
Downtown Dover Redevelopment
Revitalization of the historic Downtown core is continuing in both commercial and residential sectors, with
potential new businesses locating in existing spaces, primarily along Loockerman Street. Through the efforts of
groups like NeighborGood Partners and Habitat for Humanity, numerous deteriorated and blighted residential
properties have been demolished and are being replaced by new owner-occupied dwellings, transforming entire
block-fronts adjacent to the commercial core. Over the course of FY23, the City authorized $26,952 in Permit
Fee, Business License and Impact Fee Waivers for 12 properties for the purpose of new housing or business within
the Downtown Development District. Addresses include: 23, 25, and 29 South Governors Avenue; 25, 28, 136,
215, 225A, and 225B, West Loockerman Street; 92 and 101 North West Street; and 53 South New Street.
Retail/Commercial Development
This sector continues to show significant growth with new and expanded locations along the major highway
corridors and throughout the City. Renovations / tenet fit-outs were completed for numerous commercial
projects including Veronica’s Pizzeria in Capital Station, Sally Beauty in North Dover Shopping Center, Boot Barn
in Dover Commons, Nutrition Shake Bar in Greentree Shopping Center, Brandywine Counseling & Community
Services, and McDonald’s on Forrest Avenue. A building permit was issued for the Rail Haus at 92 N West Street.
In addition, a certificate of occupancy was issued for the Delaware Solid Waste Authority’s new facility.
141
5
Paj 141
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
Health Care, Institutional and Other Sectors Development
Dover’s economy continues to be well balanced across a range of sectors including education, government and
health care. In education, the Delaware State University continued to perform renovations on several buildings
across their campus. Construction also continued on the two middle schools for the Capital School District. For
government, a building permit was issued to the City of Dover for the new Dover Park Community Center and
Spray Pad. In addition, site plan finalization for the new Family Court facility occurred. In health care, Bayhealth
completed interior renovations at their Blue Hen Corporate Center location and performed additional
renovations at several locations across their campus. Renovations were also performed at the Eden Hill Medical
Center.
Summary
FY23 saw a continuation of strong growth in the state capital. Dover remains the geographic and economic center
of the County, and is well posed for future growth, development, and reinvestment.
LONG-TERM FINANCIAL PLANNING AND MAJOR INITIATIVES
The City Council continues its focus and commitment to improving the quality and reliability of our City assets
and infrastructure to continue to provide safe and reliable municipal services to the citizens of Dover. The facilities
department invested $0.9 million with HVAC improvements at City Hall, asbestos abatement of the old post
office, along with various improvements at the warehouse. Total vehicle and equipment purchases for the General
fund totaled approximately $2.6 million. Stormwater replaced pipe in Williams Park totaling $0.1 million. These
and some other smaller parks and recreation, library, and IT projects totaling approximately $0.1 million.
The electric utility fund had fixed asset additions totaling $4.4 million in fiscal year 2023. The installation of
transformer, and conductor projects in various locations around the City resulted in approximately $0.5 million
including the new Dover Middle School and Phase 2 of Eden Hill conductors, along with several additional smaller
projects attributing to another $0.2 million. Another phase of the LED Lighting conversion project was placed
into service totaling $0.2 million. Additionally, the City also had a generator and security installation completed
at Weyandt Hall on Reed Street and a new access gate at the administration building totaling $0.1 million. Total
vehicle and other equipment purchases for the Electric fund totaled approximately $0.5 million.
The water utility had $3.3 million invested in capital improvement projects that are still in progress. Of that total,
$1.9 million was spent out of ARPA funds. The projects included were $1.9 million in water quality improvement
projects in the area of North State Street, $0.5 million for the Aero Park water tower, and $0.2 million for
wellhead redevelopment improvements in an effort to maintain operations and/or increase or maintain the yield
of each well. The City also had. The water quality improvement projects include either replacement and/or
relining of existing unlined cast iron pipes. Additionally, there was $0.3 million in equipment purchases.
The wastewater utility had capital improvements additions totaling $215,250. Approximately $0.5 million of this
total included rehabilitating sewer lines, and the remainder was spent on upgrades to the Puncheon Run pump
station and the Cedar Chase feasibility study. The City also had smaller projects including a manhole replacement
work on Stoney Drive and GIS network upgrade. In addition to capital improvements, there was $86 thousand
in equipment purchases.
142
6
Paj 142
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
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 services and revenue losses. The fiscal year 2022/2023 Capital
Investment Plan totaled $23.3 million to include numerous vehicle, equipment, and infrastructure and utility
improvement projects. The Capital Investment Plan is presented to City Council each year during the budget
workshops, and the final plan is approved by City Council along with the annual budget.
In fiscal year 2023, the General Fund capital improvements budget is $6.3 million. The Public Works Stormwater
department has an approved budget of $2.1 million for miscellaneous storm sewer, dam, and basin improvements
to include Persimmon Park Place, and Mirror Lake Drainage Basin improvements as well as replacement of Leaf
Vac equipment. The Parks and Recreation department has earmarked funding of $1.0 million for Park
Improvements at the Dover Park Building to include an addition of a Splash Pad and there is also funding of $0.7
million for Schutte Park Skate Park. The Parks and Recreation project budgets include general funds, Parkland
Reserve funds as well as State Grant funding. The Public Works-Streets, Sanitation, and Grounds divisions have
numerous equipment and/or vehicle replacements totaling approximately $0.8 million. The Police department
has funding available for the officer body worn cameras, tasers and in-car camaras totaling $0.2 million. There are
smaller appropriated amounts for each of the following departments of the City to include: Information
Technologies, Code Enforcement, Facilities, Procurement and Inventory as well as funding for replacement fire
equipment for the Robbins Hose Company.
The City received funding from the American Rescue Plan Act (ARPA) of 2023, the second tranche of which
totaled $4.3 million, and the City has earmarked thus far for investment in streets, water, and sewer infrastructure
projects. A few of the projects are identified as follows: $2.2 million in a future well installation, $1.3 million in
Water Quality Improvement projects to include N. State Street and West Street East Alley. Expenditures in
association of projects funded with the ARPA funding should be spread over the qualifying period through
December 2024.
The Water Fund budget includes capital improvements of $0.9 million. Of the projects identified to be completed
are as follows: Wellhead Redevelopment, SCADA equipment upgrades and several smaller identified projects
such as Water Tank and Water Main upgrades.
The total Wastewater Fund capital improvements budget is $1.0 million and will be used for inflow and infiltration
removal, various pump station replacement/improvements and miscellaneous emergency repairs.
The Electric Fund is projecting $7.4 million in capital improvements for FY23. The new development budget totals
$1.4 million. The McKee Run Power plant decommissioning project continues and will span several years of which
the FY23 budget includes $4.0 million this as the project has slowly been progressing through DNREC
environmental sampling and testing requirements after which the plant decommissioning will be planned and
initiated. The electric administration division has projects totaling $1.6 million to include the REED street HVAC
Overhaul and the renovation of the Electric Admin rear log renovation. The electric engineering division has an
array of capital improvement projects totaling $0.7 million of this proposed amount there are software and
equipment upgrades for such things as SCADA Hardware Replacement, Small Cell Wireless Improvements and
ArcFM Migration to Electric Utility Network.
143
7
Paj 143
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
FINANCIAL POLICIES AND FINANCIAL PLANNING
Unassigned fund balances in the General Fund of 34.2% exceeded the policy guidelines of a minimum of 8% and
maximum of 12% of current year operating revenues as approved by the City Council in the City of Dover financial
policies. This overage was attributed to higher than anticipated Transfer Tax receipts as well as lower than
budgeted expenditures along all functions of the government due to attrition and vacancies, and as a result, the
fiscal year 2024 budget will be adjusted to address the overage.
The water and wastewater utility guidelines are to maintain a minimum budget balance of at least 8% and no
greater than 17% (two months) of the current year operating revenues. The current budget balances as of
June 30, 2023, for the utilities are water at 25.8% of the actual water revenues and wastewater at 22.9% of the
actual wastewater revenues. Both budget balances are outside of the guidelines and will be addressed in the fiscal
year 2024 budget.
The electric utility is to maintain a minimum budget balance of at least 12% (45 days) of the current year operating
revenues, less the Distribution of Earnings – PCA Credit. If the balances fall below the established percentages,
the City Manager is required to submit budgets to bring the balances up to minimum within three years. The
electric utility ended the year with a budget balance greater than the 12%, at 38.4%. This was attributed to higher
than projected power supply and generation cost offset by lower than anticipated divisional expense and debt
service expense.
The City policies also require non-recurring revenues to be set aside for capital improvements as designated by
City Council (reserve accounts) and a $700,000 contingency reserve in the General Fund, $250,000 each for the
Water and Wastewater Fund contingency reserves and $750,000 contingency in the Electric Revenue Fund to
address unforeseeable natural disasters and insurance losses. All major funds meet the contingency reserve
requirements.
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 this reserve
is to level off the fluctuations in the wholesale power supply market and in turn provide stable rates to the City’s
customers. The reserve balance shall be maintained at a minimum of 10% not to exceed 20% of the purchase
power cost in any given year.
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. We also express our
appreciation to the many City employees for their assistance and cooperation during the year in preparation of
this report. Our appreciation is extended to Ms. Mary Ellen Gray, City Planner for her assistance with the
preparation of the local economy section. The City Finance team continues to work diligently to meet the
continuous deadlines upon us as well as support and assist the numerous departments within the City. The
144
8
Paj 144
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
employees of the Finance Department are commended for their true pride and dedication as they continue to
work diligently on the needs and duties for their respective areas.
Respectfully submitted,
Patricia Marney
City of Dover
Finance Department
145
9
Paj 145
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
This page intentionally left blank
146
10
Paj 146
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
MAYOR AND MEMBERS OF COUNCIL
William F. Hare,
Julia M. Pillsbury, 2nd District, Fred A. Neil, David L. Anderson,
1st District 3rd District 4th District
Council President
Gerald L. Rocha, Sr., Brian E. Lewis, Tricia K. Arndt, Roy Sudler, Jr.,
1st District 1st District 3rd District 4th District
Andre M. Boggerty, Robin R.
At-Large Christiansen, Mayor
147
11
Paj 147
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
LIST OF ELECTED OFFICIALS
148
12
Paj 148
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
LIST OF APPOINTED OFFICIALS
149
13
Paj 149
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
List of Committees, Commissions, and Boards
Awards Committee Rufus Mincey, Interim Executive
Peggy Angel Director/Secretary
Ronald R. Gough
Georgia Van Sant Dover Public Library Advisory Commission
Council Liaison Member Fred Neil
Board of Adjustment Zachery C. Carter
K.C. Sheth, Chair Jill B. Street
E. Jane Warren Jaclyn K. Hale
James N. Keller Vacancy
Richard D. Senato Vacancy
Board of Assessment Appeals Dover/Kent County MPO Council
William Garfinkel, Accounting, Chair Mayor Robin R. Christiansen
Thomas Burns, Real Estate Brokerage of Sales
John G. Davis, Jr., Undesignated Downtown Dover Partnership Board of Directors
Vacancy, Accounting City Manager, David S. Hugg III
Douglas Doyle, Real Estate Brokerage of Sales City Planner, Mary Ellen Gray
Vacancy, Property Appraisal/Assessments Mayor Robin R. Christiansen
Councilwoman Tricia K. Arndt
Construction and Property Maintenance Code Councilman Fred A. Neil
Board of Appeals
Councilman David L. Anderson, Chair Economic Development Committee
Councilman Brian E. Lewis Mayor Robin R. Christiansen, Chair
Councilman Gerald L. Rocha, Sr. Councilman Andre M. Boggerty
Matthew D. Campana, Representative of Councilman David L. Anderson
Homeowners Association Kim I. Adams
Charles Martin, Representative of Local Real Estate Clayton E. Hammond II
Industry Association City Manager, David S. Hugg III
City Planner, Mary Ellen Gray
Dover Fourth of July Celebration Committee Diane Laird
Mayor Robin R. Christiansen, Chair
Andrea Maucher, President/Vice Chair Election Board
Brett Scott, Vice-President At Large: Heather D. Ennis
Lori Peddicord / P. Marney, Treasurer/Secretary First District: Alfreda F. Dean
Justin Strickland Second District: Cherritta L. Matthews
Carolyn D. Courtney Third District: James W. Brockton
Vacancy * Fourth District: M. Milford Caldwell, Jr.
vacancy * Andria L. Bennett, City Clerk (Liaison Member)
Vacancy *
Ethics Commission
Dover Housing Authority Jonathon Sadlowski
Todd M. Stonesifer Erika D. Crawford
Robert F. Merritt Brandy M. Walker
Audrey Daniels Lisa M. Enright
Phillip McGinnis Nancy H. Wagner
Sandra Taylor
150
14
Paj 150
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
General Employee Pension Plan Board of Trustees Michael W. Lewis
Councilman David L. Anderson
Councilwoman Julia M. Pillsbury Planning Commission
City Manager, David S. Hugg, III At-Large: Dr. Bobby Jones
Controller/Treasurer, Lori Peddicord / P.Marney First District:
Robert Gedney First District: Kathleen Welsh
Timothy Welch Second District: Robert Hartman
Christina Kober Second District: Andrea Maucher, Chair
Third District: Joan E. Denney
Historic District Commission Third District: Chris Cooper
Vacancy (Chair) Business Rep./Resident Fourth District: John H. Baldwin, Sr.
Ann Baker Horsey (ViceChair) Fourth District: Kenneth Roach
Professional/Resident
Eric S. Czerwinski, Professional Police Pension Plan - Retirement Committee
Mary Terry Mason, Resident Councilman David L. Anderson
Jonathan N. H. Street, Professional Councilwoman Julia M. Pillsbury
Ellen H. Richardson City Manager, David S. Hugg, III
Police Chief Thomas Johnson
Human Relations Commission (Ret. Lt.) Timothy Mullaney, Sr., Chair
At-Large: Donyale M. Hall (Ret. Captain) Larry Gray
First District: Paul Fleming (Ret. Sgt.) Steve Rogers
First District: Joseph C. Simmons
Second District: Vacancy Public Advisory Committee of the Dover/Kent
Second District: Vacancy County MPO
Third District: Alan Gaddis, Chair Dr. Shanita A. Powell
Third District: Wanda Mullen Dana Shelton
Fourth District: Rita Mishoe Page Peter Brown
Fourth District: Vacancy Albert W. Holmes, Jr. (At-Large Alternate)
Kent County Tourism Board of Directors Safety Advisory and Transportation Committee
Councilman Fred A. Neil Councilman Brian E. Lewis, Chair
Chanda P. Jackson - Short
Kent Economic Partnership Board of Directors Vonderlear E. Smack
Mayor Robin R. Christiansen
Silver Lake Commission
Legislative, Finance, and Administration Committee Marie E. Kozel, Chair
Councilman David L. Anderson, Chair Kathleen Marie Doyle
Jonathan D. Contant John C. DeMarie
Daniel T. Shevock Welton N. Satchell
Michael W. Lewis
Other Post-Employment Benefits (OPEB) Board Joan M. Winters
Councilman David L. Anderson
Councilwoman Julia M. Pillsbury Utility Committee
City Manager, David S. Hugg, III Councilman Gerald L. Rocha, Sr. Chair
Controller/Treasurer, Lori Peddicord / P.Marney Michael J. Pugh
Human Resources Director, H. Naomi Poole Dr. Esosa M. Iriowen
Parks, Recreation and Community Enhancement
Councilwoman Tricia K. Arndt, Chair
Michael Tholstrup
151
15
Paj 151
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
16 152
Paj 152
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
VISION
The City of Dover is a place where people want to live!
Through the team effort of its elected officials,
employees, and citizens, Dover is a clean and safe
community, with a future of balanced growth and
opportunity where all citizens are heard, enjoy a high
quality of life, and diversity is valued.
153
17
Paj 153
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Introductory Section Item 3.
This page intentionally left blank
154
18
Paj 154
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Item 3.
FINANCIAL SECTION
THIS SECTION INCLUDES THE FOLLOWING:
PART A – REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
PART B – MANAGEMENT’S DISCUSSION AND ANALYSIS
PART C – BASIC FINANCIAL STATEMENTS
Government-wide Financial Statements
Fund Financial Statements
Notes to Financial Statements
PART D – REQUIRED SUPPLEMENTARY INFORMATION
PART E – SUPPLEMENTARY INFORMATION
Combined Fund Statements
Budgetary Schedules
155
19
Paj 155
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section Item 3.
This page intentionally left blank
156
20
Paj 156
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section Item 3.
PART A
REPORT OF INDEPENDENT PUBLIC
ACCOUNTANTS
157
21
Paj 157
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part A – Report of Independent Public Accountants Item 3.
This page intentionally left blank
158
22
Paj 158
Item 3.
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part A – Report of Independent Public Accountants
159
23
Paj 159
Item 3.
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part A – Report of Independent Public Accountants
160
24
Paj 160
Item 3.
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part A – Report of Independent Public Accountants
161
25
Paj 161
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part A – Report of Independent Public Accountants Item 3.
162
26
Paj 162
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section Item 3.
PART B
MANAGEMENT’S DISCUSSION AND
ANALYSIS
163
27
Paj 163
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
This page intentionally left blank
164
28
Paj 164
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
The City of Dover
Management’s Discussion and Analysis
For the Year Ended June 30, 2023
The following is a discussion and analysis of the City of Dover’s (the City’s) financial activities for the fiscal
year ended June 30, 2023. Readers are encouraged to consider the information presented here in
conjunction with additional information provided in our letter of transmittal, which can be found on pages
3-9 of this report, and the City’s financial statements which follow this section.
FINANCIAL HIGHLIGHTS
The City’s assets and deferred outflows of resources exceeded its liabilities and deferred inflows of
resources by $286.0 million (net position). Included in this amount is a positive $51.2 million balance in
“unrestricted net position”. The total Net Position represents the funds available to meet the City’s
ongoing obligations to citizens and creditors. Governmental activities reported a positive unrestricted
net position of $11.0 million and the business-type activities; Water, Wastewater and Electric funds,
reported a positive $40.2 million unrestricted net position. The difference between the unrestricted
amounts and the total net position is $234.8 million, of which $71.3 million is restricted primarily for debt
service purposes, and $157.3 million is net investment in capital assets. Total assets increased for the
governmental activities by $2.8 million and the business-type activities total assets increased in the amount
of $9.2 million. Deferred Outflows for both the governmental activities and business-type activities
increased by $3.2 million and $0.5 million respectively. Deferred Inflows decreased for the governmental
activities by $11.0 million, and business-type activities decreased by $1.8 million. Liabilities increased for
the governmental activities by $10.3 million, and for the business-type activities, the liabilities decreased
by $0.4 million.
• For governmental activities, the City reported: a increase of $1.0 million invested in capital assets,
an increase in restricted net assets of $1.6 million, and an increase of $4.1 million in unrestricted
net position. As a result of its operations, the City recognized a positive change in net position
of governmental activities of $6.7 million. The current year’s change in net position is $11.9
million less than the previous years’ change in net position and is primarily due to increases in
program expenditures of $12.6 million, the expenses increased across all functions of government
especially for Public Safety and Public Works function.
• For business-type activities, the City reported: an increase of $1.8 million invested in capital
assets, an increase in restricted net position of $0.8 million and an increase of $9.1 million in
unrestricted net position. As a result of its operations, the City recognized a positive change in
net position of business-type activities of $11.7 million, which is an increase from last years’
negative change of $2.1 million driven primarily by increases of total revenues of $6.4 million
which includes a net increase of $0.3 million for water, wastewater, and electric charges for
services. Other contributing factors were a significant gain on investments totaling $6.1 million.
Total expenses decreased in the amount of $5.6 million substantially driven by a decrease in
electric expenses of $4.7 million, as well as an increase in indirect expense allocations of $0.7
million rounding out the increase in net position of $12.0 million, which is $14.1 million more
than the prior years’ net increase.
165
29
Paj 165
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
OVERVIEW OF THE FINANCIAL STATEMENTS
This discussion and analysis section is intended to serve as an introduction to the City’s Annual
Comprehensive Financial Report (ACFR). The ACFR consists primarily of three required components:
1) management’s discussion and analysis (this section), 2) the basic financial statements; and 3) required
supplementary information. The ACFR also includes optional supplementary information that provides
summary and detail level information, and a statistical section.
The basic financial statements are presented in two categories that present different views of the
City’s financial condition:
• The two government-wide financial statements (pages 47-48) provide both long-term and short-
term information about the City’s overall financial position and operations.
• The remaining (pages 49-57) fund financial statements focus on specific activities of City
government, reporting the City’s operations in more detail than the government-wide
statements. The City financial statements can be divided into three categories: governmental
funds, proprietary funds, and fiduciary funds.
- The Governmental fund statements (pages 49-52) tell how general government 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 fund statements (pages 53-55) offer short and long-term financial information
about the activities the government operates like a business, which for the City of Dover are
the Electric, Water & Wastewater Funds.
- The Fiduciary fund statements (pages 56-57) provide information about the financial
relationships in which the City acts solely as a trustee or custodian for the benefit of others,
to whom the resources belong. The City is the trustee, or fiduciary, for its Employee
and Police Pension plans and Other Post-Employment Benefits plan and acts in a custodial
capacity for the Fourth of July Celebration Committee and the Dover Days Celebration
Fund, none of which are component units of the City. All the City’s fiduciary activities are
reported in separate Statements of Fiduciary Net Position and Changes in Fiduciary Net
Position. These activities are excluded from the City’s other financial statements because
the City may not use these assets to finance its operations. The City is responsible for
ensuring that the assets reported in these funds are used for their intended purposes.
The financial statements also include notes (pages 61-123) that explain some of the information in them
and provide more detailed data. The statements are followed by a section of required supplementary
information (pages 127-138) 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 141 through 170.
The following table 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:
166
30
Paj 166
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
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 like private the City is the
(except fiduciary proprietary or businesses, such as trustee or
funds) fiduciary, such as electric, water and custodian for
public safety and wastewater funds someone else’s
public works resources
Required financial • Statement of • Balance sheet • Statement of • Statement of
statements net position • Statement of net position fiduciary net
• Statement of revenues, • Statement of position
activities expenditures, revenues, • Statement of
and changes in expenses, and changes in
fund balances changes in net fiduciary net
position position
• Statement of
cash flows
Accounting basis Accrual Modified accrual Accrual accounting Accrual accounting
and measurement accounting and accounting and and economic and economic
focus economic current financial resources focus resources focus
resources focus resources focus
167
31
Paj 167
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
Continued
Government-wide
Statements Governmental Funds Proprietary Funds Fiduciary Funds
Type of All assets, deferred Generally, assets and All assets, deferred All assets and
asset/deferred outflows of deferred outflows of outflows of liabilities, both
outflows of resources, resources expected to resources, liabilities, short-term and
resources & liabilities, and be used up and and deferred inflows long-term
liability/ deferred inflows of liabilities and deferred of resources both
deferred inflows of resources both inflows of resources financial and capital,
resources financial and that come due or and short-term and
information capital, and short- available during the long-term
term and long- year or soon
term thereafter, no capital
assets, or long-term
liabilities 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 expenditures when received or paid received or paid
paid goods or services
have been received
and payment is due
during the year or
soon thereafter
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 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 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.
• 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.
168
32
Paj 168
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
FUND FINANCIAL STATEMENTS
The fund financial statements provide more detailed information about the City’s most 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 specific purposes. Some funds are required by State law and by
covenants. The City Council may also establish other funds to control and manage spending for other
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 soon to finance the City’s
programs. Because this information does not encompass the additional long-term focus of the
government-wide statements, we provide additional information on a separate schedule, 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 GAAP.
- The City’s General Fund is the only governmental fund considered to be a major fund under the
requirements of GAAP.
• 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 Electric, Water, and Wastewater enterprise funds are considered major funds under the
requirements of GAAP.
• Fiduciary Funds – The City is responsible for certain assets which are held for the benefit of
parties outside the government. The City is responsible for ensuring that the assets reported in
these funds are used for their intended purposes. All the City’s fiduciary activities are reported
separately in a statement of fiduciary net position and a statement of changes in fiduciary net position.
These activities are excluded from the City’s government-wide financial statements because the
City cannot use these assets to finance its operations. An example of fiduciary funds is the city’s
general pension plan.
169
33
Paj 169
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
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.
The Net Position of the City of Dover as of June 30, 2022 and 2023 are presented below (in
millions of dollars):
Governmental Business-Type
Activities Activities Total
2022 2023 2022 2023 2022 2023
Assets
Non-Capital Assets $ 35.5 $ 37.8 $ 137.0 $ 146.5 $ 172.5 $ 184.3
Capital Assets 58.3 58.8 129.9 129.6 188.2 188.4
Total Assets 93.8 96.6 266.9 276.1 360.7 372.7
Deferred Outflow of Resources 11.6 14.8 3.2 3.7 14.8 18.5
Liabilities
Current Liabilities 3.8 4.7 10.8 11.5 14.6 16.2
Non-Current Liabilities 16.2 25.6 49.0 47.9 65.2 73.5
Total Liabilities 20.0 30.3 59.8 59.4 79.8 89.7
Deferred Inflow of Resources 21.7 10.7 6.4 4.6 28.1 15.3
Net Position
Net investment in Capital
Assets 52.2 53.2 102.3 104.1 154.5 157.3
Restricted 4.7 6.3 70.4 71.2 75.1 77.5
Unrestricted 6.8 10.9 31.2 40.3 38.0 51.2
Total Net Position $ 63.7 $ 70.4 $ 203.9 $ 215.6 $ 267.6 $ 286.0
170
34
Paj 170
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
The Changes in Net Position for the City of Dover for the years ended June 30, 2022 and 2023 are
presented as follows (in millions of dollars):
Governmental Business-Type
Activities Activities Total
2022 2023 2022 2023 2022 2023
Revenues:
Program Revenues
Charges for Services $ 11.3 $ 13.7 $ - $ - $ 11.3 $ 13.7
Water/Wastewater Charges for Services - - 16.9 19.6 16.9 19.6
Electric Charges for Services - - 80.8 78.4 80.8 78.4
Operating Grants and Contributions 8.3 8.8 - - 8.3 8.8
Capital Grants and Contributions 0.6 0.3 - - 0.6 0.3
General Revenues
Property Taxes 15.4 16.1 - - 15.4 16.1
Transfer Taxes 4.3 2.8 - - 4.3 4.2
Gain (Loss) on sale of capital assets - 0.6 - - - 0.6
Earnings on Investments-Other (0.4) - (3.5) 2.6 (3.9) 2.6
Total Revenues 39.5 42.3 94.2 100.6 133.7 142.9
Expenses
General Government 5.3 5.4 - - 5.3 5.4
Public Safety 15.4 26.2 - - 15.4 26.2
Public Works 8.7 9.3 - - 8.7 9.3
Library and Recreation 3.3 4.2 - - 3.3 4.2
Community and Economic Development 0.6 0.7 - - 0.6 0.7
Central Services 1.5 1.8 - - 1.5 1.8
Financial Administration 3.3 3.9 - - 3.3 3.9
Interest Charges 0.2 0.1 - - 0.2 0.1
Plus (less) Indirect Expense Allocation (5.4) (6.1) 5.4 6.1 - -
Water/Wastewater - - 11.0 9.4 11.0 9.4
Electric - - 67.9 63.2 67.9 63.2
Total Expenses 32.9 45.5 84.3 78.7 117.2 124.2
Change in Net Position before Transfers 6.6 (3.2) 9.9 21.9 16.5 18.7
Transfers 12.0 9.9 (12.0) (9.9) - -
Change in Net Position 18.6 6.7 (2.1) 12.0 16.5 18.7
Net Position, beginning of year 45.1 63.7 206.0 203.6 251.1 267.3
Net Position, End of Year $ 63.7 $ 70.4 $ 203.9 $ 215.6 $ 267.6 $ 286.0
GOVERNMENTAL ACTIVITIES
The preceding table shows changes in net position for the year ended June 30, 2023, compared to the
year ended June 30, 2022. Governmental net position increased by $6.7 million; this is a decrease of
$11.9 million from the prior years’ positive change in net position of $18.6 million.
Total revenues of $42.3 million were more than the prior year by $2.8 million. The increase in
revenues is primarily due to increases in: charges for services, operating grants and contributions, as
well as property tax receipts, which exceeded the FY22 revenues by $0.7 million. The increases were
partially offset by decreases in transfer taxes and investment earnings reducing the revenues by $1.9
million.
Total expenses of $45.5 million reflects an increase from the prior year by $12.6 million across all but
171
35
Paj 171
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
two functions of government –Indirect Expense Allocation and Interest Charges – which decreased its
FY23 spending by about $0.8 million. The increase in expenditures is driven by increases in
expenditures for general governmental, public safety and law enforcement, library and recreation,
public works and central services.
The chart that follows allocates revenues to program costs as applicable. It shows that some City
functions are in part self-supporting, either through customer charges, or inter-fund receipts through
the utilities (presented in millions of dollars):
Expenses, Program Revenue & Interfund Receipts - Governmental Activities
$30
$26.2
$25
$20
Millions
$15
$10 $9.3
$8.3
$5.4 $5.8
$5 $4.2 $4.4 $3.9
$3.0 $2.9
$1.4 $1.8
$0.9 $1.3 $0.9
$0.7
$0
General Government Public Safety Public Works Library & Recreation Community & Central Services Financial
Economic Administration
Development
Revenues Expenses Interfund Receipts
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.
172
36
Paj 172
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
Revenues by Source - Governmental Activities
Interfund Receipts
11%
Charges for Services
24%
Utility Transfer In
17%
Operating Grants and
Transfer Taxes Contributions
5% 15%
Property Taxes Capital Grants and
28% Contributions
0%
BUSINESS-TYPE ACTIVITIES
The business-type activities generated an increase in net position of $12.0 million, which was $14.1
million more than the previous year’s negative change in net position of $2.1 million. The increase was
primarily due to the combination of $6.4 million in total revenue increases, as well as expense decreases
totaling $5.6 million. Transfers included $2.1 million transferred out of the water & wastewater funds
and $8.0 million out of the electric fund to the general fund. The indirect expense allocation increased
by $0.7 million.
The water utility fund realized a positive change in net position of approximately $4.1 million; an increase
of $1.1 million from the prior year. Operating revenues increased by $1.2 million primarily due to an
increase in water fees revenue of $0.5 million, and an increase in grants of $0.6 million, offset by
decreases in rent revenue and miscellaneous income. There was a system-wide increase in consumption
for water which in turn resulted in higher billable usage of approximately 95 million total gallons.
Consumption increases were primarily driven by new customer usage as there were 105 new
connections this year. The billing rates in the water division were changed slightly; an increase in the
water charge of $0.16 per 1,000 gallons was implemented for in-city customers and $0.24 per 1,000
gallons for outside-city customers based on tier 1 of the approved FY2023 rates tariff. Operating
expenses in the water fund decreased by $1.4 million, which was driven mostly by a $1.9 million decrease
in water division expenses offset by General Administration increase of $.3 million. Finally, other
contributors to the increase in net position was the increase of nonoperating expenses of $0.3 million
driven mostly by a large increase in interest earned. It’s worth noting that the city changed it’s water
billing structure to a tiered use structure in July 2020 as approved by the city council.
The wastewater utility fund realized a positive change in net position of approximately $2.7 million; an
increase of $1.2 million from the prior year. Operating revenues increased by just under $1.5 million
primarily due to an increase in: wastewater fees of $0.2 million, and ground water adjustment fees of
173
37
Paj 173
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
$0.1 million. There was a system-wide increase in consumption for wastewater which in turn resulted
in higher billable usage of approximately 26 million total gallons. Consumption increases were primarily
driven by new customer usage as there were 77 new connections in the year. The billing rates in the
wastewater division were changed slightly; an increase in the wastewater charge of $0.19 per 1,000
gallons was implemented for in-city customers and $0.27 per 1,000 gallons for outside-city customers
based on tier 1 of the approved FY2023 rates tariff. Operating expenses in the wastewater fund
increased from the prior year by $0.2 million. The driving factor to the increase in operating expense
was a $0.1 million increase in wastewater expense and general administration by $.1 million. Finally,
other contributors to the change in net position was the increase of transfers out of the fund by $0.5
million due to the increase in maintenance costs of the ERP system.
The electric utility fund realized a positive change in net position of $4.8 million; a increase of $9.5
million from the prior year. Operating revenues decreased by $2.4 million attributed to decreases in
general service billings which includes billing customers for various installations of electric infrastructure
for new housing developments, smaller one-house installations as well as business installations. Less
kwh was purchased for residential customers which decreased the revenue by $1.2 million as well as a
decrease in primary customers by $.5 million. Operating expenses in the Electric Fund increased by
about $16.7 million. A significant $12.1 million increase in power supply and generation costs, coupled
with increases in the following divisions: $1.4 million in transmission and distribution, $0.7 million in
engineering, and small increases in Utility tax and System Operations. There were also increases of $1.2
million in General Administration. A continued increase in maintenance costs for the ERP system of $0.1
million is also noted. Finally, nonoperating expenses were $25.9 million higher than the prior year
primarily due to increased distribution costs to customers of $21.5 million. A reduction in fair value of
investments of $3.6 million and a decrease in transfers out to the General Fund of $3.0 million further
reduced the decrease in Operating income of $4.4 million which shows a positive change in net position
of $4.8 million. This is $9.6 million more than the prior year’s negative change of $4.8 million.
Additionally, a PCA debit was implemented by council in July 2022 through March 2023 to offset
increases in costs by $16.5 million. This aided the city in remaining in compliance with bond covenants
as indicated on table 15 of the statistical section. Electric rates remain stable at levels set in July 2020.
174
38
Paj 174
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
Operating Revenues, Expenses and Transfers - Business-
Type Activities
$100.0
$91
$90.0 Operating
$78 Revenues &
$80.0
M illions
Transfers
$70.0
$60.0
Operating
$50.0 Expenses &
Transfers
$40.0
$30.0
$20.0
$8 $11 $9
$10.0 $5
$-
Electric Revenue Water Fund Wastewater Fund
Fund
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.
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 balance of the City’s governmental funds as of June 30, 2023, was slightly over
$28.5 million. This represented an increase of $0.9 million during the year. Approximately 37.4% of
the combined fund balances, $10.7 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, management, 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 8.
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, 2023, was $22.3 million. Revenue increased by $3.2 million, primarily due to increases in fines,
175
39
Paj 175
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
licenses and permits, sanitation fees, miscellaneous services; property tax revenue, grants received and
court of chancery fees. Other less significant increases were in police fines, library – general revenues,
and library revenues – county reimbursement, which in aggregate exceeded the FY22 revenues by $0.3
million. The general fund revenue increases were partially offset by $0.4 million of increases in
Investment income.
Total General Fund expenditures of $45.9 million reflect an increase from the prior year of $4.0 million,
which was primarily driven by increases in expense of: $2.0 million in public safety and law enforcement,
$1.3 million in public works, $0.4 in recreation services, $0.2 million in retiree health care, $0.1 million
in financial administration and less significant increases in engineering, and insurance totaling less than
$0.1 million collectively. The expense increases were offset in decreases in general government and
minor differences in all other functional areas round out the expense variance.
PROPRIETARY FUNDS
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, 2023, the water fund has a net position of $39.8 million, of which $7.8 million is
unrestricted. The fund’s net position increased $4.1 million as explained on page 37. As of
June 30, 2023, the wastewater fund had a net position of $38.1 million, of which $6.6 million is
unrestricted. The wastewater fund’s net position increased $2.7 million during the year as explained on
page 38. As of June 30, 2023, the electric revenue fund has a net position of $137.7 million, of which
$25.8 million is unrestricted. This fund experienced a increase in net position of $4.8 million during the
year as explained on page 38.
GENERAL FUND BUDGETARY HIGHLIGHTS
During this fiscal year, the City Council amended the budget two times. The budget amendment
ordinances were primarily for the following purposes:
To re-appropriate budget balances for ongoing capital projects, to amend the grant budgets and reserve
accounts for the actual results from the prior fiscal year and to adjust program revenues and expenses
based on actual amounts.
To amend revenue and expense accounts based on actual experience during fiscal year 2023.
The General Fund financials in the Governmental Funds Balance Sheet (page 49) and Statement of
Revenues, Expenditures and Changes in Fund Balances of Governmental Funds (page 51) include both
the General Fund operating activities and the Governmental Capital Project Fund activities.
The General Fund – Schedule of Revenues, Expenditures and Changes in Fund Balances – Budget &
Actual is included in Part D – Required Supplementary Information (pages 127-128).
The Combining Schedules – Combining General Fund Balance Sheet and Combining Schedule of
Revenues, Expenditures and Changes in Fund Balances of the General Fund are included in Part E –
Supplementary Information (pages 142-143).
176
40
Paj 176
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
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 144).
General Fund budgeted expenditures were revised to reflect an aggregate increase of $0.5 million. The
divisional expenditure increases were to Recreation, Life Safety, Police, City Manager, Fleet Maintenance,
Finance, Public Works – Administration, Facilities Management, and Customer Services, collectively $0.6
million with minor increases in Inspections, Police, Public Works – Engineering, Human Resources and
Mayor. The operating divisions with a budgeted decrease were Stormwater and minor decreases in
Planning and Council. Additionally, there were decreases in non-divisional budgeted expenditures;
Appropriation to Police Pension fund. The non-divisional budgeted expenditures that increased are as
follows: appropriations to the Police Pension Funds.
Actual revenues and other financing sources received were slightly above the final budgeted amounts in
the General Fund by more than $1.3 million. The budgeted revenues that were revised to reflect an
aggregate increase of $2.3 million are as follows: transfer taxes, court of chancery fees, miscellaneous
charges, permits and other fees, miscellaneous state grant revenue, municipal street aid and interfund
service receipts. The budgeted revenues that were revised to reflect a decrease are as follows: fines and
police revenue, , and civil traffic penalties which aggregate to $0.3 million. The net increase budgeted in
revenues was $2.3 million.
CAPITAL ASSET AND DEBT ADMINISTRATION
At the end of the current fiscal year, the City’s governmental and proprietary funds had invested
$58.8 million and $129.6 million, respectively, in a variety of capital assets and infrastructure, as reflected
in the following schedule. The comparison from last year to this year exhibits a net increase of $0
.5 million for governmental activities and a net decrease of $0.3 million for the business-type activities.
As the departments continue to review their assets within both the Governmental and Business-Type
Activities, subsequent disposal of assets that were either replaced or disposed of in prior years, but were
never removed from the asset records, or did not qualify as a Capital asset based on our current
definitions For the Governmental Activities, the increase in assets reported was in vehicles and equipment
$1.4 million offset by a decrease in General Infrastructure of $2.5 million. The value of construction
projects that remained open as of June 30, 2023, increased by $1.2 million. The Business-Type Activities
decreased by $0.3 million primarily because the City capitalized a number of Construction in Progress
projects but did not start as many new projects due to the economic downturn created during the
pandemic. Additional detailed data for all capital assets of the City is presented in the Notes to the Basic
Financial Statements in Note 4.
177
41
Paj 177
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
The following schedule is presented in millions of dollars:
Governmental Business-Type
Activities Activities Total
2022 2023 2022 2023 2022 2023
Depreciable Assets, Net
Buildings $ 21.5 $ 21.9 $ - $ - $ 21.5 $ 21.9
Equipment & Vehicles 4.1 5.5 7.5 7.5 11.6 13.0
General Infrastructure 27.4 24.9 - - 27.4 24.9
Utility, Plant, Buildings, and
Infrastructure - - 117.0 111.6 117.0 111.6
Other 0.1 0.1 0.9 0.8 1.0 0.9
Non-depreciable Assets
Land 4.6 4.6 1.6 1.6 6.2 6.2
Construction in Progress 0.6 1.8 2.9 8.1 3.5 9.9
$ 58.3 $ 58.8 $ 129.9 $ 129.6 $ 188.2 $ 188.4
The chart below shows that the City’s Total Net OPEB Liability increased by $0.2 million, with the
majority attributable to the Business-Type Activities of $0.4 million offset by a decrease in the
Governmental Activities by $0.2 million. The City’s Total Net Pension Liability increase of $10.2 million
was attributed to the Governmental Activities increase by $9.8 million and the Business-Type Activities
increased by $.4 million. Additional detailed information regarding the City’s Other Post-Employment
Benefits and Retirement Plans is presented in the Notes to the Basic Financial Statements in Notes 15
and 17, respectively.
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 3.41% of its debt limit. The City of Dover’s non-current
liabilities as of June 30, 2022, and 2023 are presented below (in millions of dollars):
Governmental Business-Type
Activities Activities Total
2022 2023 2022 2023 2022 2023
Non-current liabilities
Liability for Compensated Absences $ 2.6 $ 2.9 $ 0.7 $ 1.0 $ 3.3 $ 3.9
Leases - 0.1 - - - 0.1
Bonds (Net of Discount) 6.1 5.6 26.7 24.7 32.8 30.3
Bond Premium - - 0.9 0.8 0.9 0.8
Net OPEB Liability 9.1 8.9 1.3 1.7 10.4 10.6
Net Pension Liability 0.3 10.1 10.2 10.6 10.5 20.7
Asset Retirement Obligation - - 11.6 11.6 11.6 11.6
$ 18.1 $ 27.6 $ 51.4 $ 50.4 $ 69.5 $ 78.0
Additional detailed data for all debt of the City is presented in the Notes to the Basic Financial Statements
in Note 7.
178
42
Paj 178
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
ECONOMIC FACTORS AND NEXT YEAR’S BUDGETS AND RATES
The City developed the fiscal year 2024 budget in accordance with the City’s financial policies ensuring
all budgets are balanced and reserve requirements were adhered to. The City will receive over $8 million
from the Federal government through the American Rescue Plan Act (ARPA), to help buffer the negative
impact of the coronavirus pandemic. These funds will be spent on various capital improvement projects
in the Governmental, Water, and Wastewater funds. Additionally, the City was awarded $3 million from
the State of Delaware Community Reinvestment Fund (CRF), which will also be used for capital
improvement projects in the Governmental, Water, and Wastewater funds. The following changes over
fiscal year 2023 were incorporated into the fiscal year 2024 budget.
• The FY23 General Fund budget includes a property tax increase of $.02 per $100 of assessed
value on the taxable properties, as well as an increase in the base rate for Sanitation, to support
the City’s taxpayers and citizens beyond FY23. These increases will assist the City in:
o Mitigating the impact of inflation being the highest in 40 years at almost 9%, affecting the cost
of supplies, construction, and services.
o Overcoming the drastic rise in fuel costs over the last year; regular gasoline rose over 63%,
while diesel fuel rose over 274% since last year.
o Supply chain delays and shortages affecting not only the ability to complete projects in a timely
manner, resulting in higher than budgeted costs, but also scheduled replacement of vehicles
and equipment. This results in more frequent break downs, higher maintenance costs, and
reduced overall efficiency.
o Preparing for personnel and resources needed to accommodate for population growth that’s
estimated to reach 40,000 people in the next couple of years.
o Significant impacts of personnel related costs including fixed union contract increases, built-
in step increases, and pension and other benefit cost increases. Additionally, a competitive
job market is driving up salaries, hiring bonuses, and benefit offerings, in order to reduce
employee turnover and attract qualified applicants.
o Keeping up with the continuing technological advances, while phasing out older, and obsolete
technologies as they are not supported by vendors.
o Complying with several unfunded mandates such as the minimum wage increases, expanded
Family Leave provisions & legislation requiring electric vehicle charging stations.
• The budgets for the Water and Wastewater Funds include another year of rate increases. This
is the third of a four-year plan to adjust rates. The additional revenues from the rate increase
will assist with infrastructure improvements, will help to alleviate some of the impacts of the
inflationary and supply chain issues noted above, and help to establish a prudent reserve over
time.
• This budget includes minimal new personnel, in consideration of the financial challenges, but it
allows for expansion where it’s needed most, and contraction wherever possible. As an example
a new supervisor for Stormwater Coordination, Fire Department Administrator, and ME03’s for
Public Works were added.
• Decommissioning of McKee Run Power Plant #3 continues.
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.
179
43
Paj 179
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part B – Management’s Discussion and Analysis Item 3.
CONTACTING THE CITY’S FINANCIAL MANAGEMENT
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 The
City of Dover Finance Department at (302) 736-7018 (TTY/TDD Operator 1-800-855-1155).
180
44
Paj 180
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section Item 3.
PART C
BASIC FINANCIAL STATEMENTS
181
45
Paj 181
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
This page intentionally left blank
182
46
Paj 182
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
Statement of Net Position
June 30, 2023
Governmental Business-Type
Activities Activities Total
Assets:
Cash and Cash Equivalents $ 16,150,728 $ 26,520,821 $ 42,671,549
Investments 9,965,059 36,775,232 46,740,291
Receivables, Net 3,391,631 7,529,493 10,921,124
Internal Balances (1,723,736) 1,723,736 -
Due from Other Governments 137,303 - 137,303
Inventory 173,947 3,924,929 4,098,876
Prepaid Items 875,183 480,883 1,356,066
Restricted Cash and Cash Equivalents 6,926,320 16,235,088 23,161,408
Restricted Investments 19,322 54,998,535 55,017,857
Capital Assets, Not Being Depreciated 6,394,478 7,865,856 14,260,334
Capital Assets, Net of Depreciation 52,401,929 119,856,213 172,258,142
Total Assets 94,712,164 275,910,786 370,622,950
Deferred Outflows of Resources:
Pension related Deferred Outflows 8,444,969 2,475,324 10,920,293
OPEB related Deferred Outflows 6,327,325 1,237,413 7,564,738
Total Deferred Outflows of Resources 14,772,294 3,712,737 18,485,031
Liabilities:
Accounts Payable and Accrued Liabilities 2,369,358 4,810,487 7,179,845
Unearned Revenue 1,647,928 1,133,323 2,781,251
Customer Deposits - 2,704,330 2,704,330
Other 70,225 321,188 391,413
Liabilities Due within One Year 2,002,489 2,603,750 4,606,239
Non-Current Liabilities
Due in more than One Year 6,567,440 23,940,561 30,508,002
Due in more than One Year - OPEB 8,937,593 1,747,892 10,685,485
Due in more than One Year - Pension 10,099,896 10,576,726 20,676,622
Due in more than One Year - ARO - 11,618,846 11,618,846
Total Liabilities 31,694,930 59,457,103 91,152,033
Deferred Inflows of Resources:
Pension related Deferred Inflows 2,355,301 2 2,355,303
OPEB related Deferred Inflows 6,284,467 1,229,032 7,513,499
Lease related Deferred Inflows 2,038,940 3,354,066 5,393,006
Total Deferred Inflows of Resources 10,678,708 4,583,100 15,261,808
Net Position:
Net Investment in Capital Assets 53,181,986 102,200,187 155,382,173
Restricted for:
Capital Projects 70,115 71,233,623 71,303,738
Public Safety Grants 231,957 - 231,957
Verizon Grant 73,979 - 73,979
Library Grant 168,968 - 168,968
Community Development Grants 1,142 - 1,142
ARPA Grant 2,417,074 - 2,417,074
Unrestricted 10,965,599 42,149,510 53,115,109
Total Net Position $ 67,110,820 $ 215,583,320 $ 282,694,139
183
The notes to financial statements are an integral part of this statement.
47
Paj 183
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
Statement of Activities
For the Year Ended June 30, 2023
Net (Expense) Revenue and
Program Revenues Changes in Net Position
Capital Grants
Indirect Expenses Charges for Operating Grants and Governmental Business Type
Expenses Allocation Services and Contributions Contributions Activities Activities Total
Functions/Programs
Governmental Activities
General Government $ 5,421,309 $ (1,373,571) $ 3,032,285 $ 12,295 $ - $ (1,003,158) $ - $ (1,003,158)
Public Safety 25,846,544 - 5,040,699 1,861,028 - (18,944,817) - (18,944,817)
Public Works 9,270,979 (924,491) 4,837,779 806,665 165,442 (2,536,603) - (2,536,603)
Library and Recreation 4,190,920 - 781,916 375,984 98,500 (2,934,520) - (2,934,520)
Community and Economic Development 685,258 - - 3,985,170 - 3,299,912 - 3,299,912
Central Services 1,819,983 (940,725) - - - (879,258) - (879,258)
Financial Administration 3,892,244 (2,884,689) - - - (1,007,555) - (1,007,555)
Interest Charges 135,450 - - - - (135,450) - (135,450)
Total Governmental Activities 51,262,687 (6,123,476) 13,692,679 7,041,142 263,942 (24,141,448) - (24,141,448)
Business Type Activities
Water 4,608,357 1,106,569 8,479,187 - - - 2,764,261 2,764,261
Wastewater 6,760,655 839,485 11,077,784 - - - 3,477,644 -
Electric 63,397,794 4,177,422 78,414,197 - - - 10,838,981 10,838,981
Total Business Type Activities 74,766,806 6,123,476 97,971,168 - -
Total Primary Government $ 126,029,493 $ - $ 111,663,847 $ 7,041,142 $ 263,942 (24,141,448) 17,080,886 (7,060,562)
General Revenues
Taxes
Property Taxes 16,087,623 - 16,087,623
Transfer Taxes 2,795,475 - 2,795,475
Gain on Investments 614,026 2,666,725 3,280,751
Total General Revenues 19,497,123 2,666,725 22,163,848
Transfers 8,047,278 (8,047,278) 0
Total General Revenues and Transfers 27,544,401 (5,380,553) 22,163,848
Changes in Net Position 3,402,953 11,700,333 15,103,285
Net Position Beginning 63,707,866 203,882,060 267,589,926
Net Position Ending $ 67,110,819 $ 215,582,393 $ 282,693,211
The notes to financial statements are an integral part of this statement.
48
184
Paj 184
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
Governmental Funds Balance Sheet
June 30, 2023
Total Total
General Nonmajor Governmental
Fund Funds Funds
Assets:
Cash and Cash Equivalents $ 13,013,196 $ - $ 13,013,196
Restricted Cash and Cash Equivalents - 6,926,320 6,926,320
Investments 8,438,232 - 8,438,232
Restricted Investments 19,322 - 19,322
Receivables, Net
Accounts 2,899,627 450,077 3,349,704
Taxes 36,928 - 36,928
Due from Other Funds 550,333 - 550,333
Temporary Advances 107,800 - 107,800
Due from Other Governments - 137,303 137,303
Prepaid Items 855,088 5,481 860,569
Inventory 173,947 - 173,947
Total Assets $ 26,094,472 $ 7,519,181 $ 33,613,653
Liabilities:
Accounts Payable $ 1,430,658 $ 751,323 $ 2,181,981
Unearned Revenue 148,200 1,499,728 1,647,928
Due to Other Funds 265 346,080 346,345
Temporary Advances - 2,035,522 2,035,522
Other 70,225 - 70,225
Total Liabilities 1,649,349 4,632,653 6,282,002
Deferred Inflows of Resources:
Unavailable Revenue 76,446 - 76,446
Leases Revenue 2,038,940 - 2,038,940
Total Deferred Inflows of Resources 2,115,386 - 2,115,386
Fund Balances:
Non-Spendable 1,050,629 5,481 1,056,110
Restricted 76,707 2,881,046 2,957,753
Committed 2,198,569 - 2,198,569
Assigned 8,316,979 - 8,316,979
Unassigned 10,686,853 - 10,686,853
Total Fund Balances 22,329,737 2,886,527 25,216,264
Total Liabilities, Deferred Inflows and Fund Balances $ 26,094,472 $ 7,519,181 $ 33,613,653
The notes to financial statements are an integral part of this statement.
185
49
Paj 185
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
Reconciliation of the Balance Sheet of Governmental Funds
To the Statement of Net Position
June 30, 2023
Amounts reported for governmental activities in the statement of net position (page 47) are different
because:
Total fund balances for governmental funds (Page 49) $ 25,216,264
Capital assets used in governmental activities are not financial resources and,
therefore, are not reported in the funds. 58,796,407
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 76,446
The Net Pension Liability & OPEB Liability is not due and payable in the current
period; therefore, the liability and related deferred inflows/outflows are not reported in
governmental funds:
Deferred Outflows - Pension $ 8,444,969
Deferred Inflows - Pension (2,355,301)
Deferred Outflows - OPEB 6,327,325
Deferred Inflows - OPEB (6,284,467) 6,132,526
An internal service fund (page 53) is used by the City to charge the cost of the workers'
compensation fund. The assets and liabilities of the internal service fund are included
in governmental activities in the statement of net position. 4,481,982
Accrual basis of bond interest paid 14,614
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 Pension Liability and OPEB Liability are not a use of current financial
resources, and therefore, are not reported in the governmental funds.
Current-
General Obligation Bonds (506,218)
Compensated Absences (1,492,424)
(1,998,642)
Long-Term-
General Obligation Bonds (5,108,203)
Compensated Absences (1,453,214)
Leases (9,870)
Net Pension Liability (10,099,896)
Net OPEB Liability (8,937,593)
(25,608,776) (27,607,418)
Total net position of governmental activities (Page 47) $ 67,110,821
186
The notes to financial statements are an integral part of this statement.
50
Paj 186
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
Statement of Revenues, Expenditures and
Changes in Fund Balances of Governmental Funds
For the Year Ended June 30, 2023
Total Total
General Nonmajor Governmental
Fund Funds Funds
Revenues
Fines $ 651,468 $ 54,507 $ 705,975
Library Revenue - General 147,504 - 147,504
Library Revenue County Reimbursement 431,806 - 431,806
Licenses and Permits 3,906,092 - 3,906,092
Sanitation Fees and Rebates 3,652,779 - 3,652,779
Recreation - 54,430 54,430
Miscellaneous Services 2,618,168 - 2,618,168
Property Taxes 16,105,462 - 16,105,462
Transfer Taxes - 2,795,475 2,795,475
Grants 1,154,737 6,150,347 7,305,084
Court of Chancery Fees 2,219,660 - 2,219,660
Investment Income 370,436 173,711 544,147
Total Revenues 31,258,110 9,228,470 40,486,580
Expenditures
Current:
General Government 1,705,827 1,705,827
Library Services 1,951,602 374,756 2,326,358
Public Safety and Law Enforcement 24,725,239 3,845,502 28,570,741
Public Works 4,838,229 216,724 5,054,953
Recreational Services 1,593,656 - 1,593,656
Streets and Sanitation Services 3,714,386 - 3,714,386
Engineering Services 231,173 - 231,173
Financial Administration 956,125 - 956,125
Garage and Stores 895,309 - 895,309
Insurance 403,680 - 403,680
Retiree Health Care 2,328,500 - 2,328,500
Employee Pension Appropriation 1,000,000 - 1,000,000
Community and Economic Development 150,000 535,258 685,258
Street Lights 832,139 - 832,139
Debt Service:
Principal Retirement 496,788 - 496,788
Interest and Fiscal Charges 132,653 - 132,653
Total Expenditures 45,955,305 4,972,240 50,927,545
Excess (deficiency) of Revenues over Expenditures (14,697,194) 4,256,230 (10,440,964)
Other Financing Sources (Uses)
Transfers In 14,049,745 401,858 14,451,603
Transfers Out (25,000) (6,379,325) (6,404,325)
Total other Financing Sources (Uses) 14,024,745 (5,977,467) 8,047,278
Net Change in Fund Balances (672,450) (1,721,237) (2,393,687)
Fund Balances at Beginning of Year 23,002,187 4,607,764 27,609,951
Fund Balances at End of Year $ 22,329,737 $ 2,886,527 $ 25,216,264
The notes to financial statements are an integral part of this statement.
187
51
Paj 187
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
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, 2023
Amounts reported for governmental activities in the statement of activities (page 48) are
different because:
Net change in fund balances--total governmental funds (Page 51) $ (2,393,687)
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.
Capitalization of net capital asset expenditures including CIP $ 5,037,510
Loss on assets disposed of during the year (94,044)
Current year depreciation (4,469,584)
Leases 772 474,654
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. 496,788
Revenues that are not available to pay for current period expenditures are not reported as
revenues in the funds. (131,891)
Governmental funds do not report GAAP related pension entries that record the Net
Pension Liability. The following is the current year change in Net Pension Liability for the
Governmental funds: (9,831,807)
Changes in Deferred Inflows and Deferred Outflows related to pension entries reported in
the Statement of Activities. 10,448,460
Decreases in operating expenses due to the decrease in OPEB expense for the
amortization of deferred outflows and inflows of resources related to the net OPEB
liability. 3,648,222
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 $ (317,305)
Bond interest accrual 85
Increase in Net OPEB Liability 136,941 (180,279)
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. 872,493
Change in net position of governmental activities (Page 48) $ 3,402,954
The notes to financial statements are an integral part of this statement. 188
52
Paj 188
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
Statement of Net Position
Proprietary Funds
June 30, 2023
Governmental
Business-type Activities Activities
Electric Total
Water Wastewater Revenue Enterprise Internal
Fund Fund Fund Funds Service Fund
Assets
Current Assets:
Cash and Cash Equivalents $ 3,607,114 $ 5,177,321 $ 17,736,386 $ 26,520,821 $ 3,137,532
Investments 5,485,869 2,729,388 28,559,975 36,775,232 1,526,827
Receivables, Net 3,571,147 466,436 3,491,910 7,529,493 5,000
Due from Other Funds 1,926,795 42,036 - 1,968,831 -
Inventory 81,377 - 3,843,552 3,924,929 -
Prepaid Items 560 350 479,973 480,883 -
Total Current Assets 14,672,862 8,415,531 54,111,796 77,200,189 4,669,359
Non-Current Assets:
Restricted Assets
Cash 769,963 321,405 15,143,720 16,235,088 -
Investments 2,021,063 5,640,258 47,337,214 54,998,535 -
Capital Assets, Not Being Depreciated 1,363,070 68,982 6,433,804 7,865,856 -
Capital Assets, Net of Depreciation 32,492,828 30,937,256 56,426,129 119,856,213 -
Land 130,438 32,802 1,458,066 1,621,306 -
-
Total Non-Current Assets 36,646,924 36,967,901 125,340,867 198,955,692 -
Total Assets 51,319,786 45,383,432 179,452,663 276,155,881 4,669,359
Deferred Outflows of Resources:
Pension Related Deferred Outflows 795,471 249,299 1,430,554 2,475,324 -
OPEB Related Deferred Outflows 4,366 14,969 1,218,078 1,237,413 -
799,837 264,268 2,648,632 3,712,737 -
Liabilities
Current Liabilities:
Accounts Payable and Accrued Expenses 145,473 584,419 4,080,595 4,810,487 187,377
Due to Other Funds - Charges - - 245,095 245,095 -
Unearned Revenue - - 1,133,323 1,133,323 -
Accrued Interest Payable 50,362 25,976 244,850 321,188 -
Customer Deposits - - 2,704,330 2,704,330 -
Revenue Bonds Payable 606,908 534,456 992,482 2,133,846 -
Liability for Compensated Absences 105,263 36,084 328,557 469,904 -
Total Current Liabilities 908,006 1,180,935 9,729,232 11,818,173 187,377
Non-Current Liabilities:
Net OPEB Liability 6,166 21,145 1,720,581 1,747,892 -
Net Pension Liability 2,419,352 1,386,899 6,770,475 10,576,726 -
Asset Retirement Obligation - - 11,618,846 11,618,846 -
Revenue Bonds Payable 6,001,083 4,958,682 12,412,341 23,372,106 -
Liability for Compensated Absences 231,940 28,382 308,133 568,456 -
Total Non-Current Liabilities 8,658,541 6,395,108 32,830,376 47,884,025 -
Total Liabilities 9,566,547 7,576,043 42,559,608 59,702,198 187,377
Deferred Inflows of Resources:
Pension Related Deferred Inflows 1 - 1 2 -
OPEB Related Deferred Inflows 4,338 14,868 1,209,826 1,229,032 -
Lease Related Deferred Inflows 2,747,118 - 606,948 3,354,066
Total Deferred Inflows of Resources 2,751,457 14,868 1,816,775 4,583,100 -
Net Position
Net Investment in Capital Assets 27,247,907 25,497,170 49,455,110 102,200,187 -
Restricted for Capital Construction 2,791,026 5,961,663 62,480,934 71,233,623 -
Unrestricted 9,762,686 6,597,956 25,788,868 42,149,510 4,481,982
Total Net Position $ 39,801,619 $ 38,056,789 $ 137,724,912 $ 215,583,320 $ 4,481,982
The notes to financial statements are an integral part of this statement.
189
53
Paj 189
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
Statement of Revenues, Expenses and
Changes in Fund Net Position - Proprietary Funds
For the Year Ended June 30, 2023
Governmental
Business-type Activities Activities
Electric Total
Water Wastewater Revenue Enterprise Internal
Fund Fund Fund Funds Service Fund
Operating Revenues
Charges for Services $ 6,711,369 $ 9,755,425 $ 76,917,251 $ 93,384,045 $ -
Miscellaneous Services/Income 1,756,592 1,353,050 1,496,946 4,606,588 1,143,020
Total Operating Revenues 8,467,961 11,108,475 78,414,197 97,990,633 1,143,020
Operating Expenses
Water 622,653 - - 622,653 -
Wastewater - 1,004,559 - 1,004,559 -
Water Treatment Plant 1,890,981 - - 1,890,981 -
Water/Wastewater Engineering 193,770 233,762 - 427,532 -
Kent County Wastewater Treatment - 3,759,929 - 3,759,929 -
General Administrative 1,254,228 842,781 6,324,371 8,421,380 133,026
Power Supply - - 62,436,996 62,436,996 -
Transmission/Distribution - - 4,345,684 4,345,684 -
Engineering - - 1,740,886 1,740,886 -
Metering - - 436,312 436,312 -
Systems Operations - - 779,414 779,414 -
Utility Tax - - 1,516,661 1,516,661 -
Depreciation 1,368,534 1,548,429 4,059,579 6,976,542 -
Contractual Services - - - - 29,167
Taxes - - - - 22,523
Retirees Health Care 207,400 100,500 911,000 1,218,900 -
Self Insurance-Workers' Compensation - - - - 174,267
Total Operating Expenses 5,537,566 7,489,960 82,550,903 95,578,429 358,983
Operating Income/Loss 2,930,395 3,618,515 (4,136,706) 2,412,204 784,037
Non-Operating Revenues (Expenses)
Interest Earned:
Operating Funds 437,037 214,048 1,407,428 2,058,513 -
Reserve Funds 51,172 103,858 952,133 1,107,163 88,454
Net Decrease in Fair Value of Investments (21,231) (48,012) (429,709) (498,952) 2
Interest and Fiscal Charges (177,360) (110,180) (408,721) (696,261) -
Collection (Distribution) - - 16,465,539 16,465,539 -
Gain (Loss) on Sale of Assets 12,153 (30,691) (1,081,131) (1,099,669) -
Total Non-Operating Revenue (expenses) 301,771 129,023 16,905,539 17,336,333 88,456
Income before Contributions and Transfers 3,232,166 3,747,538 12,768,833 19,748,537 872,493
Transfers In 1,927,722 - 75,000 2,002,722 -
Transfers Out (1,025,000) (1,025,000) (8,000,000) (10,050,000) -
Total transfers 902,722 (1,025,000) (7,925,000) (8,047,278) -
Change in Net Position 4,134,888 2,722,538 4,843,833.35 11,701,259 872,493
Total Net Position--Beginning 35,666,731 35,334,251 132,881,078 203,882,060 3,609,489
Total Net Position--Ending $ 39,801,619 $ 38,056,789 $ 137,724,912 $ 215,583,320 $ 4,481,982
The notes to financial statements are an integral part of this statement.
190
54
Paj 190
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
Statement of Cash Flows - Proprietary Funds
For the Year Ended June 30, 2023
Governmental
Business-type Activities Activities
Electric Total
Water Wastewater Revenue Enterprise Internal
Fund Fund Fund Funds Service Fund
Cash Flows from Operating Activities
Receipts from Customers $ 6,512,571 $ 11,189,774 $ 80,163,141 $ 97,865,486 $ -
Payments to Suppliers (including Purchased Power) (1,542,940) (5,033,740) (67,332,909) (73,909,589) (223,950)
Payments to Employees (1,594,440) (1,055,641) (5,747,174) (8,397,255) -
Payments of Personnel Related Costs (1,211,149) (549,703) (2,842,414) (4,603,266) 1,143,021
Internal Activity-Payments from (to) Other Funds (309,008) (166,171) (601,789) (1,076,968) -
Other Receipts (Payments) including Claims Paid (228,676) (22,432) (2,116,361) (2,367,469) (133,487)
Net Cash Provided by (used for) Operating Activities 1,626,358 4,362,086 1,522,495 7,510,939 785,584
Cash Flows from Noncapital Financing Activities
Transfers Out (1,025,000) (1,025,000) (8,000,000) (10,050,000) -
Transfers In 1,927,722 - 75,000 2,002,722 -
Distribution to Customers - PCA Credit - - 16,465,539 16,465,539 -
Net Cash Used for Noncapital Financing Activities 902,722 (1,025,000) 8,540,539 8,418,261 -
Cash Flows from Capital and Related Financing Activities
Acquisition and Construction of Capital Assets (1,381,761) (213,702) (4,391,519) (5,986,982) -
Principal Paid on Revenue Bond Maturities (589,306) (505,416) (865,000) (1,959,722) -
Interest Paid on Capital Debt (177,360) (110,180) (408,721) (696,261) -
Net Cash Used for Capital and Related Financing Activities (2,148,427) (829,298) (5,665,240) (8,642,965) -
Cash Flows from Investing Activities
Interest on Investments 437,037 214,048 1,407,428 2,058,513 -
Redemption of Investment Securities 828,993 356,809 - 1,185,802 71,438
Purchase of Investment Securities (531,755) (309,842) (1,270,429) (2,112,026) -
Interest on Restricted Cash 51,172 103,858 952,133 1,107,163 -
Net Cash Provided by (used for) Investing Activities 785,447 364,873 1,089,132 2,239,452 71,438
Net Increase/Decrease in Cash and Cash Equivalents 1,166,100 2,872,661 5,486,926 9,525,687 857,022
Cash and cash equivalents July 1 (incl. $336,971 for Water Fund, $136,927 for
Wastewater Fund and $15,078,230 for Electric fund reported in restricted accounts) 3,210,977 2,626,064 27,393,181 33,230,222 2,280,510
Cash and cash equivalents June 30 (incl. $769,963 for Water Fund, $321,405 for
Wastewater Fund and $15,143,720 for Electric fund reported in restricted accounts) $ 4,377,077 $ 5,498,725 $ 32,880,107 $ 42,755,909 $ 3,137,532
(Continued)
191
55
Paj 191
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
(Continued)
Governmental
Business-type Activities Activities
Electric Total
Water Wastewater Revenue Enterprise Internal
Fund Fund Fund Funds Service Fund
Reconciliation of Operating Income to Net Cash Provided
by (Used for) Operating Activities:
Operating Income $ 2,931,322 $ 3,618,515 $ (4,136,706) $ 2,413,131 $ 784,037
Adjustments to Reconcile Operating Income to Net Cash
provided by (Used for) Operating Activities:
Depreciation Expense 1,368,533 1,548,429 4,059,579 6,976,541 -
Effect of Changes in Operating Assets and Liabilities:
Receivables 198,551 81,409 1,100,094 1,380,054 -
Due from other funds (1,767,112) (110) - (1,767,222) -
Inventory (46,459) 638 (657,357) (703,178) -
Prepaid items (560) (350) 42,037 41,127 -
Deferred outflow of resources Pension (155,214) (52,804) (315,014) (523,032) -
Deferred outflow of resources OPEB 326,776 175,439 (453,700) 48,515 -
Accounts payable and accrued expenses (95,375) (401,594) 212,882 (284,087) 1,547
Unearned revenue - - 676,461 676,461 -
Due to other funds (46,868) (208,535) 140,320 (115,083) -
Customer Deposits - - 87,621 87,621 -
Liability for Compensated Absences 126,691 (38,660) 168,702 256,733 -
Asset Retirement Obligation - - (387,756) -
Net OPEB Liability (255,917) (139,773) 859,092 463,402 -
Net pension liability 128,940 38,196 212,804 379,940 -
Deferred inflow of resources Leases (387,756) - (115,232) (502,988) -
Deferred inflow of resources Pension 1 - 1 2 -
Deferred inflow of resources OPEB (699,195) (258,714) (359,089) (1,316,998) -
Net Cash Provided by Operating Activities $ 1,626,358 $ 4,362,086 $ 1,522,495 $ 7,510,939 $ 785,584
Non-Cash Investing, Capital and Financing Activities:
Change in Fair Value of Investments $ (21,231) $ (48,012) $ (429,709) $ (498,952) $ (22,399)
The notes to financial statements are an integral part of this statement.
192
56
Paj 192
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
Statement of Net Position
Fiduciary Funds
June 30, 2023
Pension and Other
Post-Employment Custodial
Benefit Trust Funds Funds
Assets
Cash and Cash Equivalents $ 13,339,548 $ 71,754
Investments at Fair Value - Mutual Funds 109,016,746 -
Prepaid Expenses - 25,000
Total Assets 122,356,294 96,754
Liabilities
Vouchers Payable & Deposit Payable 469,224 -
Total Liabilities 469,224 -
Net Position
Net Position Restricted for Pensions 68,009,925 -
Net Position Restricted for Health Benefits 53,877,145 -
Net Position Restricted for Other Organizations - 96,754
Total Net Position $ 121,887,070 $ 96,754
The notes to financial statements are an integral part of this statement.
193
57
Paj 193
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Basic Financial Statements Item 3.
City of Dover, Delaware
Statement of Changes in Net Position
Fiduciary Funds
For the Year Ended June 30, 2023
Pension and Other
Postemployment Custodial
Benefit Trust Funds Funds
Additions:
Net Investment Income $ 9,626,790 $ -
City's Contribution-Payroll Based 4,584,176 -
City's Contribution-Lump Sum 4,547,400 -
Employee Contribution 209,416 -
Gifts/Donations - 120,475
State Grants 765,608 -
Other 5,217 177
Total Additions 19,738,607 120,652
Deductions:
Bank Fees - 413
Benefit Payments 9,052,557 -
Contractual Services - 74,940
General Administration 22,361 2,803
Transfer to Governmental Capital Project Fund - -
Total Deductions 9,074,918 78,156
Change in Net Position 10,663,689 42,496
Net Position - Beginning 111,223,381 54,258
Net Position - Ending $ 121,887,070 $ 96,754
The notes to financial statements are an integral part of this statement.
194
58
Paj 194
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C Item 3.
INDEX
Notes to the Basic Financial Statements
PAGE
1. FINANCIAL REPORTING ENTITY ...................................................................................................................61
A. The City of Dover, Delaware .................................................................................... 61
B. Reporting Entity ....................................................................................................... 61
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ..........................................................................61
A. Basis of Presentation ............................................................................................... 62
B. Basis of Accounting and Measurement Focus ......................................................... 64
C. New Pronouncements ............................................................................................. 65
D. Capital Assets and Long-Term Liabilities.................................................................. 65
E. Budget Procedures................................................................................................... 66
F. Major Transfers ........................................................................................................ 67
G. Inventory and Prepaid Items ................................................................................... 68
H. Cash and Investments .............................................................................................. 68
I. Accounts Receivable ................................................................................................ 68
J. Restricted Assets ...................................................................................................... 68
K. Bond Accounts/Issuance Costs ................................................................................ 69
L. Deferred Outflows/Inflows of Resources ................................................................ 69
M. Fund Balances and Net Position .............................................................................. 69
N. Estimates .................................................................................................................. 70
O. Net Position Flow Assumption ................................................................................. 70
3. DEPOSITS AND INVESTMENTS ....................................................................................................................70
A. Cash in Bank and Cash Equivalents ......................................................................... 70
B. Investments.............................................................................................................. 71
4. CAPITAL ASSETS ..................................................................................................................................................76
5. LEASES ...................................................................................................................................................................81
6. SUBSCRIPTION-BASED INFORMATION TECHNOLOGY ARRANGEMENTS ....................................82
7. LONG-TERM OBLIGATIONS ............................................................................................................................83
A. Summary of Bonded Indebtedness by Issue............................................................ 83
B. Status as of June 30, 2021 – General Obligation Bonds ......................................... 84
C. Change in Long-Term Debt ...................................................................................... 84
D. Debt Service Requirements ..................................................................................... 85
E. Certain Asset Retirement Obligation ....................................................................... 88
59 195
Paj 195
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C Item 3.
INDEX
Notes to the Basic Financial Statements
PAGE
8. RESTRICTED NET POSITION .........................................................................................................................88
9. FUND BALANCES & NET POSITION ............................................................................................................89
10. PROPERTY TAXES .............................................................................................................................................90
11. INTERFUND RECEIVABLES, PAYABLES AND TRANSFERS .....................................................................91
A. Due To/From Other Funds – Charges and Allocations ............................................ 91
B. Temporary Advances ............................................................................................... 91
C. Interfund Transfers .................................................................................................. 91
12. MATERIAL COMMITMENTS ..........................................................................................................................92
13. FORWARD CONTRACTS ..................................................................................................................................92
14. INSURANCE..........................................................................................................................................................95
A. Health Insurance – State of Delaware ..................................................................... 95
B. Workers’ Compensation Fund – Self-Insurance ..................................................... 95
C. Other than Health or Workers’ Compensation Insurance ....................................... 95
15. COMPENSATED ABSENCES ............................................................................................................................95
16. OTHER POST-EMPLOYMENT BENEFITS ...................................................................................................96
17. DEFERRED COMPENSATION PLAN .............................................................................................................105
18. RETIREMENT PLANS ........................................................................................................................................106
A. Defined Contribution Plan ................................................................................... 106
B. Defined Benefit Plans ......................................................................................... 107
60 196
Paj 196
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
NOTES TO FINANCIAL STATEMENTS
YEAR ENDED JUNE 30, 2023
FINANCIAL REPORTING ENTITY
A. The City of Dover, Delaware
The City of Dover, Delaware (the City) 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 financial position and operating results for the fiscal year ended June 30, 2023.
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 Generally Accepted Accounting Principles in the United
States of America (GAAP). GAAP 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.
Included within the reporting entity:
The City provides many services as follows - police protection, street maintenance, sanitation, storm
water maintenance, 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 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.
The Robbins Hose Volunteer Fire Company, Downtown Dover Partnership, 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.
SUMMARY OF 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:
A. Basis of presentation
61 197
Paj 197
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
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, however, interfund services provided and used are not eliminated in the process of
consolidation.
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 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 for meeting the operational or capital requirements of programs.
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 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.
Fund Financial Statements: The accounts of the City are organized based on 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, deferred inflows/outflows,
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 how 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
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.
62 198
Paj 198
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
The City reports the following major proprietary funds:
Electric Revenue Fund
This fund incorporates all transactions related to the transmission and distribution, as well as
generation 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.
Water Fund
This fund accounts for transactions related to water services. The City also holds lease agreements
with cell phone companies for equipment placed on City water towers.
Wastewater Fund
This fund accounts for transactions related to wastewater services, including the payment of fees to
Kent County for the treatment of sewage.
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 general fund and it’s
three enterprise funds. Expenses are related to payment of claims, premiums, and administration
costs. Actuarial analyses are completed every three (3) years to ensure sufficient reserves for claims
for the Workers’ Compensation Fund. The last analysis was done on June 30, 2019.
Special Revenue Funds
The City has eleven (11) 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.
Fiduciary Funds
Fiduciary funds consist of trust and custodial funds and are used to report assets held by the City in a
trustee or custodial 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 activities of these plans are
accounted for in the Basic Financial Statements.
Custodial Funds
Custodial funds are used to account for assets held by the City as a custodian for individuals, private
organizations, or other governments. The City has three (3) custodial funds.
The City acts as the receiving and paying agent for the Fourth of July Celebration Committee, the
Dover Days Celebration Committee, and Dover Strong.
63 199
Paj 199
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
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.
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 during which they are levied, provided they are
“available;” meaning they are collected in the current period or are expected to be collected soon
enough thereafter to satisfy liabilities in the current period. The City considers all 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.
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.
The government-wide financial statements as well as all proprietary and fiduciary funds are accounted
for using the accrual basis of accounting and the economic resources 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 50 & 52. The types of transactions included in program 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 funds. Charges to customers for sales and
services constitute the principal operating revenue for proprietary funds. All revenues not meeting
this definition are reported as non-operating.
Principal operating expenses are the costs of providing goods and services, which include 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.
The City generally first uses restricted assets for expenses incurred for which both restricted and
unrestricted assets are available. The City may defer the use of restricted assets based on a review of
the specific transaction.
C. New Pronouncements
64 200
Paj 200
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
The City has adopted the provisions of Governmental Accounting Standard Board (GASB) issued
Statement No. 94 entitled Public-Private Partnerships and Availability Payment Arrangements and
Statement No. 96 entitled Subscription-Based Information Technology Arrangements. The adoption
of these GASB statements did not have a material effect on the statements.
As of June 30, 2023, GASB issued three new statements which will be effective in upcoming fiscal
years: Statement No. 100 entitled Accounting Changes and Error Corrections, Statement No. 101
entitled Compensated Absences, and Statement No. 102 entitled Certain Risk Disclosures. The City
has not yet completed the process of evaluating the impact of these pronouncements on its 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 Information Technology Department.
All capital assets are valued at historical cost and donated capital assets are shown at acquisition value
based on the developers’ cost of the infrastructure. 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 20 – 50 years
Infrastructure 20 – 50 years
Vehicles 5 – 7 years
Equipment, Furniture & Fixtures 5 – 15 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 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:
Building, Mains & Plant 25 – 90 years
Improvements 15 – 20 years
Equipment 5 – 15 years
Vehicles 5 – 7 years
Capital assets are maintained substantially and reported in accordance with the Uniform System of
Accounts prescribed by the Federal Energy Regulatory Commission (FERC) for the Electric Fund and
the National Association of Regulatory Utility Commissioners (NARUC) for the Water and Wastewater
Fund.
65 201
Paj 201
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
E. Budget Procedures
Legally adopted budgets are prepared for the General Fund, Water Fund, Wastewater Fund, Electric
Revenue Fund, the Internal Service Fund, and the following non-major special revenue funds: Police
Federal Grants Fund, Police State Grants Fund, Library Grants Fund, Municipal Street Aid Fund,
Community Development Block Grant Fund (Federal), State Department of Transportation Grants
Fund (Community Transportation), Substance Abuse Prevention Program Fund, Electronic Red-Light
Safety Program Fund, Lodging Tax Fund, ARPA Grant Fund, and the Realty Transfer Tax 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, the Water Improvement and Extension Fund, and the Wastewater Improvement and Extension
Fund are sections of each utility enterprise. These sections are required by bond resolutions.
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, the Water Fund, and the Wastewater Fund.
The City prepares the budget for the General Fund revenues on a basis consistent with the 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 Fund, Wastewater Fund, and Internal Service Fund are
prepared on an accrual basis. Budgets are prepared under the assumption that the principal
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 to be presented elsewhere.
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 General,
Water, and Wastewater funds are required to maintain an 8% minimum ending budget balance and
the Electric fund is required to maintain a 12% minimum. These percentages are expressed as a
percentage of operating revenues, excluding the beginning budget balance.
Unassigned fund balances as a percentage of current year operating revenues on a budgetary basis
for the General Fund, Water Fund, Wastewater Fund, and Electric Fund are 21.8%, 25.84%, 22.90%
and 26.0% respectively, and all are exceeding the financial policy maximum for each fund. Per the
Financial policy, the overages for all funds will be addressed in the next year’s budget.
The City Manager may approve transfers of savings from completed CIP items to non-completed CIP
items. Any transfers that cause the item or project to exceed its original budget 10% or greater will
be communicated to City Council and the Controller/Treasurer. The City Manager may approve intra-
66 202
Paj 202
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
fund transfers (i.e., within the General Fund) of up to five percent per annum, except for line items
associated with salary and benefits. Budget amendments exceeding that authorized above or that
affect budget balances shall be referred to City Council. (Source: City of Dover Policy Manual, Budget
Administration – Policy for Operating Departments, 2014).
The following activities exceeded their budget:
1. Fire Department is over by $18,057, due to overtime.
2. Inspections is over by $12,530 for Contractual Services.
3. Police Extra-Duty is over budget by $216,098.
4. Public Works – Engineering is over by $24,072.
5. Transfer to Cable Franchise Reserve of $9,164 was not budgeted.
6. Appropriation to Police Pension Fund - State Grant is over budget by $145,607 due to the
receipt of State of Delaware funds exceeding the budgeted amount and then passed
through to the Police Pension Fund as an expenditure.
7. Appropriation to cover Street Light expense was low by $22,139.
In all cases, the increase was needed to meet operational requirements of the City.
F. Major Transfers
The Electric Revenue Fund, Water Fund, and 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 both Police Grant
Funds (State & Federal) 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.
The Lodging Tax receipts are only to be used for infrastructure, according to City Ordinance #2019-16.
Therefore, amounts received in this fund are transferred to the General Governmental Capital
Projects Fund.
Several Special Revenue Funds represent a pass-through of revenues collected by the State of
Delaware on behalf of the City or other State revenues provided for in Delaware Code. These receipts
are subsequently transferred to the General Fund in support of public safety, City maintenance of
State roads and other public services.
Several transfers between the General Fund and the non-major governmental funds are netted in the
government-wide financial statements.
G. Inventory and Prepaid Items
Both inventory and prepaid items are accounted for using the consumption method. Inventory 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 items are reflective of 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
67 203
Paj 203
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
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 average method of valuation.
H. Cash and Investments
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 acquisition date. Investments
consist of notes and bonds issued by the United States Government and its agencies, corporate debt
instruments, common stock, and open-end mutual funds.
I. Accounts Receivable
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 $626,740
Water Fund 28,143
Wastewater Fund 26,040
Electric Revenue Fund 1,601,824
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, 2023, total $78,270,395 including cash and cash equivalents of
$23,115,782 and $55,154,613 in investments. Of this amount, $6,900,016 is attributed to
governmental activities and $71,046,787 is attributable to business-type activities.
68 204
Paj 204
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
K. Bond Accounts/Issuance Costs
The City recognizes issuance costs 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 been expensed in prior years.
L. Deferred Outflows/Inflows of Resources
The statement of net position, in addition to reporting assets and liabilities, reports a separate section
for deferred outflows / inflows of resources. Deferred outflows / inflows of resources represent either
a consumption or acquisition of net position that applies to a future period(s) and will not be
recognized as an outflow / inflow (expense / revenue) of resources until that period.
The City’s deferred outflows / inflows of resources are reported on the government-wide statement
of net position and proprietary funds statement of net position for pension and Other Post-
Employment Benefits (OPEB). For purposes of measuring the OPEB and pension liability, deferred
outflows of resources and deferred inflows of resources related to OPEB and pensions, and OPEB and
pension expense, information about the fiduciary net position of the OPEB and pension plans and
additions to/deductions from their fiduciary net position have been determined on the same basis as
they are reported by the City of Dover’s OPEB Trust and 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 OPEB and pension systems report investments at fair value.
Deferred inflows of resources related to OPEB, and pensions are explained in Notes 16 and 18,
respectively.
The City also reports unavailable revenue as a deferred inflow of resources only in the governmental
funds balance sheet, which arises only under a modified accrual basis of accounting that qualifies for
reporting in this category. The governmental funds report unavailable revenues from property taxes,
demolitions, general billings, grass cutting, police extra-duty, state grants, and lease activity.
M. 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 defined by the City Charter, the City Code, State or Federal laws, or externally imposed
conditions by grantors or creditors.
• The committed fund balance classification includes amounts that can be used only for specific
purposes determined by the formal action by the City Council through a motion or an adopted
City Ordinance which is approved by a majority vote of City Council, the City’s highest level of
decision-making authority.
69 205
Paj 205
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
• 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
previously mentioned fund balance 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.
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 and
3) Unrestricted
Fund balances and net position are further explained in Note 9.
N. 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 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.
O. Net Position Flow Assumption
Sometimes the City will fund outlays for a specific purpose from both restricted (e.g., restricted bond
or grant proceeds) and unrestricted resources. To calculate the amounts reported as restricted and
unrestricted net position and fund balance in the government-wide, proprietary fund, and
governmental fund financial statements, a flow assumption must be made about the order in which
the resources are applied. It is the City’s policy to consider restricted net position to have been
depleted before unrestricted net position is applied.
DEPOSITS AND INVESTMENTS
A. Cash in Bank and Cash Equivalents
Custodial credit risk – deposits. The City’s depository institutions collateralize the City’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 number of applicable deposits. Collateral consists solely of full
faith and credit obligations of the United States Government or fixed rate obligations of agencies or
instruments of the United States Government.
As of June 30, 2023, the carrying amount of unrestricted cash and cash equivalents totaled
$42,671,549, and the bank cash balance totaled $42,612,059. The carrying amount of restricted cash
70 206
Paj 206
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
totaled $23,161,408 and the bank cash balances on restricted accounts totaled $20,731,054 and
$3,523,375 of the bank balance exposed to custodial credit risk because it was uninsured and
uncollateralized. Fiduciary funds cash and cash equivalents carrying value of $13,339,548 included
$13,411,302 of cash deposits. The restricted deposits are held by the City for bond-related
transactions, special purpose operating and capital grants.
B. Investments
The City Council has adopted an investment policy which is reviewed every two years and updated as
needed to meet best practices. The Pension Boards have adopted their own distinct investment
policies to govern the Pension Trust funds because the objectives differ from those of the City. The
City’s investments are segregated from the Pension Trust investments for clarity. As of June 30, 2023,
the city had the following investments:
1. Investments Held by Third Party Custodian
The City categorizes its fair value measurements within the fair value hierarchy established by generally
accepted accounting principles. The hierarchy is based on the valuation inputs used to measure the
fair value of the asset. The City’s government’s wide investments are held in several different
investment capacities from mutual funds and certificate of deposit with a significant investment in
debt securities.
• Level 1 – Valuations based on unadjusted quoted prices for identical assets or liabilities in active
markets.
• Level 2 – Valuations based on quoted prices for similar assets or liabilities in active markets or
identical assets or liabilities in less active markets, such as dealer or broker markets; and
• Level 3 – Valuations derived from valuation techniques in which one or more significant inputs or
significant value drivers are unobservable, such as pricing models, discounted cash flow models and
similar techniques not based on market, exchange, dealer, or broker-traded transactions.
The city recorded the following investments as of June 30, 2023:
71 207
Paj 207
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Fair Value Measurements Using:
Quoted Prices Significant
Weighted in Active Other
Average Markets Observable
Maturity for Identical Inputs
Investment Type (Years) June 30, 2023 Assets (Level 1) (Level 2)
Government-Wide:
Investments by fair value level
Debt securities:
U.S. Government Treasuries 2.10 $ 26,529,382 $ - $ 26,529,382
Federal Agency Bond / Note 1.90 20,344,347 591,902 19,752,445
Municipal Obligations 1.35 5,377,774 - 5,377,774
Domestic Fixed Income 2.60 31,072,080 - 31,072,080
International Fixed Income 1.29 11,507,304 - 11,507,304
Federal Agency mortgage backed security* 11.07 1,803,547 573,893 1,229,654
Total Investments by fair value level 2.25 $ 96,634,434 $ 1,165,795 $ 95,468,639
Other Investments, at amortized cost:
Money Market Mutual Funds & Equity Stock 7,919,790
Certificates of Deposit 977,300
Total other investments 8,897,090
Total Government-Wide Investments 105,531,524
Less: Cash and Cash Equivalents
Money Market Funds & Certificates of Deposit (3,773,376)
Total Investments per statement of net position $ 101,758,148
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 and most other investments
to a maximum maturity of 10 years from the date of purchase. Commercial Paper, Bankers’
Acceptances and Repurchase Agreements all have a much shorter investment period ranging from
90 days to 365 days. Short-term cash flow balances are invested up to one year. The portfolio’s
weighted average maturity is 2.47 years.
* For asset backed and Agency mortgage-backed securities, the maximum maturity shall be
defined as the weighted average life (“WAL”). WAL is a convention that estimates the expected
weighted amount of time, in years, for the principal amount of an issue to be fully paid. For
Agency mortgage-backed securities, WAL shall be limited to 10 years, measured at the settlement
date, provided by Bloomberg Financial Markets. As of June 30, 2023, Federal Agency mortgage-
backed security WAL is 9.00.
Credit risk: The City’s investment policy applies the prudent-person rule. Investments are 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, 2023, the City’s fixed income and short-term investments carried the following S&P
Global Credit Ratings as compared to the policy’s minimum ratings:
72 208
Paj 208
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Policy Minimum Percent
Authorized Investments Rating Category Portfolio Ratings Allocation
U.S. Government Treasuries N/A N/A 25.14%
U.S. Government Agency Bonds/Notes N/A N/A 20.99%
Certificates of Deposit and Short-Term A-1 Short-Term A-1 to A-1+ 0.93%
Time Deposits Long-Term AA N/A 0.00%
Corporate Debt Issued by a US Corporation
Commercial Paper A-1 N/A 0.00%
Corporate Notes/Bonds A BBB+ to AAA 29.44%
International Fixed Income A AAA 10.90%
Repurchase Agreements ST A-1; LT AA N/A 0.00%
Registered Investment Companies
AAAm AAAm 7.50%
(Money Market Funds)
Municipal Obligations A A to AAA 5.10%
Concentration of credit risk: As of June 30, 2023, United States Treasury Notes represented 27.10% of
the portfolio, Federal Home Loan National Mortgage Association represented 11.97% of the portfolio and
Federal National Mortgage Association represented 7.28% of the portfolio. No other issuer exceeded 5%
of the portfolio.
2. Investments Held by Trustee for Other Post-Employment Benefits & Pensions
The Pension Trusts and OPEB Trust invest exclusively in open-end mutual funds. The fair value is measured
using the net asset value (NAV) as quoted in active markets in a manner consistent with the measurement
principles for investment companies calculated as of June 30, 2023.
73 209
Paj 209
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Investment Type June 30, 2023
Other Postemployment Benefits (OPEB) & Employee's Police OPEB
Pension Funds (Trustee held): Plan Plan Trust Total
Investments measured at the net asset value (NAV)
Money market funds $ 7,961,479 $ 809,930 $ 1,540,189 $ 10,311,598
Fixed Income:
Short-term bond funds 2,296,028 790,214 3,029,366 6,115,608
Intermediate-term bond funds 1,829,322 655,819 2,292,177 4,777,318
Long-term bond funds 2,337,875 670,492 2,056,314 5,064,681
Inflation-protected bond funds 2,747,432 919,298 2,013,982 5,680,712
High yield bond funds 2,347,179 807,832 2,580,553 5,735,564
Nontraditional bond funds 1,869,942 536,304 2,313,066 4,719,312
Total Fixed Income 13,427,778 4,379,959 14,285,458 32,093,195
Equities:
Large-cap value funds 3,377,986 968,725 3,779,306 8,126,017
Large-cap growth funds 4,654,032 1,038,167 6,254,626 11,946,825
Mid-cap value funds 1,966,676 493,489 4,867,347 7,327,512
Mid-cap blend funds 1,986,731 498,520 - 2,485,251
Small-cap value funds 3,456,945 706,927 2,245,646 6,409,518
Small-cap growth - - 2,120,007 2,120,007
International growth funds 3,765,112 944,773 4,657,954 9,367,839
World stock funds 3,420,585 980,996 4,836,573 9,238,154
Infrastructure funds 2,247,403 773,410 - 3,020,813
Diversified emerging market funds 4,715,269 1,487,552 5,704,044 11,906,865
Real estate funds 1,918,192 412,534 2,644,024 4,974,750
Total Equities 31,508,931 8,305,093 37,109,527 76,923,551
Total investments measured at the NAV $ 44,936,709 $ 12,685,052 $ 51,394,985 $ 109,016,746
The City recorded the following OPEB and Pension investments as of June 30, 2023:
Quoted Prices in
Active Markets
for Identical
Investment Type June 30, 2023 Assets (Level 1)
Other Postemployment Benefits (OPEB)
& Pension Funds
Investments by fair value level
Mutual Funds $ 109,016,746 $ 109,016,746
74 210
Paj 210
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Limits on investments are as follows:
Category Allocation Target Percentage
Employee's Police OPEB
Plan Plan Trust
Cash & Short Term Bonds 11.00% 13.00% 9.00%
Non-traditional Bonds 4.00% 4.00% 4.50%
Inflation Protected Bonds 6.00% 5.00% 4.00%
Intermediate Term Bonds 4.00% 3.00% 4.50%
Long Term Bonds 5.00% 5.00% 4.00%
High Yield Bond 5.00% 5.00% 5.00%
Large Cap Value 7.00% 7.00% 7.00%
Large Cap Growth 9.00% 9.00% 11.00%
Mid Cap 8.00% 8.00% 9.00%
Small Cap 7.00% 7.00% 8.00%
Real Estate Investment 4.00% 4.00% 5.00%
Infrastructure 5.00% 5.00% 0.00%
Foreign Equity 15.00% 15.00% 18.00%
Emerging Markets 10.00% 10.00% 11.00%
100.00% 100.00% 100.00%
Custodial Credit Risk 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, the City requires all investments held with a third-party custodian to
be registered in the City’s name.
Interest Rate Risk is the risk that changes in market interest rates will adversely affect the fair value of an
investment. Generally, the longer the maturity of an investment, the greater the sensitivity of its fair
value to changes in market interest rates. The Pension and OPEB Plans’ investment policies formally
address interest rate risk. As of June 30, 2023, the Pension and OPEB plans had $32,093,195 in fixed
income investments. The weighted average maturity for all its fixed income funds was 6.55 years.
Credit Risk: The OPEB Plan’s investments are exposed to both market risk, the risk arising from changes
in fair value, and credit risk, the risk of failure by another party to perform according to the terms of a
contract. The Pension and OPEB Plan’s investment balances on June 30, 2023, consisted of open-ended
mutual funds.
Concentration of Credit Risk: Concentration of credit risk is the risk of loss attributable to the magnitude
of an investment in a single issuer. The Pension and OPEB Plan’s investment policies do not formally
address concentration of credit risk. The Pension and OPEB Plans held no positions of five percent or
more in securities of any single issuer on June 30, 2023.
Foreign Currency Risk is the risk that changes in the exchange rate of investments will adversely affect
the fair value of an investment. As of June 30, 2023, the Pension and OPEB Plans had no investments that
were denominated in foreign currency.
75 211
Paj 211
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
CAPITAL ASSETS
A summary of the capital asset activity for the year ended June 30, 2023, is presented below and on the following four pages:
Beginning Ending
Balance Increases Decreases Adjustments Balance
Governmental activities:
Capital assets, not being depreciated
Land $ 4,620,356 $ - $ - $ - $ 4,620,356
Construction in progress 605,810 2,045,161 876,849 - 1,774,122
Total capital assets, not being depreciated 5,226,166 2,045,161 876,849 - 6,394,478
Capital assets, being depreciated:
Buildings 29,576,906 1,086,972 - - 30,663,878
Furniture and fixtures 759,375 12,179 - - 771,554
Equipment 1 8,847,183 1,489,313 1,112,549 3,400 9,227,347
Vehicles 6,685,832 1,097,242 541,198 - 7,241,876
Lights 655,646 - - - 655,646
Improvements other than buildings 63,856,203 183,492 - - 64,039,695
Total capital assets, being depreciated 110,381,145 3,869,198 1,653,747 3,400 112,599,996
Less accumulated depreciation for:
Buildings (8,077,518) (667,930) - - (8,745,448)
Furniture and fixtures (732,151) (27,224) - (406) (759,781)
2 (6,163,467) (5,658,581)
Equipment (529,534) 1,089,759 (55,339)
Vehicles (5,309,348) (492,048) 524,303 (2,014) (5,279,107)
Lights (561,281) (10,424) - - (571,705)
Improvements other than buildings (36,441,021) (2,742,424) - - (39,183,445)
Total accumulated depreciation (57,284,786) (4,469,584) 1,614,062 (57,759) (60,198,067)
3
Total capital assets, being depreciated, net 53,096,359 (600,386) (39,685) (54,359) 52,401,929
Governmental activities capital assets, net $ 58,322,525 $ 1,444,775 $ 916,534 $ (54,359) $ 58,796,407
1
The adjustment to Equipment is due to additional expenditures for the TickeTrak Parking Enforcement System.
2
The adjustments in equipment depreciation was due to two assets transferred into Grounds from the Electric fund, 5 assets paid for with grant
funding, a donated asset to the Library, as well as the additional TickeTrak depreciation.
3
The addition of leased assets is the difference between this schedule and the financial statements.
76
212
Paj 212
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
(Continued)
Beginning Ending
Balance Increases Decreases Adjustments Balance
Business-type activities:
Water Fund
Capital assets, not being depreciated
Land $ 130,438 $ - $ - $ - $ 130,438
Construction in progress 47,815 3,112,539 - - 3,160,354
Total capital assets, not being depreciated 178,253 3,112,539 - - 3,290,792
Capital assets, being depreciated
Buildings 9,685,327 - - - 9,685,327
Distribution Mains/Accessories 26,348,071 - - - 26,348,071
Pumping stations 13,234,861 - - - 13,234,861
Sewer Lines 38,284 - - - 38,284
Vehicles and equipment 5,331,550 209,897 41,489 - 5,499,958
Total capital assets, being depreciated 54,638,093 209,897 41,489 - 54,806,501
Less accumulated depreciation for:
Buildings (1,434,243) (425,557) - - (1,859,800)
Vehicles and equipment (3,703,221) (197,916) 40,686 - (3,860,451)
Distribution Mains/Accessories (10,028,404) (496,914) - - (10,525,318)
Pumping Stations (5,800,076) (247,388) - - (6,047,464)
Sewer Lines (19,881) (759) - - (20,640)
Total accumulated depreciation (20,985,825) (1,368,533) 40,686 - (22,313,673)
Total capital assets, being depreciated, net 33,652,268 (1,158,636) (803) - 32,492,829
Total water fund capital assets, net $ 33,830,520 $ 1,953,903 $ (803) $ - $ 35,783,620
(Continued)
77
213
Paj 213
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
(Continued)
Beginning Ending
Balance Increases Decreases Adjustments Balance
Business-type activities:
Wastewater Fund
Capital assets, not being depreciated
Land $ 32,802 $ - $ - $ - $ 32,802
Construction in progress 485,557 20,369 469,746 - 36,180
Total capital assets, not being depreciated 518,359 20,369 469,746 - 68,982
Capital assets, being depreciated
Buildings 62,041 - - - 62,041
Distribution Mains/Accessories 204,662 - - - 204,662
Pumping Stations 1 19,433,821 7,900 - 727 19,442,448
Sewer Lines 35,286,379 473,746 - - 35,760,125
Vehicles and equipment 2,769,862 182,981 41,141 - 2,911,702
Total capital assets, being depreciated 57,756,765 664,627 41,141 727 58,380,978
Less accumulated depreciation for:
Buildings (47,367) (2,682) - - (50,049)
Vehicles and Equipment (1,878,674) (164,481) 41,141 - (2,002,014)
Distribution mains, hydrant, and accessories (20,705) (2,868) - - (23,573)
Pumping Stations 2 (7,319,083) (587,116) - (30) (7,906,229)
Sewer Lines (16,670,575) (791,282) - - (17,461,857)
Total accumulated depreciation (25,936,404) (1,548,429) 41,141 (30) (27,443,722)
Total capital assets, being depreciated, net 31,820,361 (883,802) - 697 30,937,256
Total wastewater fund capital assets, net $ 32,338,721 $ (863,433) $ (469,746) $ 697 $ 31,006,239
1
The capital asset adjustments to Pumping Stations was due to additional expense (improvement) on an existing asset.
2
The accumulated depreciation adjustment to Pumping Stations is due to the improvement noted above.
(Continued)
78
214
Paj 214
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
(Continued)
Beginning Ending
Balance Increases Decreases Adjustments Balance
Business-type activities:
Electric Revenue Fund
Capital assets, not being depreciated
Land $ 1,458,066 $ - $ - $ - $ 1,458,066
1 2,399,672 3,712,855 895,447 (241,342) 4,975,738
Construction in progress
Total capital assets, not being depreciated 3,857,738 3,712,855 895,447 (241,342) 6,433,804
Capital assets, being depreciated
Buildings 13,287,398 88,365 252,800 - 13,122,963
Vehicles and Equipment 31,052,654 782,415 342,923 - 31,492,146
Transformers, Meters, T&D & Fiber Optic Lines, Street Lights 2 69,815,271 701,839 - - 70,517,110
SS, Switch Yards, Switchgears 36,728,771 - - - 36,728,771
Boiler, Turbo Generators, Cap Int - VS 39,122,189 - 1,464,658 - 37,657,531
Other (Streets, EST, Swr Lines, Wells, Eng & Legal Svcs, Land Impr) 7,662,503 - - - 7,662,503
Total capital assets, being depreciated 197,668,786 1,572,619 2,060,381 - 197,181,024
Less accumulated depreciation for:
Buildings (10,548,832) (129,694) 71,627 - (10,606,899)
Vehicles and Equipment (26,092,222) (763,499) 294,079 - (26,561,642)
Transformers, Meters, T&D & Fiber Optic Lines, Street Lights 2 (42,551,065) (1,731,932) - (3,336) (44,286,333)
SS, Switch Yards, Switchgears (18,651,854) (963,782) - - (19,615,636)
Boiler, Turbo Generators, Cap Int - VS 2 (33,208,122) (358,060) 773,898 3,336 (32,788,948)
Other (Streets, EST, Swr Lines, Wells, Eng & Legal Svcs, Land Impr) (6,782,825) (112,612) - - (6,895,437)
Total accumulated depreciation (137,834,920) (4,059,579) 1,139,604 - (140,754,895)
Total capital assets, being depreciated, net 59,833,866 (2,486,960) (920,777) - 56,426,129
Total electric revenue fund capital assets, net $ 63,691,604 $ 1,225,895 $ (1,816,224) $ (241,342) $ 62,859,933
1
The capital asset adjustment within the Construction in Progress section above is due to a deterimination that one project was a recurring maintenance expense,
another project was emergency repairs, and 4 smaller projects completed in FY23 that were under the $5,000 threshold.
2
The adjustments in accumulated depreciation for Transformers and Boilers was to correct the account code due to a clerical error.
(Continued)
79
215
Paj 215
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
(Continued) Beginning Ending
Balance Increases Decreases Adjustments Balance
Total Business-type Activities $ 129,860,845 $ 2,316,365 $ (2,286,773) $ (240,645) $ 129,649,792
Capital Assets, not being depreciated 4,554,350 6,845,763 (1,365,193) (241,342) 9,793,578
Capital Assets, being depreciated, net 125,306,495 (4,529,398) (921,580) 697 119,856,214
Total $ 129,860,845 $ 2,316,365 $ (2,286,773) $ (240,645) $ 129,649,792
General government $ 29,260
Central services 58,020
Public safety 437,227
Public works 3,224,049
Library and recreation 688,711
Financial administration 32,317
Total depreciation expense - governmental activities $ 4,469,584
80
216
Paj 216
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
LEASES
The City leases two parcels of land on its Garrison Tract, relating to the Garrison Oak Business &
Technology Center that result in rent revenue reported in the General Fund. The first lease is with LS
Power – White Oak Solar Energy LLC, which generated $73,067 in rental income, and the second lease is
with Garrison Energy Center which generated $40,248 in rental income.
The total lease revenue generated by the City’s Electric Revenue Fund is $115,232, consisting of $65,339
for pole attachment rentals which began in fiscal year 2020, Dark Fiber leases in the amount of $19,893,
and an annual substation rental of $30,000.
The City maintains several water tower leases for a group of telecommunications companies. The
transactions are recorded as revenue in the Water Fund and totaled $387,756 in the fiscal year ended
June 30, 2023.
The total amount of inflows of resources relating to leases recognized in the current fiscal year are as
follows:
Governmental Business-type
Activities Activities Total
Lease revenue $ 38,299 $ 313,761 $ 352,059
Interest revenue 75,017 189,227 264,244
As of June 30, 2023, the principal and interest requirements to maturity for the lease receivable are as
follows:
Governmental Activities
Principal Interest Total
2024 $ 44,412 $ 74,031 $ 118,443
2025 51,015 72,870 123,885
2026 58,147 71,522 129,669
2027 65,847 69,970 135,817
2028 74,159 68,197 142,356
2029 - 2033 522,254 305,227 827,481
2034 - 2038 856,183 214,967 1,071,150
2039 - 2042 996,181 69,358 1,065,539
$ 2,668,198 $ 946,142 $ 3,614,340
81
217
Paj 217
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Business-type Activities
Principal Interest Total
2024 $ 327,807 $ 185,800 $ 513,607
2025 353,973 170,627 524,600
2026 383,042 152,960 536,003
2027 421,488 134,498 555,987
2028 384,090 112,779 496,869
2029 3,792 235 4,027
2029-2030 52,199 7,801 60,000
2029 - 2031 297,432 49,430 346,862
2029 - 2032 276,097 32,490 308,587
2029 - 2033 288,508 210,474 498,982
2034 - 2034 22,627 2,263 24,890
2034 - 2037 280,259 63,724 343,983
$ 3,091,315 $ 1,123,081 $ 4,214,396
As a lessee, the City Police Department leases a part of a firing range for firearm practice and qualification.
In FY23, there are 3 years remaining on the lease, for $5,000 per year.
SUBSCRIPTION-BASED INFORMATION TECHNOLOGY AGREEMENTS
The City currently uses 2 subscription-based information technology agreements for the police
department, including body-worn cameras and in-car cameras.
Governmental Activities
Principal Interest Total
2024 $ 77,838 $ 2,955 $ 80,793
2025 78,810 1,983 80,793
2026 79,795 998 80,793
$ 236,443 $ 5,936 $ 242,379
82
218
Paj 218
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
LONG -TERM OBLIGATIONS
A. Summary of Bonded Indebtedness by Issue
Original Remaining Interest Maturity Arbitrage Purpose
Governmental Activities
2019 General Obligation Bonds $ 5,700,000 $ 4,343,268 2.39% 7/18/19 - 6/30/29 No Refund General Obligation Bonds Series 2012 and Series 2014 A, which
funded public safety equipment and library, storm water and street
infrastructure projects
2021 General Obligation Bonds 1,563,000 1,271,153 1.69% 7/15/21 - 6/15/31 No Provide funds to pay a portion of the costs of: Chiller replacement and
cooling tower/pump replacement for Police Department, replace entire
HVAC system at City Hall, replace HVAC system and all components at the
Warehouse building and pay costs of issuance.
Business Type Activities
Water Bonds
2010 State of Delaware - Revolving
2,404,017 1,092,197 2.47% 4/1/12 - 10/1/30 No Water quality improvements and main replacements
Loan Fund - Municipal Revenue
Water and Wastewater capital project financing, refund 2003 Series WWW
2013 Revenue Bonds 4,295,463 2,051,303 3.58% 7/1/14 - 7/1/33 Yes
bonds
2018 State of Delaware - Revolving
4,000,000 3,464,492 2.00% 12/1/20 - 6/1/39 No Water Treatment Plant Improvements
Loan Fund - Municipal Revenue
Wastewater Bonds
2009 State of Delaware - Revolving
5,581,059 2,700,425 2.00% 12/1/12 - 12/1/31 No Pump station replacements/upgrades and sanitary sewer main relining
Loan Fund - Municipal Revenue
2011 State of Delaware - Revolving
765,060 422,366 2.00% 6/1/12 - 12/1/31 No Pump station replacements/upgrades and sanitary sewer main relining
Loan Fund - Municipal Revenue
Water and Wastewater capital project financing, refund 2003 Series WWW
2013 Revenue Bonds 1,829,538 873,698 3.58% 7/1/14 - 7/1/33 Yes
bonds
2018 State of Delaware - Revolving Replacement of 3 Pump Stations: Delaware Tech, Walker Woods and
881,356 780,383 2.00% 10/1/20 - 4/1/39 No
Loan Fund - Municipal Revenue Silver Lake
2020 State of Delaware - Revolving
732,200 716,266 2.00% 8/1/22 - 8/1/41 No Puncheon Run pump station grit removal system replacement
Loan Fund - Municipal Revenue
(Coverage ratio on Water/Wastewater Bonds requires net revenues to be at least 1.2 times the maximum annual debt service)
Electric Revenue Bonds
Refund Electric Revenue Bonds Series 2008, which funded system
2018 Revenue Bonds 15,700,000 12,580,000 3 - 5% 7/1/19 - 7/1/33 Yes
expansion & upgrades
(Coverage ratio on Electric Bonds requires net revenues to be at least 1.25 times the maximum annual debt service)
83 219
Paj 219
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
B. Status as of June 30, 2023 – General Obligation Bonds
Long-term indebtedness of the City of Dover consists of Series 2019 General Obligation Bonds totaling
$4,343,268 and Series 2021 General Obligation Bonds totaling $1,271,153 for a grand total of
$5,614,421 in outstanding bonds.
The total General Obligation Bonds outstanding amount includes $506,218 payable within one year.
C. Change in Long-Term Debt
The following tables summarize the debt transactions for the year ended June 30, 2023:
1. General Long-Term Debt
Payable within
Item Balance 6/30/22 Additions Reductions Balance 6/30/23 One Year
Compensated Absences 2,625,451 2,316,998 1,996,811 2,945,638 1,492,424
General Obligation Bonds 6,111,209 - 496,788 5,614,421 506,218
Lease Liability 14,613 - 4,743 9,870 3,847
Net OPEB Liability 9,074,534 - 136,941 8,937,593 -
Net Pension Liability 268,089 9,831,807 - 10,099,896 -
Sub-total of General
Long-Term Debt $ 18,093,896 $ 12,148,805 $ 2,635,283 $ 27,607,418 $ 2,002,489
2. Enterprise Funds Debt – Water and Wastewater Fund
WATER FUND
Payable within
Item Balance 6/30/22 Additions Reductions Balance 6/30/23 One Year
Compensated Absences $ 210,512 $ 306,664 $ 179,973 $ 337,203 $ 105,263
Revenue Bonds-Water 2,328,316 - 277,014 2,051,302 287,533
State of Delaware Municipal
Revenue Bond - Water 4,868,984 - 312,295 4,556,689 319,375
Net OPEB Liability 262,083 - 255,917 6,166 -
Net Pension Liability 2,290,413 128,939 - 2,419,352 -
Sub-total of Water Fund $ 9,960,308 $ 435,603 $ 1,025,199 $ 9,370,712 $ 712,171
WASTEWATER FUND
Payable within
Item Balance 6/30/22 Additions Reductions Balance 6/30/23 One Year
Compensated Absences $ 67,042 $ 69,594 $ 72,169 $ 64,466 $ 36,084
Revenue Bonds-Wastewater 991,684 - 117,986 873,698 122,467
State of Delaware Municipal
Revenue Bond - Wastewater 5,006,870 - 387,430 4,619,440 411,989
Net OPEB Liability 160,919 - 139,774 21,145 -
Net Pension Liability 1,348,702 38,197 - 1,386,899 -
Sub-total of Wastewater $ 7,575,217 $ 107,791 $ 717,359 $ 6,965,648 $ 570,540
84 220
Paj 220
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
3. Enterprise Funds Debt – Electric Revenue Fund
Payable within
Item Balance 6/30/22 Additions Reductions Balance 6/30/23 One Year
Compensated Absences $ 467,989 $ 579,868 $ 411,167 $ 636,690 $ 328,557
Revenue Bonds 13,445,000 - 865,000 12,580,000 910,000
Bond Premium 907,305 - 82,482 824,823 82,482
Net OPEB Liability 861,489 859,092 - 1,720,581 -
Net Pension Liability 6,557,671 212,804 - 6,770,475 -
Asset Retirement Obligation 11,618,846 - - 11,618,846 -
Sub-total of Electric
Revenue Fund 33,858,300 1,651,764 1,358,649 34,151,415 1,321,039
Sub-total of Enterprise
Fund Debt 51,393,825 2,195,158 3,101,207 50,487,775 2,603,750
Grand Totals of
Long-Term Debt $ 69,487,721 $ 14,343,963 $ 5,736,490 $ 78,095,194 $ 4,606,239
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, 2023. In previous years, the
City has used General Fund Revenues to liquidate Net Pension and Net OPEB Liabilities in the General
Fund.
D. Debt Service Requirements
The following are the debt service requirements to maturity on the City's general obligation bonds
and revenue bonds.
1. Governmental Activities:
2019 General Obligation Bonds 2021 General Obligation Bonds Total General
Fiscal Fund Debt
Service
Year Principal Interest Principal Interest
2024 356,556 101,565 149,662 22,830 630,613
2025 364,092 92,569 152,211 17,774 626,646
2026 371,544 83,664 154,804 15,182 625,194
2027 379,140 74,576 157,440 12,545 623,701
2028 386,760 65,478 160,122 9,864 622,224
2029 2,485,176 55,843 162,849 7,136 2,711,004
2030 - - 165,622 4,363 169,985
2031 - - 168,443 1,542 169,985
Total $ 4,343,268 $ 473,695 $ 1,271,153 $ 91,236 $ 6,179,352
85 221
Paj 221
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
2. Business-type Activities
Water, Wastewater and Electric Revenue Funds
2009 Municipal Revenue 2010 Municipal Revenue 2011 Municipal Revenue
Bonds (Wastewater) Bonds (Water) Bonds (Wastewater)
Fiscal
Year Principal Interest Principal Interest Principal Interest
2024 294,505 52,543 133,649 27,640 43,302 14,823
2025 300,424 46,624 137,160 24,129 44,875 13,250
2026 306,463 40,585 140,764 20,526 46,505 11,619
2027 312,623 34,425 144,461 16,828 48,195 9,930
2028 318,906 28,142 148,257 13,033 49,946 8,178
2029 325,316 21,732 152,151 9,138 51,761 6,364
2030 331,855 15,193 156,148 5,141 53,642 4,483
2031 338,526 8,522 79,607 1,039 55,592 2,534
2032 171,807 1,718 - - 28,548 514
Total $ 2,700,425 $ 249,484 $ 1,092,197 $ 117,474 $ 422,366 $ 71,695
(Continued)
86 222
Paj 222
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
2. Business-type Activities (Continued)
Water, Wastewater and Electric Revenue Funds
2013 Revenue Bonds 2018 Municipal Revenue 2018 Municipal Revenue 2020 Municipal Revenue 2018 Revenue Bonds Total
Fiscal Water and Wastewater Loan (Wastewater) Loan (Water) Loan (Wastewater) Electric Business-Type
Year Principal Interest Principal Interest Principal Interest Principal Interest Principal Interest Activities
2024 410,000 100,294 41,835 15,400 185,726 41,570 32,347 14,164 910,000 466,950 2,784,748
2025 215,000 90,919 42,676 14,559 189,459 38,971 32,997 13,514 955,000 420,325 2,579,882
2026 220,000 84,256 43,534 13,701 193,267 36,373 33,661 12,851 1,005,000 371,325 2,580,430
2027 225,000 77,106 44,409 12,826 197,152 33,775 34,337 12,174 1,055,000 319,825 2,578,066
2028 235,000 69,281 45,301 11,933 201,115 31,177 35,027 11,484 1,110,000 265,700 2,582,480
2029 245,000 60,269 46,212 11,023 205,157 28,579 35,731 10,780 1,160,000 214,750 2,583,963
2030 255,000 50,269 47,141 10,094 209,281 25,981 36,450 10,062 1,200,000 173,550 2,584,290
2031 265,000 39,869 48,088 9,146 213,487 23,383 37,182 9,329 1,240,000 136,950 2,508,255
2032 275,000 29,069 49,055 8,180 217,779 20,785 37,930 8,582 1,275,000 99,225 2,223,192
2033 285,000 17,869 50,041 7,194 222,156 18,187 38,692 7,820 1,315,000 60,375 2,022,333
2034 295,000 6,084 51,047 6,188 226,621 15,589 39,470 7,042 1,355,000 20,325 2,022,366
2035 - - 52,073 5,162 231,176 12,990 40,263 6,249 - - 347,912
2036 - - 53,120 4,115 235,823 10,392 41,072 5,439 - - 349,961
2037 - - 54,187 3,047 240,563 7,794 41,898 4,614 - - 352,103
2038 - - 55,276 1,958 245,398 5,196 42,740 3,772 - - 354,340
2039 - - 56,388 847 250,332 2,598 43,599 2,912 - - 356,677
2040 - - - - - - 44,475 2,036 - - 46,511
2041 - - - - - - 45,369 1,142 - - 46,511
2042 - - - - - - 23,026 230 - - 23,256
Total $ 2,925,000 $ 625,285 $ 780,383 $ 135,372 $ 3,464,492 $ 353,340 $ 716,266 $ 144,197 $ 12,580,000 $ 2,549,300 $ 28,927,276
87 223
Paj 223
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
E. Certain Asset Retirement Obligation
The City recognized an Asset Retirement Obligation (ARO) related to an electric generating facility.
An ARO is a legally enforceable liability associated with the retirement of a tangible asset. The McKee
Run Generating Station is an electric generating facility owned and operated by the City since 1972
and was shut down on May 31, 2021. A legal obligation exists for the City to perform future retirement
activities for the decommissioning of the McKee Run Generating Station, as the site contains
hazardous and other materials that require special handling, based upon Federal Regulations and the
Delaware Department of Natural Resources and Environmental Control (DNREC). The City engaged a
specialist to estimate the cost of decommissioning the station, and initially in fiscal year 2020
recognized a liability of $11,915,849. This year it has been reduced to $11,249,035 due to payment
of invoices in the amount of $369,811.
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 $ 70,115
reported in the non-major special revenue
funds.
Grants-public safety These represent the Police grants, ERLSP 231,957
grant and Substance Abuse Prevention
grant in the special revenue type funds.
Other Purposes These represent all other funds reported in 2,661,163
the special revenue type, except the grants
reserved for capital construction and public
safety. Also included is the interest from an
endowment from Mary Elizabeth Paton and
the verizon reserve.
Total Restricted Net Position $ 2,963,235
Business Type Activities
Net restricted position for construction purposes - expendable
Water and Wastewater Restrictions on investments $ 8,752,689
imposed by bond covenants
Electric Restrictions on investments 62,480,934
imposed by bond covenants
Total Restricted Net Position $ 71,233,623
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 Elizabeth Paton library
endowment.
88 224
Paj 224
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
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 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. 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 previously mentioned
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.
89 225
Paj 225
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
The composition of the City fund balances as of June 30, 2023, follows:
Other
General Governmental
Fund Funds Total
Fund balances:
Nonspendable:
Inventory & Prepaids $ 1,029,035 $ 414 $ 1,029,449
Patronage Stock 16,594 - 16,594
Library Endowment 5,000 5,067 10,067
Subtotal Nonspendable: 1,050,629 5,481 1,056,110
Restricted for:
Library Endowment Interest 2,728 - 2,728
Verizon cable franchise 73,979 - 73,979
Highway resurfacing - 70,114 70,114
CDBG - 1,142 1,142
ARPA Grant - 4,744,797 4,744,797
Substance Abuse Prevention - 43,429 43,429
Library Grants - 161,173 161,173
Police Grants - 1,188,114 1,188,114
Subtotal Restricted for: 76,707 6,208,769 6,285,476
Committed to:
Contingency 749,396 - 749,396
Parkland 1,449,173 - 1,449,173
Subtotal Committed to: 2,198,569 - 2,198,569
Assigned to:
Capital Projects 8,316,979 - 8,316,979
Subtotal Assigned to: 8,316,979 - 8,316,979
Unassigned 10,686,853 - 10,686,853
Total fund balances $ 22,329,737 $ 6,214,249 $ 28,543,986
As noted in the Introductory section of this report (page 8), the City has established the “City of Dover,
Delaware Financial Policies” booklet, which is a standardized set of principles managed by the Finance
Department to ensure that the City follows the minimum fund balance policies.
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 oversees 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 July 1
Taxes due and payable at par July 31
Penalty of one and one-half percent starts August 1
Lien established on property for property taxes July 1
Tax sales of property with unpaid taxes 2 years from date of billing
As of June 30, 2023, there were no material delinquent taxes.
90 226
Paj 226
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
INTERFUND RECEIVABLES, PAYABLES AND TRANSFERS
The composition of interfund balances as of June 30, 2023, follows:
A. Due to/from other funds – Charges and Allocations
Receivable Fund Payable Fund Amount
General Fund Non-Major Governmental Funds $ 300,455
Water Fund 2,813
Wastewater Fund 1,970
Electric Revenue Fund 245,095
550,333
Water Fund General Fund 133
133
Wastewater Fund General Fund 132
Water Fund 46,686
Non-major governmental funds
46,818
Total $ 597,284
B. Temporary Advances
Receivable Fund Payable Fund Amount
General Fund CDBG Fund $ 107,800
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.
C. Interfund Transfers
Transfers In
Non-Major Water Electric
Transfers Out General Fund Governmental Funds Revenue Fund Revenue Fund Total
Non-Major Governmental Funds $ 3,999,745 $ 401,858 $ 1,927,722 $ 50,000 $ 6,379,325
Water Fund 1,025,000 - - 1,025,000
Wastewater Fund 1,025,000 - - 1,025,000
Electric Revenue Fund 8,000,000 - - 8,000,000
General Fund - - 25,000 25,000
Total $ 14,049,745 $ 401,858 $ 1,927,722 $ 75,000 $ 16,454,325
Transfers are generally made to provide operating capital or debt service subsidies to the receiving fund
in accordance with City policy.
91 227
Paj 227
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
MATERIAL COMMITMENTS
A. The City entered into a long-term Renewable Generation Unit Power Purchase Agreement with
FPS Raceway Solar, LLC effective August 24, 2020. FPS Raceway Solar, LLC will supply certain
energy, REC's and capacity generated by the electric generation facility to be located in
Harrington, DE. Once the project is completed it will provide power to the City of Dover for a
period of 25 years.
B. The City is the guarantor on three loans in the original amounts of $635,300, $757,900 and
$750,000 for the Dover Fire Department: a separate entity from the City of Dover. The City also
budgets financial contributions to assist the volunteer fire company with the acquisition of
firefighting apparatus and maintenance of the building and other necessary equipment. The
current fiscal year includes $51,501 in expenditure for a Red Ford F250; $146,238 for 2 Command
Vehicles, and $31,016 for an All-Terrain Vehicle.
C. The City entered a three-year management contract with The Energy Authority effective
July 1, 2016, to provide a market-based approach for power supply management. The City has
extended the contract through June 30, 2023. The Energy Authority manages energy purchases
and utilizes the City’s generating assets to provide a level of rate stability and to mitigate the
effects of volatility in the energy markets.
D. The City entered a management contract with North American Energy Services (NAES) to operate
and maintain the Van Sant plant of the electric utility in August 2022. NAES has been under
contract with the City as the operator of the generating assets since May 2006. Previous contracts
included the operation and maintenance of two generating stations, McKee Run and Van Sant. In
May 2021 McKee Run was retired after which a request for proposals was circulated for the
Operation and Maintenance of the Van Sant Plant only through 2027. The City has incorporated
the budgets and financial activity of the generating asset 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 cost estimate for the annual management fee and incentives totals $145,561
per year and is included in the plant operating budget.
E. There are no significant encumbered amounts where the resources have already been restricted.
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 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
92 228
Paj 228
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
of forecasted power and fuel needs are permitted. TEA also provides advisory services to the City to
determine the extent to which financial hedges would mitigate market and credit risk to the benefit of
the City. These contracts meet the definition of a derivative instrument as defined by GASB Statement
No. 53, Accounting and Reporting for Derivative Instruments (GASB 53). However, these contracts meet
the normal purchases and sales exemption of GASB 53 as the City intends to use the physical commodity
in its normal utility operations to supply energy to its customers. Accordingly, these contracts are not
within the scope of GASB 53 and are not recorded on the City’s Statement of Net Position.
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 S&P Global Ratings or Baa2 as rated by
Moody’s Investors Service). 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 using collateral thresholds, credit limits, maximum nominal exposure and term
limitations. A collateral threshold is the amount of unsecured credit granted 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.
93 229
Paj 229
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
A summary of the contracts outstanding as of June 30, 2023 are as follows:
Collateral Summary
Counterparty Credit Risk w/o
Counterparty Line
Counterparty or Guarantor Respect to Collateral Description
Thresholds Availability
Credit Rating Collateral ($)
AEP Energy Partners, Inc. BBB $10,000 $11,230 ($1,230) No Collateral if exposure under specified threshold
Barclays Bank, PLC A $15,000 $15,000 $0 No Collateral if exposure under specified threshold
BP Energy Company A- $15,000 $15,000 $0 No Collateral if exposure under specified threshold
Calpine Energy Services, L.P. B+ $0 ($3,791) $3,791 No Collateral if exposure under specified threshold
Carl King Energy Services division of Griffith Energy B+ $0 $0 $0 No specified threshold
Up to $10,000 is guaranteed by Citigroup Global Markets Holdings
Citigroup Energy, Inc. A $7,000 $7,000 $0
Inc.
Conectiv Energy Supply, Inc. NR $0 $0 $0 No Defined threshold, $10,000 for planning purposes
Colonial Energy, Inc. NR $0 $0 $0 No specified threshold
Threshold is $18 million unless guarantor's credit rating falls below
EDF Trading North America, LLC BBB- $18,000 $18,000 $0
Baa3
Constellation Energy Generation, LLC BBB $30,000 $30,000 $0 No collateral if exposure under specified threshold
Hess Corporation BBB- $0 $0 $0 No specified threshold
Constellation Energy Services, Inc. BBB $0 $0 $0 Lesser of guaranty or threshold, currently no guaranty
Macquarie Energy, LLC A $15,000 $15,161 ($161) Up to $15,000 is guaranteed by Macquarie Bank Limited
Unlimited guaranty from Morgan Stanley, threshold set by table in
Morgan Stanley Capital Group Inc. A- $15,000 $16,369 ($1,369)
contract
Up to $10,000 is guaranteed by NextEra Energy Capital Holdings,
NextEra Energy Power Marketing, LLC. BBB+ $10,000 $2,139 $7,861
Inc.; $17,700 collateral held for exposures above threshold
NJR Energy Services Company NR $0 $0 $0 No specified threshold
Peninsula Energy Services Company, Inc. NR $0 $0 $0 No specified threshold
Peninsula Oil Company, Inc. NR $0 $0 $0 No specified threshold
PSEG Energy Resources & Trade, LLC BBB $5,000 $5,000 $0 Up to $5,000 is guaranteed by PSEG Power LLC
Sequent Energy Management, L.P. BBB $5,000 $5,000 $0 Unlimited guaranty from Williams Company, threshold is $5,000
Tri Gas & Oil Co., Inc. NR $0 $0 $0 No specified threshold
94 230
Paj 230
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
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 Highmark Delaware. Pre-
determined premiums consisting of City and employee contributions are subsequently paid to the State
of Delaware.
B. Workers’ Compensation Fund – Self-Insurance
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 records.
The City maintains a fund balance reserve to cover any claims incurred but not reported.
AMI Risk Consultants completed an updated valuation in fiscal year 2019. As of June 30, 2023, $211,777
is reserved for open claims in this fund. An appropriate umbrella policy for the excess coverage has
been purchased and is in effect as of June 30, 2023.
Workers’ Compensation activity is recorded in the Workers’ Compensation Fund as follows:
2023 2022
Claims payable, beginning of year $ 182,825 $ 288,538
Claims incurred 217,216 274,337
Payment of claims (188,264) (380,050)
Claims payable, end of year $ 211,777 $ 182,825
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 9).
There have been no significant reductions or settlements exceeding coverage in the past five fiscal
years.
COMPENSATED ABSENCES
The City grants a specific number of vacation days with pay to its employees. Upon termination or
retirement, an employee is paid for accumulated vacation days. The City also grants one paid sick day per
month to all employees, except for employees covered by the International Brotherhood of Electric
Workers (IBEW) contract. The IBEW employees are granted eleven sick days per year.
231
95
Paj 231
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
The City of Dover follows a terminal leave policy which varies with each of the four labor 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. 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
comp time, sick and vacation 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.
OTHER POST-EMPLOYMENT BENEFITS
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 City of Dover OPEB Plan is a post-retirement employee benefit program established for the purpose
of funding retiree health care as provided for in Chapter 80, Article IV, Division 5 of the Code of
Ordinances.
The OPEB Plan is a single employer defined benefit plan. The OPEB Plan provides retirement medical
coverage to pensioners and their eligible dependents in the City of Dover defined benefit and defined
contribution pension plans as well as the State of Delaware’s Police defined benefit plan.
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 five members - two Council members appointed by the Council President,
the City Manager, the Controller/Treasurer, and the Human Resources Director. The City Manager, the
Controller/Treasurer, and the Human Resources Director serve as ex-officio members. Milliman of
Albany, New York provides asset management advisory and consulting services to the Board.
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 of $2.70 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.
232
96
Paj 232
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Membership of the plan consisted of the following on June 30, 2023:
Retirees and beneficiaries receiving benefits 280
Terminated plan members entitled to but not yet receiving the benefits 13
Active plan members 321
Total 614
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, 2020,
through June 30, 2023.
• The American Federation of State, County, and Municipal Employees (AFSCME), Council 81 contract
period is July 1, 2020, through June 30, 2023.
• The Fraternal Order of Police Lodge #15 (FOP) union contract period is July 1, 2021, through June 30,
2024.
• The Dover Organization of Employees (DOE) union contract period is July 1, 2021, through June 30,
2024.
The eligibility provisions for early retirement are as follows:
SUMMARY OF PRINCIPAL PLAN PROVISIONS
Benefits for Civilians:
A. Covered Groups: Full-time DOE (formerly IUE), IBEW, AFSCME and non-union employees and their
dependents are covered.
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 (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.
(Continued)
233
97
Paj 233
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
(Continued)
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 are eligible for 50% of monthly payment of members eligible or not
yet eligible for an unreduced pension upon death or for DOE and non-union members hired prior
to July 1, 1994, if member completed 10 years of service.
SUMMARY OF PRINCIPAL PLAN PROVISIONS
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
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.
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
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
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 premium was $164.90 for 2023; for 2022, the standard
234
98
Paj 234
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
premium was $170.10. Spouses are not eligible for the reimbursement. Eligible retirees are:
1. Non-union and AFSCME 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.
Benefits for Police Officers:
A. Covered Groups: Full-time FOP employees and their dependents are covered. Only provisions for
members hired on or 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.
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.
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, 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 premium was $170.10 for 2022; for 2021, the standard
premium was $148.50. Spouses are not eligible for the reimbursement. Eligible retirees are members
who retired prior to September 30, 2006.
Employer Contributions:
The City of Dover funds the other post-employment 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:
235
99
Paj 235
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
General Government $ 2,526,261
Water and Wastewater Fund 307,632
Electric Revenue Fund 949,058
Total Contributions $ 3,782,951
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
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. For the year ended June 30, 2023, the City’s average contribution rate was 13.4% of covered
payroll of $28,253,889.
The components of the Net OPEB liability of the City on June 30, 2023, are as follows:
Other Post Employment Benefits Fund
Changes in Net OPEB Liability
Increase
Total (Decrease)
OPEB Plan Fiduciary Net OPEB
Liability Net Position Liability
Changes in Net OPEB Liability (a) (b) (a) - (b)
Balances as of June 30, 2022 $ 58,701,844 $ 48,342,818 $ 10,359,026
Changes for the year:
Service cost 1,195,018 - 1,195,018
Interest 3,994,126 - 3,994,126
Differences between expected and actual exp (733,957) - (733,957)
Changes in assumptions 4,429,099 - 4,429,099
Benefit payments (3,023,499) (3,023,499) -
Employer contributions - 3,782,951 (3,782,951)
Net investment income - 4,776,525 (4,776,525)
Trust administrative expenses - (1,650) 1,650
Balances as of June 30, 2023 $ 64,562,631 $ 53,877,145 $ 10,685,485
Plan Fiduciary Net Position as % of total OPEB Liability 82.4%
Rate of return. For the year ending June 30, 2023, the annual money-weighted rate of return on
investments, net of investment expense, was 9.59%. The money-weighted rate of return expresses
investment performance, net of investment expense, adjusted for the changing amounts invested.
236
100
Paj 236
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Actuarial Methods and Significant Assumptions
Actuarial cost method Entry Age Normal Funding Method with Level % of Payroll
Asset valuation date June 30, 2023
Asset valuation method Market value of assets
Actuarial assumptions:
Expected Return on Assets 7.0%
Discount rate 7.0%
Inflation rate 2.5%
Healthcare cost trend rates
Initial rate of 7.5% decreasing to 7.0% for 2025, 5.29% by 2030 and
Pre-Medicare
4.54% by 2050, ultimately leveling off at 4.04% in 2075.
Initial rate of 10.8% decreasing to 7.0% for 2025, 5.29% by 2030 and
Medicare
4.54% by 2050, ultimately leveling off at 4.04% in 2075.
Mortality
Active Employees:
SOA Pub-2010 General Employees Headcount Weighted Mortality Table,
Civilians projected on a fully generational basis using mortality improvement scale
MP-2021
SOA Pub-2010 Public Safety Employees Headcount Weighted Mortality
Police Officers Table, projected on a fully generational basis using mortality improvement
scale MP-2021
Terminated Vested Participants, Healthy Retirees and Spouses:
SOA Pub-2010 General Retirees Headcount Weighted Mortality Table,
Civilians projected on a fully generational basis using mortality improvement scale
MP-2021
SOA Pub-2010 Public Safety Retirees Headcount Weighted Mortality
Police Officers Table, projected on a fully generational basis using mortality improvement
scale MP-2021
Surviving Spouses
SOA Pub-2010 General Contingent Survivors Headcount Weighted
Civilians Mortality Table, projected on a fully generational basis using mortality
improvement scale MP-2021
SOA Pub-2010 Public Safety Contingent Survivors Headcount Weighted
Police Officers Mortality Table, projected on a fully generational basis using mortality
improvement scale MP-2021
Disabled Retirees
SOA Pub-2010 General Disabled Retirees Headcount Weighted Mortality
Civilians Table, projected on a fully generational basis using mortality improvement
scale MP-2021
Changes in Actuarial Assumptions or Methods
The long term expected rate of return on OPEB 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 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 target asset allocation as of June 30, 2023, are
summarized in the following table:
237
101
Paj 237
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
OPEB Trust
Long-Term Expected Rate of Return
Long-Term
Target Expected Real
Asset Class Allocation* Rate of Return
Cash & Short-Term Bond 9.00% 2.66% - 3.47%
Fixed Income 22.00% 2.27% - 6.37%
Equity 64.00% 7.29% - 11.11%
Real Estate 5.00% 8.18%
Long-Term Expected Rate of Return 7.00%
*The best-estimate range for the long-term expected rate of return is determined by adding expected
inflation to expected long-term real returns and reflecting expected volatility and correlation. The capital
market assumptions are per Milliman's investment consulting practice.
Discount Rate
The discount rate used to determine the liabilities under GASB 74 an 75 depends upon the entity’s funding
policy. The City has established an irrevocable Trust and adopted a funding policy to contribute the
Actuarial Determined Contribution (ADC) each year. Under this policy, the plan is projected to be solvent
in the future, and therefore the discount rate is the expected rate of return of 7.00%.
Sensitivity of the Net OPEB Liability to Changes in the Discount Rate
The following presents the net OPEB liability as of June 30, 2023, calculated using the discount rate of
7.00%, as well as what the City’s net OPEB liability would be if it were calculated using a discount rate that
is 1 percentage point lower (6.00%) or 1 percentage point higher (8.00%) than the current rate.
Other Post-Employment Benefits
1% Current 1%
Decrease Discount Rate Increase
6.00% 7.00% 8.00%
Net OPEB liability $ 19,596,069 $ 10,685,486 $ 3,379,669
Sensitivity of the Net OPEB Liability to Changes in the Healthcare Cost Trend Rate
The following presents the net OPEB liability as of June 30, 2023, calculated using the health care trend
rates assumed and what it would be using 1% higher and 1% lower health care trend rates:
238
102
Paj 238
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Health Care Trend Rates Assumptions
1% Current 1%
Decrease Discount Rate Increase
3.04% 4.04% 5.04%
Net OPEB liability $ 2,899,791 $ 10,685,486 $ 20,307,336
OPEB Expense and Deferred Outflows/Inflows of Resources Related to OPEB
For the year ended June 30, 2023, the City recognized OPEB expense (credit) of ($807,395) as calculated
in the following table:
OPEB Expense
Service cost $ 1,195,018
Interest 3,994,126
OPEB plan administrative expenses 1,650
Projected earnings on OPEB plan investments (3,410,520)
Current period recognition of deferred outflows/(inflows) of resources
Differences between expected and actual experience (3,700,308)
Net difference between projected and actual earnings on plan investments 415,173
Changes of assumptions 697,466
Total OPEB Credit $ (807,395)
On June 30, 2023, the City reported deferred outflows (inflows) of resources related to OPEB from the
following sources:
Deferred Outflows Deferred Inflows
Deferred Outflows (Inflows) of Resources
Differences between expected and actual experience $ - $ 5,399,234
Changes in assumptions 4,951,244 2,114,264
Net difference between projected and actual earnings in
2,613,494 -
OPEB plan investments
Total Deferred Outflows (Inflows) of Resources $ 7,564,738 $ 7,513,499
239
103
Paj 239
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Amounts reported as deferred inflows of resources related to OPEB will be recognized in OPEB expense
as follows:
Fiscal Year Ending June 30:
2024 $ (1,846,635)
2025 (1,137,532)
2026 1,461,034
2027 188,691
2028 461,892
Thereafter 923,790
Separate Other Postemployment Benefit fund financial statements have not been issued; accordingly,
they are presented separately, as follows:
The City of Dover, Delaware
Schedule of Other Post-Employment Benefits Trust Fund Net Position
June 30, 2023
Other
Post-Employment
Benefit Trust Fund
Assets:
Cash and cash equivalents $ 2,951,384
Receivables
Investments at Fair Value - Mutual Funds -
Total Assets 2,951,384
Liabilities:
Accounts Payable -
Total Liabilities -
Net Position:
Net Position Restricted for Retiree Health Benefits $ 2,951,384
240
104
Paj 240
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
The City of Dover, Delaware
Schedule of Changes in Other Post-Employment Benefits Trust Fund Net Position
June 30, 2023
Other
Post-Employment
Benefit Trust Fund
Additions:
Net Investment Income $ 4,776,525
City's Contribution-Payroll Based 235,551
City's Contribution-Lump Sum 3,547,400
Total Additions 8,559,476
Deductions:
Benefit Payments 3,023,499
General Administration 1,650
Total Deductions 3,025,149
Change in Net Position
Net Position - Beginning 48,342,818
Net Position - Ending $ 53,877,145
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 Mission Square. The assets are held in the name
of each participant with the Mission Square Retirement. 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 option for the Deferred Compensation Plan with Nationwide Retirement Solutions.
In May 1994, the City offered the 457 Deferred Compensation Plan to employees as their pension plan in
lieu of participating 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 $11,486,570 (market value) as of June 30, 2023, with 170 active
employees contributing $144,205. The Nationwide plan has assets of $3,880,510 (market value) as of
June 30, 2023, with 10 active employees contributing $9,469. 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 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, 2023, there are 359 employees eligible to enroll in the 457 Deferred Compensation Plan.
All amounts of compensation deferred under the plans, all property and rights purchased with those
amounts, and all income attributable to those amounts, property or rights are (until paid or made
available to the employee or other beneficiary) solely the property and rights of the individuals who
241
105
Paj 241
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
participate in the deferred compensation plan and are not subject to the claims of the City’s general
creditors.
RETIREMENT PLANS
The City participates and/or manages four retirement plans on behalf of its employees. Three of which
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 retirement plan. During fiscal year
2023, the total wages were $28.7 million. The number of employees eligible for pension benefits as of
June 30, 2023, is 359.
Following is the total of the City of Dover’s pension liabilities, pension assets, deferred outflows of
resources and deferred inflows of resources related to pensions, and the pension expense and
expenditures for the fiscal year ended June 30, 2023:
2023
Police General DPERS Total
Pension Net Position $ 15,053,250 $ 52,956,675 N/A $ 68,009,925
Pension Liabilities 16,807,646 72,744,686 N/A 89,552,332
Net Pension (Liabilities)/Asset (1,754,396) (19,788,011) $ 865,783 (20,676,624)
Deferred Outflows of Resources 1,031,969 5,445,082 4,443,242 10,920,293
Deferred Inflows of Resources - - (2,355,303) (2,355,303)
Pension Expense 59,172 5,065,048 1,235,836 6,360,056
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 for pension benefits. The contribution and funding
requirements of the plan are both established and amended by the City. The plan is administered by the
MissionSquare Retirement Corporation. The assets are held in the name of each participant with the
MissionSquare Retirement Trust. Quarterly statements are mailed to each participant by MissionSquare.
All administration fees are borne by the participants.
The Dover Organization of Employees (DOE) union contract renewed effective July 1, 2021, through
June 30, 2024. The contract’s mandatory minimum employee contribution (MMEC) as well as the City’s
minimum matching contribution was unchanged and is as follows:
Effective Date Minimum Employee Contribution City’s Match (Up to)
March 27, 2016 4% 7%
July 1, 2016 5% 8%
July 1, 2017 6% 9%
All other employees, except for FOP members, must contribute 3% of pensionable wages into the 401a
Plan. The City matches the 3% contribution into the 401a Plan. The City provides an additional dollar-for-
242
106
Paj 242
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
dollar match into the 401a Plan if the employee contributes to their 457 Plan, up to a maximum of 3% for
a total matching contribution not to exceed 6%. (See note 17 – Deferred Compensation Plan).
The 401a Plan and 457 Plan contributions are calculated on base wages plus on-call pay and pay
adjustments. 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. 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, 2023, there were 219 full-time employees enrolled in the 401a plan. The City contributed
a total of $611,176 on wages of approximately $9.8 million. Employees contributed $405,407 to the 401a
Money Purchase Plan. The market value of the 401a plan assets totaled $11,173,169 as of June 30, 2023.
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 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
uniformed police officers. 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.
Separate pension fund financial statements for the City Police Pension and General Employees’ Pension
Plan have not been issued; accordingly, they are presented separately, as follows:
243
107
Paj 243
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
The City of Dover, Delaware
Combining Schedule of Pension Trust Fund Net Position
For the Year Ended June 30, 2023
Police General
Pension Pension Totals
Assets:
Cash and cash equivalents $ 2,368,198 $ 8,019,966 $ 10,388,164
Investments at fair value - Mutual Funds 12,685,052 44,936,709 57,621,761
Total Assets 15,053,250 52,956,675 68,009,925
Liabilities:
Accounts Payable - - -
Net position held in trust for pension benefits $ 15,053,250 $ 52,956,675 $ 68,009,925
The City of Dover, Delaware
Combining Schedule of Changes in Pension Trust Fund Net Position
For the Year Ended June 30, 2023
Police General
Pension Pension Totals
Additions
Net investment income $ 989,896 $ 3,860,369 $ 4,850,265
City's contribution - payroll based - 4,348,625 4,348,625
City's contribution - lump sum - 1,000,000 1,000,000
Employee contribution - 209,416 209,416
State grants 765,608 - 765,608
Other 5,217 - 5,217
Total Additions to Net Position 1,760,721 9,418,410 11,179,131
Deductions
Benefit payments 1,506,847 4,522,211 6,029,058
General administration 4,370 16,341 20,711
Total Deductions From Net Position 1,511,217 4,538,552 6,049,769
Change in net position 249,504 4,879,858 5,129,362
Net Position - Beginning 14,803,746 48,076,817 62,880,563
Net Position - Ending $ 15,053,250 $ 52,956,675 $ 68,009,925
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
244
108
Paj 244
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
each plan. Investment management and consultant fees are paid from the Pension Trust Funds. All
actuarial costs are paid from other City funds.
1. 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, 2023, there are 43 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 2.5% of their average earnings for each year of continuous service. The maximum
benefit is 62.5% 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 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 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 seven members – 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
The City intends to continue to fund the Actuarially Determined Contribution (ADC) as provided for in the
actuarial valuation. 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
ADC.
245
109
Paj 245
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
The State contributes to the pension fund on behalf of the City based on 1) an allocation to the 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, 2023, the State contributed $765,607.
The ADC conforms to the entry age method as defined in GASB Statement No. 67/68. The City has interim
valuations completed each year between the required biennial valuations to monitor the funding
progress. The City’s actuary is Bolton of Towson, MD. The ADC is being amortized using the Entry Age
method.
Total contributions to the plan for the fiscal year ending June 30, 2023, were $0.8 million.
The ADC is based on a closed 10-year level dollar amortization of the Unfunded Actuarial Accrued Liability
(UAAL). The Schedule of Changes in the Net Pension Liability, and a Schedule of Employer Contributions
are presented as Required Supplementary Information (RSI) following the notes to the financial
statements.
Net Pension Liability
The total pension liability was determined by an actuarial valuation as of July 1, 2022, with liabilities rolled
forward to June 30, 2023. As of June 30, 2023, the plan was 89.56% funded. The total pension liability
for benefits was $16.8 million, and the fiduciary net position was $15.0 million, which resulted in a net
pension liability (NPL) of $1.8 million for the primary government. There are no active officers; therefore,
there is no covered payroll or 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, are presented
below:
Rate of return. For the year ended June 30, 2023, the annual money-weighted rate of return on
investments, net of investment expense, was 7.97%. The money-weighted rate of return expresses
investment performance, net of investment expense, adjusted for the changing amounts invested.
246
110
Paj 246
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Actuarial Methods and Significant Assumptions
Valuation date June 30, 2023
Actuarial cost method Entry Age
Amortization method Level Dollar
Remaining amortization period N/A; plan projected to be in surplus position as of July 1, 2022
Asset valuation method Market Value
Actuarial assumptions:
Inflation 2.5%
Salary Increases N/A
COLA for members in receipt of benefits 2.00%
Investment rate of return 6.5%, net of pension plan investment expense, including inflation
Retirement age N/A
Mortality:
Healthy retirees: Pub-2010 Safety Retirees Amount-Weighted Mortality Table with
generational projection from the 2010 base year using Scale MP-
2020
Disabled retirees: Pub-2010 Safety Disabled Retirees Amount-Weighted Mortality
Table with generational projection from the 2010 base year using
Scale MP-2020
Beneficiaries: Pub-2010 Contingent Survivors Amount-Weighted Mortality Table
with generational projection from the 2010 base year using Scale
MP-2020
Changes in Actuarial Assumptions or Methods
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.
247
111
Paj 247
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
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, 2023, are summarized in the following table:
Police Pension Fund
Long-Term Expected Rate of Return
Long-Term
Target Expected Real
Asset Class Allocation Rate of Return
US Cash 7.0% 0.68%
US Short (1-3 Yr) Government/Credit Bonds
6.0% 1.39%
US Interm (1-10 Yr) BBB Corporate Bonds4.0% 2.92%
US TIPS (Inflation-Indexed Bonds) 7.0% 1.71%
US Interm (1-10 Yr) Government/Credit Bonds
5.0% 1.77%
US Long (11-30 Yr) BBB Corporate Bonds2.5% 3.54%
US Long (11-30 Yr) Government/Credit Bonds
2.5% 2.73%
US High Yield Bonds 6.0% 3.93%
US Long STRIPS (20+ Yrs) 0.0% 4.25%
US Broad Value Equity 7.0% 4.46%
US Broad Growth Equity 3.5% 4.74%
US Large & Mid Cap Growth Equity 3.5% 4.64%
US Mid Cap Equity 3.5% 5.20%
US Mid Cap Value Equity 3.5% 4.75%
US Small Cap Value Equity 2.0% 5.74%
US Small Cap Growth Equity 3.0% 6.78%
Global REITs 3.0% 7.02%
Police Pension Fund
Changes in Net Pension Liability
Increase
Total (Decrease)
Pension Plan Fiduciary Net Pension
Liability Net Position Liability
(a) (b) (a) - (b)
Balances as of June 30, 2022 $ 17,552,192 $ 14,803,746 $ 2,748,446
Changes for the year:
Service cost - - -
Interest on total pension liability 1,091,919 - 1,091,919
Differences between expected and actual experience (329,618) - (329,618)
Changes of assumptions - - -
Benefit payments (1,506,847) (1,506,847) -
Employer contributions - 770,825 (770,825)
Net investment income - 989,896 (989,896)
Administrative expenses - (4,370) 4,370
Net Changes (744,546) 249,504 (994,050)
Balances as of June 30, 2023 $ 16,807,646 $ 15,053,250 $ 1,754,396
248
112
Paj 248
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
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.
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.
Police Pension Fund
1% Current 1%
Decrease Discount Rate Increase
5.50% 6.50% 7.50%
Net pension liability $ 3,224,351 $ 1,754,396 $ 483,015
Pension Expense, Deferred Outflows/Inflows of Resources Related to Pensions
For the year ended June 30, 2023, the City recognized pension credit of $59,172 calculated in the following
chart:
Police Pension Expense
July 1, 2022 to
June 30, 2023
Interest on total pension liability $ 1,091,919
Differences between expected and actual experience (329,618)
Projected earnings on pension plan investments (938,180)
Differences between expected and actual earnings on plan investments 230,681
Pension plan administrative expense 4,370
Total Pension Expense $ 59,172
As of June 30, 2023, the City reported deferred outflows/(inflows) of resources related to pension from
the following sources:
Police
Pension Plan
Total Deferred Outflows of Resources $ 1,031,969
249
113
Paj 249
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Amounts reported as deferred outflows of resources and deferred inflows of resources related to
pensions will be recognized in pension expense as follows:
Police
Pension Plan
Fiscal Year Ending June 30:
2024 $ 216,646
2025 121,923
2026 703,744
2027 (10,344)
2. City of Dover General Employee Pension Plan
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 valuation date, June 30, 2023, the General Employee Pension Plan is
comprised of the following:
Retired and beneficiaries currently receiving benefits: 218
Active employees:
Fully vested 70
Deferred vested 16
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, 2023, gross payroll earnings of $5.7 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
they attain 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 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 their 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
250
114
Paj 250
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
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 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. 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 Employees’ Pension plan to new
hires. 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 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.
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, and a Schedule of Employer
Contributions are presented as Required Supplementary Information (RSI) following the notes to the
financial statements.
Net Pension Liability
The total pension liability was determined by an actuarial valuation as of July 1, 2022, with liabilities rolled
forward to the June 30, 2023 measurement date. As of June 30, 2023, the plan was 72.8% funded. The
total pension liability for benefits was $72.7 million, and the fiduciary net position was $52.9 million, which
resulted in a net pension liability (NPL) of $19.8 million for the primary government. The covered payroll
(annual payroll of active employees covered by the plan) was $5.7 million and the ratio of the NPL to the
covered payroll was 349.32%.
Rate of return. For the year ended June 30, 2023, the annual money-weighted rate of return on
investments, net of investment expense, was 8.57%. The money-weighted rate of return expresses
investment performance, net of investment expense, adjusted for the changing amounts invested.
Key methods and assumptions used in calculating the total pension liability are presented in the following
chart:
251
115
Paj 251
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Methods and assumptions used to determine total pension liability:
Valuation date July 1, 2022 rolled forward to June 30, 2023
Actuarial cost method Entry Age Method
Asset valuation method Fair Market Value of assets on the measurement date
Interest Rates:
Discount Rate 6.5%
Investment rate of return 6.5%, net of pension plan investment expense, including inflation
Municipal Bond Rate N/A
Inflation 2.35%
Annual Pay Increases 3.0%
Measurement Date June 30, 2022
Participant Data Collected as of July 1, 2021
Cost of Living Increases None
Mortality
Pub-2010 General Employees Amount-Weighted Mortality Table with
-Pre-retirement: generational projection from the 2010 base year using Scale MP-2021
Pub-2010 General Retirees Amount-Weighted Mortality Table with
-Healthy retirees: generational projection from the 2010 base year using Scale MP-2021
Pub-2010 General Disabled Retirees Amount-Weighted Mortality Table
with generational projection from the 2010 base year using Scale MP-
-Disabled retirees: 2021
Pub-2010 Contingent Survivors Amount-Weighted Mortality Table with
-Beneficiaries: generational projection from the 2010 base year using Scale MP-2021
Changes in Actuarial Assumptions or Methods
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, 2023 are summarized in the following table:
General Employee Pension Plan
Long-Term Expected Rate of Return
Long-Term
Target Expected Real
Asset Class Allocation Rate of Return
US Cash 6.0% 0.68%
US Short (1-3 Yr) Government/Credit Bonds 5.0% 1.39%
US Interm (1-10 Yr) BBB Corporate Bonds 4.0% 2.92%
US TIPS (Inflation-Indexed Bonds) 6.0% 1.71%
US Interm (1-10 Yr) Government/Credit Bonds 4.0% 1.77%
US Long (11-30 Yr) BBB Corporate Bonds 2.5% 3.54%
US Long (11-30 Yr) Government/Credit Bonds 2.5% 2.73%
US High Yield Bonds 5.0% 3.93%
US Long STRIPS (20+ Yrs) 0.0% 4.25%
US Broad Value Equity 7.0% 4.46%
US Broad Growth Equity 4.5% 4.74%
US Large & Mid Cap Growth Equity 4.5% 4.64%
US Mid Cap Equity 4.0% 5.20%
252
116
Paj 252
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
General Employee Pension Fund
Changes in Net Pension Liability
Increase
Total (Decrease)
Pension Plan Fiduciary Net Pension
Liability Net Position Liability
(a) (b) (a) - (b)
Balances at June 30, 2022 $ 67,018,229 $ 48,076,817 $ 18,941,412
Changes for the year:
Service cost 476,900 - 476,900
Interest 4,209,213 - 4,209,213
Changes of benefit terms - - -
Differences between expected and actual experience 5,562,555 - 5,562,555
Changes of assumptions - - -
Contributions - employer - 5,348,625 (5,348,625)
Contributions - member - 209,416 (209,416)
Net investment income - 3,860,369 (3,860,369)
Benefit payments, including refunds of member contributions (4,522,211) (4,522,211) -
Administrative expense - (16,341) 16,341
Other -
Net Changes 5,726,457 4,879,858 846,599
Balances as of June 30, 2022 $ 72,744,686 $ 52,956,675 $ 19,788,011
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.
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 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.
General Employee Pension Fund
1% Current 1%
Decrease Discount Rate Increase
5.50% 6.50% 7.50%
Net pension liability $ 28,425,043 $ 19,788,011 $ 12,587,559
253
117
Paj 253
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Pension Expense, Deferred Outflows/Inflows of Resources Related to Pensions
For the year ended June 30, 2023, the City recognized pension expense of $5,065,048 as calculated in the
following chart:
General Employee Pension Expense
July 1, 2022 to
June 30, 2023
Service cost $ 476,900
Interest on the total pension liability 4,209,213
Changes of benefit terms -
Differences between expected and actual experience 3,220,505
Changes of assumptions 56,435
Employee contributions (209,416)
Projected earnings on pension plan investments (3,158,126)
Differences between expected and actual earnings on plan investments 453,196
Pension plan administrative expense 16,341
Other changes in fiduciary net position -
Total Pension Expense $ 5,065,048
As of June 30, 2023, the City reported deferred outflows/(inflows) of resources related to pension from
the following sources:
General
Employee
Pension Plan
Deferred Outflows of Resources
Differences between expected and actual experience $ 2,781,277
Net difference between projected and actual earnings on
pension plan investments 2,663,805
$ 5,445,082
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:
2024 $ 3,234,745
2025 191,138
2026 2,159,646
2027 (140,447)
254
118
Paj 254
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
3. Delaware Public Employee Retirement System - County and Municipal Police
and Firefighters’ Pension Plan
Plan Description and Contribution Information
The City participates in the “County and Municipal Police and Firefighters’ Pension Plan” (the Plan) 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).
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.
The Plan’s service benefits calculation is 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 more than 20 years. For this plan, final average monthly compensation is the monthly average
of the highest three consecutive years of compensation. Vesting is at five years of credited service.
As of June 30, 2023, city membership in this plan is comprised of the following:
Retired and beneficiaries currently receiving benefits 83
Active employees:
Fully vested 5 years 75
Non-Vested 34
The following are brief descriptions of the Plan. For a more complete description, please refer to the
Delaware Public Employees’ Retirement System CAFR on the web at:
https://open.omb.delaware.gov/FinancialReports/financials/FY21AnnualReport.pdf.
Retirement
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.
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.
255
119
Paj 255
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Survivor Benefits
If employee is receiving a pension, then eligible survivor receives 50% of pension; if employee is active,
eligible survivor receives 75% 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.
Contributions:
Employer – Determined by Board of Pension Trustees. Employer contributions were 16.59%, 16.03%, and
16.84% of earnings for the Fiscal Year 2023, 2022 and 2021, respectively. The City’s contributions to the
plan for years ended June 30, 2023, 2022 and 2021 were $1,008,343, $1,373,957, and $1,312,381,
respectively, and were equal to the required contributions for each year. Total eligible full-time wages
covered by the State plan were $8.6 million this fiscal year.
Member – 7% of compensation.
Basis of Presentation
The DPERS financial statements are prepared on the accrual basis of accounting, whereby expenses are
recorded when the liability is incurred, revenues are recorded in the accounting period in which they are
earned and become measurable, and investment purchases and sales are recorded as of the related trade
date. Plan member contributions are recognized in the period in which contributions are due. Employer
contributions are recognized when due and the employer has a legal requirement to provide
contributions. Benefits and refunds are recognized when due and payable in accordance with the terms
of the plan. 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 DPERS Plan and additions to/deductions from DPERS’s fiduciary net position have been
determined on the same basis as they are reported by DPERS.
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 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 8.2346% for the current
fiscal year, 8.1574% for the prior year and the change is a increase of 0.0772%.
Pension Liabilities, Pension Expense and Deferred Outflows of Resources and Deferred Inflows of
Resources related to Pensions
On June 30, 2023, the City reported a net pension asset of $865,783 for its proportionate share of the
collective net pension asset. The net pension asset was measured as of June 30, 2021, and the total
pension asset used to calculate the net pension asset was determined by an actuarial valuation as of
June 30, 2021, with update procedures used to roll forward the pension liability to June 30, 2022. The
City’s proportion of the net pension asset was based on the percentage of actual employer contributions.
The City recognized pension expense of $1,323,362 for the year ended June 30, 2023, associated with
membership within the Delaware State Police Pension Plan. As of June 30, 2023, the City reported
256
120
Paj 256
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
deferred outflows of resources and deferred inflows of resources related to pensions from the following
sources:
County and
Municipal Police
& Firefighter's
Pension Plan
Deferred Outflows of Resources
Differences between expected and actual experience $ 1,472,564
Change in proportion 19,667
Changes of assumptions 513,434
Net differences between projected and actual earnings 1,434,491
City contributions subsequent to the measurement date 1,003,086
Total Deferred Outflows of Resources $ 4,443,242
Deferred Inflows of Resources
Differences between expected and actual experience $ (359,968)
Changes in assumptions (907,961)
Net difference between actual and expected earnings -
Change in proportion (87,374)
Total Deferred Inflows of Resources $ (1,355,303)
The City’s contributions of $1,003,086 are subsequent to the measurement date and therefore are
reported as deferred outflows of resources and will be recognized as an increase of the net pension asset
in the year ending June 30, 2023.
Amounts reported as deferred outflows of resources and deferred inflows of resources related to
pensions will be recognized in pension expense as follows:
County and
Municipal
Police &
Firefighter's
Pension Plan
Fiscal Year Ending June 30:
2024 $ (86,295)
2025 (220,519)
2026 (32,276)
2027 2,293,175
2028 114,875
Thereafter 15,893
The proportionate share of the total pension liability for the June 30, 2022, measurement date was
determined by an actuarial valuation as of June 30, 2021, with update procedures used to roll forward the
total pension liability to June 30, 2022. These actuarial valuations used the following actuarial
assumptions:
257
121
Paj 257
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
Actuarial Assumptions
Investment rate of return/Discount rate 1 7.0%
Projected salary increases1 2.5% & Merit
Cost-of-living adjustments 0.0%
(1) Inflation is included at 2.5%
The total pension liabilities are measured based on assumptions pertaining to the interest rates, inflation
rates, and employee demographic behavior in future years. 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 assumptions are based on the PUB 2010 tables with gender adjustments for healthy annuitants
and disabled retirees and an adjusted version on MP-2020 mortality improvement scale on a fully
generational basis.
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 weighting the expected future real rates of return by
an asset allocation percentage, which is 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:
County and Municipal Police & Firefighter's Pension Plan
Long-Term Expected Rate of Return
Long-Term
Expected Real Asset
Rate of Return Allocation
Asset class:
Domestic equity 5.7% 31.8%
International equity 5.7 15.0
Fixed income 2.0 23.6
Alternative investments 7.8 21.5
Cash and equivalents - 8.1
Discount Rate
The discount rate for all plans used to measure the total pension liability was 7.0%. 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 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
258
122
Paj 258
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
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 Analysis of Net Pension Liability 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 7.0%, as well as what the Plans’ net 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):
County and Municipal Police & Firefighter's Pension Plan
(dollar amounts expressed in thousands)
1% Current 1%
Decrease Discount Rate Increase
6.00% 7.00% 8.00%
Proportionate share of the net pension liability (asset) $ 5,761 $ (866) $ (6,265)
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
259
123
Paj 259
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part C – Notes to the Basic Financial Statements Item 3.
This page intentionally left blank
260
124
Paj 260
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section Item 3.
PART D
REQUIRED SUPPLEMENTARY
INFORMATION
261
125
Paj 261
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
SERVICES TO OUR RESIDENTS AND CUSTOMERS
Animal Control Leaf Collection
Beautification Building Library
Bulky Trash Collection Parks & Recreation
Community Planning & Zoning
Development/Housing Police Protection
Community Policing
Elections Snow Removal
Electricity Stormwater
Economic Development Street
Maintenance/Cleaning
Emergency Preparedness
Trash Collection
Fire Protection
Tree Maintenance
Inspections & Code
Enforcement Water & Wastewater
262
126
Paj 262
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
CITY OF DOVER, DELAWARE
GENERAL FUND
Schedule of Revenues, Expenditures and Changes in Fund Balances
Budget and Actual (Non-GAAP Basis)
For the Year Ended June 30, 2023
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance $ 10,077,500 $ 13,219,100 $ 13,219,081 $ (19)
REVENUES:
Fines & Police Revenue 546,800 539,700 651,468 111,768
Library Revenues 103,100 143,400 147,504 4,104
Kent County Book Reimbursement 200,000 431,700 431,806 106
Business Licenses 1,450,000 1,450,000 1,452,182 2,182
Permits and Other Fees 1,383,000 1,994,400 2,453,910 459,510
Miscellaneous Charges 83,300 96,500 105,072 8,572
Police Extra Duty Fees 240,000 240,000 469,521 229,521
Property Taxes 15,825,000 16,101,300 16,105,462 4,162
Recreation Revenue 129,000 134,000 148,177 14,177
Franchise Fees 600,000 600,000 562,434 (37,566)
Sanitation Fees 3,564,200 3,564,200 3,652,779 88,579
Rent Revenue - Garrison Farm 110,000 110,000 113,315 3,315
Court of Chancery Fees 1,500,000 1,900,000 2,219,660 319,660
Investment Income 90,000 290,000 351,724 61,724
Interfund Service Receipts 6,181,400 6,181,400 6,123,476 (57,924)
Grants: -
Police Extra Duty 165,000 165,000 127,238 (37,762)
Police Grants Fund 287,500 287,500 290,000 2,500
Police Pension Grant 500,000 620,000 765,607 145,607
Green Energy Grant 98,500 98,500 98,500 -
Miscellaneous Federal Grant Revenue - 111,200 104,858 (6,342)
Miscellaneous State Grant Revenue - 105,000 92,263 (12,737)
Transfer from:
Transfer Tax 1,800,000 2,300,000 2,334,876 34,876
Municipal Street Aid 750,000 794,000 796,793 2,793
Civil Traffic Penalties 400,000 70,000 54,507 (15,493)
Water Fund 1,000,000 1,000,000 1,000,000 -
Wastewater Fund 1,000,000 1,000,000 1,000,000 -
Electric Fund 8,000,000 8,000,000 8,000,000 -
ARPA Grant - - 0 -
Total Revenues 46,006,800 48,327,800 49,653,132 1,325,332
TOTAL BEGINNING BALANCE & REVENUES $ 56,084,300 $ 61,546,900 $ 62,872,213 $ 1,325,313
(Continued)
263
127
Paj 263
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
(Continued)
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
EXPENDITURES:
Tax Assessor $ - $ - $ - $ -
Fire 724,000 741,200 759,257 (18,057)
Library 1,916,500 1,957,800 1,884,419 73,381
Recreation 1,341,300 1,367,700 1,312,315 55,385
Life Safety 594,700 620,900 576,359 44,541
Code Enforcement 821,300 1,007,000 948,976 58,024
Planning 757,600 730,200 655,845 74,355
Inspections 758,200 789,900 802,430 (12,530)
Police 19,206,200 19,512,800 18,762,136 750,664
Police Extra Duty 405,000 405,000 621,098 (216,098)
Streets 674,800 598,400 542,928 55,472
Stormwater 864,900 819,000 591,429 227,571
Sanitation 2,801,100 2,865,100 2,505,873 359,227
Public Works - Engineering 188,700 207,100 231,172 (24,072)
Allocated Expenditures:
City Clerk 379,300 385,800 360,341 25,459
Council 256,800 251,800 224,532 27,268
Grounds Maintenance 1,611,100 1,637,000 1,595,655 41,345
City Manager 1,251,200 1,299,600 1,219,627 79,973
Information Technology 832,700 848,400 832,236 16,164
Finance 1,109,500 1,157,200 1,051,814 105,386
Public Works-Administration 541,800 571,100 562,156 8,944
Facilities Management 844,200 861,900 827,809 34,091
Procurement and Inventory 754,800 781,600 767,002 14,598
Fleet Maintenance 941,100 1,024,000 986,335 37,665
Customer Services 1,393,300 1,438,800 1,321,297 117,503
Human Resources 488,300 472,800 390,910 81,890
Mayor 234,400 224,500 203,142 21,358
Insurance 950,000 950,000 928,854 21,146
Contribution to Downtown Dover Partnership 150,000 150,000 150,000 -
Subtotal 42,792,800 43,676,600 41,615,947 2,060,653
Appropriations:
Bank & Credit Card Fees 36,000 36,000 29,302 6,698
Debt Service - Principal and Interest 630,000 630,000 629,440 560
Appropriation to the General Employee Pension Fund 1,000,000 1,000,000 1,000,000 -
Transfer to Capital Fund for Projects 3,536,500 3,554,600 3,554,600 -
Retirees Health Care 2,328,500 2,328,500 2,328,500 -
Appropriation to Police Pension Fund 689,400 199,300 25,006 174,294
Transfer to Cable Franchise Reserve - - 9,164 (9,164)
Transfer to Electric Fund (ERP) 25,000 25,000 25,000 -
Appropriation to Police Pension Fund - State Grant 500,000 620,000 765,607 (145,607)
Street Lights 810,000 810,000 832,139 (22,139)
Total Expenditures 52,348,200 52,880,000 50,814,705 2,065,295
Budget Balance 3,736,100 8,666,900 12,057,508 (3,390,608)
Total Budget Balance & Expenditures $ 56,084,300 $ 61,546,900 $ 62,872,213 $ (1,325,313)
Budget Balance - Working Capital 12,057,508
Perspective and GAAP (Non-GAAP) Differences:
Reserve for Encumbrances -
Fair Value of Investment Adjustment (219,138)
Deferred Revenues - Non-spendable (122,482)
Inventory & Prepaids - Non-spendable (1,029,035)
Unassigned Fund Balance $ 10,686,853
264
128
Paj 264
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
Police Pension Fund
Schedule of Changes in Net Pension Liability, Related Ratios (in Thousands)
Fiscal Year Ending June 30,
2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Total Pension Liability
Service cost $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Interest 1,092 1,129 1,162 1,134 1,173 1,197 1,211 1,281 1,311 1,325
Differences between expected and actual experience (330) (246) - 206 (157) - - (836) 286 25
Changes of assumptions - 48 (134) 633 (88) (44) 116 - 932 -
Benefit payments (1,507) (1,517) (1,534) (1,537) (1,517) (1,541) (1,528) (1,528) (1,557) (1,548)
Net change in total pension liability (745) (586) (506) 436 (590) (388) (201) (1,083) 972 (198)
Total pension liability, beginning 17,552 18,138 18,644 18,208 18,798 19,186 19,387 20,471 19,499 19,697
Total pension liability, ending (a) $ 16,808 $ 17,552 $ 18,138 $ 18,644 $ 18,208 $ 18,798 $ 19,186 $ 19,388 $ 20,471 $ 19,499
Fiduciary Net Position
Contributions - employer $ 771 $ 1,287 $ 988 $ 1,033 $ 1,097 $ 1,295 $ 1,118 $ 1,093 $ 1,386 $ 1,229
Net investment income 990 (2,442) 3,816 439 820 908 1,433 279 283 1,583
Benefit payments, including refunds of member contr. (1,507) (1,517) (1,534) (1,537) (1,517) (1,541) (1,528) (1,528) (1,557) (1,548)
Administrative expenses (4) (12) (7) (5) (5) (5) (4) (4) (6) (20)
Net change in plan fiduciary net position 250 (2,684) 3,263 (70) 394 657 1,019 (160) 106 1,244
Fiduciary net position, beginning 14,804 17,488 14,225 14,295 13,900 13,243 12,225 12,385 12,279 11,035
Fiduciary net position, ending (b) 15,054 14,804 17,488 14,225 14,295 13,900 13,244 12,225 12,385 12,279
Net pension liability, ending = (a) - (b) $ 1,754 $ 2,748 $ 650 $ 4,419 $ 3,913 $ 4,898 $ 5,942 $ 7,163 $ 8,086 $ 7,220
Fiduciary net position as a % of total pension liability 89.56% 84.34% 96.42% 76.30% 78.51% 73.95% 69.03% 63.05% 60.50% 62.97%
Covered payroll N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
Net pension liability as a % of covered payroll N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
265
129
Paj 265
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
Police Pension Fund
Schedule of Employer Contributions
Contribution as
Fiscal Year Actuarially Actual Contribution a Percentage of
Ended Determined Employer Deficiency Covered Covered
June 30 Contribution Contribution (Excess) Payroll Payroll
2023 $ - $ 771 $ (771) $ - N/A
2022 1,115,164 1,287,062 (171,898) - N/A
2021 935,006 987,862 (52,856) - N/A
2020 964,518 1,033,149 (68,631) - N/A
2019 1,050,375 1,097,151 (46,776) - N/A
2018 1,205,092 1,294,750 (89,658) - N/A
2017 1,176,462 1,118,346 58,116 - N/A
2016 1,212,000 1,093,278 118,722 - N/A
2015 1,176,422 1,385,789 (209,367) - N/A
2014 1,155,110 1,229,363 (74,253) - N/A
Police Pension Fund
Schedule of Investment Returns
(1)
Fiscal year 2017 through 2023
Fiscal year ending June 30 2023 2022 2021 2020 2019 2018 2017
Money-weighted rate of return, net of investment expense 7.97% (15.21%) 29.77% 3.46% 6.43% 7.16% 12.34%
(1) This schedule is presented to illustrate the requirement to show information for 10 years. However, information prior to June 30, 2017 is not available.
266
130
Paj 266
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
The total pension liability was determined by an actuarial valuation as of June 30, 2023 with liabilities projected to the June 30, 2023
measurement date using the following actuarial assumptions, applied to all periods included in the measurement, unless otherwise specified. Any
significant changes during this period have been reflected as prescribed by GASB 67 and 68.
Actuarial Methods and Significant Assumptions
Valuation date June 30, 2023
Actuarial cost method Entry Age
Amortization method Level Dollar
Remaining amortization period N/A; plan projected to be in surplus position as of July 1, 2022
Asset valuation method Market Value
Actuarial assumptions:
Inflation 2.5%
Salary Increases N/A
COLA for members in receipt of benefits 2.00%
Investment rate of return 6.5%, net of pension plan investment expense, including inflation
Retirement age N/A
Mortality:
Healthy retirees: Pub-2010 Safety Retirees Amount-Weighted Mortality Table with
generational projection from the 2010 base year using Scale MP-
2020
Disabled retirees: Pub-2010 Safety Disabled Retirees Amount-Weighted Mortality
Table with generational projection from the 2010 base year using
Scale MP-2020
Beneficiaries: Pub-2010 Contingent Survivors Amount-Weighted Mortality Table
with generational projection from the 2010 base year using Scale
MP-2020
267
131
Paj 267
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
General Employee Pension Fund
Schedule of Changes in Net Pension Liability, Related Ratios (in Thousands)
2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Total Pension Liability
Service cost $ 477 $ 395 $ 396 $ 395 $ 424 $ 406 $ 433 $ 401 $ 459 $ 484
Interest 4,209 4,169 4,178 3,991 3,989 3,827 3,729 3,719 3,861 3,810
Changes of benefit terms - - - - - - - - - -
Differences between expected and actual experience 5,563 - - - - - - - - -
Changes of assumptions - - - - - 830 - - - -
Contributions - employer - 878 - 1,447 - 1,504 41 (267) (422) 111
Contributions - member - 113 (290) 1,260 (279) (99) 1,200 - 1,956 -
Net investment income -
Benefit payments, including refunds of member contr. (4,522) (4,561) (4,291) (4,120) (4,033) (3,976) (3,746) (3,718) (3,700) (3,654)
Administrative expense -
Other -
Net changes 5,727 994 (7) 2,973 101 2,492 1,657 135 2,154 751
Total pension liability, beginning 67,018 66,024 66,031 63,058 62,957 60,465 58,808 58,673 56,519 55,768
Total pension liability, ending (a) $ 72,745 $ 67,018 $ 66,024 $ 66,031 $ 63,058 $ 62,957 $ 60,465 $ 58,808 $ 58,673 $ 56,519
Fiduciary Net Position
Employer contributions $ 5,349 $ 4,482 $ 2,428 $ 2,606 $ 2,704 $ 4,777 $ 2,877 $ 3,090 $ 3,420 $ 3,473
Member contributions 209 171 173 183 190 195 202 202 209 212
Investment income net of investment expenses 3,860 (7,865) 12,706 1,550 2,765 2,757 4,351 850 955 4,153
Benefit payments (4,522) (4,561) (4,292) (4,120) (4,033) (3,976) (3,746) (3,718) (3,700) (3,654)
Administrative expenses (16) (52) (21) (19) (19) (18) (18) (16) (19) (20)
Net change in plan fiduciary net position 4,880 (7,825) 10,994 200 1,607 3,735 3,666 408 865 4,164
Fiduciary net position, beginning 48,077 55,902 44,908 44,708 43,100 39,364 35,699 35,291 34,426 30,263
Fiduciary net position, ending (b) 52,957 48,077 55,902 44,908 44,708 43,100 39,365 35,699 35,291 34,427
Net pension liability, ending = (a) - (b) $ 19,788 $ 18,941 $ 10,122 $ 21,123 $ 18,350 $ 19,857 $ 21,100 $ 23,109 $ 23,382 $ 22,092
Fiduciary net position as a % of total pension liability 72.80% 71.74% 84.67% 68.01% 70.90% 68.46% 65.10% 60.70% 60.15% 60.91%
Covered payroll $ 5,665 $ 4,569 $ 5,067 $ 5,219 $** 5,557 *$ 5,561 $ 5,636 $ 5,504 $ 5,864 $ 5,971
Net pension liability as a % of covered payroll 349.32% 414.56% 199.79% 404.77% 330.20% 357.06% 374.39% 419.88% 398.73% 370.03%
Covered payroll historical adjustments as follows:
* 6/30/2019 - $5,557,431 corrected covered payroll. Total pensionable compensation from the plan year ending 6/30/2018 per census data. $5,395,564 times (x) 3.00% based on
the assumed rate of annual pay increases for the plan. (Related Ratios FY20 report presentation was $5,396).
** 6/30/2020 - Adjusted covered payroll $5,218,784 represents the total pensionable compensation for plan participants from the plan year ending 6/30/2020, based on the census
data that was provided as of 7/1/2020. (Related Ratios FY20 report presentation was $5,067).
268
132
Paj 268
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
General Employee Pension Plan
Schedule of Employer Contributions
Contribution as
Fiscal Year Actuarially Actual Contribution a Percentage of
Ended Determined Employer Deficiency Covered Covered
June 30 Contribution Contribution (Excess) Payroll Payroll
2023 $ 2,871,000 $ 5,349,000 $ (2,478,000) $ 5,665,000 94.42%
2022 3,232,888 3,248,190 (15,302) 4,569,076 71.09%
2021 2,881,048 2,427,721 453,327 5,066,622 47.92%
2020 2,914,587 2,606,067 308,520 5,218,784 49.94%
2019 2,885,737 2,703,583 182,154 5,557,431 48.65%
2018 3,016,283 4,777,466 (1,761,183) 5,561,300 85.91%
2017 2,824,098 2,876,657 (52,559) 5,635,987 51.04%
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%
There were historical adjustments made to covered payroll for 2019 and 2020, as noted on the Schedule of
Changes in Net Pension Liability, Related Ratios (in Thousands).
General Employee Pension Plan
Schedule of Investment Returns
(1)
Fiscal year 2017 through 2023
Fiscal year ending June 30 2023 2022 2021 2020 2019 2018 2017
Money-weighted rate of return, net of investment expense 8.57% (15.35%) 29.71% 3.64% 6.76% 7.12% 12.50%
(1) This schedule is presented to illustrate the requirement to show information for 10 years. However, information prior to June 30, 2017 is not available.
269
133
Paj 269
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
The total pension liability was determined by an actuarial valuation as of June 30, 2023 with liabilities projected to the June 30, 2023
measurement date using the following actuarial assumptions, applied to all periods included in the measurement, unless otherwise specified. Any
significant changes during this period have been reflected as prescribed by GASB 67 and 68.
Methods and assumptions used to determine total pension liability:
Valuation date July 1, 2022 rolled forward to June 30, 2023
Actuarial cost method Entry Age Method
Asset valuation method Fair Market Value of assets on the measurement date
Interest Rates:
Discount Rate 6.5%
Investment rate of return 6.5%, net of pension plan investment expense, including inflation
Municipal Bond Rate N/A
Inflation 2.35%
Annual Pay Increases 3.0%
Measurement Date June 30, 2022
Participant Data Collected as of July 1, 2021
Cost of Living Increases None
Mortality
Pub-2010 General Employees Amount-Weighted Mortality Table with
-Pre-retirement: generational projection from the 2010 base year using Scale MP-2021
Pub-2010 General Retirees Amount-Weighted Mortality Table with
-Healthy retirees: generational projection from the 2010 base year using Scale MP-2021
Pub-2010 General Disabled Retirees Amount-Weighted Mortality Table
with generational projection from the 2010 base year using Scale MP-
-Disabled retirees: 2021
Pub-2010 Contingent Survivors Amount-Weighted Mortality Table with
-Beneficiaries: generational projection from the 2010 base year using Scale MP-2021
270
134
Paj 270
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
County & Municipal Police and Firefighter's Pension Plan
Schedule of the City of Dover's Proportionate Share of the Net Pension Liability
Measurement Date
2022 2021 2020 2019 2018 2017 2016 2015 2014
City's proportion of the net pension liability(asset) 8.2346% 8.1574% 8.5117% 8.3407% 8.4242% 8.6629% 9.0042% 9.6070% 9.6334%
City's proportionate share of the net pension liability(asset) $ (865,783) $(11,224,983) $1,308,109 $2,395,686 $1,940,156 $ 873,337 $1,431,281 $ (524,958) $(1,042,117)
City's covered payroll 8,560,011 7,910,676 7,760,905 7,372,815 6,843,159 6,996,159 7,117,770 7,060,453 6,582,053
City's proportionate share of the net pension liability(asset)
as a percentage of its covered payroll (10.11%) (141.90%) 16.86% 32.49% 28.35% 12.48% 20.11% (7.44%) (15.83%)
Plan fiduciary net position as a percentage of the total
pension liability 101.95% 128.19% 96.67% 93.25% 94.10% 109.23% 105.59% 101.97% 104.47%
County & Municipal Police and Firefighter's Pension Plan
Schedule of City of Dover's Contributions
Fiscal Year Ending
2022 2021 2020 2019 2018 2017 2016 2015 # 2014
Contractually required contribution $ 1,375,074 $ 1,328,868 $ 1,317,526 $ 1,276,048 $ 1,258,817 $ 944,356 $ 951,199 $ 977,587 $ 933,750
Contributions in relation to the contractually
required contribution (1,375,074) (1,328,868) (1,317,526) (1,276,048) (1,258,817) (944,356) (951,199) (977,587) (933,750)
Contribution deficiency (excess) $ - $ - $ - $ - $ - $ - $ - $ - $ -
City's covered payroll $ 8,560,011 $ 7,910,676 $ 7,760,905 $ 7,372,815 $ 6,843,159 $ 6,996,159 $ 7,117,770 $ 7,060,453 $ 6,582,053
Contributions as a percentage of covered payroll 16.06% 16.80% 16.98% 17.31% 18.40% 13.50% 13.36% 13.85% 14.19%
135
271
Paj 271
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
OPEB Trust Fund
Schedule of Changes in Net OPEB Liability, Related Ratios
(In Thousands)
Fiscal Year Ending June 30
2023 2022 2021 2020 2019 2018 2017
Total OPEB Liability
Service cost $ 1,195 $ 1,118 $ 1,089 $ 1,120 $ 1,202 $ 1,222 $ 1,655
Interest 3,994 4,057 4,095 4,211 4,288 4,498 4,682
Experience Losses/(Gains) (734) - - - - - -
Changes in Assumptions 4,429 (2,762) (5,370) (4,758) (5,152) (6,202) (2,871)
Effect of assumption changes or inputs - (3,524) 2,448 483 1,311 - (4,833)
Benefit payments (net of retiree contributions) (3,023) (2,903) (2,867) (2,755) (2,748) (2,704) (2,663)
Net change in total OPEB liability 5,861 (4,014) (605) (1,699) (1,099) (3,186) (4,030)
Total OPEB liability, beginning 58,702 62,716 63,321 65,020 66,119 69,305 73,335
Total OPEB liability, ending (a) $ 64,563 $ 58,702 $ 62,716 $ 63,321 $ 65,020 $ 66,119 $ 69,305
Fiduciary Net Position
Employer contributions $ 3,783 $ 4,042 $ 3,504 $ 4,326 $ 5,448 $ 5,722 $ 4,603
Net Investment Income 4,777 (8,960) 12,864 1,871 2,184 2,295 3,074
Benefit payments (3,023) (2,903) (2,867) (2,755) (2,748) (2,704) (2,663)
Administrative expenses (2) (7) (3) (9) (3) (8) (3)
Net change in plan fiduciary net position 5,535 (7,828) 13,498 3,433 4,881 5,305 5,011
Fiduciary net position, beginning 48,343 56,171 42,673 39,240 34,359 29,054 24,043
Fiduciary net position, ending (b) $ 53,878 $ 48,343 $ 56,171 $ 42,673 $ 39,240 $ 34,359 $ 29,054
Net OPEB liability, ending = (a) - (b) $ 10,685 $ 10,359 $ 6,545 $ 20,648 $ 25,780 $ 31,760 $ 40,251
Fiduciary net position as a % of total OPEB liability 83.45% 82.40% 89.60% 67.40% 60.40% 52.00% 41.90%
Covered payroll $ 28,254 $ 20,250 $ 19,756 $ 20,262 $ 19,578 $ 19,101 $ 17,657
Net OPEB liability as a % of covered payroll 37.82% 51.20% 33.10% 101.90% 131.70% 162.20% 210.70%
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.
136
272
Paj 272
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
OPEB Trust Fund
Schedule of City’s Contributions
(In Thousands)
For the year ended June 30
2023 2022 2021 2020 2019 2018 2017
Actuarially determined contribution (ADC) $ 1,928 $ 1,712 $ 2,780 $ 3,190 $ 4,044 $ 4,560 $ 4,644
Contributions in relation to the ADC (3,783) (4,042) (3,504) (4,326) (5,447) (5,722) (4,603)
Contributions deficiency / (excess) $ (1,855) $ (2,330) $ (724) $ (1,136) $ (1,403) $ (1,162) $ 41
Covered payroll $ 28,254 $ 20,250 $ 19,756 $ 20,262 $ 19,580 $ 19,578 $ 19,101
Contributions as a percentage of covered payroll 13.4% 20.0% 17.7% 21.4% 27.8% 29.2% 24.1%
This schedule is presented to illustrate the requirement to show information for 10 years. However, until a full 10-year trend is compiled, governments should
present information for those years for which information is available.
Post-Employment Other than Pensions Plan (OPEB)
Schedule of Investment Returns
(1)
Fiscal year 2017 through 2023
Fiscal year ending June 30 2023 2022 2021 2020 2019 2018 2017
Money-weighted rate of return, net of investment expense 9.90% (16.04%) 30.15% 4.77% 6.10% 7.87% 12.66%
(1) This schedule is presented to illustrate the requirement to show information for 10 years. However, information prior to June 30, 2017 is not available.
273
137
Paj 273
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
Actuarial Methods and Significant Assumptions
Actuarial cost method Entry Age Normal Funding Method with Level % of Payroll
Asset valuation date June 30, 2023
Asset valuation method Market value of assets
Actuarial assumptions:
Expected Return on Assets 7.0%
Discount rate 7.0%
Inflation rate 2.5%
Healthcare cost trend rates
Initial rate of 7.5% decreasing to 7.0% for 2025, 5.29% by 2030 and
Pre-Medicare
4.54% by 2050, ultimately leveling off at 4.04% in 2075.
Initial rate of 10.8% decreasing to 7.0% for 2025, 5.29% by 2030 and
Medicare
4.54% by 2050, ultimately leveling off at 4.04% in 2075.
Mortality
Active Employees:
SOA Pub-2010 General Employees Headcount Weighted Mortality Table,
Civilians projected on a fully generational basis using mortality improvement scale
MP-2021
SOA Pub-2010 Public Safety Employees Headcount Weighted Mortality
Police Officers Table, projected on a fully generational basis using mortality improvement
scale MP-2021
Terminated Vested Participants, Healthy Retirees and Spouses:
SOA Pub-2010 General Retirees Headcount Weighted Mortality Table,
Civilians projected on a fully generational basis using mortality improvement scale
MP-2021
SOA Pub-2010 Public Safety Retirees Headcount Weighted Mortality
Police Officers Table, projected on a fully generational basis using mortality improvement
scale MP-2021
Surviving Spouses
SOA Pub-2010 General Contingent Survivors Headcount Weighted
Civilians Mortality Table, projected on a fully generational basis using mortality
improvement scale MP-2021
SOA Pub-2010 Public Safety Contingent Survivors Headcount Weighted
Police Officers Mortality Table, projected on a fully generational basis using mortality
improvement scale MP-2021
Disabled Retirees
SOA Pub-2010 General Disabled Retirees Headcount Weighted Mortality
Civilians Table, projected on a fully generational basis using mortality improvement
scale MP-2021
SOA Pub-2010 Public Safety Disabled Retirees Headcount Weighted
Police Officers Mortality Table, projected on a fully generational basis using mortality
improvement scale MP-2021
274
138
Paj 274
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
NOTES TO REQUIRED SUPPLEMENTARY INFORMATION
GOVERNMENTAL BUDGETS
Budgetary Basis of Accounting
The City prepares its budget for the General Fund revenue on a modified accrual basis. The
expenditure is 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 and are not
on a modified accrual basis. 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.
General Fund actual revenues exceeded the final budget by $1,325,332 with positive variances in fines &
police revenue, permits & other fees, police extra duty fees, recreation revenue, sanitation fees, rent
revenue – garrison farm, court of chancery fees, investment income, interfund service receipts, police
grants fund, police pension grant, transfer tax, and municipal street aid. The sources of revenues with
negative variances are police extra duty, franchise fees, interfund service receipts, property taxes,
miscellaneous state grant revenue, and civil traffic penalties. Actual total expenditures were lower than
budget by $2,065,295 due to lower than budgeted expense across almost all functions apart from fire,
inspections, police extra duty, and public works engineering. The net result is an increase of $3,390,608
to the General Fund ending fund balance.
Budget Amendments
During this fiscal year, the City Council amended the budget two times. The budget amendment
ordinances were primarily for the following purposes:
1. To re-appropriate budget balances for ongoing capital projects, to amend the grant budgets and
reserve accounts for the actual results from the prior fiscal year and to adjust program revenues
and expenses based on actual amounts.
2. To amend revenue and expense accounts based on actual experience during fiscal year 2023.
The differences for the year ended June 30, 2023 were as follows:
Total revenues- budgetary basis $ 49,653,132
Total expenditures- budgetary basis 50,814,705
Net decrease in fund balance- budgetary basis (1,161,573)
Perspective differences
Transfer to/from Reserves (193,530)
Leases -
General Fund Subfund Expense Activity for the Capital Project Fund (4,882,142)
Intrafund Transfers to the General Fund- Capital Projects Fund 3,554,600
General Fund Subfund Revenue Activity for the Capital Project Fund 1,959,642
Fair Value of Investments (152,683)
Deferred Revenue Adjustment 203,237
Net increase in fund balance - GAAP Basis $ (672,449)
275
139
Paj 275
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part D – Required Supplementary Information Item 3.
This page intentionally left blank
276
140
Paj 276
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section Item 3.
PART E
SUPPLEMENTARY INFORMATION
277
141
Paj 277
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part E – Supplementary Information Item 3.
This page intentionally left blank
278
142
Paj 278
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part E – Supplementary Information Item 3.
FINANCIAL STATEMENTS
GENERAL FUND COMBINING SCHEDULES
The General Fund contains a sub-fund for capital projects which is separately budgeted. The
combining schedules are presented in the supplementary information.
The budgetary comparison for the Governmental Capital Projects Fund has its own separate
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.
279
143
Paj 279
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part E – Supplementary Information Item 3.
The City of Dover, Delaware
Combining General Fund Balance Sheet
June 30, 2023
General Total
General Capital Projects General
Fund Fund Funds
Assets:
Cash and Cash Equivalents $ 6,590,987 $ 6,422,209 $ 13,013,196
Investments 4,972,074 3,466,158 8,438,232
Restricted Investments 19,322 - 19,322
Receivables, net
Accounts 2,881,306 18,321 2,899,627
Taxes 36,928 - 36,928
Due from Other Funds 553,217 (2,884) 550,333
Temporary Advances 107,800 - 107,800
Prepaid Items 855,088 - 855,088
Inventory, at Cost 173,947 - 173,947
Total Assets $ 16,190,668 $ 9,903,804 $ 26,094,472
Liabilities:
Accounts Payable $ 1,351,832 $ 78,826 $ 1,430,658
Unearned Revenue 89,375 58,825 148,200
Due to Other Funds 265 - 265
Other 70,225 - 70,225
Total Liabilities 1,511,698 137,651 1,649,349
Deferred Inflows of Resources:
Unavailable revenue 76,446 - 76,446
Leases Revenue 2,038,940 - 2,038,940
Total Deferred Inflows of Resources 2,115,386 - 2,115,386
Fund Balances:
Non-Spendable
Inventory and Prepaids 1,029,035 - 1,029,035
Library Endowment 5,000 - 5,000
Patronage Stock 16,594 - 16,594
Restricted
Library Endowment 2,728 - 2,728
Verizon Cable Franchise 73,979 - 73,979
Committed
Contingency 749,396 - 749,396
Parkland Reserve - 1,449,173 1,449,173
Assigned
Capital Projects - 8,316,979 8,316,979
Unassigned 10,686,853 - 10,686,853
Total Fund Balances 12,563,585 9,766,153 22,329,737
Total Liabilities and Fund Balances $ 16,190,669 $ 9,903,804 $ 26,094,472
280
144
Paj 280
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part E – Supplementary Information Item 3.
The City of Dover, Delaware
Combining Schedule of Revenues, Expenditures and
Changes in Fund Balances of the General Fund (Non-GAAP Basis)
For the Year Ended June 30, 2023
General Total
General Capital Projects General
Fund Fund Funds
Revenues
Fines $ 651,468 $ - $ 651,468
Library Revenue- General 147,504 - 147,504
Library Revenue County Reimbursement 431,806 - 431,806
Licenses and Permits 3,906,092 - 3,906,092
Sanitation Fees 3,652,779 - 3,652,779
Miscellaneous Services 1,398,519 1,615,389 3,013,908
Property Taxes 16,105,462 - 16,105,462
Grants Received 1,478,466 180,397 1,658,863
Court of Chancery Fees 2,219,660 - 2,219,660
Investment Income 322,422 8,181 330,603
Total Revenues 30,314,178 1,803,967 32,118,145
Expenditures
Current:
General Government 3,054,397 - 3,054,397
Library Services 1,884,419 67,183 1,951,602
Public Safety and Law Enforcement 22,470,256 1,489,374 23,959,630
Public Works 3,602,049 2,185,669 5,787,718
Recreational Services 1,312,315 281,341 1,593,656
Streets and Sanitation Services 3,048,801 665,585 3,714,386
Engineering services 231,172 - 231,172
Financial Administration 3,205,347 110,293 3,315,640
Garage and Stores 1,753,337 82,697 1,836,034
Insurance 928,854 - 928,854
Retiree Health Care 2,328,500 - 2,328,500
Employee Pension 1,000,000 - 1,000,000
Community and Economic Development 150,000 - 150,000
Street Lights 832,139 - 832,139
Debt Service:
Principal Retirement 496,787 - 496,787
Interest and Fiscal Charges 132,653 - 132,653
Total Expenditures 46,431,026 4,882,142 51,313,168
Excess (deficiency) of Revenues over Expenditures (16,116,848) (3,078,175) (19,195,023)
Other Financing Sources and Uses
Reserve Transfers - 150,000 150,000
Interfund Transfers 14,955,275 3,554,600 18,509,875
Total Other Financing Sources and Uses 14,955,275 3,704,600 18,659,875
Net Change in Fund Balances (1,161,573) 626,425 (535,148)
Fund Balances at Beginning of Year 13,219,081 5,556,567 18,775,648
Fund Balances at End of Year 12,057,508 6,182,992 18,240,500
Perspective and GAAP (Non-GAAP) Differences:
Fair Value of Investment Adjustment (219,138) (152,683) (371,821)
Deferred Revenues - Non-spendable (122,482) - (122,482)
Inventory & Prepaids - Non-spendable (1,029,035) - (1,029,035)
Capital Asset - Assigned - (6,030,309) (6,030,309)
Unassigned Fund Balance $ 10,686,853 $ - $ 10,686,853
281
145
Paj 281
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part E – Supplementary Information Item 3.
City of Dover, Delaware
Governmental Capital Projects Fund
Schedule of Revenues, Expenditures and Changes in Fund Balances
Budget & Actual (Non-GAAP Basis)
For the Year Ended June 30, 2023
Variance
Original Final Positive
Budget Budget Actual (Negative)
Beginning Balance - Working Capital $ 463,900 $ 5,556,500 $ 5,556,567 $ 67
Revenues:
State Grant - Other 1,452,500 1,695,600 180,397 (1,515,203)
Police Grants - 5,700 5,675 (25)
Miscellaneous Receipts - 1,179,000 1,158,665 (20,335)
Transfer from General Fund for Projects 3,536,500 3,554,600 3,554,600 -
Transfer from Parkland Reserve 1,045,000 1,334,000 - (1,334,000)
Transfer from Capital Asset Reserve 290,000 340,000 150,000 (190,000)
Transfer from Lodging Tax 275,000 450,000 464,905 14,905
Transfer from Other Reserves - - - -
Total Revenues 6,599,000 8,558,900 5,514,242 (3,044,658)
Total Beginning Balance & Revenues $ 7,062,900 $ 14,115,400 $ 11,070,809 $ (3,044,591)
Expenditures:
Fire $ 360,800 $ 507,100 $ 448,005 $ 59,095
Library - 154,500 67,183 87,317
Recreation 1,940,000 2,348,700 281,341 2,067,359
Code Enforcement 25,300 29,000 - 29,000
Planning - - - -
Inspections - 30,100 - 30,100
Police 858,200 1,202,000 1,041,369 160,631
Streets 128,000 3,011,600 196,798 2,814,802
Sanitation 527,000 1,225,400 468,787 756,613
Grounds 93,900 154,300 118,067 36,233
Stormwater 1,865,700 3,437,500 1,127,857 2,309,643
Information Technology 153,100 160,600 110,293 50,307
Facilities Management 200,000 1,019,300 939,745 79,555
Fleet Maintenance - 5,700 - 5,700
Purchasing 172,000 152,700 82,697 70,003
Subtotal 6,324,000 13,438,500 4,882,142 8,556,358
Transfers and Miscellaneous Expenses:
Transfer to Capital Asset Reserve - - - -
Transfer to Parkland Reserve - - - -
Transfer to Other Reserve - - - -
Total Expenditures 6,324,000 13,438,500 4,882,142 8,556,358
Budget Balance - Working Capital 738,900 676,900 6,188,667 (5,511,767)
Budget Balance & Expenditures $ 7,062,900 $ 14,115,400 $ 11,070,809 $ 3,044,591
Budget Balance - Working Capital $ 6,188,667
Perspective and GAAP (Non-GAAP) Differences:
Fair value of investment adjustment (152,683)
Assigned to Capital assets 2,280,995
Committed to Parks & Recreation improvements 1,449,173
Total Fund Balances $ 9,766,152
282
146
Paj 282
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part E – Supplementary Information Item 3.
FINANCIAL STATEMENTS SPECIAL REVENUE FUNDS
Special Revenue Funds include the group of funds classified as grant funds, Lodging Tax Fund, 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.
POLICE FEDERAL GRANTS
The City of Dover Police Department receives various grants from the U.S. Department of
Justice for local law enforcement. All federal grant transactions are recorded in this fund.
POLICE STATE GRANTS
The City of Dover Police Department receives various grants from the State of Delaware for
public and highway safety. All state 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, Miscellaneous entities, and the Federal Government. Activities associated with these
grants are recorded in 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
The City receives a U.S. Department of Housing and Urban Development Entitlement Grant for
the Community Development Block Grant Program. This is to provide decent housing, a suitable
living environment and expand economic opportunities primarily for people of low and moderate
incomes.
283
147
Paj 283
2023 Annual Comprehensive Financial Report for the City of Dover, Delaware
Financial Section – Part E – Supplementary Information Item 3.
FINANCIAL STATEMENTS SPECIAL REVENUE FUNDS
(continued)
ARPA FUNDING GRANT
The American Rescue Plan Act provided relief funds to the City of Dover due to the loss of
public sector revenue due to the coronavirus pandemic.
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 respective districts. The City receives these funds
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)
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