Page 1
LEGISLATIVE, FINANCE, AND
ADMINISTRATION COMMITTEE
AGENDA
FEBRUARY 9, 2015 - 5:45 P.M.
CITY HALL COUNCIL CHAMBERS
15 LOOCKERMAN PLAZA
DOVER, DELAWARE
PUBLIC COMMENTS ARE WELCOMED ON ANY ITEM AND WILL BE PERMITTED AT APPROPRIATE
TIMES. WHEN POSSIBLE, PLEASE NOTIFY THE CITY CLERK (736-7008 OR E-MAIL AT
CITYCLERK@DOVER.DE.US) SHOULD YOU WISH TO BE RECOGNIZED.
AGENDA ADDITIONS/DELETIONS
1. PROPOSED ORDINANCES
A. #2015-03 AMENDING CHAPTER 102 - TAXATION, ARTICLE III - REALTY TRANSFER TAX,
SECTION 102-71 - DEFINITIONS; ARTICLE IV - ABATEMENT OF REAL ESTATE TAXES,
SECTION 102-113 - QUALIFICATIONS; AND ARTICLE V - TAX CREDITS FOR HISTORIC
PROPERTIES, SECTION 102-152 - APPLICATION REQUIREMENTS AND SECTION 102-153 -
APPLICATION REVIEW AND APPROVAL
(SPONSORS: ANDERSON, BONAR, SLAVIN, AND TOWNSHEND)
(STAFF RECOMMENDS ADOPTION OF THE PROPOSED ORDINANCE AMENDMENTS)
(DUE TO TIME CONSTRAINTS, THIS ITEM HAS BEEN PLACED ON THE COUNCIL AGENDA FOR THE
MEETING BEING HELD LATER IN THE EVENING)
B. #2015-04 AMENDING APPENDIX C - DOWNTOWN REDEVELOPMENT
(SPONSORS: ANDERSON, BONAR, SLAVIN, AND TOWNSHEND)
(STAFF RECOMMENDS ADOPTION OF THE PROPOSED ORDINANCE AMENDMENTS)
(DUE TO TIME CONSTRAINTS, THIS ITEM HAS BEEN PLACED ON THE COUNCIL AGENDA FOR THE
MEETING BEING HELD LATER IN THE EVENING)
C. #2015-05 FISCAL YEAR 2015 SECOND BUDGET AMENDMENT
(STAFF RECOMMENDS ADOPTION OF THE PROPOSED BUDGET AMENDMENTS FOR FISCAL YEAR
2015 AND CONSIDERATION OF THE RECOMMENDATION TO REPLENISH THE CONTINGENCY RESERVE
$300,000 AND TRANSFER $85,000 TO THE CAPITAL ASSET RESERVE)
2. COMPREHENSIVE ANNUAL FINANCIAL REPORT (CAFR) FOR THE FISCAL YEAR ENDING
JUNE 30, 2014
(COMMITTEE ACTION NOT REQUIRED)
3. REVIEW OF TRAINING, CONFERENCE, AND TRAVEL POLICY (DEFERRED ON JANUARY 12, 2015 DUE
TO TIME CONSTRAINTS)
(STAFF RECOMMENDS APPROVAL OF THE PROPOSED AMENDMENTS TO THE POLICY)
Page 2
LEGISLATIVE, FINANCE, AND ADMINISTRATION COMMITTEE AGENDA - FEBRUARY 9, 2015 PAGE 2
4. REVIEW OF EFFECTIVENESS OF THE SAFE COMMUNITIES ORDINANCE (REQUEST OF COUNCILMAN
ANDERSON) (DEFERRED ON JANUARY 12, 2015 DUE TO TIME CONSTRAINTS)
5. AUTOMATIC ESCALATOR FOR BUILDING-RELATED PERMIT FEES (REFERRED TO STAFF DURING
THEIR MEETING OF AUGUST 11, 2014) (REQUEST OF COUNCILMAN ANDERSON)
6. PROPOSED RESOLUTION NO. 2015-01 - DOVER PROSPERS INITIATIVE (ECONOMIC GREENING)
(REQUEST OF COUNCILMAN ANDERSON)
7. FREEDOM TO WORSHIP ACT (TO ADDRESS ZONING INEQUITIES FOR PLACES OF ASSEMBLY)
(REQUEST OF COUNCILMAN ANDERSON)
8. UPDATES
(DEFERRED ON JANUARY 12, 2015 DUE TO TIME CONSTRAINTS)
A. CERTIFIED LOCAL GOVERNMENT APPLICATION
(STAFF RECOMMENDS APPROVAL OF THE APPLICATION AND THAT THE APPLICATION BE FORWARDED
TO THE STATE HISTORIC PRESERVATION OFFICE, ACCOMPANIED BY A LETTER FROM THE MAYOR)
B. “SAFE WHISTLES” NATIONAL RECREATION AND PARK ASSOCIATION RECOMMENDED
GUIDELINES FOR CREDENTIALING VOLUNTEERS (BACKGROUND SCREENING FOR YOUTH
COACHES AND SPORTS OFFICIALS FOR ALL CITY RECREATION OFFERINGS)
(DURING THEIR MEETING OF NOVEMBER 25, 2013, COUNCIL APPROVED THE COMMITTEE’S
RECOMMENDATION THAT BACKGROUND CHECKS BE PERFORMED FOR ALL PARKS AND RECREATION
VOLUNTEERS AND CONTRACTORS, INCLUDING OFFICIALS, WHO WILL BE WORKING DIRECTLY WITH
YOUTH, EVERY THREE (3) YEARS, AND THAT STAFF IMPLEMENT A STAGGERED APPROACH THAT
WOULD REQUIRE COMPLIANCE BY OFFICIALS BY A CERTAIN DATE IN 2014)
9. ADJOURNMENT BY 7:10 P.M.
/TM
S:\AGENDAS-MINUTES-PACKETS-PRESENTATIONS-ATT&EXH\COMMITTEE-AGENDAS\2015\02-09-2015 LF&A.WPD
THE AGENDA ITEMS AS LISTED MAY NOT BE CONSIDERED IN SEQUENCE. THIS AGENDA IS SUBJECT TO CHANGE TO
INCLUDE THE ADDITION OR THE DELETION OF ITEMS, INCLUDING EXECUTIVE SESSIONS.
Page 3
FIRST READING
CITY OF DOVER PROPOSED ORDINANCE #2015-03
1 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL
2 MET:
3 That Chapter 102 - Taxation, Article III - Realty Transfer Tax, Section 102-71 - Definitions of the Dover
4 Code be amended by deleting the text indicated in bold, red strikeout and inserting the bold, blue text, as
5 follows:
6 Sec. 102-71. - Definitions.
7 (a) The following words, terms and phrases, when used in this article, shall have the meanings ascribed
8 to them in this section, except where the context clearly indicates a different meaning:
9 (1) Document means any deed, instrument or writing whereby any real estate within the corporate
10 limits of the city, or any interest therein, shall be quitclaimed, granted, bargained, sold or
11 otherwise conveyed to the grantee, but shall not include the following:
12 a. Any will;
13 b. Any lease other than those described or defined in subsection (a)(2) of this section;
14 c. Any mortgage;
15 d. Any conveyance between corporations operating housing projects pursuant to 31 Del. C. §
16 4501 et seq., and the shareholders thereof;
17 e. Any conveyance between nonprofit industrial development agencies and industrial
18 corporations purchasing from them;
19 f. Any conveyance to nonprofit industrial development agencies;
20 g. Any conveyance between a husband and wife;
21 h. Any conveyance between persons who were previously husband and wife, but who have
22 since been divorced, provided that such conveyance is made after the granting of the final
23 decree in divorce and the real estate or interest therein subject to such conveyance was
24 acquired by the husband and wife, or husband or wife prior to the granting of the final
25 decree in divorce;
26 i. Any conveyance between parent and child or the spouse of such a child;
27 j. Any conveyance:
28 1. To a trustee, nominee or straw party for the grantor as beneficial owner;
29 2. For the beneficial ownership of a person, other than the grantor, where, if such person
30 were the grantee, no tax would be imposed upon the conveyance pursuant to this
31 chapter; or
32 3. From a trustee, nominee or straw party to the beneficial owner;
33 k. Any conveyance between a parent corporation and a wholly owned subsidiary corporation,
34 provided that such conveyance is without actual consideration;
35 l. Correctional deeds without actual consideration;
Page 4
Proposed Ordinance #2015-03 - Chapter 102 - Taxation Page 2
36 m. Any conveyance to or from the United States, this state or to any of their instrumentalities,
37 agencies or political subdivisions and the University of Delaware;
38 n. Any conveyance to or from a corporation, or a partnership, where the grantor or grantee
39 owns stock of the corporation or an interest in the partnership in the same proportion as his
40 interest in, or ownership of, the real estate being conveyed; provided, however, that this
41 subsection shall not apply to any distribution in liquidation or other conveyance resulting
42 from the partial or complete liquidation of a corporation, unless the stock of the
43 corporation being liquidated has been held by the grantor or grantee for more than three
44 years; provided, further, this subsection shall not apply to any conveyance from a
45 partnership to its partners, unless the partners' interest in the partnership has been held for
46 more than three years;
47 o. Any conveyance by the owner or previously occupied residential premises to a builder of
48 new residential premises when such previously occupied residential premises are taken in
49 trade by such builder as a part of the consideration from the purchaser of new, previously
50 unoccupied premises;
51 p. Any conveyance to the lender holding a bona fide mortgage, which is genuinely in default,
52 either by a sheriff conducting a foreclosure sale, or by the mortgagor in lieu of foreclosure;
53 q. Any conveyance to a religious organization or other body or person holding title to real
54 estate for a religious organization, if such real estate will not be used following such
55 transfer by the grantee, or by any privy of the grantee, for any commercial purpose;
56 provided, however, that only that portion of the tax which is attributable and payable by the
57 religious organization or other body or person holding title to real estate for a religious
58 organization under 30 Del. C. § 5402 shall be exempt;
59 r. Any conveyance to or from a volunteer fire company organized under the laws of this state;
60 provided, however, that only that portion of the tax which is attributable to and payable by
61 the volunteer fire company by this article shall be exempt;
62 s. Any conveyance of a "mobile home," as defined in 25 Del. C. § 7003;
63 t. Any conveyance without consideration to an organization exempt from tax under section
64 501(c)(3) of the federal Internal Revenue Code (26 USC 501(c)(3));
65 u. Any conveyance to a nonprofit conservation organization, when the property is purchased
66 for open space preservation purposes;
67 v. Any conveyance to or from a nonprofit corporation or organization of real estate acquired
68 for the purpose of rehabilitation and resale without profit.
69 (2) Document includes the following:
70 a. Any writing purporting to transfer a title interest or possessory interest for a term of more
71 than five years in a condominium unit or any unit properties subject to the Unit Property
72 Act pursuant to 25 Del. C. § 2201 et seq.
73 b. Any writing purporting to transfer a title interest or possessory interest of any lessee or
74 other person in possession of real estate owned by the state or other political subdivision
75 thereof.
76 c. Any writing purporting to assign or transfer a leasehold interest or possessory interest in
77 residential property under a lease for a term of more than five years. For this purpose, the
78 term "residential property" means any structure or part of a structure which is intended for
Page 5
Proposed Ordinance #2015-03 - Chapter 102 - Taxation Page 3
79 residential use, and excluding any commercial unit subject to tax under 30 Del. C. §
80 2301(a)(88) relating to commercial lessors.
81 (3) First-time homebuyer means a natural person who has at no time held an interest in residential
82 real estate, wherever located, and which has been occupied as their principal residence, and
83 who intends to occupy the property being conveyed as his principal residence, within 90 days
84 following recordation of the deed. The first-time homebuyer must file an affidavit certifying to
85 his qualifications before the exemption can be granted. In order to alleviate claims for rebate of
86 the transfer tax paid, no rebate shall be made once the deed for the transaction has been
87 recorded. First-time homebuyers submitting a false affidavit in any respect, which would entitle
88 them to the exemption, shall be subject to payment of the unpaid transfer tax, plus interest at
89 the rate of one and one-half percent per month and, upon direction by the council, referral to the
90 attorney general of the state for criminal prosecution. This subsection shall apply to all real
91 estate settlements held on or after January 2, 2000. First-time homebuyers are exempt from the
92 transfer tax as provided herein. The first-time homebuyer exemption shall apply to the seller of
93 property that qualifies for the first-time buyer exemption but only for property located within
94 the downtown redevelopment high priority target area defined in Appendix C situated in
95 the area from Mary Street to Loockerman Street and Governors Avenue to West Street.
96 Council shall have the right to deny this exemption to any property owner where the sale and
97 purchase appears to be done fraudulently to take advantage of the realty transfer tax exemption
98 ordinance.
99 (4) Transaction means the making, executing, delivering, accepting or presenting for recording of a
100 document.
101 (5) Value means, in the case of any document granting, bargaining, selling or otherwise conveying
102 any real estate or interest or leasehold interest therein, the amount of the actual consideration
103 therefor, including liens or other encumbrances thereon, and ground rents which encumber the
104 interest in real estate and any other interest in real estate conveyed, provided, that, in the case of
105 a transfer for an amount less than the highest appraised full value of said property for local real
106 property tax purposes, the term "value" shall mean the highest such appraised value, unless the
107 parties or one of them can demonstrate that fair market value is less than the highest appraised
108 value, in which case, the term "value" shall mean fair market value, or actual consideration,
109 whichever is greater. A demonstration that the transaction was at arm's length between
110 unrelated parties shall be sufficient to demonstrate that the transaction was at fair market value.
111 (b) In determining the term of a lease, it shall be presumed for the purpose of computing the lease term,
112 that any rights or options to renew or extend will be exercised.
113 (c) For the purpose of subsection (a)(5) of this section, in the case of a document described in
114 subsection (a)(2) of this section under which the consideration is based, in whole or in part, on a
115 percentage of the income or receipts to be received in the future, actual consideration shall include
116 the amounts actually received under such percentage of income or receipts provision; provided,
117 however, and notwithstanding any other provisions of this article, that the tax imposed by this
118 article shall be due and payable to the controller/treasurer within 30 days after the date such amounts
119 become due and payable under the agreement.
120 (d) Transfers through conveyance of interest.
121 (1) Except as provided in subsections (d)(2) and (3) of this section, where beneficial ownership in
122 real estate is transferred through a conveyance or series of conveyances of intangible interests in
123 a corporation, partnership or trust, such conveyance shall be taxable under this article as if such
Page 6
Proposed Ordinance #2015-03 - Chapter 102 - Taxation Page 4
124 property were conveyed through a duly recorded "document" as defined in subsection (a)(1) of
125 this section, and subject to the exemptions contained therein, except those exemptions
126 contained in subsections (a)(1)j. and (a)(1)n. of this section.
127 (2) No bona fide pledge of stock or partnership interests as loan collateral, nor any transfer of
128 publicly traded stock or publicly traded partnership interest shall be deemed subject to taxation
129 under this subsection (d).
130 (3) Where the beneficial owners of real property, prior to the conveyance or series of conveyances
131 referred to in this subsection (d), own 80 percent or more of the beneficial interest in the real
132 estate following said conveyance or series of conveyances, such transfers shall not be subject to
133 tax under this subsection (d). Where the beneficial owners of real property, prior to the
134 conveyance or series of conveyances referred to in this subsection (d), own less than 80 percent
135 of the beneficial interest in the real estate following said conveyance or series of conveyances,
136 such transfers shall not be subject to tax under this subsection (d), unless under regulations
137 promulgated by the city assessor, such transfer or transfers are properly characterized as a sale
138 of real property. Such characterization shall take into account the timing of the transaction,
139 beneficial ownership prior to and subsequent to the conveyance or conveyances, the business
140 purpose of the corporation, partnership or trust, and such other factors as may be relevant.
141 (Code 1981, § 19.5-19; Ord. of 6-27-1988; Ord. of 4-22-1996; Ord. of 8-10-1998; Ord. of 12-13-
142 1999; Ord. of 8-8-2005(1); Ord. No. 2009-23, 10-26-2009; Ord. No. 2011-17, 8-8-2011)
143 BE IT FURTHER ORDAINED:
144 That Chapter 102 - Taxation, Article IV - Abatement of Real Estate Taxes, Section 102-113 -
145 Qualifications of the Dover Code be amended by deleting the text indicated in red strikeout and inserting
146 the bold, blue text, as follows:
147 Sec. 102-113. - Qualifications.
148 (a) Definitions. The following words, terms and phrases, when used in this section, shall have the
149 meanings ascribed to them in this subsection, except where the context clearly indicates a different
150 meaning:
151 Control with respect to a corporation means ownership, directly or indirectly, of stock possessing
152 50 percent or more of the total combined voting power of all classes of the stock of such
153 corporation entitled to vote and 50 percent or more of the shares of such corporation entitled to
154 vote and 50 percent or more of the total number of shares of all other classes of such corporation's
155 stock.
156 Control with respect to a trust means ownership, directly or indirectly, of 50 percent or more of the
157 beneficial interest in the principal or income of such trust. The ownership of stock in a corporation,
158 of a capital of profits interest in a partnership or association, or of a beneficial interest in a trust
159 shall be determined in accordance with the rules for constructive ownership of stock provided in
160 section 267(c) of the Internal Revenue Code (26 USC 267(c)).
161 Expanded facility means any qualified property that is modified with an improvement or addition
162 (other than a replacement resulting from the acquisition, construction, reconstruction, installation,
163 or erection of improvements or additions resulting from repairing, refurbishing, retooling,
164 recycling, or other similar process or procedure that merely preserves or restores the value of an
Page 7
Proposed Ordinance #2015-03 - Chapter 102 - Taxation Page 5
165 existing facility and not including any improvement or addition that, in the determination of the
166 council, does not constitute an integral part of a qualified activity), if such improvements or
167 additions are placed in service by the taxpayer after January 1, 2001. Abatement will only be to the
168 extent of the taxpayer's qualified investment in such improvements or additions.
169 Large vacant commercial facility means a building of 20,000 square feet or larger and vacant
170 continuously for 18 months or more.
171 New facility means any qualified facility (other than an expanded facility or a replacement facility)
172 constructed by the taxpayer after January 1, 2001. For the purposes of this article, the term
173 "constructed" means the issuance of a building permit for $1,000,000.00 or more with regards to
174 subsection (b)(1) of this section, and the issuance of a building permit for $3,000,000.00 or more
175 with regards to subsection (b)(2) of this section.
176 Placed in service and original use have the meanings ascribed to such terms under section 167 of
177 the Internal Revenue Code (26 USC 167) and regulations promulgated thereunder.
178 Qualified activity means any activity constituting manufacturing (other than any repair,
179 refurbishing, retooling, recycling or other similar process or procedure that merely preserves or
180 restores the value of a product or that does not change the inherent nature of a product or material).
181 Such term includes any activity engaging in business as a wholesaler; the CCBA and any
182 subsequent legislation as enacted by the state; any home offices and operating units of insurance
183 companies; and any combination of activities described herein.
184 Qualified employee means any person employed within the city/county on a regular and full-time
185 basis.
186 Qualified facility means any qualified property located in the city that constitutes a new or an
187 expanded facility, located within the industrial park manufacturing district, industrial park
188 manufacturing 2 district, or manufacturing district, and that is used by a taxpayer in or in
189 connection with a qualified activity.
190 Qualified investment for any taxable year is based on the value of a qualified facility as of the last
191 business day of such taxable year.
192 Qualified property means any building and its structural components, and any other improvement
193 to real property. Such term includes the land on which such building or other improvements are
194 located, if ownership of said land and structural improvements is identical. If any property is
195 owned or leased by the taxpayer in common with any other person or persons, such property may
196 constitute "qualified property" only to the extent of the taxpayer's proportionate interest.
197 Related person means a corporation, partnership, association, or trust controlled by the taxpayer; or
198 an individual, corporation, partnership, association, or trust that is in control of the taxpayer; or a
199 corporation, partnership, association, or trust controlled by an individual, corporation, partnership,
200 association, or trust that is in control of the taxpayer.
201 (b) Established. Industries/businesses may qualify for property tax abatement either by meeting the
202 industry function qualifications detailed in the following subsection (b)(1) or the investment
203 qualifications detailed in the following subsection (b)(2) or the occupancy qualifications detailed in
204 the following subsection (b)(3):
Page 8
Proposed Ordinance #2015-03 - Chapter 102 - Taxation Page 6
205 (1) Qualifying industries/businesses by function.
206 a. Manufacturers and financial institutions as defined by the FCDA, CCBAA, and subsequent
207 legislation and home offices and operating units of insurance companies shall be qualifying
208 industries, including, but not be limited to, distributors, transportation (air, rail, barge,
209 truck), printing and publishing, and food processing.
210 b. Investment and employees. The qualifying industry must invest at least $1,000,000.00 in a
211 qualifying new or expanded facility in the city and hire at least 20 qualified employees
212 (including owners/operators), 75 percent of whom shall be city/county residents not
213 employed by the qualifying industry/activity at the time of its relocation/expansion within
214 the city. The council may, at the time of application, reduce the 75 percent requirement to a
215 lesser percentage, but not less than 50 percent. The qualifying industry agrees to supply
216 information verifying compliance with this section in whatever legally acceptable manner
217 the council shall so request.
218 (2) Qualifying industry/businesses by investment. Industries/businesses that do not meet the
219 qualifications as specified in subsection (b)(1) of this section can nevertheless qualify for
220 property tax abatement by investing a minimum of $3,000,000.00 in a new or expanded facility
221 in the city located within the industrial park manufacturing district, industrial park
222 manufacturing 2 district, or the manufacturing district, and hire at least 15 qualified employees
223 (including owners/operators), 75 percent of whom shall be city/county residents not employed
224 by the qualifying industry/activity at the time of its relocation/expansion within the city. The
225 council may, at the time of application, reduce the 75 percent requirement to a lesser
226 percentage, but not to less than 50 percent. The qualifying industry agrees to supply information
227 verifying compliance with this section in whatever legally acceptable manner the council shall
228 so request.
229 (3) Qualifying industry/business by occupying a large vacant commercial facility. Entities that do
230 not qualify for property tax abatement under subsection (b)(1) or (b)(2) can qualify for property
231 tax abatement by (a) purchasing a large vacant commercial facility if the purchase of the large
232 vacant commercial facility will result in the employment of 15 or more full-time employees; or
233 (b) leasing a large vacant commercial facility if the initial lease term is at least ten years, the
234 lease of the large vacant commercial facility will result in the employment of 15 or more full-
235 time employees, and the occupying tenant submits a letter of intent to lease and requests the
236 abatement for either their own benefit when the tax burden is the responsibility of the tenant, or
237 on behalf of the owner when the tax burden is the responsibility of the owner. The demolition
238 of a large vacant building and the construction of a new replacement 20,000 square feet or
239 greater that meets the conditions of [subsection] (b)(3) of section 102-113, Qualifications, shall
240 qualify for abatement.
241 (c) Benefits.
242 (1) The council may abate city real estate taxes on a ten-year sliding scale as follows, or upon any
243 other scale or method deemed most advantageous by the council for the public welfare:
244 Fiscal Year Construction Ended ..... 100 percent reduction of taxes
245 First year of operation ..... 90 percent reduction of taxes
246 Second year of operation ..... 80 percent reduction of taxes
247 Third year of operation ..... 70 percent reduction of taxes
248 Fourth year of operation ..... 60 percent reduction of taxes
Page 9
Proposed Ordinance #2015-03 - Chapter 102 - Taxation Page 7
249 Fifth year of operation ..... 50 percent reduction of taxes
250 Sixth year of operation ..... 40 percent reduction of taxes
251 Seventh year of operation ..... 30 percent reduction of taxes
252 Eighth year of operation ..... 20 percent reduction of taxes
253 Ninth year of operation ..... 10 percent reduction of taxes
254 Tenth year of operation ..... 0 percent reduction of taxes
255 (2) Unless otherwise directed by the council, year one of the abatement period will commence with
256 the first property tax billing following the completion of the qualifying new or expanded facility
257 and the meeting of all requirements as detailed in subsections (b)(1) and (b)(2) of this section.
258 Abatement for expanded facilities will be limited to expansion value only.
259 (3) All quarterly property taxes for new construction, as defined in section 49A of the city Charter,
260 will likewise be abated for qualifying new or expanded facilities.
261 (4) The property tax abatement program will have no effect on both citywide revaluations of
262 property values for taxation purposes and the institution of those new values.
263 (d) Any persons purchasing residential real property in which they will reside within the downtown
264 redevelopment high priority target area defined in Appendix C area defined as Mary Street to
265 Loockerman Street and Governors Avenue to West Street shall be given tax relief from the
266 payment of real estate taxes in the following manner: first year of ownership, total tax abatement;
267 second year of ownership, 75 percent tax abatement; third year of ownership, 50 percent tax
268 abatement; fourth year of ownership, 25 percent tax abatement; fifth year of ownership, no tax
269 abatement. Provided however that the homeowner is required to occupy the home as their principal
270 place of residence during the entire time that the taxes are abated and if the property ceases to be
271 their principal place of residence at any time during the four-year period of abatement, then they
272 shall lose their right of abatement and shall be required to pay immediately all taxes abated up to the
273 time that the home ceases to be their principal residence. In order to obtain the tax abatement, the
274 homeowner must make application by affidavit submitted to the city clerk showing qualification for
275 the abatement and each year thereafter, submit a similar affidavit showing their continued right to
276 the abatement. If qualification for the abatement ceases within the four-year period of abatement the
277 homeowner is required to notify the city clerk of the lack of qualification for the abatement and
278 within 90 days from the date the qualification ceases, pay all taxes abated in the past.
279 First year of owner occupancy ..... 100 percent reduction of taxes
280 Second year of owner occupancy ..... 75 percent reduction of taxes
281 Third year of owner occupancy ..... 50 percent reduction of taxes
282 Fourth year of owner occupancy ..... 25 percent reduction of taxes
283 Fifth year of owner occupancy ..... 0 percent reduction of taxes
284
285 (Code 1981, § 19.5-33; Ord. of 12-11-2000; Ord. of 8-8-2005(3); Ord. No. 2011-11, 7-11-2011;
286 Ord. No. 2011-17, 8-8-2011)
Page 10
Proposed Ordinance #2015-03 - Chapter 102 - Taxation Page 8
287 BE IT FURTHER ORDAINED:
288 That Chapter 102 - Taxation, Article V - Tax Credits for Historic Properties, Section 102-152 -
289 Application Requirements and Section 102-153 - Application Review and Approval of the Dover Code
290 be amended by deleting the text indicated in red strikeout and inserting the bold, blue text, as follows:
291 Sec. 102-151. - Voluntary tax credits for preservation, restoration, and/or rehabilitation.
292 Owners of historic properties located in the city historic district zone, as shown on the city zoning
293 map, or properties listed on the National Register of Historic Places may be entitled to tax credits for
294 preservation, restoration, and/or rehabilitation of the exterior architectural facades of their buildings,
295 subject to the following special procedures and requirements:
296 (1) Applicability. Tax credits shall be applicable only for preservation, rehabilitation, and/or
297 restoration of exterior architectural improvements which are not covered by insurance claims
298 due to recent damage of the property.
299 (2) Amount. Tax credits shall be provided at 50 percent of the total cost of the approved
300 preservation, restoration, and/or rehabilitation, up to a maximum credit of $6,000.00 (with a
301 total project cost minimum of $12,000.00). The cost of the project must be at least $1,200.00,
302 resulting in a minimum tax credit for the project of $600.00.
303 (3) Run with property. Tax credits shall run with the property for a ten-year period. However, the
304 credit shall not transfer to any new owners of the property.
305 (4) Prorated. Tax credits shall be prorated over the ten-year period. For example, a $6,000.00
306 credit shall be applied in $600.00 increments each year toward a property owner's city real
307 estate tax. If the credit is less than the annual tax due on a property, the owner shall pay the
308 difference to the city through the real estate billing process. If the credit is more than the annual
309 tax due on a property, the owner's credit shall be deemed to be equivalent to the annual tax due.
310 (5) Total credit. The owners of a property may apply more than once for tax credits; however, the
311 total credit shall not exceed $600.00 per year in any given year, and a property may not receive
312 a total abatement greater than $12,000.00.
313 Sec. 102-152. - Application requirements.
314 (a) Submissions to city planner historic district commission. Property owners shall submit a historic
315 tax credit application, and, when applicable, a building permit application and/or application for
316 architectural review certificate to the city planner historic district commission.
317 (b) When submitted. The application and related information shall be submitted to the city
318 planner at least 30 days prior to the historic district commission meeting at which review or
319 approval is requested.
320 (c b) Plans. A tax credit request submittal shall include the type and number of plans and
321 specifications required for a building permit and, in addition, elevation plans and specifications,
322 showing the impact of the proposed work on the exterior architectural facade of the building.
323 (d c) Photographs. A tax credit application submittal shall include current color photographs of the
324 property, showing the present condition of the property, and accurately representing the existing
325 materials and texture. All photographs shall be labeled indicating the direction of view.
326 (e d) Other information. Other information may be required by the city planner to facilitate review of
327 such tax credit submittal.
Page 11
Proposed Ordinance #2015-03 - Chapter 102 - Taxation Page 9
328 (f e) Cost estimate. An itemized cost estimate shall be submitted, which shall be the basis for the tax
329 credit.
330 Sec. 102-153. - Application review and approval.
331 (a) Factors considered. The city planner historic district commission shall first review the submitted
332 applications, plans, photos, and related information to determine if the property is a qualifying
333 historic property. In making this determination, the city planner commission shall consider the
334 following:
335 (1) The property's significant value as part of the historical, cultural, artistic, social, ethnic or other
336 heritage of the nation, state or city;
337 (2) The property's association with an important person or event in national, state, or local history;
338 (3) Whether the property is representative of the distinguishing characteristics of an architectural
339 type inherently valuable for the study of a period, style, craftsmanship, method of construction
340 or use of an indigenous material;
341 (4) Whether the property is the notable work of a master builder, designer, architect, or artist whose
342 individual genius has influenced an era.
343 (b) Review. If the city planner historic district commission determines that the property is a
344 qualifying property, they shall review the submitted application plans, specifications, and related
345 information for compliance with the following:
346 (1) The proposed application constitutes an exterior preservation project seen readily from a street,
347 sidewalk, or public way, where measures are applied to sustain the existing form, integrity, and
348 material of the building or structure, including stabilization work, where necessary, as part of
349 ordinary maintenance and repair;
350 (2) The proposed application constitutes an exterior rehabilitation project readily seen from a street,
351 sidewalk or public way, which would return the property to a state of utility through repair or
352 alteration which makes possible an efficient use of the building, while preserving those portions
353 or features of the property which are central to its historic, architectural, and cultural
354 significance;
355 (3) The proposed application constitutes an exterior restoration project readily seen from a street,
356 sidewalk, or public way, which accurately recovers the form and detail of a property and its
357 setting as it appeared at a particular period of time in the past by means of removal of later
358 work or by the replacement of missing earlier work; or
359 (4) The proposed application conforms with the recommended practices and treatments of the
360 design standards and guidelines for the city historic district. Practices and treatments designated
361 as not recommended or inappropriate in the guidelines, or determined by the historic district
362 commission to be inappropriate shall not qualify for this tax credit.
363 (c) Referral to historic district commission. The city planner may refer any application for tax
364 credits under this article to the historic district commission for consultation with the
365 commission. The applicant shall have the right to appeal a tax credit disapproval to city
366 council. Vote on approval. The historic district commission, after reviewing whether the
367 proposed project is eligible and conforming with the requirements of these sections, shall, by a
368 majority vote of members present at a publicly held meeting, approve, approve with
369 conditions, or disapprove the tax credit request. The applicant shall have the right to appeal a
370 tax credit disapproval to the city council.
Page 12
Proposed Ordinance #2015-03 - Chapter 102 - Taxation Page 10
371 (d) Expense report. Upon the completion of the qualified work for which a tax credit has been
372 approved, the property owner or his contractor shall submit to the city planner a written expense
373 report, which verifies the costs associated with the project and shall request an inspection of the
374 completed work by the city planner.
375 (e) Tax credits. The tax assessor shall apply approved tax credits during the fiscal year subsequent to
376 the submittal to the city planner by the applicant of the contractor's final invoice to verify the cost of
377 the repairs to the building and following certification from the city planner that the work has been
378 completed in accordance with the approval of the historic district commission tax credit
379 application, building permit, and/or architectural review certificate.
380 Secs. 102-154—102-180. - Reserved.
381 ADOPTED: *
382 S:\ORDINANCES\2015\DRAFT\Ordinance #2015-03 - Chp 102 - Taxation 02-09-15 First Reading.wpd
383 SYNOPSIS
384 The amendments change the homeownership tax incentives to align with the Downtown
385 Development District boundary and change the City's Historic Property Tax Credit application to
386 be administratively reviewed.
387 (SPONSORS: ANDERSON, BONAR, SLAVIN, AND TOWNSHEND)
388 Actions History
389 02/09/2015 - Scheduled for Introduction at Legislative, Finance, and Administration Committee and
390 First Reading at City Council
391 01/26/2015 - Scheduled for Introduction at Legislative, Finance, and Administration Committee -
392 Meeting Cancelled Due to Inclement Weather
Page 13
FIRST READING
CITY OF DOVER PROPOSED ORDINANCE #2015-04
1 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL
2 MET:
3 That Appendix C - Downtown Redevelopment of the Dover Code be amended by deleting the text indicated
4 in red strikeout and inserting the bold, blue text, as follows:
5 ARTICLE I. - INTENT
6 The city council has deemed it to be in the best interests of the residents of the city and in
7 furtherance of their health, safety and welfare to promote the redevelopment of downtown Dover. In
8 order to promote the redevelopment, [the] council has determined that incentives in the forms of tax
9 abatements, impact fee waivers and building permit caps should be offered.
10 ARTICLE II. - DEFINITIONS
11 The following words, terms and phrases, when used in this ordinance, shall have the meanings ascribed
12 to them in this article, except where the context clearly indicates a different meaning:
13 Section 1. - Beneficiary of the incentives.
14 The beneficiary of the incentives shall include the person or artificial entity that receives the
15 incentive and the owner of one-half or greater interest in an artificial entity that receives the incentive.
16 Section 2. - Downtown Dover Partnership.
17 The Downtown Dover Partnership shall be established for the purpose of fostering redevelopment
18 within the target area.
19 Section 3. - Eligible project.
20 Eligible project shall mean a new construction or renovation which:
21 (a) Is located within the target area; and
22 (b) The fair market value of the materials to be used in and the labor to be performed on the project
23 exceeds the sum of $15,000.00; and
24 (c) Is for commercial, office, or a residential use; and
25 (d) Conforms to the intent of this ordinance.
26 In order for a residential use to be an eligible project, the object of the construction or renovation must
27 be a dwelling unit as defined in article 12 of the City of Dover zoning ordinance [appendix B].
28 Construction or renovation of accessory buildings as defined in article 12 of the City of Dover zoning
29 ordinance [appendix B] shall not be eligible for development incentives. Construction or renovation
30 which constitutes ordinary replacement or routine maintenance shall not qualify as an eligible project.
Page 14
Proposed Ordinance #2015-04 - Appendix C - Downtown Redevelopment Page 2
31 Section 4. - Target area.
32 Target area shall mean that part of the city more particularly described as follows:
33 Beginning at a point at the intersection of the centerlines of Cecil and North State Streets, then
34 continuing on the centerline of North State Street in a southerly direction to the intersection of the
35 centerline of State Street and an extension of the centerline of Delaware Avenue, then continuing on
36 the centerline and an extension of the centerline of Delaware Avenue in an easterly direction to the
37 point of intersection of an extension of the centerline of Delaware Avenue and the St. Jones River,
38 then following the centerline of the St. Jones River in a southerly direction to the point of
39 intersection of the centerline of the St. Jones River and the southerly property line of lands now or
40 formerly of the Catholic Diocese of Wilmington, being the site of Holy Cross Roman Catholic
41 Church, then proceeding in a westerly direction along said property line to the easterly right-of-way
42 line of South State Street (U.S. Route 13-A), then crossing the right-of-way line of South State
43 Street in a westerly direction and joining the centerline of Hope Street and proceeding in a westerly
44 direction to the centerlines of Hope Street and South Governors Avenue, then proceeding in a
45 southerly direction along the centerline of South Governors Avenue to the point of intersection of
46 the centerlines of South Governors Avenue and Dover Street, then proceeding in a westerly
47 direction along the centerline of Dover Street to the point of intersection of the centerlines of Dover
48 Street and Westview Terrace, then continuing in a northerly direction on the centerline of Westview
49 Terrace to the point of intersection of the centerline of Westview Terrace and New Burton Road,
50 then proceeding in a northeasterly direction on the centerline of New Burton Road to the point of
51 intersection of New Burton Road and West Street, then continuing in a northerly direction along the
52 westerly right-of-way line of West Street to the point of intersection of the westerly side of the right-
53 of-way of West Street and the northerly property line of lands now or formerly of Dover Rent-All,
54 Inc., then continuing in a westerly direction along said property line to the point of intersection of
55 said property line and the lands of Conrail Railroad, then proceeding in a northerly direction along
56 the easterly right-of-way line of Conrail Railroad in a northerly direction to the point of intersection
57 of the centerline of West North Street and then westerly along the centerline of West North Street to
58 Clarence Street and north along the center line of Clarence Street to Slaughter Street, and
59 west along the center line of Slaughter Street to Cherry Street and north along the center line
60 of Cherry Street to the intersection with the center line of Lincoln Street to a point of
61 intersection with an extension of the westerly property line of lands now or of late of Michael Nash,
62 being the site of the former Diamond Ice Company, then proceeding in a northerly direction along
63 the westerly property line of the Nash property and in a line extending to the intersection of the
64 southerly property line of lands now or of late Paul T. and Aiko Moore, and then northwesterly and
65 then northerly along the southern and western property line of the Moore property and extending
66 north to an intersection with the centerline of Lincoln Street, and then easterly along the centerline
67 of Lincoln Street to a point of intersection of an extension of the westerly property line of lands now
68 or formerly of Frank Moore et al., and then northerly along the western property of Frank Moore et
69 al. and extending to a point of intersection with the centerline of Forest Street, then easterly along
70 the centerline of Forest Street to a point of intersection with an extension of the westerly property of
71 the lands now or formerly of the Salvation Army, and then northerly and easterly along the western
72 and north property line of the Salvation Army property to the point of intersection with lands now or
73 of late Conrail Railroad, then northerly along the westerly property line of Conrail Railroad and
74 extending to a point of intersection with the centerline of West Division Street, and then easterly
75 along the centerline of East Division Street to the intersection of the easterly right-of-way line of
76 Conrail Railroad, and then northerly along the easterly right-of-way line of Conrail Railroad to the
77 intersection of the right-of-way of Conrail Railroad and the northerly property line of lands now or
Page 15
Proposed Ordinance #2015-04 - Appendix C - Downtown Redevelopment Page 3
78 of late of Southern States Cooperative, Inc., then proceeding in an easterly direction a distance of
79 52.76 feet to the northeasterly corner of the lands now or of late of Southern States Cooperative,
80 Inc., then proceeding in a southerly direction along the easterly property line of lands now or of late
81 of Southern States Cooperative, Inc., to the point of intersection of said property and the centerline
82 of Cecil Mary Street, then proceeding in an easterly direction along the centerline of Cecil
83 Mary Street to the point of beginning, being the point of intersection of the centerline of Cecil
84 Mary Street and North State Streets Governors Avenue, south along the centerline of North
85 Governors Avenue to the intersection of North Governors Avenue and Cecil Street, and west
86 along the center line of Cecil Street through the Wesley College Campus to the point of
87 intersection of Cecil Street and North State Street.
88 High Priority Target Area shall mean that part of the city more particularly described as bounded
89 by the street center lines as follows:
90 From the intersection of the centerlines of North Governors Avenue and Mary Street south go
91 the intersection of the centerlines of North Governors Avenue and Fulton Street, east to the
92 intersections of the center lines of Fulton Street and North State Street, south to the northern
93 intersection of the center lines of South State Street and The Green, and along the centerline of
94 The Green east of South State Street to the south intersection of the center lines of South State
95 Street and The Green, south to the intersection of the center lines of South State Street and
96 West Water Street and west to the intersection of the center lines of West Water Street and
97 South Queen Street, south along the center line of South Queen Street 541.11 feet and then west
98 to the center line of South West Street, and north to the intersection of the center lines of West
99 North Street and South West Street, and west to the intersection of the center lines of West
100 North Street and Clarence Street and north to the intersection of the center lines of Clarence
101 Street and Slaughter Street, and west along the center line of Slaughter Street to Cherry Street
102 and north along the center line of Cherry Street to the intersection with the center line of
103 Lincoln Street, and east along the center line of Lincoln Street to the intersection of the center
104 lines of Forest Street and South West Street, and north along the center line of South West
105 Street to the intersection of the center lines of West Street and West Division Street, and west to
106 the east property line of the Norfolk Southern railroad track, and north along this property line
107 to the intersection with the center line of Mary Street, and west to the intersection of the center
108 lines of Mary Street and North Governors Avenue.
109 ARTICLE III. - ELIGIBILITY
110 Section 1. - Development incentive eligibility.
111 In order to be eligible for development incentives, the owner of an eligible project must agree
112 to contribute ten percent of the total value of the incentives received to the Downtown Dover
113 Partnership for reinvestment in downtown Dover.
114 Section 2. - Development incentive ineligibility.
115 An otherwise eligible project shall be ineligible for development incentives if:
116 (a) An application for a building permit for the project was filed prior to the effective date of this
117 ordinance; or
118 (b) Construction or renovation commenced prior to the effective date of this ordinance; or
Page 16
Proposed Ordinance #2015-04 - Appendix C - Downtown Redevelopment Page 4
119 (c) Issuance of the certificate of occupancy and/or the completion and finalization of the building
120 permit occurs before the application for development incentives is received; or
121 (d) The subject property is exempt from City of Dover real estate taxes; or
122 (e) The beneficiary of the incentives is delinquent on any of the obligations listed in section 1-
123 13(b).
124 Section 3. - Revocation of eligibility.
125 The beneficiary of the incentives provided by this Appendix must remain current on all obligations
126 due the city. If, at any time after the incentives have been granted, the beneficiary of the incentives
127 becomes delinquent on any of the obligations listed in section 1-13(b), the city manager shall revoke the
128 eligibility for any portion of the incentives not yet received by the beneficiary. Notice shall be given to
129 such beneficiary in writing.
130 ARTICLE IV. - DEVELOPMENT INCENTIVES
131 Eligible projects within the Target Area shall be eligible for the following development incentives:
132 Section 1. - [Waiver of permit fees.]
133 Fees for building, plumbing, mechanical, and fire protection permits shall be waived for eligible
134 projects.
135 Section 2. - [Waiver of impact fee.]
136 Eligible projects that have received conditional approval from the planning commission after
137 January 31, 2008, that involve multiple story new construction or renovation of an existing
138 building, and have a combination of residential, office, retail, or commercial service uses so that at
139 least two of these uses are established shall qualify for city impact fee waiver of the cost of such fees.
140 Eligible projects that have received conditional approval from the planning commission on or
141 before January 31, 2008, and that are multiple-story new construction on one lot, and have a
142 combination of residential, office, retail, or commercial service uses so that at least two of these
143 uses are established shall qualify for city impact fee waiver of one half the cost of such fees.
144 Section 3. - [Period of tax waiver.] Abatement of property taxes on the value of improvement.
145 Eligible projects shall receive property tax waivers for a period not to exceed ten years so that
146 improvements to the properties made in accordance with the intent of this ordinance will not be taxed for
147 a period of time not to exceed ten years from the date of the making of the improvements. The said ten-
148 year period will commence with the date of issuance of a building permit.
149 Eligible projects within the High Priority Target Area shall also be eligible for the following
150 incentives:
151 · For properties which have transferred on or after March 1, 2015, the property owner shall
152 be eligible for a rebate of the buyer’s portion of the real estate transfer tax upon issuance of
Page 17
Proposed Ordinance #2015-04 - Appendix C - Downtown Redevelopment Page 5
153 a certificate of occupancy, provided that a certificate of occupancy is issued for
154 improvements to the property within five years of the payment of the real estate transfer
155 tax.
156 · Businesses that open within or relocate to the high priority target area on or after
157 March 1, 2015, shall be eligible for a waiver of all city business license fees associated with
158 the business for a period of three years. Eligible businesses are still required to obtain the
159 required city business licenses.
160 ARTICLE V. - ADMINISTRATION
161 The city manager and his staff shall develop the administrative procedures necessary to implement
162 this ordinance. The city manager and his staff shall promulgate reasonable standards to be used in
163 determining whether an eligible project shall receive development incentives and, if so, which incentives
164 shall be granted. Administrative staff shall review applications for development incentives and grant
165 incentives to eligible projects. Applicants shall be notified of the action taken on their applications by
166 mail.
167 ARTICLE VI. - APPEALS
168 Applicants denied development incentives shall have the right to appeal the decision to the city
169 council within 30 days from the date of mailing of the formal notification. Such appeal shall be in
170 writing, signed by the owner of the property in question, and filed with the city clerk.
171 ARTICLE VII. - SEVERABILITY AND EFFECTIVE DATE
172 Section 1. - [Severability.]
173 Should any section or provision of this ordinance be declared to be unconstitutional or otherwise
174 invalid, such decision shall not affect the validity of the ordinance as a whole or any part thereof other
175 than the parts so declared to be unconstitutional or invalid.
176 Section 2. - [Effective date.]
177 This ordinance shall be effective as of January 1, 1991.
178 ADOPTED: *
179 S:\ORDINANCES\2015\DRAFT\Ordinance #2015-04 Appendix C - Downtown Redevelopment 02-09-15 - First Reading.wpd
180 SYNOPSIS
181 The proposed ordinance modifies the boundary of the Downtown Redevelopment Target Area to ensure
182 that the Downtown Development District falls within the larger target area, and it creates a High Priority
183 Target Area that comprises the Downtown Development District boundary. It removes the 10% donation of
184 the value of redevelopment incentives to the Downtown Dover Partnership, expands the impact fee waiver
185 to remove the applicability to only multi-story mixed use buildings, and it adds two new incentives for the
186 High Priority Target Area: rebate of the buyer's portion of transfer taxes when a Certificate of Occupancy is
187 granted for property improvements, and waiver of City business license fees for new businesses in the area
188 for a period of three years. The proposed ordinance implements the incentives agreed to in the City's
189 Downtown Development District application.
190 (SPONSORS: ANDERSON, BONAR, SLAVIN, AND TOWNSHEND)
191 Actions History
192 02/09/2015 - Scheduled for Introduction at Legislative, Finance, and Administration Committee and First Reading at
193 City Council
194 01/26/2015 - Scheduled for Introduction at Legislative, Finance, and Administration Committee - Meeting Cancelled
195 Due to Inclement Weather
Page 18
ACTION FORM
PROCEEDING: Legislative, Finance & Administration Committee
DEPARTMENT OF ORIGIN: Finance DATE SUBMITTED: 01/30/2015
PREPARED BY: Donna Mitchell, Controller/Treasurer
SUBJECT: Proposed Budget Amendment for Fiscal Year 2015
APPROVALS: City Council
EXHIBITS: N/A
EXPENDITURE REQUIRED: Total:
AMOUNT BUDGETED: N/A
FUNDING SOURCE:
TIMETABLE:
RECOMMENDED ACTION:
Staff recommends approval of the proposed Budget Amendment for Fiscal Year 2015 and consideration
of the recommendation to replenish the Contingency Reserve $300,000 and transfer $85,000 to the
Capital Asset Reserve.
The proposed budget amendment includes the adjustments to the Beginning Budget Balances for all funds
now that the City’s audit has been completed. It also includes any adjustments related to Council Actions
to date on changes in project budgets or operating items that were not included in the original budget.
Council’s policy on transferring savings from prior year personnel expenses to the Pension or OPEB Trust
Funds has also been included. The General Fund includes a transfer to the Police Pension Fund of
$100,000 and a transfer to the Civilian Pension Fund of $543,000, for a total of $643,000. The
Water/Sewer and Electric Fund both did not have any personnel savings due to the change in pension
accounting.
Additional adjustments are as follows:
Increases to Division budgets for vacation sell-back, retirement payout, and education assistance
with a corresponding decrease to Other Employment Expenses across all applicable funds.
Transfer In from the Contingency Reserve for the final payment of the police grievances with a
corresponding adjustment to the Police budget.
Increases in the following revenue items based on greater than planned receipts Kent County
Reciprocal Borrowing and Municipal Street Aid.
A transfer of $80,000 in capital project funds to the Parks and Recreation Reserve to set aside the
budgeted funds for the White Oak Park improvements while we are waiting on the final needs
assessment.
After the above adjustments the General Fund Budget Balance will be $385,000 over the budgeted
amount. It is staff’s recommendation that we replenish the Contingency Reserve for the $300,000 used to
settle the police grievances; and to transfer the $85,000 to the Capital Asset Reserve in light of potential
funding needs of the President’s Counsel on Public/Private Partnerships and the future of City Hall,
Weyandt Hall, and the former Dover Library. These two items have not been incorporated into the
Budget Ordinance to allow for discussion.
Page 19
FIRST READING
CITY OF DOVER ORDINANCE # 2015-05
2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT
1 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
2 The amount hereinafter named aggregating Forty Three Million Three Hundred Ninety Nine Thousand dollars
3 ($43,399,000) or so much thereof as may be necessary are hereby appropriated from current revenues
4 and other funds for the use by several departments of the Municipal Government for the fiscal year
5 beginning July 1, 2014 and ending June 30, 2015:
6 GENERAL FUND
7 REVENUES AND BUDGET FOR 2014-2015
8 2014/15 2014/15
9 BUDGET REVISED
10 BEGINNING BALANCE $ 3,393,000 $ 4,361,500
11 REVENUES
12 FINES AND POLICE REVENUE 629,300 629,300
13 INVESTMENT INCOME 40,000 40,000
14 LIBRARY REVENUES 71,600 71,600
15 KENT COUNTY BOOK REIMBURSEMENT 450,000 490,000
16 BUSINESS LICENSES 1,460,000 1,460,000
17 PERMITS AND OTHER LICENSES 1,354,200 1,354,200
18 MISCELLANEOUS CHARGES 53,900 53,900
19 POLICE EXTRA DUTY 659,500 659,500
20 PROPERTY TAXES 11,049,200 11,049,200
21 BID REVENUE 50,000 50,000
22 RECREATION REVENUE 148,800 148,800
23 FRANCHISE FEE 636,000 636,000
24 SANITATION FEES 2,595,600 2,595,600
25 RENT REVENUE - GARRISON FARM 101,400 101,400
26 COURT OF CHANCERY FEES 1,023,000 1,023,000
27 REVENUES SUBTOTAL 20,322,500 20,362,500
28 INTERFUND SERVICE RECEIPTS
29 INTRAFUND SERVICE RECEIPTS WATER/WASTEWATER 1,354,900 1,371,100
30 INTRAFUND SERVICE RECEIPTS ELECTRIC 3,508,100 3,588,200
31 INTERFUND SERVICE RECEIPTS SUBTOTAL 4,863,000 4,959,300
32 GRANTS
33 POLICE RELATED 124,000 124,000
34 POLICE PENSION GRANT 500,000 500,000
35 GREEN ENERGY GRANT 98,500 98,500
36 MISCELLANEOUS GRANTS 25,000 25,000
37 GRANTS SUBTOTAL 747,500 747,500
38 TRANSFERS FROM
39 TRANSFER TAX 1,250,000 1,250,000
40 MUNICIPAL STREET AID 663,900 664,200
41 CIVIL TRAFFIC PENALTIES 500,000 500,000
42 WATER/WASTEWATER 500,000 500,000
43 ELECTRIC 10,000,000 10,000,000
44 OTHER RESERVES INCLUDING CONTINGENCY 4,000 54,000
45 TRANSFERS FROM SUBTOTAL 12,917,900 12,968,200
46 TOTAL REVENUES 38,850,900 39,037,500
47 TOTALS $ 42,243,900 $ 43,399,000
1
Page 20
FIRST READING
48 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
49 GENERAL FUND - EXPENDITURES AND BUDGET BALANCE
50 2014/15 2014/15
51 DEPARTMENT EXPENSES BUDGET REVISED
52 CITY CLERK $ 383,200 $ 386,700
53 COUNCIL 106,600 106,600
54 TAX ASSESSOR 309,500 319,100
55 FIRE 716,100 716,100
56 GROUNDS MAINTENANCE 1,123,800 1,130,100
57 LIBRARY 1,393,100 1,422,000
58 RECREATION 706,400 710,800
59 LIFE SAFETY 504,800 535,700
60 CODE INFORCEMENT 418,400 419,400
61 PLANNING 444,100 449,400
62 INSPECTIONS 602,100 614,400
63 ECONOMIC DEVELOPMENT 223,000 223,000
64 POLICE 13,986,100 14,332,500
65 POLICE EXTRA DUTY 712,500 712,500
66 STREETS 665,100 676,200
67 SANITATION 2,248,000 2,225,200
68 CITY MANAGER 592,500 595,900
69 INFORMATION TECHNOLOGY 728,700 733,800
70 FINANCE 947,100 966,800
71 PUBLIC SERVICES - ADMINISTRATION 514,800 517,700
72 FACILITIES MANAGEMENT 677,800 690,400
73 PUBLIC WORKS - ENGINEERING 192,600 193,700
74 PROCUREMENT & INVENTORY 535,600 538,700
75 FLEET MAINTENANCE 776,700 791,300
76 CUSTOMER SERVICES 1,040,300 1,044,600
77 HUMAN RESOURCES 379,700 384,300
78 MAYOR 74,900 74,900
79 DEPARTMENT SUBTOTALS 31,003,500 31,511,800
80 OTHER EXPENSES
81 DEBT SERVICE 708,600 708,600
82 CONTRIBUTION TO DDP 70,000 70,000
83 MISCELLANEOUS GRANT RELATED EXPENSES 25,000 25,000
84 INSURANCE 724,800 724,800
85 RETIREES HEALTH CARE 1,636,500 1,636,500
86 OTHER EMPLOYMENT EXPENSES 500,000 118,200
87 POLICE PENSION FUND - STATE GRANT 500,000 500,000
88 POLICE PENSION FUND - UNFUNDED LIABILITY 655,000 655,000
89 UNCOLLECTIBLES - TRASH AND OTHER 50,000 50,000
90 STREET LIGHTS 774,500 774,500
91 OTHER EXPENSE SUBTOTAL 5,644,400 5,262,600
92 TRANSFERS
93 TRANSFER TO CAPITAL FUND - PROJECTS 2,196,000 2,196,000
94 APPROPRIATION TO THE POLICE PENSION FUND - 100,000
95 APPROPRIATION TO THE GENERAL PENSION FUND - 543,000
96 TRANSFERS SUBTOTAL 2,196,000 2,839,000
97 TOTAL EXPENDITURES 38,843,900 39,613,400
98 CURRENT YEAR BALANCE 3,400,000 3,785,600
99 TOTALS $ 42,243,900 $ 43,399,000
100 The City Manager is hereby authorized, without further approval of the City Council, to make
101 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
102 department with the exception of any transfers prohibited by City Procedure #F306.
103 ADOPTED: *
2
Page 21
FIRST READING
104 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
105 GOVERNMENTAL CAPITAL PROJECTS FUND
106 REVENUES AND BUDGET FOR 2014-2015
107 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
108 The amount hereinafter named aggregating Eight Million, Seven Hundred Fifty Five Thousand, Nine Hundred
109 Dollars ($8,755,900) or so much thereof as may be necessary are hereby appropriated from current revenues
110 and other funds for the use by several departments of the Municipal Government for the fiscal year beginning
111 July 1,2014 and ending June 30, 2015:
112 REVENUES
113 2014/15 2014/15
114 BUDGET REVISED
115 BEGINNING BALANCE $ 117,100 $ 2,324,100
116 BEGINNING BALANCE - LIBRARY PROJECT - 330,500
117 REVENUES
118 STATE GRANTS - OTHER 153,000 208,000
119 PROPOSED BOND/BANK PROCEEDS - Street 2,661,100 2,675,000
120 LEASE PURCHASE OF FIRE AND POLICE EQUIPMENT 918,300 918,300
121 TRANSFER FROM GENERAL FUND FOR PROJECTS 2,196,000 2,196,000
122 TRANSFER FROM PARKLAND RESERVE - 104,000
123 TOTAL REVENUES 5,928,400 6,101,300
124 TOTAL BEGINNING BALANCE AND REVENUES $ 6,045,500 $ 8,755,900
125 EXPENSE SUMMARY
126 2014/15 2014/15
127 DEPARTMENT EXPENSES BUDGET REVISED
128 FIRE $ 827,300 $ 827,300
129 GROUNDS MAINTENANCE 68,100 86,700
130 RECREATION 146,000 284,400
131 POLICE 499,100 601,700
132 STREETS 1,370,300 470,300
133 STREETS - GARRISON FARM INFRASTRUCTURE 2,586,100 5,447,600
134 SANITATION 256,500 256,500
135 CENTRAL SERVICES - 55,000
136 BOND/LOAN ISSUANCE COST 75,000 61,100
137 DEPARTMENT SUBTOTAL 5,828,400 8,090,600
138 TRANSFERS & MISCELLANEOUS EXPENSES
139 TRANSFER TO PARKLAND RESERVE 100,000 180,000
140 TRANSFER TO CAPITAL PROJECT RESERVE - 330,500
141 TRANSFERS & MISCELLANEOUS SUBTOTAL 100,000 510,500
142 TOTAL EXPENSES AND TRANSFERS 5,928,400 8,601,100
143 CURRENT YEAR BALANCE 117,100 154,800
144 TOTALS $ 6,045,500 $ 8,755,900
145 The City Manager is hereby authorized, without further approval of the City Council, to make
146 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
147 department with the exception of any transfers prohibited by City Procedure #F306.
148 ADOPTED:
3
Page 22
FIRST READING
149 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
150 GENERAL FUND CONTINGENCY
151 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
152 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
153 The amount hereinafter named aggregating Four Hundred Sixty Nine Thousand Two Hundred
154 dollars ($469,200) or so much thereof as may be necessary are hereby appropriated from current
155 revenues and other funds for the use by several departments of the Municipal Government for the
156 fiscal year beginning July 1, 2014 and ending June 30, 2015:
157 CASH RECEIPTS
158 2014/15 2014/15
159 BUDGET REVISED
160 BEGINNING BALANCE $ 466,000 $ 467,300
161 INTEREST EARNED 1,900 1,900
162 TOTALS $ 467,900 $ 469,200
163 EXPENSE SUMMARY
164 2014/15 2014/15
165 BUDGET REVISED
166 TRANSFER TO OPERATING ACCOUNT $ - $ 50,000
167 CARRY FORWARD TO NEXT YEAR 467,900 419,200
168 TOTALS $ 467,900 $ 469,200
169 The City Manager is hereby authorized, without further approval of the City Council, to make
170 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
171 department with the exception of any transfers prohibited by City Procedure #F306.
172 ADOPTED: *
4
Page 23
FIRST READING
173 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
174 GENERAL CAPITAL ASSET RESERVE
175 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
176 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
177 The amount hereinafter named aggregating Eight Hundred Fifty Four Thousand dollars ($854,000)
178 or so much thereof as may be necessary are hereby appropriated from current revenues and
179 other funds for the use by several departments of the Municipal Government for the fiscal year
180 beginning July 1, 2014 and ending June 30, 2015:
181 CASH RECEIPTS
182 2014/15 2014/15
183 BUDGET REVISED
184 BEGINNING BALANCE $ 509,800 $ 521,000
185 RECEIPTS
186 INTEREST EARNINGS 2,500 2,500
187 TRANSFER FROM GENERAL FUND CAPITAL PROJECT FUND - 330,500
188 TOTAL RECEIPTS 2,500 333,000
189 TOTALS $ 512,300 $ 854,000
190 EXPENSE SUMMARY
191 2014/15 2014/15
192 BUDGET REVISED
193 CARRY FORWARD TO NEXT YEAR $ 512,300 $ 854,000
194 TOTALS $ 512,300 $ 854,000
195 The City Manager is hereby authorized, without further approval of the City Council, to make
196 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
197 department with the exception of any transfers prohibited by City Procedure #F306.
198 ADOPTED: *
5
Page 24
FIRST READING
199 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
200 PARKLAND/RECREATION RESERVE
201 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
202 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
203 The amount hereinafter named aggregating Three Hundred Ninety Nine Thousand Seven Hundred Dollars
204 ($399,700) or so much thereof as may be necessary are hereby appropriated from current revenues
205 and other funds for the use by several departments of the Municipal Government for the fiscal
206 year beginning July 1, 2014 and ending June 30, 2015:
207 OPERATING REVENUES
208 2014/15 2014/15
209 BUDGET REVISED
210 PRIOR YEAR BALANCE $ 203,800 $ 218,700
211 GENERAL FUND APPROPRIATION 100,000 180,000
212 INTEREST INCOME 1,000 1,000
213 TOTALS $ 304,800 $ 399,700
214 OPERATING EXPENSES
215 2014/15 2014/15
216 BUDGET REVISED
217 CURRENT YEAR BALANCE 304,800 399,700
218 TOTALS $ 304,800 $ 399,700
219 The City Manager is hereby authorized, without further approval of the City Council, to make
220 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
221 department with the exception of any transfers prohibited by City Procedure #F306.
222 ADOPTED: *
6
Page 25
FIRST READING
223 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
224 MUNICIPAL STREET AID FUND
225 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
226 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
227 The amount hereinafter named aggregating Six Hundred Sixty Four Thousand Three Hundred
228 dollars ($664,300) or so much thereof as may be necessary are hereby appropriated from current
229 revenues and other funds for the use by several departments of the Municipal Government for the
230 fiscal year beginning July 1, 2014 and ending June 30, 2015:
231 CASH RECEIPTS
232 2014/15 2014/15
233 BUDGET REVISED
234 BEGINNING BALANCE $ 100 $ 100
235 STATE GRANT - OPERATIONS 663,900 664,200
236 TOTALS $ 664,000 $ 664,300
237 BUDGET SUMMARY
238 2014/15 2014/15
239 BUDGET REVISED
240 TRANSFER TO GENERAL FUND - OPERATIONS $ 663,900 $ 664,200
242 CURRENT YEAR BALANCE 100 100
243 TOTALS $ 664,000 $ 664,300
244 The City Manager is hereby authorized, without further approval of the City Council, to make
245 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
246 department with the exception of any transfers prohibited by City Procedure #F306.
247 ADOPTED: *
7
Page 26
FIRST READING
248 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
249 WATER/WASTEWATER FUND
250 REVENUES AND BUDGET FOR 2014-2015
251 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
252 The amount hereinafter named aggregating Fifteen Million Eight Hundred Four Thousand Nine Hundred
253 dollars ($15,804,900) or so much thereof as may be necessary are hereby appropriated from current
254 revenues and other funds for the use by several departments of the Municipal Government for the
255 fiscal year beginning July 1, 2014 and ending June 30, 2015:
256 2014/15 2014/15
257 BUDGET REVISED
258 BEGINNING BALANCE - WATER $ 658,400 $ 763,600
259 BEGINNING BALANCE - WASTEWATER (98,500) 87,500
260 BEGINNING BALANCE - KCSA 155,000 453,400
261 TOTAL BEGINNING BALANCES 714,900 1,304,500
262 BASE REVENUE
263 WATER FEES 4,616,400 4,616,400
264 WASTEWATER FEES 3,706,800 3,706,800
265 WASTEWATER ADJUSTMENT FEES 2,902,600 2,902,600
266 GROUNDWATER INFLOW ADJUSTMENT 1,862,500 1,862,500
267 WATER TANK SPACE LEASING 331,900 331,900
268 SEWER IMPACT FEES 427,900 427,900
269 WATER IMPACT FEES 472,700 472,700
270 INTEREST - WATER 9,000 9,000
271 INTEREST - WASTEWATER 14,000 14,000
272 MISCELLANEOUS SERVICE FEE 156,600 156,600
273 TOTAL REVENUES 14,500,400 14,500,400
274 TOTAL BEGINNING BALANCES AND REVENUES $ 15,215,300 $ 15,804,900
8
Page 27
FIRST READING
275 2014-2015 BUDGET ORDINANCES - CONTINUED
276 WATER/WASTEWATER FUND EXPENSES AND BUDGET BALANCES
2014/15 2014/15
277 DIRECT EXPENSES BUDGET REVISED
278 ENGINEERING & INSPECTION $ 500,900 $ 502,400
279 WATER CONSTRUCTION 252,500 253,300
280 WATER DEPARTMENT 485,300 488,600
281 WATER TREATMENT PLANT 1,576,900 1,582,200
282 WASTEWATER DEPARTMENT 974,100 974,700
283 DIRECT EXPENDITURE SUBTOTAL 3,789,700 3,801,200
284 OTHER EXPENSES
285 DEBT SERVICE - WATER 534,100 534,100
286 DEBT SERVICE - WASTEWATER 617,900 617,900
287 RETIREES HEALTH CARE 200,000 200,000
288 OTHER EMPLOYMENT EXPENSES 17,700 6,200
289 KENT COUNTY TREATMENT CHARGE 3,655,000 3,655,000
290 INTRAFUND SERVICE FEES 1,354,900 1,371,100
291 OTHER EXPENSES SUBTOTAL 6,379,600 6,384,300
292 TRANSFER TO
293 GENERAL FUND FROM WATER 250,000 250,000
294 GENERAL FUND FROM WASTEWATER 250,000 250,000
295 WATER IMP AND EXT 1,200,000 1,200,000
296 WASTEWATER IMP AND EXT 1,800,000 1,800,000
297 TRANSFER TO SUBTOTAL 3,500,000 3,500,000
298 TOTAL EXPENSES 13,669,300 13,685,500
299 CURRENT YEAR BALANCES
300 CURRENT YEAR BALANCE WATER 1,020,100 1,113,300
301 CURRENT YEAR BALANCE WASTEWATER (739,200) (557,400)
302 CURRENT YEAR BALANCE KCSA 1,265,100 1,563,500
303 CURRENT YEAR BALANCE SUBTOTALS 1,546,000 2,119,400
304 TOTAL CURRENT YEAR BALANCES AND EXPENSES $ 15,215,300 $ 15,804,900
305 The City Manager is hereby authorized, without further approval of the City Council, to make
306 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
307 department with the exception of any transfers prohibited by City Procedure #F306.
308 ADOPTED: *
9
Page 28
FIRST READING
309 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
310 WATER/WASTEWATER IMPROVEMENT & EXTENSION FUND
311 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
312 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
313 The amount hereinafter named aggregating Seventeen Million, Four Hundred Forty Four Thousand, Eight
314 Hundred dollars ($17,444,800) or so much thereof as may be necessary are hereby appropriated from current
315 revenues and other funds for the use by several departments of the Municipal Government for the fiscal year
316 beginning July 1, 2014 and ending June 30, 2015:
317 CASH RECEIPTS
318 2014/15 2014/15
319 BUDGET REVISED
320 PRIOR YEAR BALANCE - WATER $ 1,021,200 $ 7,588,800
321 PRIOR YEAR BALANCE - WASTEWATER 1,060,000 5,500,400
322 TOTAL BEGINNING BALANCES 2,081,200 13,089,200
323 RECEIPTS
324 TRANS FROM OPERATING FUND FOR WATER 1,200,000 1,200,000
325 TRANS FROM OPERATING FUND FOR WASTEWATER 1,800,000 1,800,000
326 TRANSFER FROM WASTEWATER IMPACT FEE RESERVE 1,315,600 1,315,600
327 INTEREST INCOME 25,000 40,000
328 TOTAL RECEIPTS 4,340,600 4,355,600
329 TOTALS $ 6,421,800 $ 17,444,800
330 EXPENSE SUMMARY
331 2014/15 2014/15
332 EXPENSES BUDGET REVISED
333 WATER $ 1,336,900 $ 7,526,500
334 WASTEWATER 3,277,200 7,757,300
335 WATER TREATMENT PLANT 38,100 38,100
336 TOTAL EXPENSES 4,652,200 15,321,900
337 CURRENT YEAR BALANCE - WATER 858,700 1,244,200
338 CURRENT YEAR BALANCE - WASTEWATER 910,900 878,700
339 CURRENT YEAR BALANCE SUBTOTALS 1,769,600 2,122,900
340 TOTALS $ 6,421,800 $ 17,444,800
341 The City Manager is hereby authorized, without further approval of the City Council, to make
342 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
343 department with the exception of any transfers prohibited by City Procedure #F306.
344 ADOPTED: *
10
Page 29
FIRST READING
345 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
346 WATER/WASTEWATER CAPITAL ASSET RESERVE
347 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
348 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
349 The amount hereinafter named aggregating One Million Forty One Thousand Six Hundred Dollars
350 ($1,041,600) or so much thereof as may be necessary are hereby appropriated from current
351 revenues and other funds for the use by several departments of the Municipal Government for
352 the fiscal year beginning July 1, 2014 and ending June 30, 2015:
353 CASH RECEIPTS
354 2014/15 2014/15
355 BUDGET REVISED
356 BEGINNING BALANCE - WATER $ 514,000 $ 508,500
357 BEGINNING BALANCE - WASTEWATER 512,900 507,300
358 TOTAL BEGINNING BALANCES 1,026,900 1,015,800
359 RECEIPTS
360 INTEREST EARNINGS - WATER 8,700 8,700
361 INTEREST EARNINGS - WASTEWATER 8,700 8,700
362 2013 BONDS UNUSED COST OF ISSUANCE FUNDS WATER - 5,300
363 2013 BONDS UNUSED COST OF ISSUANCE FUNDS WASTEWATER - 3,100
364 TOTAL RECEIPTS 17,400 25,800
365 TOTALS $ 1,044,300 $ 1,041,600
366 EXPENSE SUMMARY
367 2014/15 2014/15
368 BUDGET REVISED
369 CURRENT YEAR BALANCE - WATER $ 522,700 $ 522,500
370 CURRENT YEAR BALANCE - WASTEWATER 521,600 519,100
371 CURRENT YEAR BALANCE SUBTOTALS 1,044,300 1,041,600
372 TOTALS $ 1,044,300 $ 1,041,600
373 The City Manager is hereby authorized, without further approval of the City Council, to make
374 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
375 department with the exception of any transfers prohibited by City Procedure #F306.
376 ADOPTED: *
11
Page 30
FIRST READING
377 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
378 WATER/WASTEWATER IMPACT FEE RESERVE
379 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
380 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
381 The amount hereinafter named aggregating Three Million Twenty Seven Thousand Nine Hundred Dollars
382 ($3,027,900) or so much thereof as may be necessary are hereby appropriated from current
383 revenues and other funds for the use by several departments of the Municipal Government for
384 the fiscal year beginning July 1, 2014 and ending June 30, 2015:
385 CASH RECEIPTS
386 2014/15 2014/15
387 BUDGET REVISED
388 BEGINNING BALANCE - WATER $ 200,500 $ 200,200
389 BEGINNING BALANCE - WASTEWATER 2,820,000 2,776,400
390 TOTAL BEGINNING BALANCES 3,020,500 2,976,600
391 RECEIPTS
392 INTEREST EARNINGS - WATER 3,400 3,400
393 INTEREST EARNINGS - WASTEWATER 47,900 47,900
394 TOTAL RECEIPTS 51,300 51,300
395 TOTALS $ 3,071,800 $ 3,027,900
396 EXPENSE SUMMARY
397 2014/15 2014/15
398 BUDGET REVISED
399 TRANSFER TO I & E FUND FROM WASTEWATER IMPACT FEES $ 1,315,600 $ 1,315,600
399 CURRENT YEAR BALANCE - WATER 203,900 203,600
400 CURRENT YEAR BALANCE - WASTEWATER 1,552,300 1,508,700
401 CURRENT YEAR BALANCE SUBTOTALS 1,756,200 1,712,300
402 TOTALS $ 3,071,800 $ 3,027,900
403 The City Manager is hereby authorized, without further approval of the City Council, to make
404 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
405 department with the exception of any transfers prohibited by City Procedure #F306.
406 ADOPTED: *
12
Page 31
FIRST READING
407 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
408 WATER/WASTEWATER CONTINGENCY RESERVE
409 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
410 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
411 The amount hereinafter named aggregating Two Hundred Ninety Nine Thousand two Hundred dollars
412 ($299,200) or so much thereof as may be necessary are hereby appropriated from current revenues
413 and other funds for the use by several departments of the Municipal Government for the fiscal year
414 beginning July 1, 2014 and ending June 30, 2015:
415 CASH RECEIPTS
416 2014/15 2014/15
417 BUDGET REVISED
418 BEGINNING BALANCE - WATER $ 105,900 $ 104,700
419 BEGINNING BALANCE - WASTEWATER 191,500 189,400
420 TOTAL BEGINNING BALANCES 297,400 294,100
421 RECEIPTS
422 INTEREST EARNINGS 5,100 5,100
423 TOTAL RECEIPTS 5,100 5,100
424 TOTALS $ 302,500 $ 299,200
425 BUDGET SUMMARY
426 2014/15 2014/15
427 BUDGET REVISED
428 CURRENT YEAR BALANCE - WATER 107,700 106,500
429 CURRENT YEAR BALANCE - WASTEWATER 194,800 192,700
430 CURRENT YEAR BALANCE SUBTOTALS 302,500 299,200
431 TOTAL EXPENSES AND CURRENT YEAR BALANCES $ 302,500 $ 299,200
432 The City Manager is hereby authorized, without further approval of the City Council, to make
433 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
434 department with the exception of any transfers prohibited by City Procedure #F306.
435 ADOPTED: *
13
Page 32
FIRST READING
436 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
437 ELECTRIC REVENUE FUND
438 REVENUES AND BUDGET FOR 2014-2015
439 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
440 The amount hereinafter named aggregating Eighty Eight Million Nine Hundred Ten Thousand
441 Three Hundred dollars ($88,910,300) or so much thereof as may be necessary are hereby
442 appropriated from current revenues and other funds for the use by several departments of the
443 Municipal Government for the fiscal year beginning July 1, 2014 and ending June 30, 2015:
444 2014/15 2014/15
445 BUDGET REVISED
446 BEGINNING BALANCE $ 9,253,600 $ 6,603,800
447 BASE REVENUE
448 DIRECT SALES TO CUSTOMER 78,043,000 78,043,000
449 UTILITY TAX 1,296,900 1,296,900
450 MISCELLANEOUS REVENUE 624,600 624,600
451 RENT REVENUE 200,000 200,000
452 GREEN ENERGY 130,000 130,000
453 INTEREST EARNINGS 12,000 12,000
454 TRANSFER FROM RATE STABILIZATION 2,000,000 2,000,000
455 TOTAL REVENUES 82,306,500 82,306,500
456 TOTALS $ 91,560,100 $ 88,910,300
14
Page 33
FIRST READING
457 2014-2015 BUDGET ORDINANCES - CONTINUED
458 ELECTRIC FUND EXPENSES AND BUDGET BALANCE
459 2014/15 2014/15
460 EXPENSES BUDGET REVISED
461 POWER SUPPLY $ 21,823,000 $ 21,823,000
462 SOLAR ENERGY 2,067,600 2,067,600
463 SOLAR RENEWAL ENERGY CREDITS 378,600 378,600
464 POWER SUPPLY MANAGEMENT 996,000 996,000
465 PJM CHARGES - ENERGY 11,499,800 11,499,800
466 PJM CHARGES - TRANSMISSION & FEES 7,234,100 7,234,100
467 CAPACITY CHARGES 9,958,900 9,958,900
468 SUB-TOTAL POWER SUPPLY 53,958,000 53,958,000
469 PLANT OPERATIONS 6,141,000 6,141,100
470 GENERATIONS FUELS 1,611,100 1,611,100
471 PJM SPOT MARKET ENERGY (2,232,800) (2,232,800)
472 PJM CREDITS (486,700) (486,700)
473 CAPACITY CREDITS (8,881,500) (8,881,500)
474 GENERATION SUBTOTAL (3,848,800) (3,848,800)
475 POWER SUPPLY & GENERATION SUBTOTAL 50,109,200 50,109,200
476 DIRECT EXPENDITURES
477 TRANSMISSION/DISTRIBUTION 4,028,700 4,044,500
478 ELECTRICAL ENGINEERING 1,370,900 1,374,300
479 ADMINISTRATION 636,600 637,400
480 METER READING 267,600 267,600
481 SYSTEMS OPERATIONS 686,300 696,500
482 DIRECT EXPENDITURE SUBTOTALS 6,990,100 7,020,300
483 OTHER EXPENSES:
484 UTILITY TAX 1,296,900 1,296,900
485 ALLOW FOR UNCOLLECTIBLES 200,000 200,000
486 CONTRACTUAL SERVICES 246,800 246,800
487 RETIREES HEALTH CARE 513,300 513,300
488 OTHER EMPLOYMENT EXPENSES 54,200 24,000
489 OPEB UNFUNDED LIABILITY 1,009,800 1,009,800
490 GREEN ENERGY PAYMENT TO DEMEC 130,000 130,000
491 INTRAFUND SERVICE FEES 3,508,100 3,588,200
492 INTEREST ON DEPOSITS 20,000 20,000
493 INVENTORY WRITE OFFS 175,000 175,000
494 DEBT SERVICE 3,297,000 3,297,000
495 OTHER EXPENSES SUBTOTAL 10,451,100 10,501,000
496 TRANSFER TO
497 IMPROVEMENT & EXTENSION 4,750,000 4,750,000
498 GENERAL FUND 10,000,000 10,000,000
499 TRANSFER TO SUBTOTAL 14,750,000 14,750,000
500 TOTAL EXPENSES 82,300,400 82,380,500
501 CURRENT YEAR BALANCE 9,259,700 6,529,800
502 TOTALS $ 91,560,100 $ 88,910,300
503 The City Manager is hereby authorized, without further approval of the City Council, to make
504 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
505 department with the exception of any transfers prohibited by City Procedure #F306.
506 ADOPTED: *
15
Page 34
FIRST READING
507 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
508 ELECTRIC UTILITY IMPROVEMENT AND EXTENSION FUND
509 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
510 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
511 The amount hereinafter named aggregating Ten Million, Nine Hundred Sixty Seven Thousand Three
512 Hundred Dollars ($10,967,300) or so much thereof as may be necessary are hereby appropriated from
513 current revenues and other funds for the use by several departments of the Municipal Government for
514 the fiscal year beginning July 1, 2014 and ending June 30, 2015:
515 CASH RECEIPTS
516
517 2014/15 2014/15
BUDGET REVISED
518 BEGINNING BALANCE $ 3,362,200 $ 5,942,500
519 RECEIPTS
520 TRANSFER FROM ELECTRIC 4,750,000 4,750,000
521 GENERAL SERVICE BILLING 250,000 250,000
522 INTEREST EARNINGS 24,800 24,800
523 TOTAL RECEIPTS 5,024,800 5,024,800
524 TOTALS $ 8,387,000 $ 10,967,300
525 EXPENSE SUMMARY
526 2014/15 2014/15
527 EXPENSES BUDGET REVISED
528 ELECTRIC GENERATION $ 2,240,000 $ 2,739,300
529 TRANSMISSION AND DISTRIBUTION 1,061,700 1,804,200
530 ELECTRICAL ENGINEERING 1,663,100 2,800,200
531 TOTAL EXPENSES 4,964,800 7,343,700
532 CURRENT YEAR BALANCE 3,422,200 3,623,600
533 TOTALS $ 8,387,000 $ 10,967,300
534 The City Manager is hereby authorized, without further approval of the City Council, to make
535 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
536 department with the exception of any transfers prohibited by City Procedure #F306.
537 ADOPTED: *
16
Page 35
FIRST READING
538 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
539 ELECTRIC UTILITY CONTINGENCY RESERVE
540 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
541 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
542 The amount hereinafter named aggregating Eight Hundred Twenty Five Thousand dollars
543 ($825,000) or so much thereof as may be necessary are hereby appropriated from current revenues
544 and other funds for the use by several departments of the Municipal Government for the fiscal year
545 beginning July 1, 2014 and ending June 30, 2015:
546 CASH RECEIPTS
547 2014/15 2014/15
548 BUDGET REVISED
549 BEGINNING BALANCE $ 820,100 $ 819,100
550 RECEIPTS
551 INTEREST EARNINGS 5,900 5,900
552 TOTAL RECEIPTS 5,900 5,900
553 TOTALS $ 826,000 $ 825,000
554 EXPENSE SUMMARY
555 2014/15 2014/15
556 BUDGET REVISED
556 CURRENT YEAR BALANCE 826,000 825,000
557 TOTALS $ 826,000 $ 825,000
558 The City Manager is hereby authorized, without further approval of the City Council, to make
559 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
560 department with the exception of any transfers prohibited by City Procedure #F306.
561 ADOPTED: *
17
Page 36
FIRST READING
562 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
563 ELECTRIC UTILITY DEPRECIATION RESERVE
564 SOURCES AND USE OF FUNDS FOR 2014-2015
565 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
566 The amount hereinafter named aggregating Ten Million Fifteen Thousand Three Hundred
567 dollars ($10,015,300) or so much thereof as may be necessary are hereby appropriated
568 from current revenues and other funds for the use by several departments of the
569 Municipal Government for the fiscal year beginning July 1, 2014 and ending June 30, 2015:
570 CASH RECEIPTS
571 2014/15 2014/15
572 BUDGET REVISED
573 BEGINNING BALANCE $ 9,898,000 $ 9,915,100
574 INTEREST EARNINGS 100,200 100,200
575 TOTALS $ 9,998,200 $ 10,015,300
576 BUDGET SUMMARY
577 2014/15 2014/15
578 BUDGET REVISED
579 CURRENT YEAR BALANCE 9,998,200 10,015,300
580 TOTALS $ 9,998,200 $ 10,015,300
581 The City Manager is hereby authorized, without further approval of the City Council, to make
582 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
583 department with the exception of any transfers prohibited by City Procedure #F306.
584 ADOPTED: *
18
Page 37
FIRST READING
585 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
586 ELECTRIC UTILITY FUTURE CAPACITY RESERVE
587 SOURCES AND USE OF FUNDS FOR 2014-2015
588 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
589 The amount hereinafter named aggregating Ten Million One Hundred Thirty Six Thousand Nine Hundred
590 dollars ($10,136,900) or so much thereof as may be necessary are hereby appropriated from current revenues
591 and other funds for the use by several departments of the Municipal Government for the fiscal year
592 beginning July 1, 2014 and ending June 30, 2015:
593 CASH RECEIPTS
594 2014/15 2014/15
595 BUDGET REVISED
596 BEGINNING BALANCE $ 10,076,200 $ 10,064,400
597 INTEREST EARNINGS 72,500 72,500
598 TOTALS $ 10,148,700 $ 10,136,900
599 BUDGET SUMMARY
600 2014/15 2014/15
601 BUDGET REVISED
602 CURRENT YEAR BALANCE 10,148,700 10,136,900
603 TOTALS $ 10,148,700 $ 10,136,900
604 The City Manager is hereby authorized, without further approval of the City Council, to make
605 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
606 department with the exception of any transfers prohibited by City Procedure #F306.
607 ADOPTED: *
19
Page 38
FIRST READING
608 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
609 ELECTRIC UTILITY INSURANCE STABILIZATION RESERVE
610 SOURCES AND USE OF FUNDS FOR 2014-2015
611 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
612 The amount hereinafter named aggregating Seven Hundred Forty Two Thousand Eight Hundred dollars
613 ($742,800) or so much thereof as may be necessary are hereby appropriated from current revenues
614 and other funds for the use by several departments of the Municipal Government for the fiscal year
615 beginning July 1, 2014 and ending June 30, 2015:
616 CASH RECEIPTS
617 2014/15 2014/15
618 BUDGET REVISED
619 BEGINNING BALANCE $ 738,300 $ 737,500
620 INTEREST EARNINGS 5,300 5,300
621 TOTALS $ 743,600 $ 742,800
622 BUDGET SUMMARY
623 2014/15 2014/15
624 BUDGET REVISED
625 CURRENT YEAR BALANCE 743,600 742,800
626 TOTALS $ 743,600 $ 742,800
627 The City Manager is hereby authorized, without further approval of the City Council, to make
628 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
629 department with the exception of any transfers prohibited by City Procedure #F306.
630 ADOPTED: *
20
Page 39
FIRST READING
631 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
632 ELECTRIC UTILITY RATE STABILIZATION RESERVE
633 SOURCES AND USE OF FUNDS FOR 2014-2015
634 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
635 The amount hereinafter named aggregating Ten Million Five Hundred Forty One Thousand Five Hundred
636 dollars ($10,541,500) or so much thereof as may be necessary are hereby appropriated from current
637 revenues and other funds for the use by several departments of the Municipal Government for
638 the fiscal year beginning July 1, 2014 and ending June 30, 2015:
639 CASH RECEIPTS
640 2014/15 2014/15
641 BUDGET REVISED
642 BEGINNING BALANCE $ 10,507,300 $ 10,465,800
643 INTEREST EARNINGS 75,700 75,700
644 TOTALS $ 10,583,000 $ 10,541,500
645 BUDGET SUMMARY
646 2014/15 2014/15
647 BUDGET REVISED
648 TRANSFER TO ELECTRIC FUND $ 2,000,000 $ 2,000,000
649 CURRENT YEAR BALANCE 8,583,000 8,541,500
650 TOTALS $ 10,583,000 $ 10,541,500
651 The City Manager is hereby authorized, without further approval of the City Council, to make
652 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
653 department with the exception of any transfers prohibited by City Procedure #F306.
654 ADOPTED: *
21
Page 40
FIRST READING
655 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
656 WORKERS COMPENSATION FUND
657 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
658 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
659 The amount hereinafter named aggregating One Million Six Hundred Twenty Four Thousand Four Hundred
660 dollars ($1,624,400) or so much thereof as may be necessary are hereby appropriated from current revenues
661 and other funds for the use by several departments of the Municipal Government for the fiscal year
662 beginning July 1, 2014 and ending June 30, 2015:
663 OPERATING REVENUES
664 2014/15 2014/15
665 BUDGET REVISED
666 PRIOR YEAR BALANCE $ 1,135,000 $ 1,123,300
667 INTEREST INCOME 10,600 10,600
668 PREMIUM FROM CITY 490,500 490,500
669 TOTALS $ 1,636,100 $ 1,624,400
670 OPERATING EXPENSES
671 2014/15 2014/15
672 BUDGET REVISED
673 PROGRAM EXPENSES/SUPPLIES - CLAIMS $ 450,000 $ 450,000
674 INSURANCE 92,600 92,600
675 BANK FEES 600 600
676 STATE OF DEL - SELF INSURANCE TAX 37,000 37,000
677 CONTRACTUAL SERVICES 57,000 57,000
678 TOTAL EXPENSES 637,200 637,200
679 CURRENT YEAR BALANCE 998,900 987,200
680 TOTALS $ 1,636,100 $ 1,624,400
681 The City Manager is hereby authorized, without further approval of the City Council, to make
682 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
683 department with the exception of any transfers prohibited by City Procedure #F306.
684 ADOPTED: *
22
Page 41
FIRST READING
685 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
686 LIBRARY GRANT FUND
687 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
688 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
689 The amount hereinafter named aggregating Three Hundred Twenty Six Thousand two Hundred dollars
690 ($326,200) or so much thereof as may be necessary are hereby appropriated from current revenues
691 and other funds for the use by several departments of the Municipal Government for the fiscal year
692 beginning July 1, 2014 and ending June 30, 2015:
693 OPERATING REVENUES
694 2014/15 2014/15
695 BUDGET REVISED
696 BEGINNING BALANCE $ 17,300 $ 44,800
697 STATE GRANT 274,100 278,900
698 FEDERAL GRANT - 2,500
699 TOTALS $ 291,400 $ 326,200
700 OPERATING EXPENSES
701 2014/15 2014/15
702 BUDGET REVISED
703 FURNITURE $ 2,000 $ 15,100
704 OFFICE SUPPLIES 24,000 28,000
705 PRINTING/DUPLICATING 8,900 14,000
706 AUDIO VISUAL SUPPLIES 74,000 75,100
707 BOOKS 128,900 132,600
708 PROGRAM EXPENSES/SUPPLIES 28,000 29,900
709 POSTAGE 100 100
710 TRAINING/CONF/FOOD/TRAV 3,500 3,500
711 CONTRACTUAL SERVICES - 900
712 OFFICE EQUIPMENT/REPAIRS & MAINT 2,000 6,000
713 COMPUTER HARDWARE 2,700 -
714 OTHER EQUIP - LEASE - 1,200
715 SUBTOTAL EXPENSES STATE GRANTS 274,100 306,400
716 PROGRAM EXPENSES/SUPPLIES - 2,500
717 SUBTOTAL EXPENSES FEDERAL GRANTS - 2,500
718 CURRENT YEAR BALANCE 17,300 17,300
719 TOTALS $ 291,400 $ 326,200
720 The City Manager is hereby authorized, without further approval of the City Council, to make
721 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
722 department with the exception of any transfers prohibited by City Procedure #F306.
723 ADOPTED: *
23
Page 42
FIRST READING
724 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
725 POLICE GRANTS FUND
726 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
727 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
728 The amount hereinafter named aggregating Six Hundred Eight Thousand Five Hundred dollars
729 ($608,500) or so much thereof as may be necessary are hereby appropriated from current revenues
730 and other funds for the use by several departments of the Municipal Government for the fiscal year
731 beginning July 1, 2014 and ending June 30, 2015:
732 OPERATING REVENUES
733 2014/15 2014/15
734 BUDGET REVISED
735 BEGINNING BALANCE $ 77,200 $ 172,100
736 STATE AND FEDERAL GRANTS 339,000 436,400
737 TOTALS $ 416,200 $ 608,500
738 OPERATING EXPENSES
739 2014/15 2014/15
740 BUDGET REVISED
741 CADET PROGRAM SALARIES AND BENEFITS - 17,900
742 POLICE EQUIPT & PROG SUPP 156,000 317,900
743 TECHNOLOGY EQUIPMENT 50,000 47,800
744 CELL PHONE CHARGES 15,000 15,000
745 TRAINING 32,000 45,000
746 AUDIT FEES 1,000 1,000
747 CONTRACTUAL SERVICES 6,000 10,200
748 SUBTOTAL EXPENSES 260,000 454,800
749 OPERATING TRANSFERS-OUT 124,000 124,000
750 SUBTOTAL FINANCING USES 124,000 124,000
751 CURRENT YEAR BALANCE 32,200 29,700
752 TOTALS $ 416,200 $ 608,500
753 The above budget represents the combination of all State & Federal Grants.
754 The City Manager is hereby authorized, without further approval of the City Council, to make
755 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
756 department with the exception of any transfers prohibited by City Procedure #F306.
757 ADOPTED: *
24
Page 43
FIRST READING
758 2014-2015 BUDGET ORDINANCES - SECOND AMENDMENT (CONTINUED)
759 CDBG FUND
760 CASH RECEIPTS/REVENUES AND BUDGET FOR 2014-2015
761 BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
762 The amount hereinafter named aggregating Two Hundred Eighty Six Thousand Three Hundred dollars
763 ($286,300) or so much thereof as may be necessary are hereby appropriated from current revenues
764 and other funds for the use by several departments of the Municipal Government for the fiscal year
765 beginning July 1, 2014 and ending June 30, 2015:
766 OPERATING REVENUES
767 2014/15 2014/15
768 BUDGET REVISED
769 BEGINNING BALANCE $ - $ 2,100
770 STATE AND FEDERAL GRANTS 235,000 284,200
771 TOTALS $ 235,000 $ 286,300
772 OPERATING EXPENSES
773 2014/15 2014/15
774 BUDGET REVISED
775 Prior year Closing cost/down payment program - 200
776 Prior year MHDC home repair - 2,000
777 Prior year Elizabeth W Murphey School - 1,200
778 Prior year Ncall Research Inc. - 2,300
779 Prior year Milford housing H/O rehab - 3,000
780 Current year closing cost/down payment program 102,800 102,800
781 Current year Dover interfaith ministry 27,500 27,500
782 Current year Elizabeth W Murphey school 50,000 50,000
783 Current year Ncall Research Inc. 7,700 7,700
784 Current year salaries 47,000 87,500
785 TOTAL EXPENDITURES 235,000 284,200
786 CURRENT YEAR BALANCE - 2,100
787 TOTALS $ 235,000 $ 286,300
788 The above budget represents the combination of all State & Federal Grants.
789 The City Manager is hereby authorized, without further approval of the City Council, to make
790 interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
791 department with the exception of any transfers prohibited by City Procedure #F306.
792 ADOPTED: *
25
Page 44
City of Dover
Comprehensive Annual Financial Report
Fiscal Year Ended June 30, 2014
Page 45
Financial Statements
Government-wide Statement of Net Position (Page 5) – Includes all capital assets and liabilities. Does not
include full-reporting of pension and OPEB liabilities as currently not required by GAAP. Two columns are
shown.
First column for governmental activities which includes General Fund, Governmental Capital Project Fund, All Special
Revenue (Grant) Funds. Worker’s Compensation Fund assets & liabilities are included.
Second column for business-type activities (Proprietary Funds). This column includes all activities related to the
Water/Wastewater Utility and the Electric Utility.
Government-wide Statement of Activities (Page 6) – All activities (financial transactions) are reported on a
GAAP (Generally Accepted Accounting Principles) basis. First column for city-wide expenses by
function/program, second column is adjustment for allocation of indirect expenses, next three columns for
program revenues and grants, far right three columns represent net program income/(expense) by fund
type.
Governmental Fund Statements (Page 7, 8 & 9) – All General Fund and Grant Fund activities reported on
a modified basis of accounting. No capital assets and no long-term liabilities. Considered, spendable
resources within a year. Unassigned Fund Balance is adjusted for Unavailable revenue, prepaid items,
and inventory.
Statement of Net Position and Statement of Revenues, Expenses and Changes in Fund Net Position –
Proprietary Funds (Pages 10 & 11) – All activities of the Water/Wastewater and Electric Funds.
Statement of Net Position and Changes in Net Position – Fiduciary Funds – All activities of the Pension
and OPEB Trust Funds as required by GAAP. Not included in the previous statements mentioned as they
have been established as separate Trust for retirement benefits (CAFR Page 48).
The audit opinion is based on these Financial Statements.
2
Page 46
Deferred Outflows/Inflows of Resources
Government Accounting Standards Board issued Statement 63 – Financial
Reporting of Deferred Outflows of Resources, Deferred Inflows of Resources
and Net Position
Definitions –
Net Position – The residual of all other financial statement elements presented in a statement of
financial position. (Previously, Net Assets)
Deferred Outflows of Resources – the item meets the definition of an outflow of resources, but
relates to a future period. An example would be a grant provided to a grantee before the
grantee has met the related time requirements. The City had no deferred outflows of resources
as of 6/30/14.
Deferred Inflows of Resources – Governmental funds defer recognition of revenue until
amounts are considered to be available to liquidate the liabilities for the current period.
Therefore, any past due revenues from prior periods must be eliminated and reported as
unavailable revenue. The City had unavailable revenue (past due receivables over 60 days) of
$726,946 as of June 30, 2014, which includes $38,011 of CDBG/NSP grant funds. The
General Fund components of receivables are property taxes, demolitions, grass cutting, trash
fees, and police extra duty.
Unearned Revenue – Resources that are received for a future period prior to meeting eligibility
requirements. Examples are property taxes and business licenses received in June for the
following fiscal year. The City had unearned revenue as of 6/30/14 of $1,188,022.
3
Page 47
Schedules & Combining Statements
Schedules are budgetary reports prepared on a non-GAAP basis. For
example, the City does not budget depreciation expense or compensated
absence expense.
The General Fund Budget to Actual report for June 30, 2014 is located in Required
Supplementary Information section of the CAFR, which follows the Notes to the Financial
Statements. All other individual fund Budget to Actual Reports are located in the
Supplementary Information section of the CAFR. These schedules are not required and
therefore not required to be audited. We include these schedules and the auditor’s do review
them as they include budgets adopted by City Council.
The Supplementary Information section also includes combining statements. These are
financial statements that combines the individual fund statements. For example, the Special
Revenue Combining Statement of Net Position. This statement combines all the grant funds
and the total is reported in the audited Financial Statement Section – Part C of the CAFR.
4
Page 51
Fund Balances (Note 7) – June 30, 2014
8
Page 55
Changes in Net Assets
Governmental Activities
June 30, 2014
Governmental Activities
Governmental net position decreased by $1.3 million.
Net revenues of $26.3 million were less than the prior year by $1.0 million. Operating and Capital Grants
decreased $1.6 million from the prior year mainly due to less federal highway projects requiring police staffing
and the completion of the Library. This decrease was mainly offset by increases in building permits and
transfer taxes.
Expenses of $36.1 million reflects an overall increase of $0.5 million from the prior year. The increases were
attributed to operating cost for police personnel $0.2 million, an increase in the appropriation to the Police
Pension Fund of $0.3 million, and $0.2 million of increases in insurance premiums and legal fees. These
increases were offset by $0.2 million of reduced cost across several other programs. A change in accounting
for pension contributions towards the unfunded liabilities resulted in increases to several programs with a
corresponding decrease in the item “Appropriation to Pension Fund” of $1.0 million and an increase in indirect
service expenses of $0.4 million.
Transfers to the Governmental Funds from the Proprietary Funds decreased $2.0 million which represents a
prior year contribution towards street and storm water infrastructure at the Garrison Oak Technical Park.
These improvements are necessary for the construction of the Calpine 305 megawatt electric generating
facility.
12
Page 56
Changes in Net Assets
Business Type Activities
June 30, 2014
Business-Type Activities
The business-type activities saw a negative change in net position of $0.4 million. Both utilities experienced a
decrease in revenues which resulted in a combined net decrease of $10.2 million. The utilities expenses
when combined increased in total by $0.4 million.
The water/wastewater utility had a positive change in net position of $2.0 million. The utility experienced a
decrease in operating income of $0.1 million from the previous year related to impact fees, an increase of
$0.4 million of capital grants and developer contributions and an increase $0.1 million of investment earnings.
The utility experienced an increase in operating expenses of $0.3 million attributed to debt service $0.2
million and Kent County Treatment Fees $0.1 million.
The electric utility realized a negative change in net position of $2.3 million. The utility experienced a
decrease in operating income of $11.2 million from the previous year as a result of a reduction in electric rates
and lower consumption. The electric utility also experienced a significant increase over budget in power
supply and generation cost ($6.7 million) due to extreme winter weather conditions and its impact on the
availability of fuel to run the power plant along with the effects on pricing in the PJM ISO region. As a result
an additional $3.0 million over the budgeted $4.0 million was transferred from the rate stabilization reserve to
cover the unplanned increase in power supply cost. Operating expenses decreased as well in total by $0.3
million. An increase of $0.8 million for OPEB contributions was offset by $1.1 million decrease in personnel
cost attributed to retirements and vacant positions. Interest and fiscal charges decreased by $0.3 million.
A change in accounting for pension contributions for the unfunded liabilities resulted in increases to several
programs with a corresponding decrease in the item “Pension Unfunded Liability” of $0.3 million for the
water/wastewater utility and $1.3 million for the electric utility and an increase in the indirect expense
allocations of $0.4 million.
13
Page 57
General Fund Budget Highlights – Fiscal Year 2014
The Final General Fund Budget incorporated the following changes to the Original Budget –
The Budget Balance carried forward from the prior fiscal year was higher by $0.8 million than was projected.
Receipts had a net increase of approximately $0.8 million. The most significant increases were related to
intrafund service receipts related to the accounting change for pensions, transfer taxes, court of chancery fees,
and building permits. The most significant reductions were police extra duty fees and civil traffic penalties. (See
CAFR pages 91 & 92 for more details)
Expenditures were revised to reflect an aggregate increase of $1.1 million. Increased employer contributions to
the Police and Employee Pension funds accounted for most of the increased budget expense with a slight
increased in the transfer to the capital project fund. The increases were offset by decreases in street lights,
insurance, police pension grants and fire services. The net result of these changes was a $0.5 million increase
in the revised budget balance over the Original Budget Balance (on a non-GAAP basis).
General Fund actual revenues and other financing sources matched the final total revenues with a
$23,000 positive variance.
The more significant positive variances were attributed to construction permits and transfer taxes. The most
significant negative variances in actual revenue were intrafund service fees and police extra duty fees.
Expenditures were approximately $0.9 million under budget as a result of several operating departments
experiencing personnel savings through attrition. An increase in legal fees for collective bargaining negotiations
was absorbed with favorable personnel results. The General Fund budget balance carry forward was $0.9
million higher than budgeted as a result of the above variances.
14
Page 58
Other Post Employment Benefits (OPEB)
The City is following a 10 year funding plan to phase in the full required contributions. The City has
completed its 6th year of the 10 year plan, therefore the funding level is 60% of the required level. The
Electric Fund is being funded at its full required funding level.
15
Page 59
Pension Plans – Defined Benefit
GASB 67 has been implemented in FY14. GASB 68
Pension standards will be implemented in FY15 and will
cause significant changes in the unfunded liabilities and
how we report the pension fund activity. See Presentation
to City Council on January 7, 2013.
GASB 68 effective FYE 2015
GASB will be following up with the similar changes for
OPEB Liabilities
16
Page 60
Material Commitments & Subsequent Events
Material Commitments – Note 11
Commitments for payments on fire apparatus currently for Ladder 1 - $145,614 and Ladder
2 - $92,910 (Ladder 2 paid in full in FY15)
Five year contract with The Energy Authority (TEA)
Extended contract with North American Energy Services (NAES)
Guarantee on $1.3 million loan held by Downtown Dover Partnership.
Forward Contracts – Note 12
Third party contracts for power supply
Maximum amount of loss due to credit risk w/o respect to Collateral dollars – $13.8 million
Subsequent Events – Note 13
Series 2014 General Obligation Debt with PNC – $4,135,000
17
Page 61
Financial Statements
Government-wide Statement of Net Position (Page 5) – Includes all capital assets and liabilities. Does not
include full-reporting of pension and OPEB liabilities as currently not required by GAAP. Two columns are
shown.
First column for governmental activities which includes General Fund, Governmental Capital Project Fund, All Special
Revenue (Grant) Funds. Worker’s Compensation Fund assets & liabilities are included.
Second column for business-type activities (Proprietary Funds). This column includes all activities related to the
Water/Wastewater Utility and the Electric Utility.
Government-wide Statement of Activities (Page 6) – All activities (financial transactions) are reported on a
GAAP (Generally Accepted Accounting Principles) basis. First column for city-wide expenses by
function/program, second column is adjustment for allocation of indirect expenses, next three columns for
program revenues and grants, far right three columns represent net program income/(expense) by fund
type.
Governmental Fund Statements (Page 7, 8 & 9) – All General Fund and Grant Fund activities reported on
a modified basis of accounting. No capital assets and no long-term liabilities. Considered, spendable
resources within a year. Unassigned Fund Balance is adjusted for Unavailable revenue, prepaid items,
and inventory.
Statement of Net Position and Statement of Revenues, Expenses and Changes in Fund Net Position –
Proprietary Funds (Pages 10 & 11) – All activities of the Water/Wastewater and Electric Funds.
Statement of Net Position and Changes in Net Position – Fiduciary Funds – All activities of the Pension
and OPEB Trust Funds as required by GAAP. Not included in the previous statements mentioned as they
have been established as separate Trust for retirement benefits (CAFR Page 48).
The audit opinion is based on these Financial Statements.
2
Page 62
Deferred Outflows/Inflows of Resources
Government Accounting Standards Board issued Statement 63 – Financial
Reporting of Deferred Outflows of Resources, Deferred Inflows of Resources
and Net Position
Definitions –
Net Position – The residual of all other financial statement elements presented in a statement of
financial position. (Previously, Net Assets)
Deferred Outflows of Resources – the item meets the definition of an outflow of resources, but
relates to a future period. An example would be a grant provided to a grantee before the
grantee has met the related time requirements. The City had no deferred outflows of resources
as of 6/30/14.
Deferred Inflows of Resources – Governmental funds defer recognition of revenue until
amounts are considered to be available to liquidate the liabilities for the current period.
Therefore, any past due revenues from prior periods must be eliminated and reported as
unavailable revenue. The City had unavailable revenue (past due receivables over 60 days) of
$726,946 as of June 30, 2014, which includes $38,011 of CDBG/NSP grant funds. The
General Fund components of receivables are property taxes, demolitions, grass cutting, trash
fees, and police extra duty.
Unearned Revenue – Resources that are received for a future period prior to meeting eligibility
requirements. Examples are property taxes and business licenses received in June for the
following fiscal year. The City had unearned revenue as of 6/30/14 of $1,188,022.
3
Page 63
Schedules & Combining Statements
Schedules are budgetary reports prepared on a non-GAAP basis. For
example, the City does not budget depreciation expense or compensated
absence expense.
The General Fund Budget to Actual report for June 30, 2014 is located in Required
Supplementary Information section of the CAFR, which follows the Notes to the Financial
Statements. All other individual fund Budget to Actual Reports are located in the
Supplementary Information section of the CAFR. These schedules are not required and
therefore not required to be audited. We include these schedules and the auditor’s do review
them as they include budgets adopted by City Council.
The Supplementary Information section also includes combining statements. These are
financial statements that combines the individual fund statements. For example, the Special
Revenue Combining Statement of Net Position. This statement combines all the grant funds
and the total is reported in the audited Financial Statement Section – Part C of the CAFR.
4
Page 67
Fund Balances (Note 7) – June 30, 2014
8
Page 71
Changes in Net Assets
Governmental Activities
June 30, 2014
Governmental Activities
Governmental net position decreased by $1.3 million.
Net revenues of $26.3 million were less than the prior year by $1.0 million. Operating and Capital Grants
decreased $1.6 million from the prior year mainly due to less federal highway projects requiring police staffing
and the completion of the Library. This decrease was mainly offset by increases in building permits and
transfer taxes.
Expenses of $36.1 million reflects an overall increase of $0.5 million from the prior year. The increases were
attributed to operating cost for police personnel $0.2 million, an increase in the appropriation to the Police
Pension Fund of $0.3 million, and $0.2 million of increases in insurance premiums and legal fees. These
increases were offset by $0.2 million of reduced cost across several other programs. A change in accounting
for pension contributions towards the unfunded liabilities resulted in increases to several programs with a
corresponding decrease in the item “Appropriation to Pension Fund” of $1.0 million and an increase in indirect
service expenses of $0.4 million.
Transfers to the Governmental Funds from the Proprietary Funds decreased $2.0 million which represents a
prior year contribution towards street and storm water infrastructure at the Garrison Oak Technical Park.
These improvements are necessary for the construction of the Calpine 305 megawatt electric generating
facility.
12
Page 72
Changes in Net Assets
Business Type Activities
June 30, 2014
Business-Type Activities
The business-type activities saw a negative change in net position of $0.4 million. Both utilities experienced a
decrease in revenues which resulted in a combined net decrease of $10.2 million. The utilities expenses
when combined increased in total by $0.4 million.
The water/wastewater utility had a positive change in net position of $2.0 million. The utility experienced a
decrease in operating income of $0.1 million from the previous year related to impact fees, an increase of
$0.4 million of capital grants and developer contributions and an increase $0.1 million of investment earnings.
The utility experienced an increase in operating expenses of $0.3 million attributed to debt service $0.2
million and Kent County Treatment Fees $0.1 million.
The electric utility realized a negative change in net position of $2.3 million. The utility experienced a
decrease in operating income of $11.2 million from the previous year as a result of a reduction in electric rates
and lower consumption. The electric utility also experienced a significant increase over budget in power
supply and generation cost ($6.7 million) due to extreme winter weather conditions and its impact on the
availability of fuel to run the power plant along with the effects on pricing in the PJM ISO region. As a result
an additional $3.0 million over the budgeted $4.0 million was transferred from the rate stabilization reserve to
cover the unplanned increase in power supply cost. Operating expenses decreased as well in total by $0.3
million. An increase of $0.8 million for OPEB contributions was offset by $1.1 million decrease in personnel
cost attributed to retirements and vacant positions. Interest and fiscal charges decreased by $0.3 million.
A change in accounting for pension contributions for the unfunded liabilities resulted in increases to several
programs with a corresponding decrease in the item “Pension Unfunded Liability” of $0.3 million for the
water/wastewater utility and $1.3 million for the electric utility and an increase in the indirect expense
allocations of $0.4 million.
13
Page 73
General Fund Budget Highlights – Fiscal Year 2014
The Final General Fund Budget incorporated the following changes to the Original Budget –
The Budget Balance carried forward from the prior fiscal year was higher by $0.8 million than was projected.
Receipts had a net increase of approximately $0.8 million. The most significant increases were related to
intrafund service receipts related to the accounting change for pensions, transfer taxes, court of chancery fees,
and building permits. The most significant reductions were police extra duty fees and civil traffic penalties. (See
CAFR pages 91 & 92 for more details)
Expenditures were revised to reflect an aggregate increase of $1.1 million. Increased employer contributions to
the Police and Employee Pension funds accounted for most of the increased budget expense with a slight
increased in the transfer to the capital project fund. The increases were offset by decreases in street lights,
insurance, police pension grants and fire services. The net result of these changes was a $0.5 million increase
in the revised budget balance over the Original Budget Balance (on a non-GAAP basis).
General Fund actual revenues and other financing sources matched the final total revenues with a
$23,000 positive variance.
The more significant positive variances were attributed to construction permits and transfer taxes. The most
significant negative variances in actual revenue were intrafund service fees and police extra duty fees.
Expenditures were approximately $0.9 million under budget as a result of several operating departments
experiencing personnel savings through attrition. An increase in legal fees for collective bargaining negotiations
was absorbed with favorable personnel results. The General Fund budget balance carry forward was $0.9
million higher than budgeted as a result of the above variances.
14
Page 74
Other Post Employment Benefits (OPEB)
The City is following a 10 year funding plan to phase in the full required contributions. The City has
completed its 6th year of the 10 year plan, therefore the funding level is 60% of the required level. The
Electric Fund is being funded at its full required funding level.
15
Page 75
Pension Plans – Defined Benefit
GASB 67 has been implemented in FY14. GASB 68
Pension standards will be implemented in FY15 and will
cause significant changes in the unfunded liabilities and
how we report the pension fund activity. See Presentation
to City Council on January 7, 2013.
GASB 68 effective FYE 2015
GASB will be following up with the similar changes for
OPEB Liabilities
16
Page 76
Material Commitments & Subsequent Events
Material Commitments – Note 11
Commitments for payments on fire apparatus currently for Ladder 1 - $145,614 and Ladder
2 - $92,910 (Ladder 2 paid in full in FY15)
Five year contract with The Energy Authority (TEA)
Extended contract with North American Energy Services (NAES)
Guarantee on $1.3 million loan held by Downtown Dover Partnership.
Forward Contracts – Note 12
Third party contracts for power supply
Maximum amount of loss due to credit risk w/o respect to Collateral dollars – $13.8 million
Subsequent Events – Note 13
Series 2014 General Obligation Debt with PNC – $4,135,000
17
Page 77
COMPREHENSIVE ANNUAL
FINANCIAL REPORT
FOR THE YEAR ENDED JUNE 30, 2014
Page 78
For the Fiscal Year Ended
June 30, 2014
Prepared by the Finance Department
Donna S. Mitchell, Controller/Treasurer
Page 79
ACKNOWLEDGEMENTS
The City of Dover’s Comprehensive Annual Financial Report was prepared
by the Finance Department.
Tracey Lisiecki,
Financial Reporting & Accounting Manager
Lori Peddicord
Assistant Finance Director
Jeffrey Dill
Accountant II
Jennifer Helms
Accountant II
Sharon Daniel
Account Clerk II
Katie Heffington
Payroll Specialist
Hollie Ford
Human Resources – Administrative Assistant
Special appreciation to:
Special appreciation is extended to Mr. Scott Koenig, City Manager and all
personnel throughout the City for their continued support of the Finance
Department.
Page 80
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Table of Contents
CITY OF DOVER, DELAWARE
Comprehensive Annual Financial Report
For the Year Fiscal Ended June 30, 2014
TABLE OF CONTENTS
INTRODUCTORY SECTION PAGE
Letter of Transmittal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Certificate of Achievement for Excellence in Financial Reporting . . . . . . . . . . . . . 7
Mayor and Council Members . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
List of Elected Officials . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
List of Appointed Officials . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10
List of Commissions & Committees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11
Organization Chart . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
The City of Dover Vision . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
FINANCIAL SECTION
PART A - Report of Independent Public Accountants . . . . . . . . . . . . . . . . . . . . 18
PART B - Management’s Discussion and Analysis . . . . . . . . . . . . . . . . . . . . . . 23
PART C - Basic Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37
Government-wide Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37
Statement of Net Position . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39
Statement of Activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 40
Fund Financial Statements
Balance Sheet - Governmental Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 41
Reconciliation of the Balance Sheet of Governmental Funds to the
Statement of Net Position . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 42
Statement of Revenues, Expenditures and Changes in Fund Balances of
Governmental Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43
Reconciliation of the Statement of Revenues, Expenditures and Changes in
Fund Balances of Governmental Funds to the Statement of Activities . . . . . . . . . . 44
Statement of Net Position-Proprietary Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45
Statement of Revenues, Expenses and Changes in Fund Net Position-
Proprietary Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46
Statement of Cash Flows-Proprietary Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 47
i
Page 81
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Table of Contents
FINANCIAL SECTION – CONTINUED PAGE
Statement of Net Position Fiduciary Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48
Statement of Changes in Net Position Fiduciary Funds . . . . . . . . . . . . . . . . . . . . 49
Notes to Financial Statements
Index to Notes to Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 51
Notes to Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53
Part D - Required Supplementary Information
General Fund-Schedule of Revenues, Expenditures and Changes in Fund
Balances – Budget and Actual . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91
Notes to Required Supplementary Information
Governmental Budgets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 92
Pension Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 92
Police Pension Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 94
General Employee Pension Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 96
Other Postemployment Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 97
Part E - Supplementary Information
General Fund Combining Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 101
Combining General Fund Balance Sheet . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 102
Combining Statement of Revenues, Expenditures and Changes in
Fund Balances of the General Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 103
Governmental Capital Projects Fund Schedule of Revenues, Expenditures and
Changes in Fund Balances Budget and Actual . . . . . . . . . . . . . . . . . . . . . . . . . . . 104
Special Revenue Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 105
Special Revenue Funds Combining Balance Sheet . . . . . . . . . . . . . . . . . . . . . . . . 107
Special Revenue Funds Combining Statement of Revenues, Expenditures and
Changes in Unreserved Fund Balances . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 108
Police Grants - Schedule of Revenues, Expenditures and Changes in
Unreserved Fund Balance – Budget (Non-GAAP Basis) and Actual . . . . . . . . . . . 109
ii
Page 82
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Table of Contents
FINANCIAL SECTION – CONTINUED PAGE
Library Grants - Schedule of Revenues, Expenditures and Changes in
Unreserved Fund Balance - Budget (Non-GAAP Basis) and Actual . . . . . . . . . . . 110
Municipal Street Aid Fund - Schedule of Revenues, Expenditures and Changes
in Unreserved Fund Balance - Budget (Non-GAAP Basis) and Actual . . . . . . . . . 111
Housing Programs – CDBG & NSP – Schedule of Revenues, Expenditures
and Changes in Unreserved Fund Balance – Budget (Non-GAAP Basis) and
Actual . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 112
State of Delaware Department of Transportation Grants - Schedule of
Revenues, Expenditures and Changes in Unreserved Fund Balance – Budget
(Non-GAAP Basis) and Actual . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 113
Proprietary Fund Types - Enterprise Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . 114
Water/Wastewater Fund - Schedule of Revenues and Expenses-Budget
(Non-GAAP Basis) and Actual . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 115
Water/Wastewater Improvement & Extension Fund-Schedule of Revenues and
Expenses-Budget (Non-GAAP Budget) and Actual . . . . . . . . . . . . . . . . . . . . . . . . 116
Electric Revenue Fund - Schedule of Revenues and Expenses - Budget (Non-
GAAP Basis) and Actual . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 117
Electric Improvement & Extension Fund Schedule of Revenues and Expenses –
Budget (Non-GAAP Basis) and Actual . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 118
Proprietary Fund Types - Internal Service Funds . . . . . . . . . . . . . . . . . . . . . . . 119
Worker’s Compensation - Schedule of Revenues and Expenses Budget (Non-
GAAP Basis) and Actual . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120
Fiduciary Fund Types and Agencies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 121
All Agency Funds - Combining Statement of Changes in Assets and Liabilities . . 122
STATISTICAL SECTION
Statistical Section . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 125
Net Position by Component . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 126
Changes in Net Position . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 127
Fund Balances of Governmental Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 129
Changes in Fund Balances of Governmental Funds . . . . . . . . . . . . . . . . . . . . . . . 130
iii
Page 83
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Table of Contents
STATISTICAL SECTION - CONTINUED PAGE
Governmental Activities Tax Revenues by Source . . . . . . . . . . . . . . . . . . . . . . . . 132
Assessed and Estimated Actual Value of Taxable Property . . . . . . . . . . . . . . . . . 133
Property Tax Rates - All Direct and Overlapping Governments with the
Capital School District . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 134
Principal Tax Payers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 135
Property Tax Levies and Collections . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 136
Ratios of Outstanding Debt by Type . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 137
Ratio of Net General Obligation Bonded Debt To Assessed Value &
Net Bonded Debt Per Capita . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 138
Ratio of Annual Debt Service Expenditures for General Bonded
Debt to Total General Expenditures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 139
Computation of Direct and Overlapping Debt with the
Capital School District . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 140
Computation of Legal Debt Margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 141
Revenue Bond Coverage - Electric Revenue Bonds . . . . . . . . . . . . . . . . . . . . . . . 142
Revenue Bond Coverage - Water/Wastewater Bonds . . . . . . . . . . . . . . . . . . . . . . 143
Demographic and Economic Statistics . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 144
Major Employers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 145
Full-time Equivalent City Government Employees by Function . . . . . . . . . . . . . . . 146
Operating Indicators and Capital Assets Used in Operations Schedule of
Insurance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 147
Summary of Insurance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 149
iv
Page 84
INTRODUCTORY
SECTION
THIS SECTION INCLUDES THE FOLLOWING:
LETTER OF TRANSMITTAL
CERTIFICATE OF ACHIEVEMENT FOR
EXCELLENCE IN FINANCIAL REPORTING
LIST OF ELECTED OFFICIALS
LIST OF APPOINTED OFFICIALS
LIST OF COMMISSIONS & COMMITTEES
ORGANIZATION CHART
VISION
Page 85
THIS PAGE INTENTIONALLY LEFT BLANK
Page 86
December 16, 2014
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 Comprehensive Annual Financial Report of the City of Dover for the fiscal
year ended June 30, 2014. 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,
2014. The independent public accountant’s report is located at the front of the financial section of this
report.
Management’s Discussion and Analysis (MD&A) provides a narrative introduction, overview, and
analysis of the basic financial statements. The MD&A complements this letter of transmittal and should
be read in conjunction with it. Our MD&A can be found immediately following the report of our
independent auditors.
THE REPORTING ENTITY AND ITS SERVICES
The City of Dover was incorporated in 1829 under a Charter granted by the General Assembly. Dover is
the Capital of the State of Delaware and is located in the central part of the state. It is home to the State
Governor’s office, legislative offices, and is the County seat for Kent County.
P.O. Box 475 Dover, DE 19903-0475
Community Excellence Through Quality Service
Page 87
The City currently occupies a land area of 23.3 square miles and serves a population of approximately
37,540. Dover’s governing body is composed of a Mayor and nine Council Members, with one Council
Member elected by Council to serve as Council President. Two members of City Council are elected
from each of the four districts; the ninth Council member of Council and the Mayor are elected at-large
The Council is responsible for all matters of policy and is the authority for levying taxes, securing
revenues, authorizing expenditures of City funds and incurring City debts. The City of Dover operates
under a Council – Manager Form of government.
The City provides a full range of services as mandated by the Charter or adopted by the City Council.
They include police protection, street and sanitation maintenance, recreation, library, community
development, economic development, public improvements, planning and zoning, safety inspections,
electric power generation and distribution, water and wastewater services, legislative services and
general administration.
Within the City is a volunteer fire company that is autonomous. Under established criteria, the operations
of the Robbins Hose Fire Company are not a part of this report. However, the City provides financing for
dispatching personnel costs, most of the building and equipment maintenance, supplies and contractual
services. The City also provides funding to Robbins Hose for payments on several pieces of firefighting
apparatus. These payments are grouped under the Fire Department and are included in the General
Fund.
The Fire Chief is elected by the volunteer members of the Fire Company. The City Council traditionally
adopts the election and the City Council officially appoints the Fire Chief for a one-year term. Therefore,
the position of Fire Chief is included in the City organization chart.
The Capital School District does not meet the established criteria for inclusion in the reporting entity and,
accordingly, is excluded from this report.
The City Council shall, on or before the second Monday of June in each year, adopt a budget for the
succeeding fiscal year. This annual budget serves as the foundation for the City of Dover’s financial
planning and control. The budget is prepared by fund and department. With approval of the City
Manager and Controller/Treasurer, Department Heads may transfer resources within or between
departments, with the exception of capital project budgets. Transfers between funds and transfers of
capital project budgets, however, need special approval from the City Council.
ECONOMIC CONDITION AND FUTURE GROWTH
The City of Dover is distinguished as the dominant center of employment, commerce, educational
opportunity, and cultural activity in central Delaware. Development activity in the Capital City continued
to be slow during Fiscal Year 2014, consistent with the economic trends seen nationwide and recent
prior years; however there have been some signs of modest economic growth.
Residential growth continues to occur at a slow pace, and major institutions and government agencies
continue to expand to meet the demands of a growing regional population and economy. Commercial
corridor areas of U.S. Routes 13 and 113 and DE Route 8 have continued to be the center of commerce
in Dover, and in the past year progress has been made in expanding commercial services in this area.
Efforts to revitalize the traditional urban core of downtown Dover have continued, and the passage of the
State’s Downtown Development District program offers promise for economic growth in downtown Dover
looking ahead.
Total value of construction was estimated at $92.8 million during Fiscal Year 2014. This nearly doubled
the $51.7 million in construction value during Fiscal Year 2013. The City of Dover issued 4,282 business
licenses in Fiscal Year 2014, an increase over the prior year. Building permits issued during this period
totaled 978 which only one permit different than the previous year. The City of Dover Planning Office
2
Page 88
processed 39 new development applications (site plans, subdivisions and conditional uses) and five
rezoning applications during the reporting period, which is a slight increase from the prior fiscal year.
The City also processed two annexation requests during Fiscal Year 2014, which is consistent with the
number in the prior fiscal year.
Growth and development trends during Fiscal Year 2014 are further discussed and summarized below:
POPULATION GROWTH
The 2010 U.S. Decennial Census, which was conducted in April 2010, found that 36,054 people reside in
Dover. The Delaware Population Consortium estimates, the City of Dover’s population as of July 1, 2014
was 37,540. This change represents a 4.1% population increase over the decennial Census.
RESIDENTIAL DEVELOPMENT
A total of 40 new residential housing starts were recorded during Fiscal Year 2014, which represents an
increase of seven from the prior fiscal year. Construction activity resumed in Nottingham Meadows and
continued in Senators Lake, Clearview Meadows, and Patriot Village. By the end of the fiscal year, bids
were sought for the completion of infrastructure in the Village of Cannon Mill, with plans for the City to
complete the infrastructure in Fiscal Year 2015.
The apartment market continued to be strong in Fiscal Year 2014, with progress made on completing
plans for Leander Lakes and the third building at The Grande being completed.
DOWNTOWN DOVER REDEVELOPMENT
Efforts to revitalize Downtown Dover remained strong, with the completion of the renovations to 22-24
West Loockerman Street for the new EZ Pass Customer Service Center. The pocket park constructed at
the corner of North Street and Governors Avenue, in the location of a former vacant building, was
underway as the fiscal year closed. Other new tenants continued to move into downtown tenant spaces.
City staff worked closely with the Governor’s Office in spring and summer 2014 to support the Governor’s
Downtown Development District legislation, which has the potential to provide additional private and
public investment in downtown revitalization. The spirit of downtown remained strong, with First Friday
festivities, and a number of other special events, celebrations and parades held throughout the year.
The Planning Office, Economic Development Office, and Police Department worked with a steering
committee convened by NCALL on Restoring Central Dover: Our Vision for Vitality. This is a planning
process funded largely through the Wells Fargo Regional Foundation that has involved a broad cross
section of stakeholders in plans to restore central Dover to its former vibrant city center. The plan
document would be completed in fall 2014 and would serve as the centerpiece of the City’s Downtown
Development District application.
INSTITUTIONAL DEVELOPMENT
Institutional development has continued during fiscal year 2014. Wesley College completed renovations
to the former Frear Federal Building and opened the building as its Health Sciences campus. Dover High
School neared completion for the 2014-15 school year. Delaware State University began construction of
its Optics building and proceeded with other campus improvements. Delaware State University also
opened the former Sheraton Hotel and Conference Center as a dormitory and was in the process of
completing renovations to the building for the Early College High School in anticipation of the 2014-15
school year.
RETAIL/COMMERCIAL DEVELOPMENT
The retail sector remained slow during Fiscal Year 2014, as is consistent with the national economic
slowdown and the trend of recent years. However, Dick’s Sporting Goods, the Greene Turtle, and
Redner’s Supermarket opened during the fiscal year. While permit activity was slow in this sector, site
plans are moving forward to redevelop the former Playtex site at the corner of Division Street and North
DuPont Highway. Progress on this project was made in FY 2014.
3
Page 89
INDUSTRIAL DEVELOPMENT
The Dover economy derives considerable benefits from a variety of large industrial and manufacturing
companies including Kraft Foods, Procter and Gamble, Energizer (Playtex Family Products), and Berry
Van Lines, as well as numerous small to mid-sized industrial entities. Construction continued on the
Garrison Energy Center, and the infrastructure associated with the Garrison Oak Technical Park began
during FY2014, as did construction on the Uzin Utz Manufacturing facility in Garrison Oak.
OFFICE DEVELOPMENT
Dover’s dominance as the place for business office locations downstate has continued; however, the
market appears to be saturated with office space at this point in time. The recently completed State
Street Commons remains vacant, but that vacancy relates to issues beyond simply the market for office
space.
INFRASTRUCTURE
The City has several large water and sewer projects underway to upgrade pump stations, distribution
and transmission mains. These projects will improve water quality and reduce the inflow/infiltration in our
sewer system. The City continues to upgrade the electric transmission and distribution system with
systematic upgrades to substations and the transfer of overhead distribution lines to underground lines in
the electric territory subdivisions. The City and the State has several transportation projects underway.
Summary
Dover continues to be affected by the nation’s economic downturn; however, small signs of modest
growth are evident. The large institutional presence of Bayhealth, the State, and the colleges and
universities helps to strengthen the City’s economy. The development of the Garrison Oak Technical
Park is also a benefit to the local economy. Dover remains a center for commerce, services and
residential communities. As the economy rebounds, Dover is well positioned to support continued
growth, and the promise associated with the State’s Downtown Development District program creates an
optimistic future for the City of Dover.
LONG-TERM FINANCIAL PLANNING AND MAJOR INITIATIVES
The City is in its second year of the infrastructure build out of the Garrison Oak Technology Park “GOTP”
which will service as a technology and industrial park. The design of the GOTP subdivision includes
fifteen parcels of which two are leased and one was sold this past year to Uzin Utz a German
manufacturer of flooring compounds. The Dover Sun Park has occupied one of the parcels since 2010
and the Calpine 305 megawatt electric generating station has been under construction since fiscal year
2013 with an expected completion date of May 2015.
The City Council continues its focus on replacing or upgrading old infrastructure in order to improve the
quality and reliability of our utility systems. In fiscal year 2014, $1.9 million of water and wastewater
capital improvements were completed. This included the completion of the Route 13 water main three
pump station upgrades, and two well head replacements.
The electric utility completed capital improvements of $3.2 million in fiscal year 2014. The major
initiatives completed by our Transmission and Distribution crews were the completion of substation
upgrades to the McKee Run and Lebanon stations, system upgrades to capacitors, lighting, and
upgrades to 69kv switches. Several new services were also completed. The City’s plant operator, North
American Energy Services, completed the replacement of the industrial water wastewater system at the
McKee Run generating plant. The Unit 3 turbine inspection was completed.
The City maintains a five-year Capital Investment Plan which serves as its planning and budgeting tool to
program upgrades and replacements to its equipment, facilities, and infrastructure. As part of this
process, operating expenses are identified and funding sources are determined. Managers are required
4
Page 90
to rank capital expenditures by criticality based on the impacts on customer service and revenue losses.
The fiscal year 2014/2015 Capital Investment Plan includes $1.7 million for vehicles and equipment and
$13.5 million of infrastructure and utility improvement projects. The Capital Investment Plan is presented
to City Council each year during the budget workshops and the final plan is approved by City Council
along with the annual budget.
FINANCIAL POLICIES AND FINANCIAL PLANNING
Unassigned fund balances in the General Fund (11.7%) fall within the policy guidelines of a minimum of
8% and maximum of 12% of budgetary revenues as approved by City Council in the City of Dover
Financial policies. The water, wastewater, and electric utilities have the same policy requirement for their
budget balances. If the balances fall below 8%, the City Manager is required to submit budgets to bring
the balances up to minimum within three years. The current budget balances as of June 30, 2014 for the
utilities are water (13.1%) and wastewater (6.4%). The water and wastewater utilities are accounted for
in the same fund and have a combined budget balance of 9.1%. The electric utility ended the year with a
budget balance less than the 8.0% at 7.6%. This was attributed to higher than projected power supply
and generation cost attributed to the unusual cold weather in January and February. The fiscal year
2015 budget will be adjusted to address the shortfall.
The City policies also require non-recurring revenues to be set aside for capital improvements as
designated by City Council (reserve accounts) and a 2% contingency reserve in the General Fund,
Water/Wastewater Fund and 1% contingency in the Electric Revenue Fund to address unforeseeable
natural disasters and insurance losses. All major funds meet the contingency reserve requirement.
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 enable the City to absorb month-to-month power supply cost increases while adjusting
budgets and implementing potential rate increases. If the cost of power supply decreases, the reserve
can also be used to provide a power cost adjustment decrease to maintain competitive rates. The goal is
to maintain a reserve balance equivalent to 10% of the power supply cost.
AWARDS AND ACKNOWLEDGEMENTS
The Government Finance Officers Association of the United States and Canada (GFOA) awarded a
Certificate of Achievement for Excellence in Financial Reporting to the City of Dover, Delaware for its
comprehensive annual financial report (CAFR) for the fiscal year ended June 30, 2013. This was the
twenty-ninth (29) consecutive year that the City of Dover has achieved this prestigious award. In order to
be awarded a Certificate of Achievement, a government unit must publish an easily readable and
efficiently organized comprehensive annual financial report. The report must satisfy both generally
accepted accounting principles and applicable legal requirements.
A Certificate of Achievement is valid for a period of one year only. We believe that our current
comprehensive annual financial report continues to meet the Certificate of Achievement Program’s
requirements, and we are submitting it to the GFOA to determine its eligibility for another certificate.
5
Page 91
The Finance Department extends our thanks to you for your continued interest and support in planning
and conducting the financial operations of the City in a responsible and progressive manner. I also
express my appreciation to the many City employees for their assistance and cooperation during the
year in preparation of this report. My appreciation is extended to Mrs. Ann Marie Townshend, City
Planner for her assistance with the preparation of the local economy section and Ms. Hollie Ford for her
support in the preparation of the annual report. Special appreciation is extended to the employees of the
Finance Department, whose pride and dedicated service continues to make this report and each year a
success.
Respectfully submitted,
Donna S. Mitchell, CPA
Controller/Treasurer
6
Page 92
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
7
Page 93
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
Mayor Robin R. Christiansen
City Council Members
1st Row:
Councilman at Large Timothy A. Slavin, First District: Beverly Williams and James L. Hutchison
2nd Row:
Second District: William F. Hare and Adam M. Perza. Third District: Council President David L. Bonar
and Sean M. Lynn
3rd Row:
Fourth District: David L. Anderson and Wallace R. Dixon
8
Page 94
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
CITY OF DOVER, DELAWARE
List of Elected Officials
June 30, 2014
9
Page 95
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
CITY OF DOVER, DELAWARE
List of Appointed Officials
June 30, 2014
10
Page 96
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
CITY OF DOVER, DELAWARE
List of Commissions & Committees
June 30, 2014
11
Page 97
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
CITY OF DOVER, DELAWARE
Organization Chart
June 30, 2014
12
Page 98
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
THE CITY OF DOVER, DELAWARE
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.
13
Page 99
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Introductory Section
THIS PAGE INTENTIONALLY LEFT BLANK
14
Page 100
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
Page 101
THIS PAGE INTENTIONALLY LEFT BLANK
Page 102
FINANCIAL SECTION
PART A
REPORT OF INDEPENDENT
PUBLIC ACCOUNTANTS
Page 103
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
The Honorable Mayor and Members of the
City Council of Dover, Delaware
Dover, Delaware
Report on the Financial Statements
We have audited the accompanying financial statements of the governmental activities, the
business-type activities, each major fund, and the aggregate remaining fund information of the
City of Dover (the City), as of and for the year ended June 30, 2014, and the related notes to the
financial statements, which collectively comprise the City’s basic financial statements as listed in
the table of contents.
Management’s Responsibility for the Financial Statements
The City’s management is responsible for the preparation and fair presentation of these financial
statements in accordance with accounting principles generally accepted in the United States of
America; this includes the design, implementation, and maintenance of internal control relevant
to the preparation and fair presentation of financial statements that are free from material
misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express opinions on these financial statements based on our audits. We
conducted our audits in accordance with auditing standards generally accepted in the United
States of America. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and
disclosures in the financial statements. The procedures selected depend on the auditor’s
judgment, including the assessment of the risks of material misstatement of the financial
statements, whether due to fraud or error. In making those risk assessments, the auditor considers
internal control relevant to the entity’s preparation and fair presentation of the financial
statements in order to design audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effectiveness of the entity’s internal control.
Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness
of accounting policies used and the reasonableness of significant accounting estimates made by
management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a
basis for our audit opinion.
200 International Circle • Suite 5500 • Hunt Valley • Maryland 21030 • P 410-584-0060 •
F 410-584-0061
18
Page 104
Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects,
the respective financial position of the governmental activities, the business-type activities, each
major fund, and the aggregate remaining fund information of the City, as of June 30, 2014, and
the respective changes in financial position and, where applicable, cash flows thereof for the year
then ended in accordance with accounting principles generally accepted in the United States of
America.
Other Matters
Required Supplementary Information
Accounting principles generally accepted in the United States of America require that
management’s discussion and analysis; the general fund – schedule of revenues, expenditures,
and changes in fund balances – budget and actual; schedules of change in net pension liability,
related ratios, and investment returns, and the schedules of employer contributions for the
general pension plans funds and police pension fund; and the schedule of funding status and
progress for other postemployment plan; be presented to supplement the basic financial
statements. Such information, although not a part of the basic financial statements, is required by
the Governmental Accounting Standards Board who considers it to be an essential part of
financial reporting for placing the basic financial statements in an appropriate operational,
economic, or historical context. We have applied certain limited procedures to the required
supplementary information in accordance with auditing standards generally accepted in the
United States of America, which consisted of inquiries of management about the methods of
preparing the information and comparing the information for consistency with management’s
responses to our inquiries, the basic financial statements, and other knowledge we obtained
during our audit of the basic financial statements. We do not express an opinion or provide any
assurance on the information because the limited procedures do not provide us with sufficient
evidence to express an opinion or provide any assurance.
Supplementary and Other Information
Our audit was conducted for the purpose of forming opinions on the financial statements that
collectively comprise the City’s basic financial statements. The accompanying introductory
section, combining and individual fund statements, budgetary comparison schedules, and
statistical tables are presented for purposes of additional analysis and are not a required part of
the basic financial statements.
19
Page 105
The accompanying combining and individual fund statements and budgetary comparison
schedules are the responsibility of management and were derived from and relate directly to the
underlying accounting and other records used to prepare the basic financial statements. Such
information has been subjected to the auditing procedures applied in the audit of the basic
financial statements and certain additional procedures, including comparing and reconciling such
information directly to the underlying accounting and other records used to prepare the basic
financial statements or to the basic financial statements themselves, and other additional
procedures in accordance with auditing standards generally accepted in the United States of
America. In our opinion, the information is fairly stated in all material respects in relation to the
basic financial statements as a whole.
The introductory and statistical tables have not been subjected to the auditing procedures applied
in the audit of the basic financial statements and, accordingly, we do not express an opinion or
provide any assurance on it.
Hunt Valley, Maryland
December 16, 2014
20
Page 106
FINANCIAL SECTION
PART B
MANAGEMENT’S DISCUSSION AND ANALYSIS
Page 107
THIS PAGE INTENTIONALLY LEFT BLANK
Page 108
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
The City of Dover
Management’s Discussion and Analysis
For the Year Ended June 30, 2014
The City of Dover management offers readers of the City of Dover financial statements this narrative
overview and analysis of the financial activities of the City of Dover for the fiscal year ended June 30,
2014. Readers are encouraged to consider the information included in Management’s Discussion and
Analysis along with additional information that we have presented in our letter of transmittal, which can
be found on pages 1-6 of this report.
Financial Highlights
Total assets of the City exceeded its liabilities by $218.1 million (net position). Of this amount, $29.0
million was reported as “unrestricted net position” which represents the amount available to meet the
City’s ongoing obligations to citizens and creditors. The general government reported a deficit of $7.1
million and the business type activities, Water/Wastewater and Electric funds, reported $36.1
million of positive unrestricted net position. The governmental activities have been negatively
impacted by the net obligation for other post-employment benefits. The difference between the
unrestricted amounts and the total net position is $189.1 million, $36.7 million is restricted primarily for
debt and capital construction purposes and $152.4 million is invested in capital assets net of related
debt.
The governmental activities experienced an increase of $1.1 million invested in capital
assets, a decrease in restricted net assets of $.1 million, as well as a decrease of $2.3 million in
unrestricted net position resulting in a negative net change of $1.3 million.
The business-type activities experienced a $1.6 million increase in investments in capital assets.
An increase in restricted net position of $1.4 million as well as a decrease in unrestricted net
position of $3.4 million, resulting in a negative change in net position of $0.4 million.
Overview of the Financial Statements
This Comprehensive Annual Financial Report (CAFR) consists primarily of three required parts -
management’s discussion and analysis (this section), the basic financial statements and required
supplementary information. The CAFR also includes optional supplementary information that
provides summary information and detail, and a statistical section.
The basic financial statements are of two kinds that present different views of the City:
The first two statements are government-wide financial statements (pages 39-40) that
provide both long-term and short-term information about the City’s overall financial status.
The remaining statements (pages 40-49) are fund financial statements that focus on
individual parts of the City government, reporting the City’s operations in more detail than the
government-wide statements.
- The governmental fund statements (pages 39-44) 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.
23
Page 109
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
- Proprietary fund statements (pages 45-47) offer short and long-term financial
information about the activities the government operates like businesses, which for the City
of Dover are the Electric Revenue and Water/Wastewater Funds.
- The Fiduciary fund statements (pages 48-49) provide information about the financial
relationships in which the City acts solely as a trustee or agent for the benefit of others, to
whom the resources belong. The City is the trustee, or fiduciary, for its Employee
Pension plans and Other Postemployment Benefits plan and acts in an agency capacity for
the Dover Downtown Partnership and Fourth of July Celebration Committee, none of which
are considered to be component units of the City. All of the City’s Fiduciary activities are
reported in separate Statements of Fiduciary Net Position and Changes in Fiduciary Net
Position. We exclude these activities from the City’s other financial statements because the
City may not use these assets to finance its operations. The City is responsible for
insuring that the assets reported in these funds are used for their intended purposes.
The financial statements also include notes (pages 51-88) that explain some of the information in the
financial statements and provide more detailed data. The statements are followed by a section of
required supplementary information (pages 91-97) 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 101 through 122.
The following page summarizes the major features of the City’s financial statements, including the
portion of the City government they cover and the types of information they contain. The remainder of
this overview section of management’s discussion and analysis explains the structure and content of
each of the statements:
24
Page 110
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Major Features of City’s Government-wide and Fund Financial Statements
Government-wide
Statements Governmental Funds Proprietary Funds Fiduciary Funds
Scope Entire City The activities of the Activities the City Instances in which
government City that are not operates similar to the City is the
(except fiduciary proprietary or private businesses, trustee or agent for
funds) fiduciary, such as such as electric, someone else’s
public safety and water and wastewater resources
public works funds
Required Statement of Balance sheet Statement of net Statement of
financial net position Statement of position fiduciary net
statements 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 Accrual Modified accrual Accrual accounting Accrual accounting
basis and accounting and accounting and and economic and economic
measurement economic current financial resources focus resources focus
focus resources focus resources focus
Type of All assets and Only assets expected All assets and All assets and
asset/liability liabilities, both to be used up and liabilities, both liabilities, both
information financial and liabilities that come financial and capital, short-term and
capital, and short- due during the year and short-term and long-term
term and long-term or soon thereafter; no long-term
capital assets
included
Type of All revenues and Revenues for which All revenues and All revenues and
inflow/outflow expenses during cash is received expenses during the expenses during
information the year, during or soon after year, regardless of the year, regardless
regardless of when the end of the year; when cash is of when cash is
cash is received or 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
25
Page 111
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Government-wide Statements
The government-wide statements report information about the City as a whole using accounting
methods similar to those used by private-sector companies. The statement of net position includes all
of the City of Dover’s assets, liabilities, and deferred inflows/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.
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 particular purposes. Some funds are required by State
law and by covenants. The City Council may also establish other funds to control and manage money
for particular purposes.
The City has three kinds of funds:
Governmental Funds - Most of the City’s basic services are included in governmental funds, which
focus on (1) how cash, and other financial assets that can readily be converted to cash flow in
and out and (2) the balances left at year-end that are available for spending. Consequently,
the governmental funds statements provide a detailed short-term view that helps one determine
whether there are more or fewer financial resources that can be spent in the near future to finance
the City’s programs. Since this information does not encompass the additional long-term focus of
the government-wide statements, we provide additional information on a separate page, which
explains the relationship (or differences) between them.
- Governmental Fund Balance classifications are reported to the extent to which they are
constrained as promulgated by Governmental Accounting Standards Board Statement No. 54.
- The City’s general fund is the only governmental fund considered to be a major fund under the
requirements of Governmental Accounting Standards Board Statement No. 34.
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.
26
Page 112
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
- The City’s two enterprise funds are both considered major funds under the requirements of
GASB Statement No. 34.
Fiduciary Funds – The City is responsible for assets that because of a trust arrangement can be
used only for the trust beneficiaries. The City is responsible for ensuring that the assets
reported in these funds are used for their intended purposes. All of the City’s fiduciary activities
are reported in a separate statement of fiduciary net assets and a statement of changes in fiduciary
net assets. We exclude these activities from the City’s government-wide financial statements
because the City cannot use these assets to finance its operation.
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, 2013 and 2014 are as follows
(presented in millions of dollars):
Governmental Business-Type
Activities Activities Total
2013 2014 2013 2014 2013 2014
Assets
Non-Capital Assets $ 14.1 $ 14.1 $ 86.7 $ 87.4 $ 100.8 $ 101.5
Capital Assets 54.1 54.8 135.7 135.0 189.8 189.8
Total Assets 68.2 68.9 222.4 222.4 290.6 291.3
Liabilities
Current Liabilities 3.0 3.8 9.8 9.0 12.8 12.8
Non-Current Liabilities 19.7 20.9 38.3 39.5 58.0 60.4
Total Liabilities 22.7 24.7 48.1 48.5 70.8 73.2
Net Position
Net investment in Capital
Assets 49.6 50.7 100.1 101.7 149.7 152.4
Restricted 0.7 0.6 34.7 36.1 35.4 36.7
Unrestricted (4.8) (7.1) 39.5 36.1 34.7 29.0
Total Net Position $ 45.5 $ 44.2 $ 174.3 $ 173.9 $ 219.8 $ 218.1
The Changes in Net Position, for the City of Dover, as of June 30, 2013 and 2014 are as follows
(presented in millions of dollars):
27
Page 113
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Governmental Business-Type
Activities Activities Total
2013 2014 2013 2014 2013 2014
Revenues:
Program Revenues
Charges for Services $ 10.0 $ 10.1 $ - $ - $ 10.0 $ 10.1
Water/Wastewater Charges for Services - - 13.4 13.3 13.4 13.3
Electric Charges for Services - - 90.7 79.5 90.7 79.5
Operating Grants and Contributions 2.9 2.2 - - 2.9 2.2
Capital Grants and Contributions 2.1 1.2 - 0.4 2.1 1.6
General Revenues
Property Taxes 11.1 11.1 - - 11.1 11.1
Transfer Taxes 1.1 1.6 - - 1.1 1.6
Earnings on Investments-Other 0.1 0.1 0.1 0.8 0.2 0.9
Total Revenues 27.3 26.3 104.2 94.0 131.5 120.3
Expenses
General Government 2.3 2.1 - - 2.3 2.1
Public Safety 18.0 19.2 - - 18.0 19.2
Public Works 6.7 7.2 - - 6.7 7.2
Library and Recreation 2.3 2.9 - - 2.3 2.9
Community and Economic Development 1.1 0.8 - - 1.1 0.8
Central Services 1.2 1.4 - - 1.2 1.4
Financial Administration 3.0 3.6 - - 3.0 3.6
Other Post-Employment Benefits 5.1 3.4 - - 5.1 3.4
Interest Charges 0.1 0.1 - - 0.1 0.1
Plus (less) Indirect Expense Allocation (4.2) (4.6) 4.2 4.6 - -
Water/Wastewater - - 9.9 10.2 9.9 10.2
Electric - - 71.4 71.1 71.4 71.1
Total Expenses 35.6 36.1 85.5 85.9 121.1 122.0
Change in Net Position before Transfers (8.3) (9.8) 18.7 8.1 10.4 (1.7)
Transfers 10.5 8.5 (10.5) (8.5) - -
Change in Net Position 2.2 (1.3) 8.2 (0.4) 10.4 (1.7)
Net Position, Beginning of Year 43.3 45.5 166.1 174.3 209.4 219.8
Net Position, End of Year $ 45.5 $ 44.2 $ 174.3 $ 173.9 $ 219.8 $ 218.1
Governmental Activities
Governmental net position decreased by $1.3 million. Net revenues of $26.3 million were less than
the prior year by $1.0 million. Public Safety Operating Grants experienced a decrease of $0.5 million
from the prior year due to less federal highway projects requiring police staffing and the timing of State
Grant receipts for Police Pensions. The Community Development Block Grant receipts decreased $0.2
million attributed to program reductions and timing of draws on grant expenditures. Capital Grants
decreased $.9 million in State Grant funds as a result of the completion of the new Library. These
decreases were mainly offset by increases in building permits, and transfer taxes totaling $0.6 million.
Expenses of $36.1 million reflect an overall increase of $0.5 million from the prior year. Public
safety cost increased as a result of increased police personnel wages and benefit costs $0.2 million, an
increase in the appropriation to the Police Pension Fund of $0.3 million, other increases of $0.2 in
insurance premiums and legal fees were offset by decreases in other program expenses.
Transfers to the Governmental Funds from the Proprietary Funds decreased $2.0 million, which was
related to a one-time transfer in the prior fiscal year towards infrastructure improvements at the
Garrison Oak Technical Park.
28
Page 114
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
The City changed accounting for the amortization of the unfunded liability for the General Employee
Pension Plan in fiscal year 2014. Previously the City reported the employer contributions towards the
unfunded liability as a lump sum appropriation to the General Employee Pension Plan and normal cost
as a program expense included in personnel benefits. The accounting change resulted in a reduction to
the item Appropriation to Pension Fund of $1.0 million, with the offsetting increase in program
expenses and an increase in the receipt for indirect expense allocations of $.4 million. (See Budgetary
Schedule in Required Supplementary Information for additional details.)
The chart that follows allocates revenues to program costs as applicable. It shows that some City
functions are in part self-supporting.
Expenses & Program Revenues
Governmental Activities
$25
Revenues
$20
Expenses
$15
Millions
$10
$5
$0
General Public Safety Public Works Library & Community & Central Financial Other Post
Government Recreation Economic Services Administration Employment
Development Benefits
The following chart shows the sources of funding for program costs for the last fiscal year. As can be
seen, a substantial portion of funding for governmental operations is provided by property taxes,
charges for services and transfers from the utilities.
29
Page 115
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Revenues by Source ‐ Governmental
Activities
Utility Transfer In
25% Charges for
Services
29%
Transfer Taxes
5% Operating Grants
and Contributions
6%
Capital Grants and
Property Taxes Contributions
32%
3%
Business-Type Activities
As noted earlier, the business-type activities saw a negative change in net position of $0.4 million.
Both the water/wastewater and electric utilities experienced a decrease in revenues which
resulted in a combined net decrease of $10.2 million. The utilities expenses when combined also
increased in total by $0.4 million.
As with the Governmental activities, the change in the accounting for the amortization of the unfunded
liability for the General Employee Pension Plan in fiscal year 2014 had an impact on the program
variances from the prior fiscal year. Previously the City reported the employer contributions for the
unfunded liability as a lump sum contribution and normal cost as a program expense related to
personnel benefits. This accounting change resulted in a reduction to the item Pension Unfunded
Liability $0.3 million for the water/wastewater utility and $1.3 million for the electric utility with offsetting
increases in program expenses and an increase in the indirect expense allocations of $0.4 million.
The water/wastewater utility had a positive change in net position of $2.0 million. The utility
experienced a decrease in operating income of $0.1 million from the previous year. The decrease
in operating income was primarily due to a decrease in water, sewer and impact fees. An increase in
capital grants and contributions of $0.4 million was related to the dedication of infrastructure in new
developments. The utility experienced an increase in expenses of $0.3 million attributed to debt
service of $0.2 million and Kent County Treatment Fees of $0.1 million. Earnings on investments
increased $0.1 million.
The electric utility realized a negative change in net position of $2.3 million. The revenues decreased
$11.2 million attributed to lower rates coupled with a decrease in consumption.
City Council approved decreased electric rates in fiscal year 2013 and fiscal year 2014 as a result of
lower power supply cost and to encourage economic development among the business sector. The
City’s five year forecast projected using the rate stabilization reserve to offset the reduction in electric
rates over the forecast periods, with another rate analysis to be performed in Fiscal Year 2016. At the
beginning of fiscal year 2014, the City had a rate stabilization reserve balance of $17.4 million in
planning for the rate reductions.
30
Page 116
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
The electric utility experienced a significant increase over budget in power supply and generation cost
($6.7 million) due to the extreme winter weather and its impact on the availability of fuel to run the
power plant along with the effects on pricing in PJM ISO region. As a result an additional $3.0 million
over the budgeted $4.0 million was transferred from the rate stabilization reserve to cover the
unplanned increase in power supply cost. Earnings on investments increased $0.6 million due to
higher reserve levels. The City maintains a competitive rate among all other public and private power
companies in the State.
Operating expenses decreased as well in total by $0.3 million. An increase of $0.8 million for OPEB
contributions was partially offset by a $1.1 million decrease to personnel cost attributed to retirements
and vacant positions. Interest and fiscal charges have decreased by $0.3 million.
Revenues & Expenses Business Type Activities
$90.0
$80.0
$70.0 Operating Revenues &
Transfers
$60.0
Millions $50.0
$40.0 79.5 81.3 Operating Expenses &
$30.0 Transfers
$20.0
$10.0 13.3 11.6
$‐
Electric Revenue Water/Wastewater
Fund Fund
31
Page 117
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
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 balances of the City’s governmental funds as of June 30, 2014, were $8.1 million.
This represented a decrease of $.8 million during the year. Approximately 42% of the combined fund
balances, $3.4 million, constitutes unassigned fund balance, which is available to meet the City’s
current and future needs. The remainder of fund balance is non-spendable, restricted, committed or
assigned to indicate that it is not available for operational spending because it is constrained by legally
enforceable contracts, other governmental agreements and legislation, City Council resolution or it is
not convertible to cash within a reasonable period of time. Further detail of fund balances is presented
in the Notes to the Basic Financial Statements in Note 7.
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, 2014, was $7.7 million, which represents a decrease of $0.5 million from the previous fiscal
year. Both revenue ($2.0 million) and expenditures decreased ($3.8 million) due to completion of the
new Library. The decrease in revenue was offset slightly by increases in revenues from Court of
Chancery fees and building permits. The street program experienced an increase of $1.3 million related
to capital improvements and the sanitation programs had an increase of $0.3 for replacement vehicles.
Debt service increased $0.2 million as a result of the 2013 bond issuance. Personnel increases
attributed to collective bargaining agreements and other non-union employees resulted in a net
increase in program expenses of $0.2 million. Public Works and general governmental services
experienced a high rate of retirements and turnover reducing the impact of the above pay and benefit
increases related to collective bargaining agreements.
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, 2014, the Water/Wastewater Fund has a net position of $52.3 million, of which $11.1
million is unrestricted. The fund’s net position increased $2.0 million during the year as explained on
page 29. As of June 30, 2014, the Electric Revenue Fund has a net position of $121.6 million, of
which $25.0 million is unrestricted. This fund experienced a decrease in net position of $2.3 million
during the year as explained on page 31.
General Fund Budgetary Highlights
During this fiscal year, the City Council amended the budget three times. These budget amendments
or supplemental appropriation ordinances were primarily for the following purposes:
1. To amend the grant budgets, reserve accounts for the actual results of the prior
fiscal year and to re-appropriate budget balances for ongoing capital projects.
32
Page 118
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
2. To amend all carried forward budget balances for the major operating funds from the prior
fiscal year, as well as program revenues and expenses based on the analyses provided by
a mid-year review.
3. To amend significant changes in program revenues, expenses and ending fund balances
based on actual amounts.
The General Fund financials in the Governmental Funds Balance Sheet (page 41) and Statement of
Revenues, Expenditures and Changes in Fund Balances of Governmental Funds (page 43) 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 (page 91-92).
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 104).
The Combining Statements – Combining General Fund Balance Sheet and Combining Statement of
Revenues, Expenditures and Changes in Fund Balances of the General Fund is included in Part E –
Supplementary Information (page 103).
The Final General Fund Budget incorporated the following changes to the Original Budget. The
Budget Balance carried forward from the prior fiscal year was higher by $0.8 million than was
projected. Receipts had a net increase of approximately $0.8 million. The most significant increases
were attributed to intrafund service receipts related to the accounting change for pensions, transfer
taxes, Court of Chancery fees, and building permits. The most significant reductions of revenue were
Police extra duty fees and civil traffic penalties.
Expenditures were revised to reflect an aggregate increase of $1.1 million. Increased employer
contributions to the Police and Employee Pension funds accounted for most of the increased budget
expense with a slight increase in transfers to the capital project fund. The increases were offset by
decreases in street lights, insurance and police pension grants, and fire services. The net result of
these changes was a $0.5 million increase in the revised budget balance over the Original Budget
Balance (on a non-GAAP basis).
Actual revenues and other financing sources matched the final budgeted amounts in the General Fund
for the current fiscal year. The more significant positive variances were in permits and other
licenses, police revenues, and Court of Chancery fees and Transfer Taxes. These revenue increases
were completely offset with lower revenues for police extra duty fees, library grants, intrafund service
fees, and other public safety grants. Expenditures were approximately $0.9 million under budget as a
result of several operating departments experiencing personnel savings through attrition. An increase
in legal fees for collective bargaining negotiations was absorbed with the favorable personnel results.
The General Fund budget balance carry forward was $0.9 million higher than budgeted as a result of
the above variances.
Capital Asset and Debt Administration
At the end of the current fiscal year, the City’s governmental and proprietary funds had invested $54.8
million and $135.0 million, respectively, in a variety of capital assets and infrastructure, as reflected in
the following schedule, which represents a net increase of $0.7 million for governmental activities
and the proprietary funds decreased by $0.7 million. The decrease in the proprietary funds was
attributed to increased depreciation rates for capital improvements on electric generating Units 1 & 2
(presented in millions of dollars). Additional detailed data for all capital assets of the City is presented
in the Notes to the Basic Financial Statements in Note 4.
33
Page 119
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
Governmental Business-Type
Activities Activities Total
2013 2014 2013 2014 2013 2014
Depreciable Assets, Net
Buildings $ 26.3 $ 25.7 $ - $ - $ 26.3 $ 25.7
Equipment 2.2 2.3 - - 2.2 2.3
Vehicles 1.1 1.3 - - 1.1 1.3
General Infrastructure 19.6 19.6 - - 19.6 19.6
Utility, Plant, Buildings, and
Infrastructure - - 131.7 129.0 131.7 129.0
Other 0.8 0.7 - - 0.8 0.7
Non-depreciable Assets
Land 4.0 4.0 1.6 1.6 5.6 5.6
Construction in Progress 0.1 1.2 2.4 4.4 2.5 5.6
$ 54.1 $ 54.8 $ 135.7 $ 135.0 $ 189.8 $ 189.8
A summary of debt outstanding at June 30, 2013 and 2014 is as follows which represents an increase
of $1.2 million for the governmental funds and a decrease of $1.3 million for the proprietary funds, since
the end of last year (presented in millions of dollars):
Governmental Business-Type
Activities Activities Total
2013 2014 2013 2014 2013 2014
Non-current liabilities
Liability for Compensated Absences $ 2.1 $ 2.2 $ 0.8 $ 0.7 $ 2.9 $ 2.9
Bonds (Net of Discount/Issuance Cost) 4.5 4.0 37.0 38.4 41.5 42.4
OPEB Obligation 13.1 14.7 0.5 0.5 13.6 15.2
$ 19.7 $ 20.9 $ 38.3 $ 39.6 $ 58.0 $ 60.5
Additional detailed data for all debt of the City is presented in the Notes to the Basic Financial
Statements in Note 5.
The City Charter limits the amount of general obligation debt the City can issue in any one year to .25%
of the taxable assessed value of real property within the City. The aggregate of amounts borrowed for
which the full faith and credit of the City is pledged cannot exceed 5% of assessed value of real
property within the City boundaries. The City has used 2.6% of its debt limit.
Economic Factors and Next Year’s Budgets and Rates
In Fiscal 2014 the City continued to see an uptick in residential housing and commercial development.
The City developed the fiscal year 2015 budget in accordance with the City’s financial policies ensuring
all budgets are balanced and reserve requirements were adhered to. The following changes over fiscal
year 2014 were incorporated into the fiscal year 2015 budget.
All vacant positions from 2014 were reviewed. The City maintained the current previous
headcount, along with one addition of an Assistant City Manager position resulting in an overall
personnel budget increase of $16,000. The low personnel budget increase was a result of filling
vacant positions at entry level wages as compared to the prior employee and no increase in
health insurance premiums.
Increases in wages based on collective bargaining agreements. For those collective bargaining
34
Page 120
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
agreements that were being negotiation, no increases were included
A 3% raise was included for non-bargaining employees
Benefit rate changes were included for pension, OPEB and worker’s compensation
No discretionary increases in operating expenses
Funded the capital investment plan with a commitment to providing dollars for necessary
infrastructure an utility improvements
The General Fund revenues are projected to increase by 7.1% and expenditures increasing by 5.5%.
The net increase was made up of an increase in the Electric Fund transfer of $2.0 million, building
permit increases of $0.2 million and intrafund service fees of $0.4 million. All current rates and fees will
be maintained in fiscal year 2015. The capital investment plan for fiscal year 2015 will be financed with
$2.2 million of operating funds, debt proceeds of $3.6 million and $0.2 million from capital grants.
The Water/Wastewater Fund overall revenues increased 5.1% and expenses increased 3.0%. The
revenue increase is related to an increase in the groundwater inflow adjustment rate ($0.5 million) to
help finance the cost of capital improvements for sewer mains and increased impact fees ($0.2 million)
due to a pickup in construction activity. Also, increased was the customer service charge of $2.50 per
customer bill to $5.00. The expense increase of $0.4 million is a result of the capital project financing
for sewer as mentioned above. All other water rates and wastewater rates will remain the same as the
prior fiscal year. The City continues to maintain competitive water and wastewater rates within the
State of Delaware. The capital investment plan for fiscal year 2015 will be financed with $3.0 million of
operating income and $1.3 million from impact fee reserves.
The Electric Fund overall revenues decreased 0.8% and expenses increased by 1.4%. The Electric
Fund will also be utilizing a $2.0 million transfer from the rate stabilization reserve in order to maintain
operating cash requirements. The City anticipates a negative 1.2% growth rate attributed to demand
response programs being implemented by large customers and conservation measures on the part of
other commercial and residential customers. The expense increase of $1.1 million is related to the
General Fund transfer increase of $2.0 million. Capital projects are budgeted to be financed with a $4.8
million transfer from operating income, a $0.7 million decrease over prior year.
The City continues to closely monitor the local economy and its impact on growth and revenues.
Revenue enhancements, rate increases, and potential cost reductions will continue to be
reviewed in order to maintain the City’s financial policies.
Contacting the City’s Financial Management
This financial report is designed to provide our citizens, taxpayers, customers, and investors and
creditors with a general overview of the City’s finances and to demonstrate the City’s accountability for
the money it receives. If you have questions about this report or need additional financial
information, contact Ms. Donna Mitchell, Controller/Treasurer at 302-736-7018 (TTY/TDD Operator 1-
800-855-1155).
35
Page 121
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Management’s Discussion & Analysis - Part B
THIS PAGE INTENTIONALLY LEFT BLANK
36
Page 122
FINANCIAL SECTION
PART C
BASIC FINANCIAL STATEMENTS
- Government-Wide Financial Statements
- Fund Financial Statements
- Notes to Financial Statements
Page 123
THIS PAGE INTENTIONALLY LEFT BLANK
Page 124
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Net Position
June 30, 2014
Governmental Business-Type
Activities Activities Total
Assets:
Cash and Cash Equivalents $ 3,248,194 $ 7,063,821 $ 10,312,015
Investments 6,677,265 19,155,594 25,832,859
Receivables, Net 2,210,150 7,134,744 9,344,894
Internal Balances 733,520 (733,520) -
Due from Other Governments 78,580 - 78,580
Inventory, at Cost 143,291 3,932,385 4,075,676
Prepaid Items 59,196 24,578 83,774
Restricted Cash and Cash Equivalents 640,076 13,028,076 13,668,152
Restricted Investments 18,292 28,097,977 28,116,269
Net Pension Asset 337,290 7,601,396 7,938,686
Net OPEB Asset - 2,068,684 2,068,684
Land and Construction in Progress 5,134,530 5,979,462 11,113,992
Capital Assets, Net of Depreciation 49,653,711 129,041,536 178,695,247
Total Assets 68,934,095 222,394,733 291,328,828
Liabilities:
Accounts Payable and Accrued Liabilities 2,729,487 5,954,398 8,683,885
Unearned Revenue 914,756 273,266 1,188,022
Customer Deposits - 2,036,328 2,036,328
Other 169,933 694,490 864,423
Non-Current Liabilities
Due within One Year 1,405,352 3,271,423 4,676,775
Due in more than One Year 4,838,367 35,785,545 40,623,912
Due in more than One Year - OPEB 14,668,233 485,581 15,153,814
Total Liabilities 24,726,128 48,501,031 73,227,159
Net Position:
Net investment in capital assets 50,738,483 101,670,949 152,409,432
Restricted for:
Capital Projects 143,532 36,123,755 36,267,287
Public Safety 247,628 - 247,628
Other Purposes 220,894 - 220,894
Unrestricted (7,142,570) 36,098,998 28,956,428
Total Net Position $ 44,207,967 $ 173,893,702 $ 218,101,669
The notes to financial statements are an integral part of this statement.
39
Page 125
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Activities
For the Year Ended June 30, 2014
Net (Expense) Revenue and Changes in Net
Program Revenues Position
Indirect Operating Capital Grants
Expenses Charges for Grants and and Governmental Business Type
Expenses Allocation Services Contributions Contributions Activities Activities Total
Functions/Programs
Governmental Activities
General Government $ 2,098,353 $ (809,376) $ 2,137,574 $ - $ - $ 848,597 $ - $ 848,597
Public Safety 19,219,986 - 4,676,162 731,767 - (13,812,057) - (13,812,057)
Public Works 7,171,799 (576,970) 2,595,648 663,940 976,284 (2,358,957) - (2,358,957)
Library and Recreation 2,942,800 - 699,622 272,418 250,275 (1,720,485) - (1,720,485)
Community and Economic Development 841,248 (164,694) - 490,491 - (186,063) - (186,063)
Central Services 1,398,225 (885,639) - - - (512,586) - (512,586)
Financial Administration 3,577,529 (2,209,481) - 1,000 - (1,367,048) - (1,367,048)
Other Post Employment Benefits 3,348,267 - - - - (3,348,267) - (3,348,267)
Interest Charges 122,812 - - - - (122,812) - (122,812)
Total Governmental Activities 40,721,019 (4,646,160) 10,109,006 2,159,616 1,226,559 (22,579,678) - (22,579,678)
Business Type Activities -
Water/Wastewater 10,179,140 1,218,852 13,268,213 - 401,947 - 2,272,168 2,272,168
Electric 71,053,740 3,427,308 79,489,192 - - - 5,008,144 5,008,144
Total Business Type Activities 81,232,880 4,646,160 92,757,405 - 401,947
Total Primary Government $ 121,953,899 $ - $ 102,866,411 $ 2,159,616 $ 1,628,506 $ (22,579,678) $ 7,280,312 $ (15,299,366)
General Revenues
Taxes
Property Taxes 11,094,479 - 11,094,479
Transfer Taxes 1,543,626 - 1,543,626
Earnings on Investments 142,390 832,919 975,309
Total General Revenues 12,780,495 832,919 13,613,414
Transfers 8,500,000 (8,500,000) -
Total General Revenues and Transfers 21,280,495 (7,667,081) 13,613,414
Changes in Net Position (1,299,183) (386,769) (1,685,952)
Net Position Beginning 45,507,150 174,280,471 219,787,621
Net Position Ending $ 44,207,967 $ 173,893,702 $ 218,101,669
The notes to financial statements are an integral part of this statement.
40
Page 126
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Governmental Fund Balance Sheet
June 30, 2014
Total Total
General Nonmajor Governmental
Fund Funds Funds
Assets:
Cash and Cash Equivalents $ 3,013,820 $ - $ 3,013,820
Restricted Cash and Cash Equivalents - 640,076 640,076
Investments 5,305,349 - 5,305,349
Restricted Investments 18,292 - 18,292
Receivables, net
Accounts 2,007,898 5,780 2,013,678
Taxes 177,638 - 177,638
Due from Other Funds 869,766 - 869,766
Due from Other Governments - 78,580 78,580
Prepaid Items 42,999 2,447 45,446
Inventory, at Cost 143,291 - 143,291
Total Assets $ 11,579,053 $ 726,883 $ 12,305,936
Liabilities:
Accounts Payable $ 2,127,495 $ 86,365 $ 2,213,860
Unearned Revenue 914,756 - 914,756
Due to Other Funds 18,764 117,482 136,246
Other 169,933 - 169,933
Total Liabilities 3,230,948 203,847 3,434,795
Deferred Inflows of Resources:
Unavailable revenue 688,935 38,011 726,946
Total Deferred Inflows of Resources 688,935 38,011 726,946
Fund Balances:
Non-Spendable 207,884 2,447 210,331
Restricted 129,476 482,578 612,054
Committed 723,300 - 723,300
Assigned 3,163,431 - 3,163,431
Unassigned 3,435,079 - 3,435,079
Total Fund Balances 7,659,170 485,025 8,144,195
Total Liabilities, Deferred Inflows and Fund Balances $ 11,579,053 $ 726,883 $ 12,305,936
The notes to financial statements are an integral part of this statement.
41
Page 127
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Reconciliation of the Balance Sheet of Governmental Funds
To the Statement of Net Position
June 30, 2014
Amounts reported for governmental activities in the statement of net position (page 39)
are different because:
Total fund balances for governmental funds (Page 41) $ 8,144,195
Capital assets used in governmental activities are not financial resources and,
therefore, are not reported in the funds. 54,788,241
Other assets are not available to pay for current period expenditures and,
therefore, are reported as unavailable revenue in the funds. 726,946
The net pension asset resulting from contributions in excess of the annual required
contribution (police and employee) is not a current financial resource, and,
therefore, is not reported in the governmental funds.
Police Pension Plan 180,318
General Pension Plan 156,972 337,290
An internal service fund (page 43) 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. 1,123,247
Long-term liabilities applicable to the City's governmental activities are not due and
payable in the current period and, accordingly, are not reported as fund liabilities.
Interest on long-term debt is not accrued in governmental funds, but rather is
recognized as an expenditure when due. All liabilities--both current and long-term--
are reported in the statement of net position.
Compensated absences represent amounts accrued for sick leave for those
employees who are vested and accrued vacation for all employees.
The net OPEB obligation resulting from contributions less than the
annual required contribution (general) is not a use of current
financial resources, and therefore, is not reported in the governmental
funds.
Current-
General Obligation Bonds (358,650)
Compensated Absences (1,046,702)
(1,405,352)
Long-Term-
General Obligation Bonds, net of discount (3,691,108)
Compensated Absences (1,147,259)
Net OPEB Obligation (14,668,233)
(19,506,600) (20,911,952)
Total net position of governmental activities (Page 39 ) $ 44,207,967
The notes to financial statements are an integral part of this statement.
42
Page 128
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Revenues, Expenditures and
Changes in Fund Balances of Governmental Funds
For the Year Ended June 30, 2014
Total Total
General Nonmajor Governmental
Fund Funds Funds
Revenues
Fines $ 653,625 $ 357,531 $ 1,011,156
Library Revenue- General 68,190 - 68,190
Library Revenue County Reimbursement 430,363 - 430,363
Licenses and Permits 2,952,015 - 2,952,015
Sanitation Fees and Rebates 2,595,648 - 2,595,648
Recreation - 49,144 49,144
Miscellaneous Services 1,831,683 - 1,831,683
Property Taxes 11,111,409 - 11,111,409
Transfer Taxes - 1,543,626 1,543,626
Grants Received 722,736 2,693,583 3,416,319
Court of Chancery Fees 1,034,460 - 1,034,460
Investment Income 120,295 2,195 122,490
Total Revenues 21,520,424 4,646,079 26,166,503
Expenditures
Current:
General Government 1,271,523 - 1,271,523
Library Services 1,434,616 263,366 1,697,982
Public Safety and Law Enforcement 18,946,771 184,061 19,130,832
Public Works 1,568,948 1,004,017 2,572,965
Recreational Services 683,363 - 683,363
Streets and Sanitation Services 4,634,091 - 4,634,091
Financial Administration 1,002,539 - 1,002,539
Garage and Stores 415,593 - 415,593
Insurance 272,895 - 272,895
Retiree Health Care 1,636,500 - 1,636,500
Employee Pension 121,000 - 121,000
Community and Economic Development 211,595 464,959 676,554
Street Lights 774,533 - 774,533
Debt Service:
Principal Retirement 429,239 - 429,239
Interest and Fiscal Charges 122,812 - 122,812
Total Expenditures 33,526,018 1,916,403 35,442,421
Excess (deficiency) of Revenues over Expenditures (12,005,594) 2,729,676 (9,275,918)
Other financing Sources (Uses)
Transfers in 11,458,445 - 11,458,445
Transfers out - (2,958,445) (2,958,445)
Total other Financing Sources (Uses) 11,458,445 (2,958,445) 8,500,000
Net Change in Fund Balances (547,149) (228,769) (775,918)
Fund Balances at Beginning of Year 8,206,319 713,794 8,920,113
Fund Balances at End of Year $ 7,659,170 $ 485,025 $ 8,144,195
The notes to financial statements are an integral part of this statement.
43
Page 129
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Reconciliation of the Statement of Revenues, Expenditures and Changes
in Fund Balances of Governmental Funds to the Statement of Activities
For the Year Ended June 30, 2014
Amounts reported for governmental activities in the statement of activities (page 40) are different
because:
Net change in fund balances--total governmental funds (Page 43) $ (775,918)
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 3,777,578
Loss on assets transferred in and not fully depreciated (83,369)
Current Year depreciation and amortization (2,961,986) 732,223
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. 429,239
Changes in other assets are not available to pay for current period expenditures and therefore are
not reported as revenues in the funds. 89,273
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.
Increase in compensated absences (112,891)
Increase in net pension asset - Police Plan 74,253
Decrease in net pension asset - General Pension Plan (34,848)
Increase in net OPEB obligation - General Fund (1,555,919) (1,629,405)
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. (144,595)
Change in net position of governmental activities (Page 40) $ (1,299,183)
The notes to financial statements are an integral part of this statement.
44
Page 130
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Net Position - Proprietary Funds
June 30, 2014
Governmental
Business-type Activities Activities
Water/ Electric Total
Wastewater Revenue Enterprise Internal
Fund Fund Funds Service Fund
Assets
Current Assets:
Cash and Cash Equivalents $ 3,573,198 $ 3,490,623 $ 7,063,821 $ 234,374
Investments 7,852,645 11,302,949 19,155,594 1,371,916
Receivables, Net 979,138 6,155,606 7,134,744 18,834
Due from Other Funds-Charges 17,540 37,852 55,392 -
Inventory 62,751 3,869,634 3,932,385 -
Prepaid Items 100 24,478 24,578 13,750
Total Current Assets 12,485,372 24,881,142 37,366,514 1,638,874
Non-Current Assets:
Restricted Assets
Cash 4,952,156 8,075,920 13,028,076 -
Investments 3,005,802 25,092,175 28,097,977 -
Net Pension Asset 604,886 6,996,510 7,601,396 -
Net OPEB Asset - 2,068,684 2,068,684 -
Land and Construction in Progress 2,830,934 3,148,528 5,979,462 -
Capital Assets, Net of Depreciation 44,877,818 84,163,718 129,041,536 -
Total Non-Current Assets 56,271,596 129,545,535 185,817,131 -
Total Assets 68,756,968 154,426,677 223,183,645 1,638,874
Liabilities
Current Liabilities:
Accounts Payable and Accrued Expenses 984,041 4,970,357 5,954,398 515,627
Due to Other Funds - Charges 238,942 549,970 788,912 -
Deferred Revenue - 273,266 273,266 -
Accrued Interest Payable 128,563 565,927 694,490 -
Customer Deposits - 2,036,328 2,036,328 -
Revenue Bonds Payable 761,560 2,260,000 3,021,560 -
Liability for Compensated Absences 75,698 174,165 249,863 -
Total Current Liabilities 2,188,804 10,830,013 13,018,817 515,627
Non-Current Liabilities:
Net OPEB Obligation 485,581 - 485,581 -
Revenue Bonds Payable 13,650,787 21,680,000 35,330,787 -
Liability for Compensated Absences 93,009 361,749 454,758 -
Total Non-Current Liabilities 14,229,377 22,041,749 36,271,126 -
Total Liabilities 16,418,181 32,871,762 49,289,943 515,627
Net Position
Net investment in capital assets 38,298,703 63,372,246 101,670,949 -
Restricted for Capital Construction 2,955,660 33,168,095 36,123,755 -
Unrestricted 11,084,424 25,014,574 36,098,998 1,123,247
Total Net Position $ 52,338,787 $ 121,554,915 $ 173,893,702 $ 1,123,247
The notes to financial statements are an integral part of this statement.
45
Page 131
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Revenues, Expenses and
Changes in Fund Net Position - Proprietary Funds
For the Year Ended June 30, 2014
Governmental
Business-type Activities Activities
Water/ Electric Total
Wastewater Revenue Enterprise Internal
Fund Fund Funds Service Fund
Operating Revenues
Charges for Services $ 10,952,541 $ 78,187,252 $ 89,139,793 $ -
Miscellaneous Services/Income 2,311,329 1,287,501 3,598,830 502,977
Total Operating Revenues 13,263,870 79,474,753 92,738,623 502,977
Operating Expenses
Water/Wastewater Services 7,868,499 - 7,868,499 -
General Administrative 1,221,341 2,450,884 3,672,225 524,211
Power Supply - 57,233,726 57,233,726 -
Transmission/Distribution - 3,806,078 3,806,078 -
Engineering - 1,331,909 1,331,909 -
Metering - 284,229 284,229 -
Systems Operations - 739,406 739,406 -
Utility Tax - 1,258,957 1,258,957 -
Depreciation 1,755,925 4,748,120 6,504,045 -
Contractual Services - - - 20,000
Taxes - - - 33,774
Retirees Health Care 236,565 1,489,000 1,725,565 -
Self Insurance-Workers' Compensation - - - 89,487
Total Operating Expenses 11,082,330 73,342,309 84,424,639 667,472
Operating Income/Loss 2,181,540 6,132,444 8,313,984 (164,495)
Non-Operating Revenues (Expenses)
Interest Earned:
Operating Funds 43,383 2,112 45,495 -
Reserve Funds 31,730 216,010 247,740 7,782
Net Decrease in Fair Value of Investments 113,285 426,399 539,684 12,118
Interest and Fiscal Charges (315,662) (1,138,739) (1,454,401) -
Gain on Sale of Assets 4,343 14,439 18,782 -
Total Non-Operating Revenue (expenses) (122,921) (479,779) (602,700) 19,900
Income/Loss before Contributions and Transfers 2,058,619 5,652,665 7,711,284 (144,595)
Contractor Contributions - Infrastructure 401,947 - 401,947 -
Transfers Out (500,000) (8,000,000) (8,500,000) -
Total transfers (500,000) (8,000,000) (8,500,000) -
Change in Net Position 1,960,566 (2,347,335) (386,769) (144,595)
Total Net Position--Beginning 50,378,221 123,902,250 174,280,471 1,267,842
Total Net Position--Ending $ 52,338,787 $ 121,554,915 $ 173,893,702 $ 1,123,247
The notes to financial statements are an integral part of this statement.
46
Page 132
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Cash Flows - Proprietary Funds
For the Year Ended June 30, 2014
Governmental
Business-type Activities Activities
Water Electric Total
Wastewater Revenue Enterprise Internal
Fund Fund Funds Service Fund
Cash Flows from Operating Activities
Receipts from Customers $ 13,236,609 $ 80,942,401 $ 94,179,010 $ -
Payments to Suppliers (including Purchased Power) (6,452,188) (61,578,670) (68,030,858) (163,761)
Payments to Employees (1,762,010) (4,123,087) (5,885,097) -
Payments of Personnel Related Costs (1,195,624) (3,198,244) (4,393,868) 502,143
Internal Activity--Payments from (to) Other Funds 122,090 - 122,090 -
Other Receipts (Payments) including Claims Paid (88,804) (2,032,780) (2,121,584) (486,730)
Net Cash Provided by (used for) Operating Activities 3,860,073 10,009,620 13,869,693 (148,348)
Cash Flows from Noncapital Financing Activities
Transfers Out (500,000) (8,000,000) (8,500,000) -
Net Cash Used for Noncapital Financing Activities (500,000) (8,000,000) (8,500,000) -
Cash Flows from Capital and
Related Financing Activities
Acquisition and Construction of Capital Assets (2,159,900) (3,102,397) (5,262,297) -
Proceeds from Capital Debt 6,304,518 - 6,304,518 -
Bond Issuance Costs (144,726) - (144,726) -
Principal Paid on Revenue Bond Maturities (2,701,370) (2,170,000) (4,871,370) -
Interest Paid on Capital Debt (397,471) (1,138,739) (1,536,210) -
Net Cash Provided by (used for) Capital and Related Financing Activities 901,051 (6,411,136) (5,510,085) -
Cash Flows from Investing Activities
Interest on Investments 43,383 2,112 45,495 -
Redemption of Investment Securities 1,125,000 7,000,000 8,125,000 (20,469)
Purchase of Investment Securities (121,487) (954,572) (1,076,059) 20,077
Interest on Restricted Cash 31,730 216,010 247,740 -
Net Cash Provided by (used for) Investing Activities 1,078,626 6,263,550 7,342,176 (392)
Net Increase/(Decrease) in Cash and Cash Equivalents 5,339,750 1,862,034 7,201,784 (148,740)
Balances--Beginning of the Year 3,185,604 9,704,509 12,890,113 383,114
Balances--End of the Year $ 8,525,354 $ 11,566,543 $ 20,091,897 $ 234,374
Reconciliation of Operating Income to Net Cash Provided
by (Used for) Operating Activities:
Operating Income $ 2,181,540 $ 6,132,444 $ 8,313,984 $ (164,495)
Adjustments to Reconcile Operating Income to Net Cash
provided by (Used for) Operating Activities:
Depreciation Expense 1,755,925 4,748,120 6,504,045 -
Changes in Assets and Liabilities
(Increase)/Decrease in Receivables (60,710) 1,319,487 1,258,777 (14,834)
(Increase)/Decrease in Due from Other Funds 33,449 93,153 126,602 -
(Increase)/Decrease in Inventory 18,520 (27,416) (8,896) -
(Increase)/Decrease in Prepaid Items (100) 26,801 26,701 (2,500)
Increase/(Decrease) in Accounts Payable and Accrued Expenses (125,349) (899,415) (1,024,764) 33,481
Increase/(Decrease) in Deferred Revenue (98,909) (870,536) (969,445) -
Increase/(Decrease) in Due to Other Funds - 40,839 40,839 -
Increase/(Decrease) in Customer Deposits 122,090 277,318 399,408 -
Increase/(Decrease) in Liability for Compensated Absences - 14,169 14,169 -
Increase/(Decrease) in NPO/NPA for Pension (2,948) (91,802) (94,750) -
Increase/(Decrease) in NPO/NPA for OPEB 36,565 (753,542) (716,977) -
Net Cash Provided by Operating Activities $ 3,860,073 $ 10,009,620 $ 13,869,693 $ (148,348)
Non-Cash Investing, Capital and Financing Activities:
Change in Fair Value of Investments $ 113,285 $ 426,399 $ 539,684 $ (20,864)
The notes to financial statements are an integral part of this statement.
47
Page 133
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Net Position
Fiduciary Funds
June 30, 2014
Pension OPEB
Trust Trust Agency
Funds Fund Funds
Assets
Cash and Cash Equivalents $ 2,149,308 $ 792,984 $ 499,406
Investments at Fair Value - Mutual Funds 44,538,782 17,965,795 -
Receivables 20,200 - 53,530
Total Assets 46,708,290 18,758,779 552,936
Liabilities
Accounts Payable 3,334 6,583 76,079
Due to Agencies - - 476,857
Total Liabilities 3,334 6,583 $ 552,936
Net Position
Net Position Held in Trust for Retirement Benefits $ 46,704,956 $ 18,752,196
The notes to financial statements are an integral part of this statement.
48
Page 134
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
City of Dover
Statement of Changes in Net Position
Fiduciary Funds
For the Year Ended June 30, 2014
Pension OPEB
Trust Trust
Funds Fund
Additions:
Net Investment Income $ 5,717,136 $ 2,169,596
City's Contribution-Payroll Based 278,036 1,715,327
City's Contribution-Lump Sum 3,884,100 3,325,500
Employee Contribution 211,550 -
State Insurance Premium Tax Proceeds 471,461 -
Other 68,502 45,353
Total Additions 10,630,785 7,255,776
Deductions:
Benefit Payments 5,181,969 2,113,303
General Administration 21,543 17,500
Refund of Pension Contribution 20,376 -
Total Deductions 5,223,888 2,130,803
Change in Net Position 5,406,897 5,124,973
Net Position - Beginning 41,298,059 13,627,223
Net Position - Ending $ 46,704,956 $ 18,752,196
The notes to financial statements are an integral part of this statement.
49
Page 135
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Basic Financial Statements – Part C
THIS PAGE INTENTIONALLY LEFT BLANK
50
Page 136
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
NOTES TO FINANCIAL STATEMENTS
YEAR ENDED JUNE 30, 2014
INDEX
1. FINANCIAL REPORTING ENTITY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53
A. The City of Dover . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53
B. Reporting Entity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53
2. SIGNIFICANT ACCOUTING POLICIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53
A. Basis of Presentation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53
B. Basis of Accounting and Measurement Focus . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55
C. New Pronouncements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56
D. Capital Assets and Long-Term Liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 57
E. Budget Procedures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 57
F. Major Transfers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 58
G. Inventories and Prepaid Items . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 58
H. Cash and Investments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 58
I. Accounts Receivable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 59
J. Restricted Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 59
K. Unbilled Service Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 59
L. Bond Accounts/Issuance Costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 59
M. Deferred Inflows of Resources . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 59
N. Fund Balances and Net Position . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 59
O. Estimates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60
3. DEPOSITS AND INVESTMENTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60
A. Cash In Bank and Cash Equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60
B. Investments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60
4. CAPITAL ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 63
5. LONG-TERM OBLIGATIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 65
A. Summary of Bonded Indebtedness by Issue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 65
B. Status of June 30, 2014 – General Obligations Bonds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 66
C. Change In Long-Term Debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 66
D. Debt Service Requirements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 67
6. RESTRICTED NET POSITION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 69
7. FUND BALANCES & NET POSITION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 70
8. PROPERTY TAXES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 71
9. INTERFUND RECEIVABLES, PAYABLES AND TRANSFERS . . . . . . . . . . . . . . . . . . . . . . . . . 72
A. Due To/From Other Funds – Charges and Allocations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72
B. Interfund Transfers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72
51
Page 137
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
INDEX - CONTINUED
10. RENTAL INCOME . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72
11. MATERIAL COMMITMENTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 73
12. FORWARD CONTRACTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 73
13. SUBSEQUENT EVENTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 74
14. INSURANCE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 74
A. Health Insurance – State of Delaware . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 74
B. Workers’ Compensation Fund – Self-Insurance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 75
C. Other Than Health or Workers’ Compensation Insurance . . . . . . . . . . . . . . . . . . . . . . . . . . . 75
15. COMPENSATED ABSENCES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 75
16. OTHER POST EMPLOYMENT BENEFITS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 76
17. DEFERRED COMPENSATION PLAN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79
18. RETIREMENT PLANS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79
A. Defined Contribution Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79
B. Defined Benefit Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 80
52
Page 138
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
NOTES TO FINANCIAL STATEMENTS
YEAR ENDED JUNE 30, 2014
1. FINANCIAL REPORTING ENTITY
A. The City
The City of Dover was incorporated in 1829 and is a municipal corporation governed by an elected
mayor and a nine-member council. The accompanying financial statements present the financial
position and operating results for fiscal year ended June 30, 2014.
B. Reporting Entity
In evaluating how to define the reporting entity, for financial reporting purposes, management has
considered all potential component units. The decision to include a potential component unit was
made by applying the criteria set forth in Accounting Principles Generally Accepted in the United
States of America (GAAP). The criterion used is that set forth by Statement of Governmental
Accounting Standards (GASB) number 14 and as updated by GASB 61 which defines the reporting
entity as the primary government and those component units for which the primary government is
financially accountable. Financial accountability is defined as appointment of a voting majority of
the component unit's board and either (a) the ability to impose will by the primary government, or
(b) the possibility that the component unit will provide a financial benefit to or impose a financial
burden on the primary government. Based upon this criterion, the following is a brief review of
each potential component unit addressed in defining the government’s reporting entity.
Included within the reporting entity:
The City provides many services as follows - police protection, street maintenance, sanitation,
recreation, library, community development, public improvements, planning, safety inspections,
electric generation and distribution, water and wastewater services, legislative services and general
administration, including employee benefits. These functions are part of the City’s daily operations
and therefore are not legally separate component units.
Not included within the reporting entity:
The City has joined the State of Delaware Police Pension Plan for uniformed police officers
employed by the City after September 1, 1982. The plan is completely managed by the State of
Delaware and, therefore, is not included in the financial statements.
The Robbins Hose Volunteer Fire Company and the Capital School District are not included within
the financial reporting entity because they do not meet the criteria for inclusion set forth by GAAP.
2. 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
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
53
Page 139
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
other City revenue, from business-type activities (BTAs), generally funded in whole or in part with
fees charged to external users. Eliminations have been made for the doubling-up effect of certain
internal activities.
The government-wide statement of activities presents a comparison between direct program
expenses and program revenues for each function of the City’s governmental activities and for
each of the City’s identifiable business-type activities. Direct expenses are those that are
specifically associated with a program, function or activity. Program revenues include (a) charges
paid by the recipients or beneficiaries of goods or services offered by the programs and (b) grants
and contributions that are restricted to meeting the operational or capital requirements of a
particular program. Revenues that are not classified as program revenues, including all taxes, are
presented as general revenues.
The City allocates the costs of certain governmental services to the costs of business-type activities
(indirect expense allocation). These costs include allocated amounts of city management,
centralized budgetary formulation and oversight, accounting, financial reporting, payroll,
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
public safety, library and recreation and community services.
Fund Financial Statements: The accounts of the City are organized on the basis of funds, each of
which is considered a separate accounting entity. The operations of each fund are accounted for
with a separate set of self-balancing accounts that comprise its assets, liabilities, fund equity,
revenues and expenditures or expenses, as appropriate. Government resources are allocated to
and accounted for in individual funds based upon the purposes for which they are to be spent and
the means by which spending activities are controlled.
The fund financial statements provide information about the City’s funds, including fiduciary funds.
The emphasis of fund financial statements is on major governmental and enterprise funds, each
displayed in a separate column. All remaining governmental funds are aggregated and reported as
non-major funds.
The City reports the following major governmental fund:
General Fund
The General Fund is the general operating fund of the City. It is used to account for all financial
resources except those required to be accounted for in another fund.
The City reports the following major proprietary funds:
Water/Wastewater Fund
This fund accounts for transactions related to water and wastewater services, including the
payment of fees to Kent County for the treatment of sewage. The City also holds lease
agreements with cell phone companies for equipment placed on City water towers.
Electric Revenue Fund
This fund incorporates all transactions related to the generation, transmission and distribution of
electricity. The City has contracted with both The Energy Authority and North American Energy
Services to manage the City’s power supply and generation assets.
The City reports the following non-major funds:
Internal Service Fund
The City has created one internal service fund to account for the activities related to self-insured
54
Page 140
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Workers’ Compensation. Receipts are provided from contributions by the City’s three major funds.
Expenses are related to payment of claims, premiums, and administration costs. Actuarial
analyses are completed every three years to insure sufficient reserves for claims for the Workers’
Compensation Fund.
Special Revenue Funds
The City has ten 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 agency funds and are used to report assets held by the City in
a trustee or agency capacity for other purposes. These funds are, therefore, not available to
support City programs.
The City is the trustee for the City’s two pension plans, the Police Pension Fund and the Employee
Pension Fund, as well as, the Other Post Employment Benefit Trust. The activity of these plans is
accounted for in the Basic Financial Statements.
Agency funds are used to account for assets held by the City as an agent for individuals, private
organizations or other governments. The City has three agency funds.
The City acts as the receiving and paying agent for the Downtown Dover Partnership and the
Fourth of July Celebration Committee.
B. Basis of Accounting and Measurement Focus
Basis of accounting refers to when revenues and expenditures or expenses are recognized in the
accounts and reported in the financial statements. Basis of accounting relates to the timing of the
measurements made, regardless of the measurement focus applied.
All Governmental Funds are accounted for using the modified accrual basis of accounting
and the current financial resources measurement focus. Their revenues are recognized when they
become measurable and available as net current assets.
Revenues that are susceptible to accrual include property taxes, grants and billable service
charges. All other revenues are accounted for when they are received.
Property taxes are recognized in the fiscal period for which they are levied provided they are
“available”- i.e., they are collected in the current period or are expected to be collected soon
enough thereafter to be used to pay liabilities of the current period. The City considers all 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 trust funds are
accounted for using the accrual basis of accounting and the economic resources measurement
55
Page 141
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
focus. Agency funds have no measurement focus.
A reconciliation of the governmental fund financial statements prepared on the modified accrual
basis of accounting to the government-wide financial statements prepared on the accrual basis of
accounting is also provided. 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 fund. Principal operating revenue for
proprietary funds is charges to customers for sales and services.
Principal operating expenses are the costs of providing goods and services, which include
purchased power, administrative expenses and depreciation of capital assets. All revenues and
expenses not meeting this definition are reported as non-operating revenues and expenses.
C. New Pronouncements
GASB Statement No. 67, “Financial Reporting for Pension Plans: an amendment of GASB
Statement No. 25”, effective for periods beginning after June 15, 2013, replaces the requirements
of Statements No. 25 and No. 50 related to pension plans that are administered through trusts or
equivalent arrangements. The implementation of this pronouncement is included in the current
year financial statements, note disclosures and required supplementary information.
The above GASB statements have no material effect on the financial position of the City.
GASB Statement No. 68, “Accounting and Financial Reporting for Pensions: an amendment of
GASB Statement No. 27”, effective for periods beginning after June 15, 2014, replaces the
requirements of Statements No. 27 and No. 50 related to pension plans that are administered
through trusts or equivalent arrangements.
The above GASB statement will have a material effect on the financial position of the City. The
current estimated net pension liability for the City’s single employer pension plans is $29.3 million.
Any liability for the State of Delaware cost-sharing plan is unknown at this time.
GASB Statement No. 69, “Government Combinations and Disposals of Government Operations”,
effective for periods beginning after December 15, 2013, requires disclosures to be made about
government combinations and disposals of government operations to enable financial statement
users to evaluate the nature and financial effects of those transactions. At the current time, the City
has no government combinations or disposals of government operations.
GASB Statement No. 70, “Accounting and Financial Reporting for Nonexchange Financial
Guarantees”, effective for periods beginning after June 15, 2013, requires recognition of a liability
when qualitative factors and historical data, if any, indicate that it is more likely than not that the
government will be required to make a payment on the guarantee. The statement also requires the
government to recognize revenue to the extent of the reduction in its guaranteed liabilities and
specific note disclosures for nonexchange financial guarantees. At the current time, the City has no
nonexchange financial guarantees with qualitative or historical factors that would suggest the
inability of the obligor to pay the obligation. See Note 11(D) – Material Commitments – Downtown
Dover Partnership.
GASB Statement No. 71, “Pension Transition for Contributions Made Subsequent to the
Measurement Date – An Amendment of GASB Statement No. 68”, to be applied simultaneously
with the provisions of GASB 68 in the period after June 15, 2014, amends paragraph 137 of GASB
68.
56
Page 142
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
D. Capital Assets and Long-Term Liabilities
Capital assets used in Governmental Fund type operations (general capital assets) are accounted
for in the government-wide financial statements rather than in the funds. Public domain
("infrastructure") general capital assets consisting of certain improvements other than buildings,
including roads, bridges, curbs and gutters, streets and sidewalks, drainage systems and lighting
systems, are capitalized in the government-wide financial statements along with other general
capital assets. The capitalization threshold for the City’s assets is $5,000. Personal computers
and related hardware valued under $5,000 are manually controlled by the Information Technology
Department. All capital assets are valued at historical cost and donated assets are shown at a fair
market value as of the date of donation. Depreciation has been provided on general capital assets
and is shown in Note 4. Depreciation has been provided over the estimated useful lives using the
straight-line method. Estimated useful lives are as follows:
Buildings 20 - 50 years
Infrastructure 20 - 50 years
Vehicles 4 - 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:
Buildings, Mains & Plant 25 - 90 years
Improvements 10 - 20 years
Equipment 5 - 15 years
Vehicles 4 - 7 years
E. Budget Procedures
Legally adopted budgets are prepared for the General Fund, Water/Wastewater Fund, Electric
Revenue Fund, the Internal Service Fund and the following non-major special revenue funds:
Municipal Street Aid Fund, Community Development Block Grant Fund (Federal), State
Department of Transportation Grants Fund (Community Transportation), Police Grant Funds, and
Library Grants Fund.
The General Governmental Capital Projects Fund provides for separate budgets to cover the
planning and control of capital items for the governmental programs. The financial transactions of
this fund are included in the financial statements of the General Fund. The Electric Improvement
and Extension Fund and the Water/Wastewater Improvement and Extension Fund are sections of
each utility enterprise. These sections are required by bond resolutions. Separate budgets for
these funds cover the planning and control of only the capital items of the utilities. The financial
transactions of these funds are included in the financial statements of the Electric Revenue Fund
and the Water/Wastewater Fund.
The City prepares the budget for the General Fund revenues on a modified accrual basis. The
expenditures are accounted for when the purchase orders are issued. The budget and actual
57
Page 143
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
schedule (in the legal budget format (non-GAAP), adopted by the City) for the General Fund, the
City’s major governmental fund, is presented in the required supplementary information section of
this report.
Budgets for the Electric Revenue Fund, Water/Wastewater Fund and Internal Service Fund are
prepared on an accrual basis. Budgets are prepared under the assumption that the principal
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.”
According to the City's procedures, the preceding year's ending net budgetary balances are
considered as resources for the following year. The beginning balances become operating items of
revenues in the budgets. Estimated ending budgetary balances provide the balancing amount for
each budget. In accordance with the City’s financial policies, adopted by City Council, the major
operating funds of the City are required to maintain an 8% minimum ending budget balance
expressed as a percentage of operating revenues excluding the beginning budget balance.
F. Major Transfers
The Electric Revenue Fund and Water/Wastewater Fund annually transfer a budgeted portion of
their revenues to the General Fund. In this fiscal year transfers were also made from the Realty
Transfer Tax Fund, Municipal Street Aid Fund, Electronic Red Light Safety Program (ERLSP)
Fund, State Department of Transportation (D.O.T.) Fund, and Police Grant Fund to the General
Fund. The purpose of these transfers is to provide routine subsidies to the General Fund for
operating functions, capital project expenditures and debt service requirements.
All transfers between the General Fund and the non-major governmental funds are netted in the
government-wide financial statements.
G. Inventories and Prepaid Items
Both inventories and prepaid items are accounted for using the consumption method. Inventories
are treated as operational expenditures at the time of use rather than at the time of purchase for
both the governmental and proprietary funds. Prepaid expenses are reflective of insurance policies
and commitments due on July 1 for the following fiscal year.
The warehouse inventories, consisting mostly of parts and supplies, are maintained on a perpetual
inventory basis. Inventories of all funds are valued at cost and net of reserves, utilizing a weighted
moving average method of valuation. The City maintains inventory reserves to charge off any
damaged or obsolete items.
The Electric Revenue Fund maintains fuel inventory for the generating assets on a perpetual basis
and utilizes the weighted moving average method of valuation.
H. Cash and Investments
The City's cash and cash equivalents consist of cash on hand, demand deposits and short-term
investments with original maturities of three months or less from the date of acquisition.
Investments consist of United States Government and its agencies notes and bonds, corporate
bonds and common stocks and open-end mutual funds. The fair value of investments is
58
Page 144
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
determined by current market value.
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 $164,086
Water/Wastewater Fund 108,234
Electric Revenue Fund 586,346
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, 2014 total $41,784,421 including cash and cash equivalents of
$13,668,152 and $28,116,269 in investments. Of this amount, $658,368 is attributed to
governmental activities and $41,126,053 is attributable to business-type activities.
K. Unbilled Service Receivables
The City follows a policy of billing for services in accordance with billing cycle procedures. All known
services rendered are billed and incorporated in the books at the end of the fiscal year. Billing
information which is unreported by June 30, 2014, by the operating departments is billed and
accounted for in the month the information is received.
L. Bond Accounts/Issuance Costs
The City has elected to recognize bond discounts and issuance cost in governmental funds, as well
as the proprietary funds, as a current period expense in accordance with GASB 65. All unamortized
bond discounts and issuance costs held by the General fund and the Proprietary funds have been
expensed.
M. Deferred inflows of resources
In addition to liabilities, the statement of financial position will sometimes report a separate section
for deferred inflows of resources. This separate financial statement element, deferred inflows of
resources, represents an acquisition of net position that applies to a future period(s) and so will not
be recognized as an inflow of resources (revenue) until that time. The government has only one
type of item, which arises only under a modified accrual basis of accounting that qualifies for
reporting in this category. Accordingly, the item, unavailable revenue, is reported only in the
governmental funds balance sheet. The governmental funds report unavailable revenues from
property taxes, demolitions, general billings, grass cutting, police extra-duty, and State grants.
N. Fund Balances and Net Position
Governmental fund balances are reported based on a hierarchy of constraints on the nature or
specific purpose to which the funds can be spent. The classifications of fund balance are as
follows:
The Non-spendable fund balance classification includes amounts that cannot be spent either
because they are in a non-spendable form or because they are legally or contractually
59
Page 145
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
required to be maintained intact.
The Restricted fund balance classification includes amounts that can be spent only for
specific purposes because of the City Charter, the City Code, state or federal laws, or
externally imposed conditions by grantors or creditors.
The Committed fund balance classification includes amounts that can be used only for
specific purposes determined by the formal action of a City ordinance which is approved by
City Council majority vote the highest level of decision-making authority.
The Assigned fund balance classification includes amounts authorized and established by
City Council. The City’s Financial Policies as adopted by City Council includes the purpose
and description of all classes of fund balance. Modifications require City Council approval.
The Unassigned fund balance classification includes amounts that have not met the criteria of
the aforementioned fund balance classifications. The unassigned fund balance is 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) Invested in capital assets net of related debt;
2) Restricted
3) Unrestricted
Fund balances and net position are further explained in Note 7.
O. Estimates
The preparation of financial statements in conformity with generally accepted accounting principles
in the United States of America requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of 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.
3. DEPOSITS AND INVESTMENTS
A. Cash in Bank and Cash Equivalents
Custodial credit risk – deposits. The bank collateralizes the City of Dover’s deposits over and
above those covered by the $250,000 FDIC Insurance limit with specific securities, which are
‘marked to market’ daily against the aggregate balances. The market value of the collateral is at a
minimum of or equal to 102% of the amount of applicable deposits. Collateral consists solely of
either full faith and credit obligations of the United States
Government or fixed rate obligations of agencies or instruments of the United States Government.
On June 30, 2014, the carrying amount of unrestricted cash totaled $10,312,015 and the bank cash
balances totaled $10,266,399. The carrying amount of restricted cash totaled $13,668,152 and the
bank cash balances on restricted accounts totaled $13,661,351. The restricted deposits are held
by the City for bond related transactions, special purpose operating and capital grants. Fiduciary
fund deposits of $3,441,698 are excluded.
B. Investments
The City Council has adopted an investment policy which is reviewed every two years and updated
60
Page 146
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
as needed for best practices. The Pension Boards have their own distinct investment policy over
the Pension Trust funds since the objectives differ from those of the City. The City investments are
segregated from the Pension Trust investments for clarity. As of June 30, 2014, the City had the
following investments:
i. Investments Held by Third Party Custodian
Investment Type Fair Value (Years)
Government-Wide:
Fixed income securities:
U.S. Government Treasuries $ 13,730,634 1.83
U. S. Government Agencies 13,723,905 2.38
Municipal Obligations 3,187,877 1.80
Corporate Bonds 17,209,042 2.76
Certificate of Deposit 5,270,571 1.49
Fair Value of fixed income securities 53,122,029
Portfolio weighted average maturity 2.24
Other investments:
Money Market Mutual Funds & Certificate of Deposit 803,941
Equity Stock and Other 23,158
Total Other Investments 827,099
Total Government-Wide Investments $ 53,949,128
Interest rate risk: As a means of limiting its exposure to fair value losses arising from rising
interest rates the City’s investment policy limits U.S. Government securities to a maximum maturity
of 10 years from the date of purchase. For most other securities, the maximum maturity is five
years from the date of purchase. Short-term cash flow balances are invested up to one year. The
portfolio’s weighted average maturity is 2.24 years.
The investments are held in the City’s name at a third party custodian.
Credit risk: The City’s investment policy is to apply 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, 2014, the City’s fixed income and short-term investments had the following risk characteristics
as compared to the Standard’s & Poor’s:
Authorized Investments Policy Minimum Rating Category Portfolio Ratings Percent Allocation
U.S. Government N/A AA+ 25.80%
U.S. Government Agency N/A AA+ 24.40%
Certificates of Deposit and Short-Term A-1 Short-Term A-1+ 9.90%
Time Deposits Long-Term AA Long-Term AA-
Corporate Debt Issued by a US Corporation
Commercial Paper A-1 N/A
Corporate Notes/Bonds AA AA- to AAA 32.40%
Repurchase Agreements Short-Term A-1 N/A
Long-Term AA
Registered Investment Companies
AAAm AAAm
(money market funds)
Municipal Obligations A AA to AA+ 6.00%
Concentration of credit risk: The City has sector and issuer limitations on its investment portfolio
as follows:
61
Page 147
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Authorized Investments Sector and Issuer Restrictions
U.S. Government Up to 100% per sector
U.S. Government Agency Up to 100% per sector
Certificates of Deposits and Time Deposits Up to 25% per sector; 5% per issuer
Corporate Debt
Commercial Paper Up to 25% per sector; 5% per issuer
Corporate Notes/Bonds Up to 50% per sector; 5% per issuer
Delaware Domiciled Institutions Up to 20% per sector; 5% per issuer
Repurchase Agreements Up to 25% per issuer
Registered Investment Companies Up to 25% per issuer
(money market funds)
Mortgage-Backed Securities Up to 50% per sector
Municipal Obligations Up to 30% per sector; 5% per issuer
ii. Investments Held by Trustee for Post-Employment Benefits & Pensions
Investment Type Fair Value (Years)
Other Postemployment Benefits (OPEB) & Pension Funds
(Trustee held):
Corporate Bonds - OPEB Trust $ 6,962,485 1.14
Short-term corporate bond open-end mutual funds 2,560,899 0.42
Intermediate-term corporate bond open-end mutual funds 9,453,956 1.40
Long-term corporate bond open-end mutual funds 4,206,580 1.79
Fair value of fixed income investments 23,183,920
Portfolio weighted average maturity 1.19
Other investments:
Domestic equity open-end mutual funds 26,303,052
International equity open-end mutual funds 13,017,605
Fair value of other investments 39,320,657
Total fair value OPEB and pension funds $ 62,504,577
The Pension Trust and OPEB Trust have their investments exclusively in open-end mutual
funds, with limits on its investments as follows:
Pension Trusts OPEB Trust
Target Target
Category Allocation Percentage Category Allocation Percentage
Money Market 4.50% Money Market 2.00%
Short Term Bonds 5.50% Short Term Bonds 8.00%
Inflation Protected Bonds 6.00% Inflation Protected Bonds 2.00%
Intermediate Term Bonds 8.00% Intermediate Term Bonds 10.00%
Long Term Bonds 9.00% Long Term Bonds 10.00%
High Yield Bond 6.00% High Yield Bond 8.00%
Large Cap Value 10.00% Large Cap Value 11.00%
Large Cap Growth 11.00% Large Cap Growth 10.00%
Mid Cap 5.00% Mid Cap 5.00%
Small Cap 7.00% Small Cap 8.00%
Real Estate Investment 8.00% Real Estate Investment 6.00%
Foreign Equity 10.00% Foreign Equity 10.00%
Emerging Markets 10.00% Emerging Markets 10.00%
100.00% 100.00%
62
Page 148
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Custodial credit risk-investments: For an investment, this is the risk that, in the event of the
failure of the counterparty, the City will not be able to recover the value of its investments or
collateral securities that are in the possession of an outside party. To avoid custodial credit risk, it
is the City’s policy to have its investments held at a third party custodian in the City’s name.
4. CAPITAL ASSETS
A summary of the Capital asset activity for the year ended June 30, 2014 is presented on the
following page:
Beginning Ending
Balance Increases Decreases Balance
Governmental activities:
Capital assets, not being depreciated
Land $ 3,958,887 $ - $ 55,004 $ 3,903,883
Construction in progress 117,155 1,339,439 225,947 1,230,647
Total capital assets, not being depreciated 4,076,042 1,339,439 280,951 5,134,530
Capital assets, being depreciated:
Buildings 30,553,526 78,136 - 30,631,662
Furniture and fixtures 833,722 - - 833,722
Equipment 7,716,290 485,364 376,866 7,824,788
Vehicles 4,658,460 640,765 84,301 5,214,924
Lights 614,531 18,832 - 633,363
Improvements other than buildings 40,001,940 1,440,989 2,400 41,440,529
Books and audio visuals 8,115 - 8,115 -
Total capital assets, being depreciated 84,386,584 2,664,086 471,682 86,578,988
Less accumulated depreciation for:
Buildings (4,209,411) (653,814) - (4,863,225)
Furniture and fixtures (214,375) (71,634) - (286,009)
Equipment (5,522,106) (371,449) 366,887 (5,526,668)
Vehicles (3,541,605) (462,351) 78,349 (3,925,607)
Lights (465,134) (10,454) - (475,588)
Improvements other than buildings (20,445,841) (1,392,284) (10,055) (21,848,180)
Books and audio visuals (8,136) - 8,136 -
Total accumulated depreciation (34,406,608) (2,961,986) 443,317 (36,925,277)
Total capital assets, being depreciated, net 49,979,976 (297,900) 28,365 49,653,711
Governmental activities capital assets, net $ 54,056,018 $ 1,041,539 $ 309,316 $ 54,788,241
(continued)
63
Page 149
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
(continued)
Beginning Ending
Balance Increases Decreases Balance
Business-type activities:
Electric Revenue Fund
Capital assets, not being depreciated
Land $ 1,458,066 $ - $ - $ 1,458,066
Construction in progress 1,338,909 2,206,440 1,854,887 1,690,462
Total capital assets, not being depreciated 2,796,975 2,206,440 1,854,887 3,148,528
Capital assets, being depreciated
Buildings 17,619,349 46,920 - 17,666,269
Production 65,040,049 873,235 - 65,913,284
Transmission 34,010,686 1,073,401 - 35,084,087
Distribution 61,752,469 736,743 100,265 62,388,947
Administration 1,743,754 - - 1,743,754
Vehicles 625,876 34,985 15,114 645,747
Total capital assets, being depreciated 180,792,183 2,765,284 115,379 183,442,088
Less accumulated depreciation for:
Buildings (11,795,879) (376,201) - (12,172,080)
Production (42,682,428) (1,320,366) - (44,002,794)
Transmission (11,537,017) (1,239,173) - (12,776,190)
Distribution (26,832,246) (1,650,692) 100,265 (28,382,673)
Administration (1,316,532) (110,673) - (1,427,205)
Vehicles (481,527) (51,015) 15,114 (517,428)
Total accumulated depreciation (94,645,629) (4,748,120) 115,379 (99,278,370)
Total capital assets, being depreciated, net 86,146,554 (1,982,836) - 84,163,718
Total electric revenue fund capital assets, net 88,943,529 223,604 1,854,887 87,312,246
Water/Wastewater Fund
Capital assets, not being depreciated
Land 163,240 - - 163,240
Construction in progress 1,089,187 1,605,698 27,191 2,667,694
Total capital assets, not being depreciated 1,252,427 1,605,698 27,191 2,830,934
Capital assets, being depreciated
Plant, wells, pumping stations, and storage 16,169,666 103,095 - 16,272,761
Distribution mains, hydrants, and accessories 20,065,638 569,407 - 20,635,045
Sewage plant mains, and pumping stations 32,915,071 222,170 - 33,137,241
Vehicles and equipment 5,020,364 202,028 27,770 5,194,622
Total capital assets, being depreciated 74,170,739 1,096,700 27,770 75,239,669
Less accumulated depreciation for:
Plant, wells, pumping stations, and storage (7,041,676) (343,292) - (7,384,968)
Distribution mains, hydrant, and accessories (6,182,500) (390,187) - (6,572,687)
Sewage plant mains, and pumping stations (11,870,361) (730,228) - (12,600,589)
Vehicles and equipment (3,539,159) (292,218) 27,770 (3,803,607)
Total accumulated depreciation (28,633,696) (1,755,925) 27,770 (30,361,851)
Total capital assets, being depreciated, net 45,537,043 (659,225) - 44,877,818
Total water/wastewater fund capital assets, net 46,789,470 946,473 27,191 47,708,752
Business-type activities capital assets, net $ 135,732,999 $ 1,170,077 $ 1,882,078 $ 135,020,998
64
Page 150
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Depreciation expense was charged to functions/ programs of the primary government as follows:
Governmental activities:
General government $ 9,151
Central services 91,525
Public safety 419,499
Public works 1,733,310
Library and recreation 644,896
Financial administration 63,605
Total depreciation expense - governmental activities $ 2,961,986
5. LONG -TERM OBLIGATIONS
A. Summary of Bonded Indebtedness by Issue
Original Remaining Interest Maturity Arbitrage Purpose
Governmental Activities
2003 General Obligation Bonds $ 3,430,000 $ 695,000 3.87% 7/1/04 - 7/1/16 No Refunding of '92 &'95 issues
2012 General Obligation Bonds $ 3,500,000 $ 3,354,758 2.60% 6/25/13 - 5/25/19 No Construction of New Library, Street Paving
Program
Business Type Activities
Water/Wastewater Bonds
2000 State of Delaware - $ 750,000 $ 283,337 3.60% 10/1/00 - 4/1/20 No Wastewater Pump Station # 7 - Leipsic
Revolving Loan Fund - Municipal
Revenue
2009 State of Delaware - $ 5,581,059 $ 5,103,095 2.00% 12/1/12 - 12/1/31 No Pump station replacements/upgrades and
Revolving Loan Fund - Municipal sanitary sewer main relining
Revenue
2010 State of Delaware - $ 2,404,017 $ 2,151,142 2.47% 4/1/12 - 10/1/30 No Water quality improvements and main
Revolving Loan Fund - Municipal replacements
Revenue
2011 State of Delaware - $ 765,060 $ 749,773 2.00% 6/1/12 - 12/1/31 No Pump station replacements/upgrades and
Revolving Loan Fund - Municipal sanitary sewer main relining
Revenue
2013 Revenue Bonds $ 6,125,000 $ 6,125,000 3.58% 7/1/14 - 7/1/33 Yes Water and Wastewater capital project
financing, refund 2003 Series WWW bonds
(Coverage ratio on Water/Wastewater Bonds requires net revenues to be at least 1.2 times the maximum annual debt service)
Electric Revenue Bonds
2008 Revenue Bonds $ 22,200,000 $ 20,240,000 4.81% 7/1/09 - 7/1/33 Yes Expansion and upgrades of electric system
2010 Revenue Bonds $ 8,810,000 $ 3,700,000 1.78% 7/1/11 - 7/1/15 Yes Complete refund 2004 Series
(Coverage ratio on Electric Bonds requires net revenues to be at least 1.25 times the maximum annual debt service)
65
Page 151
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
B. Status as of June 30, 2014 – General Obligation Bonds
Long-term indebtedness of the City of Dover consists of the following general purpose General
Obligation Bonds:
2003 Series $ 695,000
2012 Series 3,354,758
$ 4,049,758
The total General Obligation Bonds outstanding amount includes $358,650 payable within one
year.
C. Change in Long-Term Debt
The following tables summarize the debt transactions for the year ended June 30, 2014:
i. General Long-Term Debt
Balance Balance Payable within
Item 7/01/13 Additions Reductions 6/30/14 one Year
Compensated Absences $ 2,081,070 $ 1,274,860 $ 1,161,969 $ 2,193,961 $ 1,046,702
General Obligation Bonds 4,478,997 - 429,239 4,049,758 358,650
OPEB Obligation 13,112,314 1,555,919 - 14,668,233 -
Sub-total of General
Long-Term Debt $ 19,672,381 $ 2,830,779 $ 1,591,208 $ 20,911,952 $ 1,405,352
ii. Enterprise Funds Debt
Water/Wastewater Fund
Balance Balance Payable within
Item 7/01/13 Additions Reductions 6/30/14 one Year
Compensated Absences $ 171,655 $ 94,313 $ 97,261 $ 168,707 $ 75,698
Revenue Bonds-Water and
Wastewater (a) 2,300,000 6,125,000 2,300,000 6,125,000 335,000
State of Delaware Municipal
Revenue Bond - Wastewater 6,372,454 62,000 298,249 6,136,205 320,729
State of Delaware Municipal
Revenue Bond - Water 2,254,263 - 103,121 2,151,142 105,831
OPEB Obligation 449,016 36,565 - 485,581 -
Sub-total of Water/
Wastewater Fund 11,547,388 6,317,878 2,798,631 15,066,635 837,258
(a) During fiscal year 2014, the Water/Wastewater fund issued Series 2013 Revenue bonds. The proceeds
are to be used to: (1) finance sewer infrastructure and a water tower at the Garrison Oak technical park, (2)
refund, on a current refunding basis, the Series 2003 water and sewer bonds, (3) fund required reserves,
and (4) pay the costs of issuance of the Series 2013 Bonds.
66
Page 152
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
iii. Enterprise Funds Debt
Electric Revenue Fund
Balance Balance Payable within
Item 7/01/13 Additions Reductions 6/30/14 one Year
Compensated Absences $ 627,716 $ 236,629 $ 328,431 $ 535,914 $ 174,165
Revenue Bonds 26,110,000 - 2,170,000 23,940,000 2,260,000
Sub-total of Electric
Revenue Fund 26,737,716 236,629 2,498,431 24,475,914 2,434,165
Sub-total of Enterprise
Fund Debt 38,285,104 6,554,507 5,297,062 39,542,549 3,271,423
Grand Totals of
Long-Term Debt $ 57,957,485 $ 9,385,286 $ 6,888,270 $ 60,454,501 $ 4,676,775
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, 2014.
D. Debt Service Requirements
The following are the debt service requirements to maturity on the City's general obligation bonds
and revenue bonds.
i. Governmental Activities:
2003 General Obligation 2012 General Obligation
Fiscal Bonds Bonds
Year Principal Interest Principal Interest Total
2015 $ 220,000 $ 22,950 $ 138,650 $ 86,753 $ 468,353
2016 230,000 14,285 142,123 83,280 469,688
2017 245,000 4,900 146,142 79,261 475,303
2018 - - 150,041 75,362 225,403
2019 - - 2,777,802 65,457 2,843,259
Total $ 695,000 $ 42,135 $ 3,354,758 $ 390,113 $ 4,482,006
67
Page 153
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
ii. Business-type Activities
a. Water/Wastewater Fund
2000 Municipal Revenue Bonds
Fiscal 2013 Revenue Bonds (Wastewater)
Year Principal Interest Principal Interest
2015 $ 335,000 $ 197,419 $ 43,113 $ 9,816
2016 325,000 187,518 44,679 8,250
2017 330,000 177,694 46,302 6,627
2018 340,000 167,643 47,984 4,945
2019 355,000 157,219 49,727 3,202
2020 360,000 146,493 51,532 1,396
2021 375,000 135,469 - -
2022 385,000 124,069 - -
2023 395,000 112,369 - -
2024 410,000 100,294 - -
2025 215,000 90,919 - -
2026 220,000 84,256 - -
2027 225,000 77,106 - -
2028 235,000 69,281 - -
2029 245,000 60,269 - -
2030 255,000 50,269 - -
2031 265,000 39,869 - -
2032 275,000 29,069 - -
2033 285,000 17,869 - -
2034 295,000 6,084 - -
Total $ 6,125,000 $ 2,031,178 $ 283,337 $ 34,236
2009 Municipal Revenue 2010 Municipal Revenue 2011 Municipal Revenue
Fiscal Bonds (Wastewater) Bonds (Water) Bonds (Wastewater)
Year Principal Interest Principal Interest Principal Interest
2015 $ 246,211 $ 100,837 $ 105,831 $ 55,459 $ 31,405 $ 26,719
2016 251,160 95,888 108,611 52,679 32,546 25,578
2017 256,208 90,840 111,464 49,825 33,729 24,395
2018 261,358 85,690 114,392 46,897 34,955 23,170
2019 266,611 80,437 117,397 43,892 36,225 21,900
2020 271,970 75,078 120,481 40,808 37,541 20,584
2021 277,437 69,611 123,646 37,643 38,905 19,219
2022 283,013 64,035 126,895 34,395 40,318 17,806
2023 288,702 58,346 130,228 31,061 41,783 16,341
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 $ 5,103,095 $ 970,246 $ 2,151,142 $ 510,133 $ 749,773 $ 267,407
68
Page 154
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
b. Electric Fund
Fiscal 2008 Revenue Bonds 2010 Revenue Bonds Business-type
Year Principal Interest Principal Interest Activities
2015 $ 450,000 $ 953,704 $ 1,810,000 $ 130,700 $ 4,496,214
2016 475,000 930,579 1,890,000 47,250 4,474,738
2017 695,000 901,329 - - 2,723,413
2018 730,000 865,704 - - 2,722,738
2019 765,000 831,580 - - 2,728,190
2020 800,000 798,706 - - 2,724,589
2021 840,000 763,856 - - 2,363,213
2022 880,000 726,756 - - 2,682,287
2023 925,000 686,694 - - 2,685,524
2024 970,000 644,056 - - 2,690,812
2025 1,015,000 599,394 - - 2,486,775
2026 1,065,000 551,928 - - 2,487,646
2027 1,120,000 501,400 - - 2,489,968
2028 1,175,000 446,125 - - 2,491,868
2029 1,230,000 386,000 - - 2,487,731
2030 1,290,000 323,000 - - 2,484,731
2031 1,355,000 256,875 - - 2,402,564
2032 1,420,000 187,500 - - 2,114,156
2033 1,485,000 114,875 - - 1,902,744
2034 1,555,000 38,875 - - 1,894,959
Total $ 20,240,000 $ 11,508,936 $ 3,700,000 $ 177,950 $ 53,534,860
The preceding tables do not include compensated absences.
6. RESTRICTED NET POSITION
In the government-wide financial statements the restricted net position of the governmental
activities and business type activities are as follows:
Governmental Activities
Grants-capital projects This represents the State DOT grant $ 143,532
reported in the non-major special revenue
funds.
Grants-public safety These represent the Police grants, ERLSP 247,628
grant and Substance Abuse Prevention grant
in the special revenue type funds.
Other Purposes These represent all other funds reported in 220,894
the special revenue type, except the grants
reserved for capital construction and public
safety. Also included is an endowment from
Mary Elizabeth Paton and patronage stocks.
Total Restricted Net Position $ 612,054
Business Type Activities
Net restricted position for construction purposes - expendable
Water/Wastewater Restrictions on investments $ 2,955,660
imposed by bond covenants
Electric Restrictions on investments 33,168,095
imposed by bond covenants
Total Restricted Net Position $ 36,123,755
69
Page 155
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
7. FUND BALANCES & NET POSITION
In the governmental fund financial statements, fund balances are reported based on a hierarchy of
constraints on the specific purposes for which the funds can be spent. Non-spendable fund
balances represent items that are not in spendable form and not expected to be converted to cash.
This criterion also applies to the corpus of permanent funds, which would include the Mary Paton
library endowment.
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 the government’s highest level of decision-making
authority. 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 and the City’s matching
funds for grant related projects. Also, included are donated assets to be used for law enforcement
purposes. The constraints placed on assigned fund balances are implemented through internal
processes such as a budget ordinance or motion of City Council. Therefore, assigned fund
balances do not have the same restrictive nature as a restricted fund balance.
Unassigned fund balance is the residual amount that has not met the criteria for the
aforementioned classifications. The unassigned fund balance is available for expenditures as they
are incurred.
The composition of the City fund balances is as follows:
70
Page 156
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Other
General Governmental
Fund Funds Total
Fund balances:
Nonspendable:
Inventory & Prepaids $ 186,290 $ 2,447 $ 188,737
Patronage Stock 16,594 - 16,594
Library Endowment 5,000 - 5,000
Subtotal Nonspendable: 207,884 2,447 210,331
Restricted for:
Library Endowment Interest 1,698 - 1,698
Verizon cable franchise 127,778 - 127,778
Highway resurfacing - 143,532 143,532
ERLSP - 100 100
CDBG - 44,494 44,494
CDBG- State for ADA Improvements - 2,014 2,014
Substance Abuse Prevention - 75,466 75,466
Municiple Street Aid - 100 100
Library Grants - 44,810 44,810
Police Grants - 172,062 172,062
Subtotal Restricted for: 129,476 482,578 612,054
Committed to:
Contingency 467,269 - 467,269
Encumbrances 37,377 - 37,377
Parkland 218,654 - 218,654
Subtotal Committed to: 723,300 - 723,300
Assigned to:
Capital Assets 3,151,840 - 3,151,840
Police Investigations 11,591 - 11,591
Subtotal Assigned to: 3,163,431 - 3,163,431
Unassigned 3,435,079 - 3,435,079
Total fund balances $ 7,659,170 $ 485,025 $ 8,144,195
8. PROPERTY TAXES
Property taxes are levied under the authority of the City Charter on all real property located within
the City limits. The City assessor is in charge of the property assessments and the City Council
levies the property tax rate. The following table provides important dates with reference to property
taxes.
Beginning of fiscal year for taxes July 1
Tax rate levied June 25
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
There are no material delinquent property taxes as of June 30, 2014.
71
Page 157
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
9. INTERFUND RECEIVABLES, PAYABLES AND TRANSFERS
The composition of interfund balances as of June 30, 2014 is as follows:
A. Due to/from other funds – Charges and Allocations
Receivable Fund Payable Fund Amount
General Fund Non-Major Governmental Funds $ 117,482
Water/ Wastewater Fund 202,314
Electric Revenue Fund 549,970
Water/ Wastewater Fund General Fund 17,540
Electric Fund General Fund 1,224
Water/Wastewater Fund 36,628
Total $ 925,158
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.
B. Interfund Transfers
Transfers In -
Transfers Out General Fund
Non-Major Governmental Funds $ 2,958,445
Water/ Wastewater Fund 500,000
Electric Revenue Fund 8,000,000
Total $ 11,458,445
Transfers are generally made for the purpose of providing operating capital or debt service
subsidies to the receiving fund in accordance with City policy.
10. RENTAL INCOME
The City currently has two lease agreements at the Garrison Oak Technical Park (GOTP) that are
included in miscellaneous revenue in the General Fund. The first lease is with LS Power – White
Oak Solar Energy LLC, which generated $58,506 in rental income and the second lease is with
Garrison Energy Center which generated $34,450 in rental income.
The City’s Electric Revenue Fund owns a professional office building which houses the City’s
Customer Service, Finance and Information Technology Departments. At June 30, 2014, the City
had leases with three tenants for the remaining space available. Lease revenue is $159,109 in the
Electric Revenue Fund consisting of office space rental of $140,531 and pole attachment rentals of
$18,578.
The City maintains several water tower leases for a group of telecommunications companies.
These are recorded as revenue of the Water/Wastewater Fund and total $360,307 in the current
fiscal year.
72
Page 158
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
11. MATERIAL COMMITMENTS
A. The City budgets monies to assist the volunteer fire company with payments on two pieces
of firefighting equipment. The apparatus payments are budgeted as expenditures in the
Governmental Capital Projects Fund budget.
The payments are as follows:
Ladder #2 $ 92,901
Ladder #1 $145,614
B. The City entered into a five-year management contract with The Energy Authority effective
July 1, 2011 to provide a market-based approach for power supply management. The
Energy Authority manages energy purchases and utilizes the City’s generating assets to
provide a level of rate stability as necessary to mitigate the effects of rising and volatile
energy prices. The Energy Authority also provides oversight of the plant operator contract
and monitors their performance.
C. The City also entered into a management contract with North American Energy Services
(NAES) to operate and maintain the generating assets of the electric utility in May 2006. The
City extended the contract with NAES through June 30, 2015. The City has incorporated the
budgets and financial activity of the plant into its procedures used for all other divisions of the
electric utility. These procedures include a line item budget and adherence to City policies.
All personnel are employed by NAES and personnel costs are billed to the City bi-weekly.
Any capital improvements are included in the City’s capital improvement plan. The contract
also provides for a monthly management fee and a performance incentive based on budget
and plant performance. The fiscal year 2014 annual cost for management and the incentive
is $368,536 and is included in the plant-operating budget.
D. The City is the guarantor on two $1.3 million loans held by the Downtown Dover Partnership.
The loans are secured by two parcels in the downtown business district that the Downtown
Dover Partnership is marketing for its redevelopment initiative. The interest on both of the
loans is paid monthly from rental receipts the Partnership receives from its current tenants on
the properties. Downtown Dover Partnership has refinanced one of the original notes that
had a balloon payment due and now pays monthly payments including principal and interest
for both loans.
12. FORWARD CONTRACTS
Pursuant to the July 1, 2011 Energy Management Agreement between the City and The Energy
Authority (TEA), the City has formed an Executive Risk Management Committee (ERMC). The
ERMC has adopted a Governing Policy for Energy Commodity Risk Management (Policy) aimed
at addressing the energy commodity risks and the Procedures and Controls Manual for Energy
Commodity Risk Management (“Procedures Manual”). The Procedures Manual further describes
the risk management philosophy under which TEA, the City’s designated provider of energy risk
management services conducts its activities.
The Procedures Manual authorizes TEA to enter into physical forward transactions which shall be
governed by Edison Electric Institute (EEI), North American Energy Standards Board (NAESB), or
similar agreements with counterparties approved by the City.
These agreements will enable the City to hedge the forward price of purchased power, natural gas
or fuel oil for delivery as needed to meet its load requirements. No speculative transactions for
volumes in excess of forecasted power and fuel needs are permitted. TEA also provides advisory
services to the City for financial hedges in determining if they would be beneficial to mitigate
73
Page 159
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
market and credit risk.
Under the Procedures manual the City will not extend credit to any potential counterparty that has
a credit rating below investment grade (defined as BBB as rated by Standard & Poor’s or Baa2 as
rated by Moody’s). Any counterparty that is unrated by either S & P or Moody’s must be approved
by the ERMC prior to the execution of any trading activities.
Credit risk is mitigated through the use of collateral thresholds, credit limits, maximum nominal
exposure and term limitations. A collateral threshold is the amount of unsecured credit granted to
the counterparty. Unsecured credit exposure includes amounts owed by the counterparty,
whether billed or not, and the market-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.
Counterparty Credit Risk ($000’s)
Maximum Amount
Counterparty or
Counterparty Line of Loss due to Credit
Counterparty Guarantor Credit Collateral Description
Threshold Availability Risk w/o Respect to
Rating
Collateral ($)
No Collateral if exposure under
Barclays Bank, PLC A- $15,000 $13,856 $1,144
specified threshold
No Collateral if exposure under
BP Energy Company BBB+ $15,000 $15,000 $0
specified threshold
No Collateral if exposure under
Coectiv Energy Supply, Inc BBB- $3,000 $3,000 $0
specified threshold
Up to $15,000 is guaranteed buy
DB Energy Trading, LLC A $15,000 $13,648 $1,352
Deutsche Bank AG
No Collateral if exposure under
EDF Trading North America, LLC A- $18,000 $17,628 $372
specified threshold
No Collateral if exposure under
Exelon Generation Company, LLC BBB $30,000 $24,951 $5,049
specified threshold
No Collateral if exposure under
specified threshold in the event of
Integrys Energy Services, Inc BBB+ $10,000 $9,216 $784
potential default, performance from
counter party is required
No Collateral if exposure under
Macquarie Energy, LLC A $15,000 $14,023 $977
specified threshold
Unlimited dollars are guaranteed by
Morgan Stanley Capital Group, Inc BBB+ $10,000 $8,974 $1,026
Morgan Stanley
Up to $10,000 is guaranteed by
NextEra Energy Power Marketing, LLC BBB+ $10,000 $6,884 $3,116
NextEra Energy Capital Holdings
No Collateral if exposure under
Public Service Electric and Gas Company BBB+ $12,000 $12,000 $0
specified threshold
No Collateral if exposure under
Sempra Energy Trading BBB+ $15,000 $15,000 $0
specified threshold
13. SUBSEQUENT EVENTS
On November 14, 2014 the City closed on a $4,135,000 PNC Bank Qualified Loan (General
Obligation) to finance capital improvements (Series A - $3,660,000) as well as refund the 2003
G.O. Bonds (Series B - $475,000) for the last two outstanding cusips.
14. INSURANCE
A. Health Insurance – State of Delaware
The City participates in the State of Delaware Health Insurance Program. The State offers
four health plan options. The administration of benefits is coordinated with Aetna and Blue
Cross Blue Shield of Delaware. Pre-determined premiums consisting of the City and
74
Page 160
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
employee contributions are subsequently paid out 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 the records. The City maintains a fund balance to cover any incurred but
not reported claims.
AMI Risk Consultants completed an updated valuation in fiscal year 2013. As of June 30,
2014, there is $515,432 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, 2014.
Workers’ Compensation activity is as follows:
2014 2013
Claims payable beginning of year $ 481,951 $ 474,281
Claims incurred 529,020 433,214
Payment of claims (495,539) (425,544)
Claims payable end of year $ 515,432 $ 481,951
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
capital losses (See Note 7). There have been no significant reductions or settlements
exceeding coverage in the past five fiscal years.
15. 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 with the exception of employees covered by the International
Brotherhood of Electric Workers (IBEW) contract. The IBEW employees are granted eleven sick
days per year.
The City of Dover follows a terminal leave policy which varies with each of the four unions as well
as the non-bargaining group. The maximum accumulated sick days paid upon retirement is 150
days for 25 years of service. No accrued sick leave is paid when an employee is terminated.
In the government-wide and proprietary fund financial statements, unpaid compensated absences
are recorded as a liability as the vested employees' benefits accrue, to the extent it is probable
that the employee will be paid for sick benefits at retirement.
In governmental funds, compensated absences are recorded as expenditures as payments
become due; accordingly, no liability is recorded in the Governmental Funds statement. Typically
the General Fund has been used in prior years to liquidate the liability for compensated absences
recorded in governmental activities.
75
Page 161
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
16. 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 OPEB Trust is a single-employer defined benefit plan. The OPEB Trust provides retirement
medical coverage to pensioners and their eligible dependents in the City of Dover defined benefit
and defined contribution pension plans.
Plan Administration
Management of the plan investments are fully vested with the City of Dover Employees” Police
Pension Board as established in the City Code, which consists of three elected by plan members,
two Council members appointed by the Council President, the City Controller/Treasurer, and the
City Manager. The City Controller/Treasurer serves as an ex-officio member. Milliman of Albany,
New York provides asset management advisory and consulting services to the Board.
The City purchases health insurance from the State of Delaware through a cooperative
purchasing arrangement permitted by State code. The State Office of Benefits provides the City
with the medical insurance premiums by type of coverage and carrier during the budget cycle
each year. The City also pays a five percent risk premium and contract administration fee for
each contract in addition to the premium. Any premiums paid over or under the benefits paid out
for City employees revert to the State.
Membership of the plan consisted of the following at June 30, 2014:
Retirees and beneficiaries receiving benefits 265
Terminated plan members entitled to but not yet receiving the benefits 15
Active eligible plan members 316
Total 596
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. The Dover Organization of Employees (DOE) union
employees hired after July 1, 1994 are not eligible for post-retirement medical benefits if they
elect early retirement. The eligibility provisions for early retirement are as follows:
Age 55 with 10 years of continuing service, or
If hired before May 1, 1994, 25 years of continuous service, or has attained the age of 50
years and completed 20 years of continuous service, or
If hired May 1, 1994 or later, Age 55, and whose attained age plus years of continuous
service is equal to or greater than 80
Spouse and Survivor Coverage:
Spouse and survivor coverage are both available under any of the plan options with similar retiree
contributions with one exception. The International Brotherhood of Electrical Workers (IBEW)
collective bargaining agreement does not include spouse and survivor coverage.
76
Page 162
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Employer and Employee Contributions:
The City maintains contracts with each of its collective bargaining units. The Fraternal Order of
Police Lodge #15 (FOP) and the Dover Organization of Employees (DOE) union contracts
renewed effective July 1, 2012 and are up for review prior to contract end date of June 30, 2015.
The International Brotherhood of Electric Workers (IBEW) contract period is July 1, 2013 through
June 30, 2017. Each of these contracts includes a provision, for 15% employee contributions for
all health care plans regardless of coverage for those employees hired prior to July 1, 2014. This
same provision is implemented for non-bargaining (management) employees as well as the FOP
and DOE members. The IBEW union contract provides that for those employees hired after July
1, 2014 the employee contributions will increase to 20% for all health plans regardless of
coverage.
On July 27, 2012 a group of non-bargaining employees petitioned the Public Employment
Relations Board for union representation by the American Federation of State, County, and
Municipal Employees, Council 81. The petition was granted and a majority vote of the applicable
employees approved the union affiliation. Contract negotiations began on July 11, 2013 and
continued throughout fiscal year 2014.
The City of Dover funds the other postemployment benefits for current retirees on a pay-as-you-
go basis along with funding for future benefits at a rate that is approved in the annual budget, but
not actuarially determined. Additional funding has also been provided on an ad hoc basis. The
employer contributions towards retiree health care premiums this fiscal year are as follows:
General Government $ 3,108,484
Water/Wastewater Fund 303,913
Electric Revenue Fund 1,673,783
Total Benefit Provided $ 5,086,180
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.
Annual OPEB Cost and Net OPEB Obligation/ (Asset)
The City’s annual OPEB cost is calculated based on the Annual Required Contribution (ARC) of
the employer, an amount actuarially determined in accordance with GAAP. The ARC represents
a level of funding that, if paid on an ongoing basis, is projected to cover normal cost each year
and amortize any unfunded actuarial liabilities over a period of thirty years. Amounts “required”
but not actually set aside to pay for these benefits are accumulated as part of the net OPEB
obligations. The following table shows the components of the City’s annual OPEB cost for the
year, the amount actually contributed to the plan, and the City’s net OPEB obligation:
77
Page 163
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Water/
Wastewater
Governmental Fund Electric Fund
Total Activities Activities Activities
Annual Required contribution $ 5,948,442 $ 4,842,572 $ 346,789 $ 759,081
Interest on OPEB obligation 698,365 735,416 26,049 (63,100)
Adjustment to annual required contribution (867,558) (913,585) (32,360) 78,387
Annual OPEB Cost 5,779,249 4,664,403 340,478 774,368
Employer Contributions (5,086,180) (3,108,484) (303,913) (1,673,783)
Increase/(decrease) in net OPEB obligation 693,069 1,555,919 36,565 (899,415)
Net OPEB obligation (asset) at beginning of year 12,392,061 13,112,314 449,016 (1,169,269)
Net OPEB obligation (asset) at end of year $ 13,085,130 $ 14,668,233 $ 485,581 $ (2,068,684)
The City’s annual OPEB cost, the percentage of annual OPEB cost contributed to the plan, and
the net OPEB obligation thru fiscal year 2014 are as follows:
Percentage
Fiscal Year Annual of Annual Net
Ended OPEB OPEB Cost OPEB
June 30 Cost Contributed Obligation
2012 $ 7,528,602 75.0% $ 10,463,722
2013 $ 5,948,117 67.6% $ 12,392,061
2014 $ 5,779,249 61.1% $ 13,085,130
The City did not meet its funding obligation for Fiscal Year 2014. In 2009 the City elected a ten-
year phase-in plan to achieve the appropriate funding level. Fiscal Year ending June 30, 2014
was the sixth year of the phase-in to full funding of the ARC. The City continues to work with its
collective bargaining units for alternative benefit plan options to reduce the Actuarial Accrued
Liability (AAL) and its ARC.
Funded Status and Funding Progress
As of June 30, 2014, the most recent GASB 45 Actuarial Valuation date, the plan was 19.4%
funded. The actuarial accrued liability for benefits was $70.4 million, and the actuarial value of
assets was $13.6 million, resulting in an unfunded actuarial accrued liability (UAAL) of $56.8
million for the primary government. The covered payroll (annual payroll of active employees
covered by the plan) was $17.5 million, and the ratio of the UAAL to the covered payroll was
324%.
The schedules of funding progress, presented as required supplementary information (RSI)
following the notes to the financial statements, present multiyear trend information regarding
whether the actuarial values of plan assets are increasing or decreasing over time relative to the
AALs for benefits.
Actuarial valuations of an ongoing plan involve estimates of the value of reported amounts and
assumptions about the probability of occurrence of events far into the future. Examples include
assumptions about future employment, mortality, and the healthcare cost trend. Amounts
determined regarding the funded status of the plan and the actuarially determined contributions of
the employer are subject to continual revision as actual results are compared with past
expectations and new estimates are made about the future.
Actuarial Methods and Assumptions
Projections of benefits for financial reporting purposes are based on the substantive plan (the
plan as understood by the employer and the OPEB plan members) and include the types of
benefits provided at the time of each valuation and the historical pattern of sharing of benefit
78
Page 164
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
costs between the employer and plan members to that point. The actuarial methods and
assumptions used include techniques that are designed to reduce the effects of short-term
volatility in actuarial accrued liabilities and the actuarial value of assets, consistent with the long-
term perspective of the calculations.
The Projected Unit Credit Cost Method was used to determine the Annual Required Contribution
for the June 30, 2014 actuarial valuation. Investments are valued at market rates. The actuarial
assumptions included a 5.6% phase-in investment rate of return, which is a blended rate of the
full funding return on plan assets of 7% and a unfunded discount rate of 3.5%. The discount rate
of 5.6% is representative of the ten-year phase-in plan. The UAAL is being amortized as a level
dollar amount over 30 years based on an open group. The inflation assumption is 7.80% for
those less than age 65 and 7.20% for those who are greater than or equal to age 65.
17. DEFERRED COMPENSATION PLAN
Effective November 14, 1983, the City added a self-directed 457 Deferred Compensation Plan to
its employee benefit options. The plan is administered by the International City Management
Retirement Corporation (RC). The assets are held in the name of each participant with the ICMA
(International City/County Management Associations) Retirement Trust. Employees are eligible
to make contributions to the plan not to exceed the ceiling set by federal regulations. The City
later added an alternative investment firm for the Deferred Compensation Plan with Nationwide
Retirement Solutions.
In May 1994, the City offered to employees the 457 Deferred Compensation Plan as their pension
plan in lieu of participation in the General Employee Pension Plan. At that time 41 employees
opted out of the Defined Benefit Pension Plan and enrolled in the Deferred Compensation Plan.
The ICMA 457 Deferred Compensation Plan has assets of $7,427,375 (market value) as of June
30, 2014, with 133 contributing employees. The Nationwide plan has assets of $3,281,713
(market value) as of June 30, 2014 with 23 contributing employees. Quarterly statements are
mailed to each participant by the plan administrators. All administration fees are borne by the
participants. All contributions are 100% vested upon election of the plan. Employees are eligible
to withdraw or rollover to another plan the employer and employee benefits upon separation of
service. Withdrawals prior to age 59½ could be subject to penalty.
Employees who select 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, 2014, there are 324 employees eligible to enroll in the 457
Deferred Compensation Plan.
18. RETIREMENT PLANS
The City participates and/or manages four retirement plans on behalf of its employees. Three of
the pension plans are defined benefit plans and one is a defined contribution plan. Two of the
defined benefit plans are closed to new hires. All full-time employees are required to enroll in a
pension plan. During fiscal year 2014 the total wages were $19.1 and the total pensionable wages
were $17.5 for all full-time employees. The number of employees eligible for pension benefits as
of June 30, 2014 is 324.
A. Defined Contribution Plan
Effective July 1, 2000, the City implemented an IRC 401a Money Purchase Plan “401a Plan,” a
self-directed defined contribution plan, as an alternative choice for pension benefits. The
contribution and funding requirements of the plan are established by the City and may be amended
79
Page 165
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
by the City. The plan is administered by the International City Management Retirement
Corporation (RC). The assets are held in the name of each participant with the ICMA (International
City/County Management Associations) Retirement Trust. Quarterly statements are mailed to each
participant by RC. All administration fees are borne by the participants.
The City provides a 3% match of the employees required contribution to the 401a Plan, and up to
an additional 3% to the 401a Plan for a potential total contribution of 6%, if the employee
contributes up to an additional 3% to their 457 Plan (see note 17 – Deferred Compensation Plan).
The 401a Plan and 457 Plan contributions are calculated on base wages plus on-call pay, pay
adjustments, and scheduled overtime. All full-time regular employees are eligible, excluding law
enforcement personnel. Personnel that elect 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, 2014, there were 112 full-time employees enrolled in the 401a plan. The City
contributed a total of $247,841 on wages of approximately $4.7 million. Employees contributed
$140,602 to the 401a Money Purchase Plan and $487,332 to the 457 Deferred Compensation
Plans (see also Note 17). The market value of the 401a plan assets totaled $4,477,709 as of June
30, 2014.
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 employee
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 full-
time permanent employees, other than 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 each plan have not been issued; accordingly, they
are presented as required by GASB Statement No. 34, as follows:
80
Page 166
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
The City of Dover, Delaware
Combining Statement of Pension Trust Fund Net Position
June 30, 2014
Police General
Pension Pension Totals
ASSETS:
Cash and cash equivalents $ 559,525 $ 1,589,783 $ 2,149,308
Investments at fair value - Mutual Funds 11,699,622 32,839,160 44,538,782
Receivables 20,200 - 20,200
Total Assets 12,279,347 34,428,943 46,708,290
LIABILITIES:
Accounts Payable - (3,334) (3,334)
Net position held in trust for pension benefits $ 12,279,347 $ 34,425,609 $ 46,704,956
Investment Policy Statements are adopted by the Board of Trustees for each pension plan. At the
current time, both plans have the same category allocations as follows:
Target
Category Allocation Percentage
Money Market 4.50%
Short Term Bonds 5.50%
Inflation Protected Bonds 6.00%
Intermediate Term Bonds 8.00%
Long Term Bonds 9.00%
High Yield Bond 6.00%
Large Cap Value 10.00%
Large Cap Growth 11.00%
Mid Cap 5.00%
Small Cap 7.00%
Real Estate Investment 8.00%
Foreign Equity 10.00%
Emerging Markets 10.00%
100.00%
81
Page 167
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
The City of Dover, Delaware
Combining Statement of Changes in Pension Trust Fund Net Pension
For the Year Ended June 30, 2014
Police General
Pension Pension Totals
Additions
Net investment income $ 1,568,176 $ 4,148,960 $ 5,717,136
City's contribution - payroll based - 278,036 278,036
City's contribution - lump sum 689,400 3,194,700 3,884,100
Employee contribution - 211,550 211,550
State contributions 471,461 - 471,461
Other 68,502 - 68,502
Total Additions to Net Position 2,797,539 7,833,246 10,630,785
Deductions
Benefit payments 1,548,151 3,633,818 5,181,969
General administration 5,247 16,296 21,543
Refund of pension contribution - 20,376 20,376
Total Deductions From Net Position 1,553,398 3,670,490 5,223,888
Change in net position 1,244,141 4,162,756 5,406,897
Net Position - Beginning 11,035,206 30,262,853 41,298,059
Net Position - Ending $ 12,279,347 $ 34,425,609 $ 46,704,956
Plan member contributions are recognized in the period in which the contributions are due.
Employer contributions to each plan are recognized when due, pursuant to formal commitments,
to provide contributions. Benefits or refunds are recognized when due and payable in
accordance with the terms of each plan. Investment management and consultant fees are paid
from the Pension Trusts Funds. All actuarial costs are paid from other City funds.
The State contributes to the City of Dover certain grants on behalf of law enforcement programs.
The State assesses a .25% surcharge on insurance policies issued in the State. Each year this
amount is allocated to the municipalities in Delaware in direct ratio to the number of officers
employed. The State also provides 75% for the annual cost of living increase (COLA) granted to
police retirees on January 1 each year. The Police Pension Ordinance provides for these grants
to be transferred to the Police Pension Trust. These amounts are included as grants received
revenue and Public Safety and Law Enforcement expenditures in the General Fund.
Total eligible full-time employee wages covered by the two active defined benefit pension plans
were $13.4 million this fiscal year.
i. City of Dover Police Pension Plan
Plan Description
This contributory pension plan began on January 1, 1970 under the authority of the City Code,
Chapter 62, Article III, Pension Plan, Section 62-71 through 62-84. The contribution and funding
requirements of the plan are established by the City and may be amended by the City Council. It
is a closed plan. The last active employee retired June 29, 2006. An officer’s pension right is
vested upon the completion of 15 years of continuous service. As of June 30, 2014, there are 48
82
Page 168
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
retirees and beneficiaries receiving benefits.
Fully vested employees who have completed 20 to 25 years of continuous service are entitled to
annual benefits equal to 2 ½% of their average earnings for each year of continuous service. The
maximum benefit is 62 ½% of average earnings. If a participant terminates after completing 15
years of service, the participant will be eligible for a deferred benefit commencing at age 60 with a
benefit accrued at the date of termination. In place of this vesting, participants may elect to
receive their accumulated contributions.
Disability benefits are paid to a participant who is totally or partially disabled in the performance of
his or her duties. The total duty-connected disability benefit is payable monthly and equal to 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 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 actuarial determined contributions (ADC) as provided for
in the actuarial valuation. The current year contributions are based on the parameters set forth
in the actuarial valuation report as of June 30, 2014 in accordance with GASB Statement 67. The
funding may be impacted by differences in actual experience and the actuarial assumptions. The
employer contributions are considered by the actuaries in their determination of the actuarial
determined contribution. In addition, the City has adopted in its financial policies to have any
surplus in the budget balances of the prior year be transferred to the retirement benefit plans to
further reduce the net pension obligation.
The ADC conforms to the entry age normal cost method as defined in GASB Statement 67. The
City has interim valuations completed each year between the required biennial valuations to
monitor the progress of the net pension obligation. The City’s actuary is Milliman of Wayne,
Pennsylvania. The calculation of the net pension asset for June 30, 2014 is presented below.
Governmental
Activities
Actuarially determined contribution $ 1,155,110
Employer contributions (1,229,363)
Contribution deficiency/(excess) (74,253)
Net pension (asset) at beginning of year (106,065)
Net pension (asset) at end of year $ (180,318)
83
Page 169
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Net Pension Liability
As of June 30, 2014, the most recent measurement date for the actuarial valuation, the plan was
62.97% funded. The total pension liability for benefits was $19.5 million, and the fiduciary net
position was $12.3 million, resulting in a net pension liability (NPL) of $7.2 million for the primary
government. There are no active officers, therefore there is no covered payroll or ratio of the net
pension liability to cover payroll. There have been no changes in actuarial assumptions or
methods since the prior valuation.
The following presents the net pension liability of the City of Dover Police Pension Plan,
calculated using the discount rate of 7.00%, as well as what the plan’s net pension 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:
1% Decrease Current Discount 1% Increase
(6.00%) Rate 7.00% (8.00%)
Net pension liability $ 9,203,000 $ 7,220,000 $ 5,539,000
The schedule of changes in the net pension liability, schedule of City contributions, and a
schedule of investment returns are presented as Required Supplementary Information (RSI)
following the notes to the financial statements.
For the year ended June 30, 2014, the annual money weighted rate of return on the general
employee pension plan investments, net of investment expense was 14.76%. The money
weighted rate of return considers the changing amounts actually invested during a period and
weights the amount of pension plan investments by proportion of time they are available to earn a
return during that period.
Actuarial Methods and Significant Assumptions
Valuation date July 1, 2012
Actuarial cost method Entry Age Normal
Amortization method Level dollar of projected payroll
Remaining amortization period 11 years
Amortization period Closed
Asset valuation method Current market value
Actuarial assumptions:
Investment rate of return 7.0% (See supplementary schedule in RSI)
Discount rate 7.0%
Projected salary increases none, no remaining active participants
Includes inflation at none, no remaining active participants
Automatic Cost of Living (retirees) 2.0%
Mortality RP-2000 Healthy Annuitant Mortality Table
The July 1, 2012 valuation date determines the June 30, 2013 and June 30, 2014 fiscal year end
contributions.
84
Page 170
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
ii. 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. At the present time, 120 employees
and 205 retirees participate in the plan, while 112 employees are enrolled in the defined
contribution plan, which began July 1, 2000. Current membership in the General Employee
Pension Plan as of June 30, 2014, is comprised of the following:
Retired and beneficiaries currently receiving benefits 205
Active employees Fully Vested 80
Non-Vested 40
Deferred vested 15
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, 2014, gross payroll earnings of $6.0 million were
reported to and covered by this plan.
An employee hired before May 1, 1994 is eligible for normal retirement benefits under this plan:
when he/she attains the age of 65 with 10 years of continuous service. This same employee is
eligible for early retirement when he/she attains the age of 50 with 20 years of continuous service
or has completed 25 years of service.
Employees hired on or after May 1, 1994 who attained age 55 and whose attained age plus years
of continuous service is equal to or greater than 80 are eligible for early-unreduced retirement
benefits under this plan. The monthly benefits are 1/50 of the average actual monthly earnings
multiplied by years and months of credited service upon retirement (highest 36 consecutive
months in his/her final 10 years of continuous service). The monthly benefit shall not be less than
$200 per month. Benefits are paid for the lifetime of the participant. Upon the death of the
participant, 50% of the payments to which the participant was or would have been entitled shall
be made to his eligible survivor.
An employee may also take an early-reduced retirement on any date following the attainment of
age 55 and the completion of 10 years of continuous service. However, the early retirement
benefit is calculated in the same manner as the normal retirement benefit, at a reduced rate of
one-half percent for each month computed from the date of early retirement to age 65 years.
Survivor's benefits are payable to eligible survivors of a participant who dies after completing 10
years of continuous service. The amount of the death benefit is equal to 50% of the retirement
benefit the participant would have received had he retired the day before he died. A participant is
vested in the pension plan after completing 10 years of continuous service, with survivor benefits
commencing when the employee would have attained the age of 65.
The benefit is calculated using the normal retirement benefit formula and service at date of
termination. If an employee terminated before becoming vested in the plan, they are eligible to
withdraw this total contribution with interest compounded annually.
On May 1, 1994, a deferred compensation option was offered to employees in lieu of
participation in the General Employee Pension Plan, and at that time 41 employees elected to
switch to the deferred compensation plan. (See Note 17 – Deferred Compensation Plan)
85
Page 171
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
Effective September 29, 2009 the City Council voted to close the General Employee’s
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” Police
Pension Board as established in the City Code, which consists of three elected by plan members,
two Council members appointed by the Council President, the City Controller/Treasurer, and the
City Manager. The City Controller/Treasurer serves as an ex-officio member. Milliman of Albany,
New York provides asset management advisory and consulting services to the Board.
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 current year contributions are based on the parameters set forth in the
actuarial valuation report as of June 30, 2014 in accordance with GASB Statement 67. The
funding may be impacted by differences in actual experience and the actuarial assumptions. The
employer contributions are considered by the actuaries in their determination of the actuarial
determined contribution. In addition, the City has adopted in its financial policies to have any
surplus in the budget balances of the prior year be transferred to the retirement benefit plans to
further reduce the net pension obligation.
The ADC conforms to the entry age normal cost method as defined in GASB Statement 67. The
City has interim valuations completed each year between the required biennial valuations to
monitor the progress of the net pension obligation. The City’s actuary is Milliman of Wayne,
Pennsylvania. The calculation of the net pension asset for June 30, 2014 is presented below.
Water/
Governmental Wastewater Electric Fund
Total Activities Fund Activities Activities
Actuarially determined contribution $ 2,628,694 $ 1,746,129 $ 243,216 $ 639,349
Employer contributions (3,472,736) (1,711,281) (368,565) (1,392,890)
Contribution deficiency/(excess) (844,042) 34,848 (125,349) (753,541)
Net pension (asset) at beginning of year (6,914,326) (191,820) (479,537) (6,242,969)
Net pension (asset) at end of year $ (7,758,368) $ (156,972) $ (604,886) $ (6,996,510)
Net Pension Liability
As of June 30, 2014, the most recent measurement date for the actuarial valuation, the plan was
60.91% funded. The total pension liability for benefits was $56.5 million, and the fiduciary net
position was $34.4 million, resulting in a net pension liability (NPL) of $22.1 million for the primary
government. The covered payroll (annual payroll of active employees covered by the plan) was
$6 million, and the ratio of the NPL to the covered payroll was 370.03%. There have been no
changes in actuarial assumptions or methods since the prior valuation.
The following presents the net pension liability of the City of Dover General Employee Pension
Plan, calculated using the discount rate of 7.00%, as well as what the plan’s net pension 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:
86
Page 172
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
1% Decrease Current Discount 1% Increase
(6.00%) Rate 7.00% (8.00%)
Net pension liability $ 29,114,000 $ 22,093,000 $ 16,260,000
The City’s amortization period for fiscal year 2014 was 21 years of a 30 year amortization period.
Due to the additional City contributions over the past three years, the actuaries have changed the
amortization period to 15 years effective fiscal year 2015. The schedule of changes in the net
pension liability, schedule of City contributions, and a schedule of investment returns are
presented as Required Supplementary Information (RSI) following the notes to the financial
statements.
For the year ended June 30, 2014, the annual money weighted rate of return on the general
employee pension plan investments, net of investment expense was 13.84%. The money
weighted rate of return considers the changing amounts actually invested during a period and
weights the amount of pension plan investments by proportion of time they are available to earn a
return during that period.
Actuarial Methods and Significant Assumptions
Valuation date July 1, 2012
Actuarial cost method Aggregate entry age normal
Amortization method Level dollar of projected payroll
Remaining amortization period 15 years
Amortization period Closed
Asset valuation method Smoothes gains and losses over a 5-year period
Actuarial Assumptions:
Investment rate of return 7.0% (See supplementary schedule in RSI)
Discount rate 7.0%
Projected salary increases 4.0%
Includes inflation at 3.5%
Mortality RP-2000 Healthy Annuitant Mortality Table
The July 1, 2012 valuation date determines the June 30, 2013 and June 30, 2014 fiscal year end
contributions.
iii. State of Delaware Police Pension Plan
The City participates in the State of Delaware “County and Municipal Police Pension Plan” for
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. This is
a cost–sharing multiple-employer defined benefit pension plan. The State of Delaware enacted
legislation to provide for the plan and is responsible for setting benefits, contributions and
amending plan provisions. This is a contributory plan with the employee contributing 7% of gross
salary, exclusive of overtime. For the year ended June 30, 2014, $6.4 million in payroll earnings
were reported to and covered by this plan.
The City’s contribution percentages were 14.53%, 14.75% and 15.52% for the fiscal years ended
June 30, 2012, 2013 and 2014, respectively. The City’s contributions to the plan for years ended
June 30, 2012, 2013 and 2014 were $940,562, $936,894 and $990,588 respectively and were
equal to the required contributions for each year. These contributions cover the City’s total
liability for funding, as determined by the State of Delaware’s actuary.
87
Page 173
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Notes to Financial Statements
The pension plan is managed by the State of Delaware Board of Pension Trustees. The
Comprehensive Annual Financial Report of the Delaware Public Employees Retirement System
can be obtained from the Office of Pensions, 680 Silver Lake Boulevard, Dover, Delaware,
19904-2402 or at www.delawarepensions.com.
As of June 30, 2014 city membership in this plan is comprised of the following:
Retired and beneficiaries currently receiving benefits 40
Active employees: Fully Vested 5 years 73
Non-Vested 19
The State of Delaware County and Municipal Police Pension Plan provides benefits equal to
2.5% of final average compensation multiplied by years of service up to 20 years inclusive, plus
3.5% of final average compensation multiplied by years of service above 20 years. Vesting
occurs after five years of credited service. Retirement is at age 62 with five years of service; age
plus credited service (but not less than 10 years) equals 75; or 20 years of credited service.
Disability benefits paid to a participant who is totally disabled in the performance of duty are 75%
of final average compensation plus 10% for each dependent not to exceed 25% for all
dependents. Partial disability benefits for duty-related or ordinary disability are calculated the
same as a service pension (subject to maximum and minimum limitations).
If a retired participant dies, the eligible survivor receives 50% of the monthly benefit. If an active
employee dies, the survivor receives 50% of the monthly benefit that the employee would have
received at age 62.
Assets of the plan are managed by investment firms approved by the State Pension Board.
Details are available from the State Pension Office, Dover, Delaware at:
www.delawarepensions.com.
88
Page 174
FINANCIAL SECTION
PART D
REQUIRED SUPPLEMENTARY
INFORMATION
Page 175
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
Services to Our Residents and Customers
Animal Control Enforcement
Beautification Building
Bulk Trash Collection
Elections
Community Development/Housing
Community Policing
Economic Development
Electricity
Emergency Preparedness
Fire Protection
Inspections & Code Enforcement
Leaf Collection
Library
Parks
Planning & Zoning
Police Protection
Recreation
Snow Removal
Street Maintenance/Cleaning
Trash Collection
Tree Maintenance & Management
Water/Sewage Service
90
Page 176
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
CITY OF DOVER
GENERAL FUND
Schedule of Revenues, Expenditures and Changes in Fund Balances
Budget and Actual (Non-GAAP Basis)
For the Year Ended June 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance - Working Capital $ 3,455,200 $ 4,219,800 $ 4,219,831 $ 31
REVENUES:
Fines & Police Revenue 606,000 510,600 590,287 79,687
911 Fee 60,000 63,300 63,337 37
Interest Earnings 75,000 40,000 28,950 (11,050)
Library Revenues - General 66,600 70,500 68,190 (2,310)
Library Revenues - County Reimbursement 400,000 460,000 430,363 (29,637)
Business Licenses 1,460,000 1,460,000 1,494,315 34,315
Permits & Other Licenses 1,167,500 1,332,500 1,597,262 264,762
Miscellaneous Revenues 63,300 53,100 57,041 3,941
Police Extra Duty Fees 650,000 650,000 562,854 (87,146)
Property Taxes 11,120,000 11,046,000 11,044,429 (1,571)
Bid Revenue 49,500 49,500 50,050 550
Recreations Revenue 133,000 148,800 151,925 3,125
Franchise Fees 606,200 636,000 648,345 12,345
Transfer Tax 1,315,500 1,393,000 1,544,084 151,084
Trash Fees 2,676,500 2,595,600 2,595,648 48
Garrison Farm Rent 118,500 118,500 92,956 (25,544)
Court of Chancery Fees 863,200 1,002,200 1,034,460 32,260
Intrafund Service Receipts Water/Wastewater 1,134,900 1,360,300 1,218,851 (141,449)
Intrafund Service Receipts Electric 3,319,400 3,572,700 3,427,308 (145,392)
Grants:
Green Energy Grant 98,500 98,500 98,500 -
Miscellaneous Grants 25,000 25,000 1,000 (24,000)
Police Pension Grant 500,000 500,000 471,461 (28,539)
Transfer from Police Grant Funds 110,000 126,800 80,212 (46,588)
Transfer from Municipal Street Aid 527,400 663,900 664,866 966
Transfer from Civil Traffic Penalties 600,000 368,400 357,531 (10,869)
Transfer from Verizon, Contingency and CI Reserves 32,000 282,000 275,968 (6,032)
Transfer from Water/Wastewater Fund 500,000 500,000 500,000 -
Transfer from Electric Fund 8,000,000 8,000,000 8,000,000 -
Total Revenues 36,278,000 37,127,200 37,150,193 22,993
TOTAL BEGINNING BALANCE & REVENUES $ 39,733,200 $ 41,347,000 $ 41,370,024 $ 23,024
(continued)
91
Page 177
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
(continued)
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
EXPENDITURES:
Tax Assessor $ 198,300 $ 208,400 $ 209,395 $ (995)
Fire 692,100 741,600 673,464 68,136
Library 1,330,400 1,336,900 1,324,178 12,722
Recreation 708,200 717,200 677,534 39,666
Planning Commission 444,800 422,600 422,085 515
Public Inspections 540,300 695,200 660,580 34,620
Life Safety 468,200 491,400 519,875 (28,475)
Code Enforcement 377,100 443,000 412,830 30,170
Economic Development 215,200 215,200 213,889 1,311
Police 14,331,800 15,123,600 14,907,683 215,917
Streets 603,700 660,300 641,167 19,133
Sanitation 2,153,800 2,253,500 2,156,228 97,272
Allocated Expenditures:
Human Resources 334,300 393,100 363,064 30,036
Customer Services 1,109,400 1,232,200 1,201,976 30,224
City Manager 457,300 460,000 533,336 (73,336)
Information Technology 660,500 740,000 716,217 23,783
Finance 906,500 980,000 910,724 69,276
Public Services-Administration 425,800 513,100 432,425 80,675
Facilities Management 632,600 689,100 634,315 54,785
Central Services 517,600 559,400 521,148 38,252
Vehicle Maintenance 720,700 770,900 780,084 (9,184)
City Clerk 334,400 371,700 367,809 3,891
Mayor 83,300 83,300 75,380 7,920
Council 107,800 107,800 99,829 7,971
Grounds Maintenance 948,500 1,160,700 1,031,134 129,566
Insurance 658,900 658,900 655,998 2,902
Contribution to Downtown Dover Partnership 162,400 162,400 162,400 -
Tree Grant Expense 25,000 25,000 - 25,000
Other Employment Expenses 400,000 - - -
Retiree Benefits 1,636,500 1,636,500 1,636,500 -
Subtotal 32,185,400 33,853,000 32,941,247 911,753
Debt Service - Principal and Interest 557,300 557,300 552,051 5,249
Transfer to Capital Fund for Projects 1,278,300 1,448,800 1,448,800 -
Transfer to Police Pension Fund 500,000 500,000 471,461 28,539
Transfer to Uncollectibles Trash and Other 10,000 10,000 10,000 -
Appropriation to Police Pension Fund 307,400 689,400 689,400 -
Appropriation to Pension Fund 1,159,100 121,000 121,000 -
Street Lights 836,000 774,500 774,533 (33)
Total Expenditures 36,833,500 37,954,000 37,008,492 945,508
Budget Balance - Working Capital 2,899,700 3,393,000 4,361,532 (968,532)
Total Budget Balance & Expenditures $ 39,733,200 $ 41,347,000 $ 41,370,024 $ (23,024)
Budget Balance - Working Capital $ 4,361,532
Perspective and GAAP (Non-GAAP) Differences:
Reserve for Encumbrances (37,377)
Fair value of investment adjustment (13,851)
Deferred Revenues - Non-spendable (688,935)
Inventory & Prepaids - Non-spendable (186,290)
Unassigned Fund Balance $ 3,435,079
92
Page 178
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
NOTES TO REQUIRED SUPPLEMENTARY INFORMATION
1. GOVERNMENTAL BUDGETS
A. Budgetary Basis of Accounting
The City prepares its budget for the General Fund revenue on a modified accrual basis.
The expenditures are accounted for when the purchase orders are issued. Encumbrances are
established when purchase orders are issued and accounted for as a reservation of fund
balance at year-end. The budget is amended in the subsequent year for the outstanding
encumbrances of the prior year. The modified accrual basis of accounting is used for the fund
financial statements. The City considers the beginning fund balance an item of revenue for
budgetary purposes.
General Fund actual revenues were higher than the final budget by $22,993 with increases in
police fines, building permits, business licenses, transfer taxes and Court of Chancery fees. The
major source of decrease in revenues was attributed to the intrafund service fees related to attrition
and retirements thus reducing personnel cost in the proprietary funds. Additional decreases were
attributed to police extra duty fees, grant receipts, and transfers from special revenue funds.
Expenditures were lower than budget by $945,508 across several functions as a result of
personnel reductions through attrition and retirements. The City Manager expenditures exceeded
their budget as a result of increased legal fees attributed to collective bargaining negotiations and
the formation of an additional collective bargaining unit. The net result is an increase of $968,532
to the General Fund ending fund balance.
B. Budget Amendments
During this fiscal year, the City Council amended the budget three times. These budget
amendments or supplemental appropriation ordinances were primarily for the following purposes:
1. To amend the grant budgets, reserve accounts for the actual results of the prior fiscal
year and to re-appropriate budget balances for ongoing capital projects.
2. To amend all carried forward budget balances for the major operating funds from the prior
fiscal year, as well as program revenues and expenses based on the analyses provided by
a mid-year review.
3. To amend significant changes in program revenues, expenses and ending fund balances
based on actual amounts.
2. PENSION PLANS
A. Police Pension Plan
The net pension liability for this plan is being amortized over 30 years beginning July 1, 1994, 11 of
which remain as of July 30, 2014 with payments increased at 3 ½% per year. The amortization
period is closed.
93
Page 179
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
Schedule of Changes in Net Pension Liability, Related Ratios and Investment Returns
POLICE PENSION
Fiscal Year Ended June 30, 2014
Total Pension Liability
Interest on total pension liability $ 1,324,605
Effect of economic/demographic (gains) or losses 25,546
Benefit payments (1,548,151)
Net change in total pension liability (198,000)
Total pension liability, beginning 19,697,000
Total pension liability, ending (a) $ 19,499,000
Fiduciary Net Position
Employer contributions $ 1,229,363
Investment income net of investment expenses 1,583,346
Benefit payments (1,548,151)
Administrative expenses (20,417)
Net change in plan fiduciary net position 1,244,141
Fiduciary net position, beginning 11,035,206
Fiduciary net position, ending (b) $ 12,279,347
Net pension liability, ending = (a) - (b) $ 7,219,653
Fiduciary net position as a % of total pension liability 62.97%
Covered payroll $ -
Net pension liability as a % of covered payroll N/A
Annual money-weighted rate of return, net of investment expense 14.76%
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.
94
Page 180
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
Police Pension Fund
Required Supplementary Information
Schedule of Employer Contributions
Fiscal Year Actuarially Actual Contribution Contribution as
Ended Determined Employer Deficiency Covered a Percentage of
June 30 Contribution Contribution (Excess) Payroll Covered Payroll
2005 $ 533,486 $ 852,135 $ (318,649) $ - N/A
2006 560,638 717,617 (156,979) - N/A
2007 485,055 746,985 (261,930) - N/A
2008 358,807 721,202 (362,395) - N/A
2009 520,505 725,492 (204,987) - N/A
2010 786,436 496,587 289,849 - N/A
2011 1,082,956 633,636 449,320 - N/A
2012 979,132 668,274 310,858 - N/A
2013 1,155,796 1,074,599 81,197 - N/A
2014 1,155,110 1,229,363 (74,253) - N/A
Actuarial Methods and Significant Assumptions
Valuation date July 1, 2012
Actuarial cost method Entry Age Normal
Amortization method Level dollar of projected payroll
Remaining amortization period 11 years
Amortization period Closed
Asset valuation method Current market value
Actuarial assumptions:
Investment rate of return 7.0% (See supplementary schedule in RSI)
Discount rate 7.0%
Projected salary increases none, no remaining active participants
Includes inflation at none, no remaining active participants
Automatic Cost of Living (retirees) 2.0%
Mortality RP-2000 Healthy Annuitant Mortality Table
The July 1, 2012 valuation date determines the June 30, 2013 and June 30, 2014 fiscal year end
contributions.
95
Page 181
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
B. Employee Pension Plan
The net pension liability for this plan was being amortized over 25 years beginning July 1, 2010, 21
of which remained as of July 30, 2014 with payments increased at 3 ½% per year. Investment gains
and losses are spread over five years. Upon completion of the GASB 67 Disclosure report, the
actuary is recommending a 15 year amortization schedule effective fiscal year 2015. The
amortization period is closed.
Schedule of Changes in Net Pension Liability, Related Ratios and Investment Returns
GENERAL PENSION
Fiscal Year Ended June 30, 2014
Total Pension Liability
Service cost $ 484,166
Interest on total pension liability 3,809,755
Effect of economic/demographic (gains) or losses 111,273
Benefit payments (3,654,194)
Net change in total pension liability 751,000
Total pension liability, beginning 55,768,000
Total pension liability, ending (a) $ 56,519,000
Fiduciary Net Position
Employer contributions $ 3,472,736
Member contributions 211,550
Investment income net of investment expenses 4,153,081
Benefit payments (3,654,194)
Administrative expenses (20,417)
Net change in plan fiduciary net position 4,162,756
Fiduciary net position, beginning 30,262,853
Fiduciary net position, ending (b) $ 34,425,609
Net pension liability, ending = (a) - (b) $ 22,093,391
Fiduciary net position as a % of total pension liability 60.91%
Covered payroll $ 5,970,703
Net pension liability as a % of covered payroll 370.03%
Annual money-weighted rate of return, net of investment expense 13.84%
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.
96
Page 182
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
General Employee Pension Plan
Required Supplementary Information
Schedule of Employer Contributions
Fiscal Year Actuarially Actual Contribution Contribution as
Ended Determined Employer Deficiency Covered a Percentage of
June 30 Contribution Contribution (Excess) Payroll Covered Payroll
2005 $ 1,726,989 $ 1,566,845 $ 160,144 $ 7,320,938 21.40%
2006 2,022,614 1,739,448 283,166 7,380,629 23.57%
2007 2,231,594 2,767,177 (535,583) 7,612,121 36.35%
2008 2,269,802 2,908,080 (638,278) 8,006,103 36.32%
2009 2,356,529 2,491,393 (134,864) 8,716,361 28.58%
2010 2,564,767 2,270,623 294,144 8,786,981 25.84%
2011 3,149,493 3,347,728 (198,235) 8,256,751 40.55%
2012 3,130,022 3,142,951 (12,929) 7,974,057 39.41%
2013 3,217,964 9,788,571 (6,570,607) 7,076,322 138.33%
2014 2,628,694 3,472,736 (844,042) 5,970,703 58.16%
Actuarial Methods and Significant Assumptions
Valuation date July 1, 2012
Actuarial cost method Aggregate entry age normal
Amortization method Level dollar of projected payroll
Remaining amortization period 15 years
Amortization period Closed
Asset valuation method Smooth gains and losses over a 5-year period
Actuarial Assumptions:
Investment rate of return 7.0% (See supplementary schedule in RSI)
Discount rate 7.0%
Projected salary increases 4.0%
Includes inflation at 3.5%
Mortality RP-2000 Healthy Annuitant Mortality Table
The July 1, 2012 valuation date determines the June 30, 2013 and June 30, 2014 fiscal year end
contributions.
3. OTHER POSTEMPLOYMENT PLAN
The following information presents additional information related to funding status and progress of
Other Postemployment Benefits. It is intended to help readers assess the individual plans’ funding
status on a going-concern basis and assess progress made in accumulating sufficient assets to pay
benefits when due.
The amount shown below as actuarial accrued liability is a measure of the difference between the
actuarial present value of future plan benefits, and the actuarial present value of future normal cost.
97
Page 183
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Required Supplementary Information – Part D
OPEB Trust
Schedule of Funding Status and Progress
(3) (6)
Unfunded UAAL
(2) Actuarial as a
(1) Actuarial Accrued (4) % of
Actuarial Actuarial Accrued Liabilities Funded (5) Covered
Valuation Value of Liability (UAAL) Ratio Covered Payroll
Date Assets (AAL) (2) – (1) (1)/(2) Payroll (3)/(5)
7/1/2008 $ - $ 64,297,063 $ 64,297,063 0.0% $ 18,162,177 354%
7/1/2009 4,761,141 64,812,543 60,051,402 7.3% 18,797,853 319%
7/1/2010 4,882,375 83,518,121 78,635,746 5.8% 18,292,104 430%
7/1/2011 7,047,987 83,441,000 76,393,013 8.4% 18,454,162 414%
7/1/2012 10,913,172 71,021,484 60,108,312 15.4% 17,335,618 347%
7/2/2012 13,627,223 70,414,000 56,786,777 19.4% 17,521,727 324%
Valuation Date July 1, 2012
Actuarial Cost Method Projected Unit Credit
Amortization Method Level Dollar Amount Open
Remaining Amortization Period 30 years (open)
Asset Valuation Method Current Market Value
Actuarial Assumptions:
Investment Rate of Return 7.00%
Discount Rate 5.60%
Ultimate Rate of Medical inflation Varies between 5.00% and 5.70%
Initial Rate of Medical Inflation 7.00%< 65 and 6.60% >=65
Getzen Model version 12.2 with real GDP growth
Health Care Cost Trend
assumption 1.8%
RP-2000 Healthy Annuitant Mortality Table projected on
Mortality
a generational basis using Scale AA
98
Page 184
FINANCIAL SECTION
PART E
SUPPLEMENTARY INFORMATION
- Combined Fund Statements
- Budgetary Schedules
Page 185
THIS PAGE INTENTIONALLY LEFT BLANK
Page 186
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
FINANCIAL STATEMENTS
GENERAL FUND COMBINING STATEMENTS
The Governmental Capital Projects Fund is combined with the General Fund in the Basic
Financial Statements. The combining statements 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.
101
Page 187
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
The City of Dover
Combining General Fund Balance Sheet
June 30, 2014
General Total
General Capital Projects General
Fund Fund Funds
Assets:
Cash and Cash Equivalents $ 2,708,632 $ 305,148 $ 3,013,780
Restricted Cash and Cash Equivalents 40 - 40
Investments 1,952,150 3,353,199 5,305,349
Restricted Investments 18,292 - 18,292
Receivables, net
Accounts 2,007,898 - 2,007,898
Taxes 177,638 - 177,638
Due from Other Funds 794,727 75,039 869,766
Prepaid Items 42,999 - 42,999
Inventory, at Cost 143,291 - 143,291
Total Assets $ 7,845,667 $ 3,733,386 $ 11,579,053
Liabilities:
Accounts Payable $ 970,852 $ 305,067 $ 1,275,919
Deferred Revenue 856,931 57,825 914,756
Due to Other Funds 870,340 - 870,340
Other 169,933 - 169,933
Total Liabilities 2,868,056 362,892 3,230,948
Deferred Inflows of Resources:
Unavailable revenue 688,935 - 688,935
Total Deferred Inflows of Resources 688,935 - 688,935
Fund Balances:
Non-Spendable
Inventory and Prepaids 186,290 - 186,290
Library Endowment 5,000 - 5,000
Patronage Stock 16,594 - 16,594
Restricted
Library Endowment 1,698 - 1,698
Verizon Cable Franchise 127,778 - 127,778
Committed
Contingency 467,269 - 467,269
Parkland Reserve - 218,654 218,654
Encumbrances 37,377 - 37,377
Assigned
Police Investigations 11,591 - 11,591
Capital Assets - 3,151,840 3,151,840
Unassigned 3,435,079 - 3,435,079
Total Fund Balances 4,288,676 3,370,494 7,659,170
Total Liabilities and Fund Balances $ 7,845,667 $ 3,733,386 $ 11,579,053
102
Page 188
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
The City of Dover
Combining Statement of Revenues, Expenditures and
Changes in Fund Balances of the General Fund
For the Year Ended June 30, 2014
General Total
General Capital Projects General
Fund Fund Funds
Revenues
Fines $ 653,625 $ - $ 653,625
Library Revenue- General 68,190 - 68,190
Library Revenue County Reimbursement 430,363 - 430,363
Licenses and Permits 3,091,577 - 3,091,577
Sanitation Fees and Rebates 2,595,648 - 2,595,648
Miscellaneous Services 1,789,085 315,347 2,104,432
Property Taxes 11,094,479 - 11,094,479
Grants Received 570,961 143,856 714,817
Court of Chancery Fees 1,034,460 - 1,034,460
Investment Income 28,950 14,245 43,195
Total Revenues 21,357,338 473,448 21,830,786
Expenditures
Current:
General Government 1,271,521 - 1,271,521
Library Services 1,324,178 110,438 1,434,616
Public Safety and Law Enforcement 18,335,293 611,480 18,946,773
Public Works 1,520,904 48,044 1,568,948
Recreational Services 677,534 5,829 683,363
Streets and Sanitation Services 2,797,395 1,836,697 4,634,092
Financial Administration 1,002,539 1,002,539
Garage and Stores 415,593 - 415,593
Insurance 272,895 - 272,895
Retiree Health Care 1,636,500 - 1,636,500
Employee Pension 121,000 - 121,000
Community and Economic Development 211,595 - 211,595
Street Lights 774,533 - 774,533
Debt Service:
Principal Retirement 429,238 - 429,238
Interest and Fiscal Charges 122,812 - 122,812
Total Expenditures 30,913,530 2,612,488 33,526,018
Excess (deficiency) of Revenues over Expenditures (9,556,192) (2,139,040) (11,695,232)
Other Financing Sources and Uses
Reserve Transfers (25,140) (25,140)
Interfund Transfers 9,697,893 1,760,552 11,458,445
Total other Financing Sources and Uses 9,697,893 1,735,412 11,433,305
Net Change in Fund Balances 141,701 (403,628) (261,927)
Fund Balances at Beginning of Year 4,219,831 3,058,253 7,278,084
Fund Balances at End of Year $ 4,361,532 $ 2,654,625 $ 7,016,157
Perspective and GAAP (Non-GAAP) Differences:
Fair Value of Investment Adjustment $ (13,851) $ (23,771) $ (37,622)
Deferred Revenues - Non-spendable (688,935) - (688,935)
Inventory & Prepaids - Non-spendable (186,290) - (186,290)
Encumbrance Reserve (37,377) - (37,377)
Capital Asset - Assigned - (2,630,854) (2,630,854)
Unassigned Fund Balance $ 3,435,079 $ - $ 3,435,079
103
Page 189
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
GOVERNMENTAL CAPITAL PROJECTS FUND
Schedule of Revenues, Expenditures and Changes in Fund Balances
Budget & Actual (Non-GAAP Basis)
For the Year Ended June 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance - Working Capital $ 241,200 $2,801,800 $ 2,801,727 $ (73)
Beginning Balance - Library Project (74,700) 256,500 256,526 26
REVENUES:
Interest Earnings - - 14,245 14,245
State Grant for Library Project - 150,000 143,856 (6,144)
Library Foundation Donations - 5,000 8,250 3,250
State Grant - Recreation 15,000 15,000 - (15,000)
Income from Sale of Assets - - 27,815 27,815
Transfer from General Fund for Projects 1,278,300 1,448,800 1,448,800 -
Transfer from Parkland Reserve 95,000 80,000 - (80,000)
Transfer from Community Transportation Fund - 60,500 60,500 -
MSA Capital Contribution - 251,200 251,252 52
Miscellaneous Receipts - 264,800 279,282 14,482
Total Revenues 1,388,300 2,275,300 2,234,000 (41,300)
TOTAL BEGINNING BALANCE & REVENUES $ 1,554,800 $ 5,333,600 $ 5,292,253 $ (41,347)
EXPENDITURES:
Fire $ 238,500 $ 238,500 $ 238,515 $ (15)
Grounds Maintenance 50,100 50,100 30,249 19,851
Library - 446,500 110,438 336,062
Police 257,300 342,400 342,125 275
Procurement & Inventory 55,000 55,000 - 55,000
Public Inspections 30,000 30,900 30,840 60
Recreation 95,000 172,000 5,829 166,171
Streets 251,500 3,460,700 1,449,193 2,011,507
Sanitation 402,100 395,600 387,504 8,096
Information Technology 7,000 7,000 - 7,000
Facilities Management 17,800 17,800 17,795 5
Subtotal 1,404,300 5,216,500 2,612,488 2,604,012
Net Loss on Sale of Assets & Garrison Tract Land - - -
Transfer to Parkland Reserve - - 14,517 (14,517)
Transfer to Capital Asset Reserve - - 10,623 (10,623)
Total Expenditures 1,404,300 5,216,500 2,637,628 2,578,872
Budget Balance - Working Capital 150,500 117,100 2,324,129 (2,207,029)
Budget Balance - Library Project - - 330,496 (330,496)
Budget Balance & Expenditures $ 1,554,800 $ 5,333,600 $ 5,292,253 $ 41,347
Budget Balance - Working Capital $ 2,654,625
Perspective and GAAP (Non-GAAP) Differences:
Deferred Revenue - non-spendable
Fair value of investment adjustment (23,771)
Assigned to Capital assets 520,986
Committed to Parks & Recreation improvements 218,654
Total Fund Balances $ 3,370,494
104
Page 190
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
FINANCIAL STATEMENTS SPECIAL REVENUE FUNDS
Special Revenue Funds include the group of funds classified as grant funds and a Realty
Transfer Tax Fund. The proceeds from specific revenue sources are restricted to specified
expenditure purposes. The City adopts budgets for selected Special Revenue Funds.
Combining and individual statements appear in this section.
POLICE GRANTS
The City of Dover Police Department receives various grants from the State of Delaware for
public and highway safety and the U.S. Department of Justice for local law enforcement. All
grant transactions are recorded in this fund.
LIBRARY GRANTS
The City of Dover Public Library receives various grants from the State of Delaware, Kent
County, and the Federal Government. Activities associated with these grants are recorded in
this fund.
MUNICIPAL STREET AID
The State of Delaware has passed legislation to share a portion of Delaware’s motor fuel tax
revenue with local municipalities through grants. The amount of the grant the City
receives depends on its population and miles of streets maintained. The grant is used for
street light expense within the City.
CDBG HOUSING GRANTS & NEIGHBORHOOD STABILIZATION PROGRAM
The City receives a U.S. Department of Housing and Urban Development Entitlement Grant for
the Community Development Block Grant Program. This provides housing to low or moderate-
income persons as well as public housing rehabilitation and community policing. Combined
with the CDBG Fund is the Neighborhood Stabilization Program (NSP) that provides low
interest loans for low to moderate-income families.
105
Page 191
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
FINANCIAL STATEMENTS SPECIAL REVENUE FUNDS
(Continued)
GAMES AND HOT SHOT GRANT
The City of Dover, in coordination with Aid in Dover, received two grants from the Criminal
Justice Council for programs called GAMES and HOT SHOT. These programs provide youth
programming for at-risk girls and boys.
STATE OF DELAWARE DEPARTMENT OF TRANSPORTATION GRANTS
The State of Delaware Department of Transportation grants provide funds for specific
street projects in the City. State law provides funds to the State’s elected officials for suburban
street aid, which officials can then provide to their districts. The City receives these funds
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 photo identification equipment within the City limits.
GARRISON OAK TECHNOLOGY PARK
The State of Delaware Economic Development office appropriated funds to the City for
infrastructure improvement to the Garrison Oak property.
REALTY TRANSFER TAX
Delaware Code states that realty transfer tax realized by the City shall be segregated from
the general fund and the funds shall be expended solely for the capital and operating costs of
public safety services, economic development programs, public works services, capital projects
and improvements, infrastructure projects and improvements and debt reduction.
106
Page 192
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
SPECIAL REVENUE FUNDS
COMBINING BALANCE SHEET
JUNE 30, 2014
MUNICIPAL CDBG/NSP HOT SHOT STATE SUBSTANCE REALTY
POLICE LIBRARY STREET HOUSING AND GAMES D.O.T. ABUSE ERLSP TRANSFER
GRANTS GRANTS AID GRANTS GRANT GRANTS PREV. GRANT TAX TOTALS
ASSETS:
Cash $ 181,106 $ 73,252 $ 75,389 $ 84,563 $ - $ 143,532 $ 82,124 $ 100 $ 10 $ 640,076
Receivables 1,445 - - - 4,335 - - - - 5,780
Prepaid items - - - - - - 2,447 - - 2,447
Due from other governments 4,210 - - 37,298 - - - 37,072 - 78,580
TOTAL ASSETS 186,761 73,252 75,389 121,861 4,335 143,532 84,571 37,172 10 726,883
LIABILITIES AND FUND BALANCE:
Liabilities:
Vouchers Payable 11,052 28,442 - 35,878 4,335 - 6,658 - - 86,365
Deferred Revenue - - - 38,011 - - - - - 38,011
Due to other funds-charges 3,647 - 75,289 1,464 - - - 37,072 10 117,482
Total Liabilities 14,699 28,442 75,289 75,353 4,335 - 6,658 37,072 10 241,858
Fund Balances:
Nonspendable - - - - - - 2,447 - - 2,447
Restricted 172,062 44,810 100 46,508 - 143,532 75,466 100 - 482,578
Total Fund Balances 172,062 44,810 100 46,508 - 143,532 77,913 100 - 485,025
TOTAL LIABILITIES AND
FUND BALANCES $ 186,761 $ 73,252 $ 75,389 $ 121,861 $ 4,335 $ 143,532 $ 84,571 $ 37,172 $ 10 $ 726,883
107
Page 193
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
SPECIAL REVENUE FUNDS
COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN UNRESERVED FUND BALANCES
YEAR ENDED JUNE 30, 2014
MUNICIPAL CDBG/NSP HOT SHOT STATE SUBSTANCE REALTY
POLICE LIBRARY STREET HOUSING AND GAMES D.O.T. ABUSE PREV. ERLSP TRANSFER
GRANTS GRANTS AID GRANTS GRANT GRANTS GRANT TAX TOTALS
REVENUES:
Grants received $ 260,306 $ 280,337 $ 663,940 $ 429,834 $ 23,490 $ 998,509 $ 37,167 $ - $ - $ 2,693,583
Recreation revenue - - - - - - 49,144 - - 49,144
Police fines - - - - - - - 357,531 - 357,531
Transfer taxes - - - - - - - - 1,543,626 1,543,626
Investment income (loss) 793 - 720 - - 324 - - 358 2,195
TOTAL REVENUES 261,099 280,337 664,660 429,834 23,490 998,833 86,311 357,531 1,543,984 4,646,079
EXPENDITURES:
Program expenditures 184,061 263,366 - 392,063 23,490 1,004,017 49,406 - - 1,916,403
TOTAL EXPENDITURES 184,061 263,366 - 392,063 23,490 1,004,017 49,406 - - 1,916,403
Excess (deficiency) of revenues over
(under) expenditures 77,038 16,971 664,660 37,771 - (5,184) 36,905 357,531 1,543,984 2,729,676
OTHER FINANCING SOURCES (USES):
Operating transfers-out (80,212) - (916,118) - - (60,500) - (357,531) (1,544,084) (2,958,445)
Net Change in fund balances (3,174) 16,971 (251,458) 37,771 - (65,684) 36,905 - (100) (228,769)
FUND BALANCE
AT BEGINNING OF YEAR 175,236 27,839 251,558 8,737 - 209,216 41,008 100 100 713,794
FUND BALANCE
AT END OF YEAR $ 172,062 $ 44,810 $ 100 $ 46,508 $ - $ 143,532 $ 77,913 $ 100 $ - $ 485,025
108
Page 194
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
POLICE GRANTS
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE - BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ 100 $ 175,200 $ 175,236 $ 36
Interest earned - - 793 793
Grants received 413,000 390,500 260,306 (130,194)
TOTAL REVENUES & BEGINNING BALANCE 413,100 565,700 436,335 (129,365)
EXPENDITURES:
Program expenses/supplies 191,000 224,700 125,636 (99,064)
Furniture and fixtures - - 2,322 2,322
Telephone/fax 15,000 15,000 16,508 1,508
Training/Conference/Food/Travel 36,000 36,000 17,000 (19,000)
Consulting/audit fees 1,000 1,000 833 (167)
Contractual services - - 3,887 3,887
Technology equipment 60,000 60,000 17,875 (42,125)
TOTAL EXPENDITURES 303,000 336,700 184,061 (152,639)
Other financing uses:
Operating transfers - out (110,000) (151,800) (80,212) 71,588
BALANCE CARRIED TO NEXT YEAR $ 100 $ 77,200 $ 172,062 $ 94,862
109
Page 195
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
LIBRARY GRANTS
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE - BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ - $ 17,300 $ 27,838 $ 10,538
Grants received: State 270,100 274,100 274,108 8
Grants received: Other - - 4,100 4,100
Grants received: Federal - - 2,130 2,130
TOTAL REVENUES & BEGINNING BALANCE 270,100 291,400 308,176 16,776
EXPENDITURES:
Program expenditures/supplies 28,000 28,000 24,165 (3,835)
Office Supplies 24,000 24,000 24,000 -
Printing/duplicating 8,900 8,900 8,900 -
Postage 100 100 42 (58)
Books 124,900 128,900 125,323 (3,577)
Furniture/Fixtures 2,000 2,000 7,297 5,297
Audio visual supplies 74,000 74,000 67,594 (6,406)
Training/conference/food/travel 3,500 3,500 2,832 (668)
Office equipment repairs 2,000 2,000 3,213 1,213
Computer hardware 2,700 2,700 (2,700)
TOTAL EXPENDITURES 270,100 274,100 263,366 10,734
BALANCE CARRIED TO NEXT YEAR $ - $ 17,300 $ 44,810 $ 27,510
110
Page 196
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
MUNICIPAL STREET AID FUND
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE-BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ 100 $ 251,500 $ 251,558 $ 58
State Grant - Operations 527,400 663,900 663,940 40
Interest Earned - - 720 720
TOTAL REVENUES & BEGINNING BALANCE 527,500 915,400 916,218 818
Other financing uses:
Operating transfers-out (527,400) (915,300) (916,118) (818)
BALANCE CARRIED TO NEXT YEAR $ 100 $ 100 $ 100 $ -
111
Page 197
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
HOUSING PROGRAMS - CDBG & NSP
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE-BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance CDBG $ - $ 2,000 $ 2,013 $ 13
Beginning balance NSP - 2,800 2,793 (7)
Federal grant received 223,600 244,800 311,514 66,714
Revenue from NSP - - 155,617 155,617
TOTAL REVENUES & BEGINNING BALANCE 223,600 249,600 471,937 222,337
EXPENDITURES:
Prior year Closing cost/down payment program - - 10,193 (10,193)
Prior year MHDC home repair - - 14,000 (14,000)
Prior year Ncall Research Inc. - - 2,803 (2,803)
Prior year Dover interfaith ministry - - 13,478 (13,478)
Prior year Homeowner rehab assistance - - 796 (796)
Prior year Milford housing H/O rehab - - 52,782 (52,782)
Current year closing cost/down payment program 40,000 40,000 39,807 193
Current year Dover interfaith ministry 27,500 27,500 27,500 -
Current year MHDC emergency home repair 40,000 40,000 38,146 1,854
Current year Elizabeth W Murphey school 32,700 39,700 38,574 1,126
Current year Ncall Research Inc. 6,000 8,900 6,697 2,203
Current year Milford housing H/O rehab 32,700 39,700 36,776 2,924
Current year salaries 44,700 49,000 29,962 19,038
NSP expense - - 80,550 (80,550)
TOTAL EXPENDITURES 223,600 244,800 392,064 (147,264)
CDBG BALANCE CARRIED TO NEXT YEAR $ - $ 2,000 $ 2,013 $ (13)
NSP BALANCE CARRIED TO NEXT YEAR $ - $ 2,800 $ 77,860 $ (75,060)
112
Page 198
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
STATE OF DELAWARE DEPARTMENT OF TRANSPORTATION GRANTS
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE - BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ - $ 209,200 $ 209,216 $ 16
Grants received: State 500,000 1,387,600 998,509 (389,091)
Interest earned 500 500 324 (176)
TOTAL REVENUES & BEGINNING BALANCE 500,500 1,597,300 1,208,049 (389,251)
EXPENDITURES:
Program expenditures Grant Related 500,000 1,395,100 941,217 (453,883)
Program expenditures City Appropriated - 62,800 62,800 -
TOTAL EXPENDITURES 500,000 1,457,900 1,004,017 453,883
Other financing sources (uses):
Operating transfers-out - (60,500) (60,500) -
BALANCE CARRIED TO NEXT YEAR $ 500 $ 78,900 $ 143,532 $ 64,632
113
Page 199
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
FINANCIAL SCHEDULES PROPRIETARY FUND TYPES
ENTERPRISE FUNDS
The following schedules pertaining to the major enterprise funds are not required under GAAP,
but are included for public review of budgetary compliance. Accordingly, no reconciliation to the
GAAP financial statements is provided.
WATER/WASTEWATER FUND
The Water/Wastewater Fund accounts for all operating activity of the Water/Wastewater Utility.
This includes service revenues, investment earnings on operating accounts, direct and indirect
operating expenses, sewerage treatment fees, debt service, and transfers to other funds and
the Improvement and Extension Fund.
The Water/Wastewater Improvement and Extension Fund is used to account for all capital
project and equipment purchases. The City utilizes revenue and expenditure accounts to record
capital project receipts, transfers from the operating fund, and project costs.
The funds are combined for GAAP reporting purposes with assets capitalized.
ELECTRIC REVENUE FUND
The Electric Revenue Fund accounts for all operating activity of the electric utility. This includes
service revenues, investment earnings on operating accounts, direct and indirect operating
expenses, purchased power cost, debt service, and transfers to other funds and the
Improvement and Extension Fund.
The Electric Improvement and Extension Fund is used to account for all capital project and
equipment purchases. The City utilizes revenue and expenditure accounts to record capital
project receipts, transfers from the operating fund, and project costs.
The funds are combined for GAAP reporting purposes with assets capitalized.
114
Page 200
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
WATER/WASTEWATER FUND
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance - Water $ 770,800 $ 732,700 $ 732,740 $ 40
Beginning Balance - Wastewater 412,600 441,400 441,414 14
Beginning Balance - Kent County Treatment Fee 141,600 (17,300) (17,267) 33
TOTAL BEGINNING BALANCES 1,325,000 1,156,800 1,156,887 87
REVENUES:
Water fees 4,730,700 4,396,000 4,459,808 63,808
Wastewater fees 3,642,700 3,529,000 3,562,400 33,400
Wastewater adjustment 2,980,300 2,900,000 2,930,333 30,333
Groundwater adjustment 1,324,600 1,302,300 1,316,209 13,909
Miscellaneous services 82,000 64,400 61,802 (2,598)
Water tank space rent 333,800 321,200 360,307 39,107
Interest earnings 23,100 10,000 (582) (10,582)
Sewer Impact Fees 323,000 237,900 230,222 (7,678)
Water Impact Fees 357,000 262,700 252,215 (10,485)
Total Revenues 13,797,200 13,023,500 13,172,714 149,214
TOTAL BEGINNING BALANCES & REVENUES $ 15,122,200 $ 14,180,300 $ 14,329,601 $ 149,301
EXPENSES:
Water services $ 433,900 $ 474,700 $ 498,016 $ (23,316)
Engineering & inspection 664,400 499,000 459,073 39,927
Water construction 351,400 340,800 337,400 3,400
Water treatment plant 1,501,800 1,495,200 1,489,440 5,760
Wastewater services 945,100 885,700 900,965 (15,265)
Kent County sewer fees 3,524,800 4,030,000 3,775,903 254,097
Intrafund service fee 1,233,400 1,458,800 1,133,580 325,220
Retirees health care 200,000 200,000 200,000 -
Pension Unfunded Liability 339,400 - - -
Debt Service - Water 403,800 403,800 566,703 (162,903)
Debt Service - Wastewater 615,700 603,400 600,855 2,545
Other Employment Expenses 25,000 10,800 - 10,800
Transfer to Water Improvement & Extension Fund 1,200,000 1,233,200 1,233,200 -
Transfer to Wastewater Improvement & Extension Fund 1,330,000 1,330,000 1,330,000 -
Transfer to General Fund from Water 250,000 250,000 250,000 -
Transfer to General Fund from Wastewater 250,000 250,000 250,000 -
Total Expenses 13,268,700 13,465,400 13,025,135 440,265
Budget Balance - Water 1,056,400 711,700 763,636 (51,936)
Budget Balance - Wastewater 797,100 (151,800) 87,458 (239,258)
Budget Balance - Kent County Treatment Fee - 155,000 453,372 (298,372)
Total Budget Balances - Working Capital 1,853,500 714,900 1,304,466 (589,566)
TOTAL BUDGET BALANCES & EXPENSES $ 15,122,200 $ 14,180,300 $ 14,329,601 $ (149,301)
115
Page 201
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
WATER/WASTEWATER IMPROVEMENT & EXTENSION FUND
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance -Water $ 1,620,000 $ 4,473,800 $ 4,473,776 $ (24)
Beginning Balance -Wastewater 660,900 2,807,000 2,806,996 (4)
TOTAL BEGINNING BALANCES 2,280,900 7,280,800 7,280,772 (28)
REVENUES:
Bond Proceeds-Water 2013 - 3,000,000 3,088,139 88,139
Bond Proceeds-WW 2013 - 1,067,900 1,035,339 (32,561)
State Loan Fund-Wastewater 2011 - 62,000 62,000 -
Interest earnings 25,000 25,000 44,316 19,316
Income from sale of assets - - 4,343 4,343
Miscellaneous Receipts - 66,000 88,314 22,314
Transfer from Water Fund 1,200,000 1,233,200 1,233,200 -
Transfer from Wastewater Fund 1,330,000 1,330,000 1,330,000 -
Transfer from Wastewater Impact Fee Reserve - 1,000,000 1,000,000 -
Transfer from Water Impact Fee Reserve 390,000 - - -
Total Revenues 2,945,000 7,784,100 7,885,651 101,551
TOTAL BEGINNING BALANCES & REVENUES $ 5,225,900 $ 15,064,900 $ 15,166,423 $ 101,523
EXPENSES:
Engineering & Inspection $ - $ - $ - $ -
Water 1,476,800 $7,641,300 1,151,743 6,489,557
Wastewater 1,251,000 5,252,400 720,231 4,532,169
Water Construction 90,000 90,000 89,500 500
Bond issue costs - - 115,717 (115,717)
Total Expenses 2,817,800 12,983,700 2,077,191 10,906,509
Budget Balance - Water 1,655,700 1,021,200 7,588,801 (6,567,601)
Budget Balance - Wastewater 752,400 1,060,000 5,500,431 (4,440,431)
Total Budget Balances - Working Capital 2,408,100 2,081,200 13,089,232 (11,008,032)
TOTAL BUDGET BALANCES & EXPENSES $ 5,225,900 $ 15,064,900 $ 15,166,423 $ (101,523)
0 0 0 0
116
Page 202
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
ELECTRIC REVENUE FUND
SCHEDULE OF REVENUE AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance - Working Capital $ 7,152,400 $ 6,620,900 $ 6,620,900 $ -
REVENUES:
Direct base sales 76,286,700 78,971,700 76,928,295 (2,043,405)
Rental income 251,000 180,000 159,109 (20,891)
Miscellaneous services 602,000 579,100 619,442 40,342
Utility tax 1,492,200 1,312,300 1,258,957 (53,343)
Green Energy 135,800 130,000 127,926 (2,074)
Interest earned-operating 119,400 12,000 213,178 201,178
Transfer from Rate Stabilization 4,000,000 7,000,000 7,000,000 -
Intrafund Services - Water/Wastewater 98,500 98,500 130,787 32,287
Total Revenues 82,985,600 88,283,600 86,437,694 (1,845,906)
TOTAL BEGINNING BALANCE & REVENUE $ 90,138,000 $ 94,904,500 $ 93,058,594 $ (1,845,906)
EXPENSES:
Power Supply & Generation
Power Supply $ 23,832,000 $ 26,458,900 $ 29,484,681 $ (3,025,781)
Power Supply Management 996,000 996,000 996,000 -
Dover Sun Park Energy 1,565,800 1,729,200 1,821,037 (91,837)
Solar Renewal Energy Credits 300,000 352,600 337,741 14,859
Capacity Charges 15,787,200 15,614,100 15,504,095 110,005
PJM Charges - Transmission & Fees 4,740,000 7,420,000 7,433,120 (13,120)
PJM Charges - Load 12,812,900 17,274,000 14,855,117 2,418,883
Total Power Supply 60,033,900 69,844,800 70,431,791 (586,991)
Plant Operations 6,015,800 5,791,600 5,729,922 61,678
Capacity Credits (15,079,800) (15,079,800) (15,065,472) (14,328)
PJM Credits (397,000) (5,314,800) (5,946,189) 631,389
PJM Spot Market Energy (230,500) (1,004,500) (862,233) (142,267)
Generation Fuels - 1,603,800 2,715,284 (1,111,484)
Total Generation (9,691,500) (14,003,700) (13,428,688) (575,012)
Utility Tax 1,492,200 1,312,300 1,258,957 53,343
Administration 597,000 628,400 548,055 80,345
Transmission/Distribution 3,302,500 3,776,300 3,789,955 (13,655)
Electrical Engineering 1,192,200 1,285,300 1,312,063 (26,763)
Systems Operations 543,600 675,800 739,407 (63,607)
Meter Reading 220,300 273,800 284,229 (10,429)
Contractual Services - Power Supply 100,000 100,000 28,074 71,926
Provision for Uncollectible 200,000 200,000 200,000 -
Retirees Health Care 513,300 513,300 513,300 -
OPEB Trust Contribution 975,700 975,700 975,700 -
Pension Trust Contribution 1,314,200 - - -
Green Energy Payment to DEMEC 135,800 130,000 127,926 2,074
Interest on Deposits 27,000 20,000 20,278 (278)
Intrafund Service Fees 3,319,400 3,572,700 3,426,456 146,244
Other Appropriations:
Electric Capital Project Fund 5,448,600 4,918,600 4,918,600 -
General Fund 8,000,000 8,000,000 8,000,000 -
Debt Service 3,301,900 3,301,900 3,308,739 (6,839)
Workers Compensation - - - -
Future Capacity Reserve - - - -
Rate Stabilization Fund - - - -
Other Employment Expenses 150,000 125,700 - 125,700
Inventory Reserve - - - -
TOTAL EXPENSES 81,176,100 85,650,900 86,454,842 (803,942)
Budget Balance - Working Capital 8,961,900 9,253,600 6,603,752 2,649,848
TOTAL BUDGET BALANCE & EXPENSES $ 90,138,000 $ 94,904,500 $ 93,058,594 $ 1,845,906
117
Page 203
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
ELECTRIC IMPROVEMENT AND EXTENSION FUND
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
Beginning Balance - Working Capital $ 3,091,000 $ 3,868,500 $ 3,980,178 $ 111,678
TOTAL BEGINNING BALANCES 3,091,000 3,868,500 3,980,178 111,678
REVENUES:
Transfer from Electric Revenue Fund 5,448,600 4,918,600 4,918,600 -
Interest Earnings 25,200 25,200 6,506 (18,694)
Income from Sale of Assets - - 14,439 14,439
General Service Billing 440,000 440,000 250,238 (189,762)
Total Revenues 5,913,800 5,383,800 5,189,783 (194,017)
TOTAL BEGINNING BALANCES & REVENUES $ 9,004,800 $ 9,252,300 $ 9,169,961 $ (82,339)
EXPENSES:
Power Plant $ 2,117,800 $ 2,130,000 $ 1,547,017 $ 582,983
Transmission/Distribution 1,100,000 1,144,600 467,144 677,456
Engineering 2,405,800 2,615,500 1,213,271 1,402,229
Total Expenses 5,623,600 5,890,100 3,227,432 2,662,668
Budget Balance - Improvement & Extension Fund 3,381,200 3,362,200 5,942,529 (2,580,329)
Total Budget Balances - Working Capital 3,381,200 3,362,200 5,942,529 (2,580,329)
TOTAL BUDGET BALANCES & EXPENSES $ 9,004,800 $ 9,252,300 $ 9,169,961 $ 82,339
118
Page 204
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
FINANCIAL STATEMENTS PROPRIETARY FUND TYPES
INTERNAL SERVICE FUNDS
WORKERS’ COMPENSATION INSURANCE FUND
The City has created this fund to account for the revenues and expenses related to a self-
insured Workers’ Compensation Fund. The revenues are received from the City's various
funds. These funds contribute to the Workers’ Compensation Fund an amount based on
salaries at a pre-determined assessment rate. Claims paid, reinsurance cost and third party
administrator's fees are charged to this fund.
Budgetary schedule is included for public review of budgetary compliance.
119
Page 205
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
INTERNAL SERVICE FUND - WORKERS' COMPENSATION
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2014
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
OPERATING REVENUES:
Beginning Balance $ 1,200,600 $ 1,267,800 $ 1,267,842 $ 42
Interest Earned 10,600 10,600 21,156 10,556
City Contribution 490,700 490,700 502,143 11,443
Miscellaneous Revenue - 3,100 834 (2,266)
TOTAL REVENUES $ 1,701,900 $ 1,772,200 $ 1,791,975 $ 19,775
OPERATING EXPENSES:
Program Expenses $ 450,000 $ 450,000 $ 490,730 $ (40,730)
Contractual Services 57,000 57,000 20,000 37,000
Insurance 76,500 92,600 89,487 3,113
Bank Fees 600 600 1,256 (656)
State of Delaware - Self-Insurance Tax 37,000 37,000 33,774 3,226
TOTAL EXPENSES $ 621,100 $ 637,200 $ 635,247 $ 1,953
BUDGET BALANCE - CARRY FORWARD $ 1,080,800 $ 1,135,000 $ 1,156,728 $ 21,728
120
Page 206
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
FINANCIAL STATEMENTS FIDUCIARY FUND TYPES
AGENCIES
DOWNTOWN DOVER PARTNERSHIP
The City established the Downtown Dover Partnership as an agency for the development of the
downtown urban area.
FOURTH OF JULY CELEBRATION COMMITTEE
The Fourth of July Celebration Committee is designed to provide recreation enjoyment and
educational events commemorating the birth of our nation.
DOVER LIBRARY FOUNDATION
The Dover Library Foundation was formed to provide fund raising for the construction of a new
regional library.
121
Page 207
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Financial Section – Supplementary Information – Part E
CITY OF DOVER
COMBINING STATEMENT OF CHANGES IN ASSETS AND LIABILITIES
ALL AGENCY FUNDS
YEAR ENDED JUNE 30, 2014
BALANCE BALANCE
JUNE 30, 2013 ADDITIONS DEDUCTIONS JUNE 30, 2014
DOWNTOWN DOVER PARTNERSHIP
ASSETS:
Cash $ 240,629 $ 3,301,244 $ 3,079,786 $ 462,087
Receivables 50,771 9,785 7,026 53,530
Prepaid Items 45 - 45 -
Total Assets $ 291,445 $ 3,311,029 $ 3,086,857 $ 515,617
LIABILITIES:
Vouchers Payable $ 75,800 $ 1,752,665 $ 1,780,295 $ 48,170
Deposit Payable 7,015 20,417 - 27,432
Due to Agencies 208,630 231,385 - 440,015
Total Liabilities $ 291,445 $ 2,004,467 $ 1,780,295 $ 515,617
4TH JULY CELEBRATION COMMITTEE
ASSETS:
Cash $ 24,802 $ 36,087 $ 23,570 $ 37,319
Total Assets $ 24,802 $ 36,087 $ 23,570 $ 37,319
LIABILITIES:
Vouchers Payable $ 340 $ 23,254 $ 23,117 $ 477
Due to Agencies 24,462 36,087 23,707 36,842
Total Liabilities $ 24,802 $ 59,341 $ 46,824 $ 37,319
TOTAL-ALL AGENCY FUNDS
ASSETS:
Cash & Investments $ 265,431 $ 3,337,331 $ 3,103,356 $ 499,406
Receivables 50,771 9,785 7,026 53,530
Prepaid Items 45 - 45 -
Total Assets $ 316,247 $ 3,347,116 $ 3,110,427 $ 552,936
LIABILITIES:
Vouchers Payable $ 76,140 $ 1,775,919 $ 1,803,412 $ 48,647
Deposit Payable 7,015 20,417 - 27,432
Due to Agencies 233,092 267,472 23,707 476,857
Total Liabilities $ 316,247 $ 2,063,808 $ 1,827,119 $ 552,936
122
Page 208
STATISTICAL
SECTION
This section of the City of Dover’s Comprehensive Annual Financial Report represents
detailed information as a context for understanding what the statements, note disclosures
and required supplementary information says about the Government’s overall financial
health.
Page 209
THIS PAGE INTENTIONALLY LEFT BLANK
Page 210
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
STATISTICAL SECTION
This part of the City of Dover’s comprehensive annual financial report presents detailed information as
a context for understanding what the information in the financial statements, note disclosures, and
required supplementary information says about the government’s overall financial health.
FINANCIAL TRENDS
These schedules contain trend information to help the reader understand how the City’s financial
performance and well-being have changed over time.
REVENUE CAPACITY
These schedules contain information to help the reader assess the City’s most significant local revenue
source, property tax.
DEBT CAPACITY
The information contained in these schedules will help the reader assess the affordability of the City’s
current levels of outstanding debt as well as the City’s ability to issue additional debt in the future.
DEMOGRAPHIC AND ECONOMIC INFORMATION
These schedules offer demographic and economic indicators to help the reader understand the
environment within which the City’s financial activities take place.
OPERATING INFORMATION
These schedules contain service and infrastructure data to help the reader understand how the
information in the City’s financial report relates to the services the City provides and the activities it
performs.
Sources: Unless otherwise noted, the information in these schedules is derived from the
comprehensive annual financial reports for the relevant year.
125
Page 211
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 1
City of Dover
Net Position by Component
Last Ten Fiscal Years
(Accrual basis of accounting)
Fiscal Year
2014 2013 2012 2011 2010 2009 2008 2007 2006 2005
Governmental Activities
Invested in capital assets, net of related debt $ 50,738,483 $ 49,577,021 $ 49,642,124 $ 38,839,995 $ 35,742,504 $ 35,752,624 $ 35,255,463 $ 29,709,046 $ 27,056,161 $ 23,343,787
Restricted 612,054 721,682 482,780 1,774,167 1,250,342 1,758,470 1,602,932 1,591,678 887,235 2,023,096
Unrestricted (7,142,570) (4,791,553) (6,759,433) (99,435) 4,820,682 9,536,614 15,155,125 13,849,061 11,590,341 7,431,716
Total governmental activities net position 44,207,967 45,507,150 43,365,471 40,514,727 41,813,528 47,047,708 52,013,520 45,149,785 39,533,737 32,798,599
Business-type activities
Invested in capital assets, net of related debt 101,670,949 100,079,972 98,303,263 97,270,906 96,660,480 91,471,776 101,154,934 89,289,351 89,089,027 82,878,764
Restricted 36,123,755 34,665,736 33,836,315 34,148,330 31,302,487 34,372,050 23,758,183 29,762,946 33,801,000 32,620,056
Unrestricted 36,098,998 39,534,763 33,947,753 23,286,232 19,318,633 18,614,907 16,263,139 14,371,418 11,859,329 11,569,305
Total business-type activities net position 173,893,702 174,280,471 166,087,331 154,705,468 147,281,600 144,458,733 141,176,256 133,423,715 134,749,356 127,068,125
Primary government
Invested in capital assets, net of related debt 152,409,432 149,656,993 147,945,387 136,110,901 132,402,984 127,224,400 136,410,397 118,998,397 116,145,188 106,222,551
Restricted 36,735,809 35,387,418 34,319,095 35,922,497 32,552,829 36,130,520 25,361,115 31,354,624 34,688,235 34,643,152
Unrestricted 28,956,428 34,743,210 27,188,320 23,186,797 24,139,315 28,151,521 31,418,264 28,220,479 23,449,670 19,001,021
Total primary government net position $ 218,101,669 $ 219,787,621 $ 209,452,802 $ 195,220,195 $ 189,095,128 $ 191,506,441 $ 193,189,776 $ 178,573,500 $ 174,283,093 $ 159,866,724
126
Page 212
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 2
City of Dover
Changes in Net Position
Last Ten Fiscal Years
(Accrual basis of accounting)
Fiscal Year
2014 2013 2012 2011 2010 2009 2008 2007 2006 2005
Expenses
Governmental activities:
General government $ 1,288,977 $ 1,474,045 $ 1,180,327 $ 1,248,124 $ 1,510,308 $ 1,855,983 $ 1,384,276 $ 1,472,104 $ 836,668 $ 905,382
Public safety 19,219,986 17,989,463 17,638,304 16,848,343 16,357,692 15,929,187 15,120,737 14,509,849 13,879,609 12,533,566
Public Works 6,594,829 6,099,484 8,135,172 6,257,946 7,115,319 7,539,463 4,355,206 4,791,235 4,493,296 4,547,747
Library and recreation 2,942,800 2,313,048 2,377,363 2,731,492 2,265,205 2,417,236 2,108,664 1,875,872 1,309,601 1,706,743
Community and economic development 676,554 939,966 773,208 1,173,546 2,228,744 724,555 497,914 639,545 600,907 711,743
Central services 512,586 454,816 469,385 599,498 544,611 550,886 586,274 552,042 447,877 236,451
Financial administration 1,368,048 1,122,830 1,146,524 2,463,426 2,353,180 2,557,465 1,425,074 1,588,425 1,774,380 1,582,911
Other post-employment benefits 3,348,267 5,119,778 6,534,630 6,142,627 2,843,480 2,441,541 - - - -
Interest on long-term debt 122,812 114,785 90,161 75,397 78,581 87,491 82,657 106,815 118,130 129,352
Total governmental activities expenses 36,074,859 35,628,215 38,345,074 37,540,399 35,297,120 34,103,807 25,560,802 25,535,887 23,460,468 22,353,895
Business-type activities
Water and Sewer 11,397,992 10,905,358 11,068,607 10,912,722 11,971,445 11,196,913 10,387,198 9,846,771 9,263,236 8,678,186
Electric 74,481,048 74,595,585 77,625,673 90,296,244 90,940,056 94,475,940 88,442,048 88,297,987 58,620,196 56,384,796
Total business-type activities 85,879,040 85,500,943 88,694,280 101,208,966 102,911,501 105,672,853 98,829,246 98,144,758 67,883,432 65,062,982
Total primary government expenses 121,953,899 121,129,158 127,039,354 138,749,365 138,208,621 139,776,660 124,390,048 123,680,645 91,343,900 87,416,877
Program Revenues
Governmental activities:
Charges for services:
General government 2,137,574 2,463,437 4,043,168 1,503,243 1,307,296 1,426,972 1,603,935 1,683,817 1,428,996 1,209,067
Public safety 4,676,162 4,240,847 4,803,827 4,682,687 4,309,516 4,358,641 4,571,911 4,499,315 4,487,028 3,684,792
Public works 2,595,648 2,624,877 1,903,623 2,173,434 1,340,729 1,396,801 1,334,492 1,312,328 1,253,313 1,081,064
Library and recreation 699,622 656,001 632,824 632,861 650,283 715,404 788,875 1,100,412 549,959 447,948
Operating grants and contributions 2,159,616 2,914,696 2,654,051 5,032,926 3,813,842 2,758,194 2,511,244 3,108,545 3,156,369 2,267,722
Capital grants and contributions 1,226,559 2,107,444 6,292,303 856,338 169,130 1,090,838 647,724 790,612 500,103 1,983,669
Total governmental activities program revenues 13,495,181 15,007,302 20,329,796 14,881,489 11,590,796 11,746,850 11,458,181 12,495,029 11,375,768 10,674,262
(Continued)
127
Page 213
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
(Table 2 Continued - Changes in Net Position)
Fiscal Year
2014 2013 2012 2011 2010 2009 2008 2007 2006 2005
Program Revenues
Business-type activities:
Charges for services:
Water and Sewer 13,268,213 13,387,706 13,775,833 14,033,678 11,531,595 11,319,027 12,158,812 11,819,643 12,224,877 10,804,685
Electric 79,489,192 90,685,693 93,529,401 101,902,619 100,278,474 101,420,982 96,858,790 87,014,071 68,005,332 63,303,032
Capital Contributions 401,947 - 441,285 997,750 392,855 - 2,078,040 705,572 272,000 368,740
Total business-type activities program revenues 93,159,352 104,073,399 107,746,519 116,934,047 112,202,924 112,740,009 111,095,642 99,539,286 80,502,209 74,476,457
Total primary government program revenues 106,654,533 119,080,701 128,076,315 137,263,843 123,793,720 124,330,805 122,842,492 110,997,467 92,997,238 85,852,225
Net (expense)/revenue:
Governmental activities (22,579,678) (20,620,913) (18,015,278) (18,015,278) (23,706,324) (22,356,957) (22,356,957) (14,102,621) (13,040,858) (12,084,700)
Business-type activities 7,280,312 18,572,456 19,052,239 28,239,767 9,291,423 7,067,156 5,422,789 710,040 (17,642,549) 6,593,025
Total primary government net revenue (expense) (15,299,366) (2,048,457) 1,036,961 10,224,489 (14,414,901) (15,289,801) (16,934,168) (13,392,581) (30,683,407) (5,491,675)
General Revenues and Other Changes in Net Position
Governmental activities:
Property taxes 11,094,479 11,126,395 11,050,198 10,904,908 10,029,584 10,075,401 9,557,982 9,032,995 8,792,652 7,370,318
Transfer taxes 1,543,626 1,107,686 1,373,103 1,461,983 867,692 1,197,425 3,515,422 3,008,371 3,048,064 2,379,548
Gain (loss) on sale of capital assets - - - - - - - - - 3,750
Investment earnings 142,390 36,793 141,925 137,218 268,748 585,264 726,683 1,230,540 640,381 332,853
Transfers 8,500,000 10,491,718 8,300,796 8,856,000 7,306,120 5,533,055 7,166,269 5,385,000 6,338,741 6,611,024
Total governmental activities 21,280,495 22,762,592 20,866,022 21,360,109 18,472,144 17,391,145 20,966,356 18,656,906 18,819,838 16,697,493
Business-type activities:
Gain (loss) on sale of capital assets - - - - - - - - (127,477) (13,264)
Investment earnings 832,919 112,402 630,420 554,787 837,564 1,748,376 2,652,414 2,664,831 1,528,672 1,312,098
Transfers (8,500,000) (10,491,718) (8,300,796) (8,856,000) (7,306,120) (5,533,055) (7,166,269) (5,385,000) (6,338,741) (6,611,024)
Total business-type activities (7,667,081) (10,379,316) (7,670,376) (8,301,213) (6,468,556) (3,784,679) (4,513,855) (2,720,169) (4,937,546) (5,312,190)
Total primary government 13,613,414 12,383,276 13,195,646 13,058,896 12,003,588 13,606,466 16,452,501 15,936,737 13,882,292 11,385,303
Change in Net Position
Government activities (1,299,183) 2,141,679 2,850,744 3,344,831 (5,234,180) (4,965,812) (1,390,601) 4,554,285 5,778,980 4,612,793
Business-type activities (386,769) 8,193,140 11,381,863 19,938,554 2,822,867 3,282,477 908,934 (2,010,129) (22,580,095) 1,280,835
Total primary government $ (1,685,952) $ 10,334,819 $ 14,232,607 $ 23,283,385 $ (2,411,313) $ (1,683,335) $ (481,667) $ 2,544,156 $ (16,801,115) $ 5,893,628
128
Page 214
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 3
City of Dover
Fund Balances of Governmental Funds
Last Ten Fiscal Years
(Modified accrual basis of accounting)
Fiscal Year
2014 2013 2012 2011 2010 2009 2008 2007 2006 2005
General Fund
Reserved $ - $ - $ - $ - $ 315,580 $ 709,817 $ 528,145 $ 2,023,169 $ 2,158,007 $ 1,099,450
Unreserved - - - - 7,242,323 8,305,396 9,387,795 7,046,831 6,515,829 4,156,574
Non-spendable 207,884 227,457 198,175 191,567 - - - - - -
Restricted 129,476 131,237 83,356 85,070 - - - - - -
Committed 723,300 936,899 920,475 3,484,203 - - - - - -
Assigned 3,163,431 3,519,012 658,890 614,559 - - - - - -
Unassigned 3,435,079 3,391,714 3,007,983 3,385,209 - - - - - -
Total General Fund 7,659,170 8,206,319 4,868,879 7,760,608 7,557,903 9,015,213 9,915,940 9,070,000 8,673,836 5,256,024
All other governmental funds
Special revenue funds
Unreserved - - - - 872,309 881,332 5,180,097 5,248,929 2,829,793 2,984,929
Non-spendable 2,447 - 13,099 4,203 - - - - - -
Restricted 482,578 590,445 399,424 764,512 - - - - - -
Assigned - 123,349 171,381 289,221 - - - - - -
Total all other governmental funds 485,025 713,794 583,904 1,057,936 872,309 881,332 5,180,097 5,248,929 2,829,793 2,984,929
Total fund balances $ 8,144,195 $ 8,920,113 $ 5,452,783 $ 8,818,544 $ 8,430,212 $ 9,896,545 $ 15,096,037 $ 14,318,929 $ 11,503,629 $ 8,240,953
NOTE
The fiscal years prior to 2011 show fund balances as they were classified and reported prior to GASB 54.
129
Page 215
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 4
City of Dover
Changes in Fund Balances of Governmental Funds
Last Ten Fiscal Years
(Modified accrual basis of accounting)
Fiscal Year
2014 2013 2012 2011 2010 2009 2008 2007 2006 2005
Revenues
Fines $ 1,011,156 $ 912,004 $ 1,202,615 $ 1,665,496 $ 1,418,354 $ 1,323,041 $ 1,262,180 $ 1,314,246 $ 1,759,979 $ 1,117,440
Library revenue 498,553 471,065 475,822 444,455 465,387 514,458 517,697 989,006 451,705 346,652
Licenses and permits 2,952,015 2,548,913 2,816,866 2,417,363 2,424,768 2,599,948 2,916,749 2,689,348 2,465,845 2,251,091
Sanitation fees and rebates 2,595,648 2,624,877 1,903,623 2,173,434 1,340,729 1,396,801 1,333,436 1,293,399 1,253,313 1,081,064
Recreation 49,144 40,446 44,522 44,292 36,100 47,079 34,111 12,793 - -
Miscellaneous services 1,831,683 2,470,200 3,940,294 1,480,845 1,247,096 1,278,251 1,351,160 1,367,960 996,174 916,244
Taxes 12,655,035 12,333,520 12,462,532 12,366,891 10,897,276 11,272,826 13,073,404 12,041,366 11,840,716 9,749,866
Grants 3,416,319 5,119,089 8,909,758 5,551,175 4,482,259 3,513,365 3,148,194 4,550,607 3,919,800 2,812,082
Court of Chancery fees 1,034,460 917,700 863,220 766,340 675,390 738,240 883,880 929,120 792,280 710,380
Investment income 122,490 45,198 117,405 112,722 237,631 513,873 638,782 1,154,829 603,451 315,642
Total revenues 26,166,503 27,483,012 32,736,657 27,023,013 23,224,990 23,197,882 25,159,593 26,342,674 24,083,263 19,300,461
Expenditures
General government 1,271,523 1,107,122 1,093,772 1,348,911 1,525,854 1,661,742 1,319,774 1,000,622 836,419 902,139
Library services 1,697,982 5,514,217 13,518,569 4,369,578 1,951,347 2,150,585 1,391,974 1,253,300 1,162,301 1,144,289
Public safety 19,130,832 18,048,642 17,001,619 16,139,953 15,948,298 15,680,044 15,068,451 15,055,746 13,922,271 12,432,257
Public works 2,572,965 1,758,405 2,074,061 2,535,060 2,504,061 3,219,659 2,928,236 2,551,962 3,340,643 2,478,911
Recreational services 683,363 651,341 827,230 834,124 746,868 869,134 2,699,725 1,452,987 705,241 617,624
Streets and sanitation services 4,634,091 2,990,430 3,280,165 3,383,465 3,181,025 3,279,188 3,675,282 3,018,222 3,242,649 2,711,775
Engineering services - - - - - - - 314,728 289,208 253,299
Financial administration 1,002,539 909,877 902,009 866,314 895,570 1,009,240 1,055,619 829,002 725,963 687,450
Garage and stores 415,593 431,542 503,036 490,113 526,286 491,450 486,966 402,915 417,202 418,710
Insurance 272,895 241,395 198,241 203,343 197,723 199,643 176,947 165,584 153,202 168,430
Retiree health care lump sum 1,636,500 1,620,600 1,614,241 1,297,509 1,006,397 3,265,857 758,185 736,286 645,457 590,587
Employee pension unfunded liability 121,000 1,693,500 1,545,000 1,544,978 - - 134,775 402,204 - -
Street lights 774,533 878,760 986,430 968,562 956,860 937,013 917,438 624,243 545,426 534,682
Community and economic development 676,554 939,966 773,208 1,173,546 2,228,744 724,555 497,914 639,545 600,907 711,743
Miscellaneous - - - - - - - - - 16,000
(Continued)
130
Page 216
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
(Table 4 - Continued Changes in Fund Balances of Governmental Funds)
Fiscal Year
2014 2013 2012 2011 2010 2009 2008 2007 2006 2005
Expenditures
Debt service
Principal 429,239 296,003 275,000 270,000 260,000 365,000 350,000 368,384 464,480 490,171
Interest 122,812 73,071 52,734 65,225 68,410 77,319 87,468 96,644 107,959 121,350
Other charges (issuance of debt) - 1,029 27,255 - - - - - - -
Total expenditures 35,442,421 37,155,900 44,672,570 35,490,681 31,997,443 33,930,429 31,548,754 28,912,374 27,159,328 24,279,417
Excess of revenues
over(under) expenditures (9,275,918) (9,672,888) (11,935,913) (8,467,668) (8,772,453) (10,732,547) (6,389,161) (2,569,700) (3,076,065) (4,978,956)
Other financing sources (uses)
Bond proceeds - 2,648,500 851,500 - - - - - - -
Transfers in 11,458,445 12,666,208 10,959,204 12,420,329 9,156,575 12,683,925 12,369,176 8,316,722 8,850,767 8,965,067
Transfers out (2,958,445) (2,174,490) (2,658,408) (3,564,329) (1,850,455) (7,150,870) (5,202,907) (2,931,722) (2,512,026) (2,354,043)
Sale of capital assets - - - - - - - - - 3,750
Total other financing sources (uses) 8,500,000 13,140,218 9,152,296 8,856,000 7,306,120 5,533,055 7,166,269 5,385,000 6,338,741 6,614,774
Net change in fund balances $ (775,918) $ 3,467,330 $ (2,783,617) $ 388,332 $ (1,466,333) $ (5,199,492) $ 777,108 $ 2,815,300 $ 3,262,676 $ 1,635,818
Debt service as a percentage of
noncapital expenditures 1.74% 1.14% 1.07% 0.85% 1.05% 1.42% 1.49% 1.66% 2.25% 2.43%
Capital outlay included in total
expenditures (1) $ 3,777,578 $ 4,872,122 $ 13,927,288 $ 5,296,536 $ 2,434,391 $ 2,698,627 $ 4,559,625 $ 3,554,679 $ 3,523,649 $ 2,084,385
NOTES
(1) Capital outlay has been included in functional expenditures. Debt service as a percentage of non-capital expenditures excludes capital outlay expenditures.
131
Page 217
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 5
City of Dover
Governmental Activities Tax Revenues by Source
Last Ten Fiscal Years
(accrual basis of accounting)
Fiscal Property Transfer
Year Tax Tax Total
2014 $ 11,094,479 $ 1,543,626 $ 12,638,105
2013 11,126,395 1,107,686 12,234,081
2012 11,050,198 1,373,103 12,423,301
2011 10,904,908 1,461,983 12,366,891
2010 10,029,584 867,692 10,897,276
2009 10,075,401 1,197,425 11,272,826
2008 9,557,982 3,515,422 13,073,404
2007 9,032,995 3,008,371 12,041,366
2006 8,792,652 3,048,064 11,840,716
2005 7,370,318 2,379,548 9,749,866
NOTES
1. Property Tax rate $.3378 per $100 of 100% assessed value
(See Table 6 for tax rates) includes payments in lieu of taxes
farm land roll back and penalties.
2. Transfer Taxes equal 1.5% of the real property sales value.
3. Assessed value by major component not available. (See
Table 6 for total assessed value.)
132
Page 218
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 6
City of Dover, Delaware
Assessed and Estimated Actual Value
of Taxable Property
Last Ten Fiscal Years
REAL PROPERTY
Ratio of Direct
Less: Total Taxable Tax
Fiscal Total Assessed Exempt Total Taxable Estimated Value to Total Rate
Year Value Properties Assessed Value Actual Value Assessed Value Per $100
2014 $ 4,525,547,960 $ 1,365,654,100 $ 3,159,893,860 $ 4,525,547,960 69.82% $ 0.3378
2013 4,510,303,860 1,328,807,500 3,181,496,360 4,510,303,860 70.54% 0.3378
2012 4,469,369,160 1,300,061,400 3,169,307,760 4,469,369,160 70.91% 0.3378
2011 4,363,518,360 1,226,879,300 3,136,639,060 4,363,518,360 71.88% 0.3378
2010 4,139,869,700 1,232,858,580 2,907,011,120 4,139,869,700 70.22% 0.3300
2009 4,124,562,920 1,225,269,600 2,899,293,320 4,124,562,920 70.29% 0.3300
2008 3,406,762,915 616,277,700 2,790,485,215 3,406,762,915 81.91% 0.3300
2007 3,516,580,775 618,433,400 2,898,147,375 3,516,580,775 82.41% 0.3300
2006 3,146,043,800 618,735,300 2,527,308,500 3,146,043,800 80.33% 0.3300
2005 2,605,638,000 841,290,300 1,764,347,700 2,605,638,000 67.71% 0.4110
Source: Tax Assessor's Office, City of Dover.
NOTES
1. There is no tax on personal properties. Therefore, no figures are presented.
2. In 2003 the City changed assessed values to 100% of estimated actual values from 60%. In doing so, the
tax rate was lowered from $ .685 to $ .411 per $100. Had the tax rate been rolled back to a revenue
neutral rate, the rate would have been $ .3310 per $100. The revised rate represents an $ .08 increase.
3. In 2005, the City property values were reassessed, effective for tax year 2006. The tax rate was lowered
from $ .411 to $ .330 per $100. Had the tax rate been rolled back to a revenue neutral rate, the rate would
have been $ .310 per $100. The revised rate represents a $ .02 increase.
4 In 2010, the City property values were reassessed, effective for tax year 2011. The tax rate was increased
from $ .330 to $ .3378 per $100. Had the tax rate been rolled back to a revenue neutral rate, the rate
would have been $ .3108 per $100. The revised rate represents a $ .027 rate increase.
133
Page 219
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 7
City of Dover, Delaware
NOTES Property Tax Rates - All Direct and Overlapping
Governments with the Capital School District
1. Section 48 of the City of (Per $100 of Assessed Value)
Dover charter provides Last Ten Fiscal Years
that the amount of money
to be raised through
property taxes shall not
exceed 2% of the total
taxable assessment. Direct Overlapping
City Capital Vo-Tech Total
2. Kent County Property Fiscal of Kent School School Direct &
tax rates reflect the 1987 Year Dover County District District Overlapping
reappraisal of properties
in Kent County. 2014 $ 0.3378 $ 0.300 $ 1.850 $ 0.1372 $ 2.625
2013 0.3378 0.300 1.909 0.1372 2.684
3. The City of Dover reassessed 2012 0.3378 0.300 1.832 0.1351 2.605
property values and "rolled 2011 0.3378 0.300 1.832 0.1351 2.605
back" the tax rate in 2006. 2010 0.3300 0.310 1.769 0.1304 2.539
2009 0.3300 0.310 1.543 0.1219 2.305
4. In 2010, the City property 2008 0.3300 0.250 1.480 0.1219 2.182
values were reassessed, 2007 0.3300 0.250 1.534 0.1160 2.230 *
effective for tax year 2011 2006 0.3300 0.250 1.459 0.1180 2.157 *
Tax rate increased to $ .3378 2005 0.4110 0.250 1.403 0.0887 2.153 *
Sources: Tax Assessor's Office - City
Receiver of Taxes Office - Kent County
* Corrected Capital School District & Vo-tech tax rates
Property Tax Rates - FY 2014
All Direct & Overlapping Governments
0.137
0.338
0.300
1.850
City of Dover Kent County Capital School Vo-Tech School
134
Page 220
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 8
City of Dover, Delaware
Principal Tax Payers
Current Year and Nine Years Ago
PERCENTAGE PERCENTAGE
OF TOTAL OF TOTAL
2014 TAXABLE 2005 TAXABLE
ASSESSED ASSESSED ASSESSED ASSESSED
TAX PAYERS VALUATION RANK VALUATION VALUATION RANK VALUATION
Dover Downs Prop, Inc. $146,847,600 1 4.65% $87,257,686 1 4.95%
Dover Mall LP/Dover Commons 87,751,600 2 2.78% 45,018,200 2 2.55%
Dover Medical Center 27,270,100 3 0.86% - - -
Dover South Coast Partnership 25,035,100 4 0.79% 9,777,500 9 0.55%
Kraft-General Foods Corp. 19,565,300 5 0.62% 31,425,800 3 1.78%
Robino Bay Court Plaza 14,400,000 6 0.46% 6,593,000 - 0.37%
Berks City Real Estate LLC 13,492,400 7 0.43% 7,635,700 - 0.43%
Millers Dover Downs 13,463,600 8 0.43% 4,632,200 - 0.26%
G & I VA Dover Country Club LLC 13,176,500 9 0.42% 7,184,200 - 0.41%
McKee Road Business Park LLC 12,774,400 10 0.40% 8,821,700 - 0.50%
Del-Homes Catalog Group - - - 9,241,600 10 0.52%
Dover Wipes - - - 20,965,800 4 1.19%
K.W. Lands/Sheraton/Hampton - - - 9,987,300 8 0.57%
Playtex Apparel Inc. - - - 10,812,400 7 0.61%
Energizer(was Playtex Products Inc.) - - - 13,724,600 5 0.78%
Woodmill Capital Advisors LLC - - - 12,367,200 6 0.70%
$373,776,600 11.84% $285,444,886 16.17%
Source: Tax Assessor's Office, City of Dover
135
Page 221
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 9
City of Dover, Delaware
Property Tax Levies
and Collections
Last Ten Fiscal Years
Total Collected Within Collection Collected in Total Collection
Fiscal Tax the Fiscal Year as Percentage Subsequent Collections as Percentage
Year Levy of the Levy of Levy Years to Date of Levy
2014 $ 10,696,886 $ 10,493,954 98.1% $ - $ 10,493,954 98.10%
2013 10,594,623 10,398,888 98.2% 181,590 10,580,478 99.87%
2012 10,549,631 10,280,930 97.5% 263,665 10,544,595 99.95%
2011 10,481,734 10,166,681 97.0% 310,913 10,477,594 99.96%
2010 9,525,034 9,314,327 97.8% 207,790 9,522,117 99.97%
2009 9,512,522 9,206,158 96.8% 305,439 9,511,597 99.99%
2008 9,074,777 8,937,384 98.5% 137,294 9,074,678 100.00%
2007 8,448,462 8,242,898 97.6% 205,557 8,448,455 100.00%
2006 8,287,536 8,081,411 97.5% 206,125 8,287,536 100.00%
2005 7,109,977 6,941,217 97.6% 168,760 7,109,977 100.00%
Source: City of Dover Assessor & Customer Service Reports.
Property Taxes Levied
Last Ten Fiscal Years
$12
$10
Millions
$8
$6
$4
$2
$‐
2014 2013 2012 2011 2010 2009 2008 2007 2006 2005
NOTES
1. Section 48 of the City of Dover charter provides that the maximum budget to be raised through
property taxes shall not exceed 2% of the total taxable assessment.
2. Total Tax Levy represents the annual tax billings, quarterly billings and adjustments from tax
appeals.
3. The table excludes payments in lieu of taxes and farm land roll back taxes.
136
Page 222
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 10
City of Dover
Ratios of Outstanding Debt by Type
Last Ten Fiscal Years
Governmental Activities Business-type Activities
General Water/Sewer Electric Total Percentage
Fiscal Obligation Capital Revenue Revenue Capital Primary of Personal Per
Year Bonds Leases Bonds Bonds Leases Government Income Capita Population
2014 $ 4,049,758 $ - $ 14,412,347 $ 23,940,000 $ - $ 42,402,105 5.4% 1,130 37,540
2013 4,478,997 - 10,926,717 26,110,000 - 41,515,714 5.1% 1,138 36,492
2012 2,085,815 - 10,865,354 27,995,025 - 40,946,194 5.0% 1,129 36,267
2011 1,499,143 - 7,913,384 30,033,446 - 39,445,973 4.9% 1,070 36,047
2010 1,758,971 - 3,765,547 34,543,730 - 40,068,248 5.7% 1,112 36,559
2009 2,008,800 - 4,126,124 36,690,524 - 42,825,448 6.3% 1,200 35,997
2008 2,363,628 - 4,769,332 16,439,872 - 23,572,832 3.7% 690 35,503
2007 2,703,457 - 5,391,320 18,115,568 - 26,210,345 4.1% 807 34,689
2006 3,038,286 - 6,752,131 19,741,258 68,892 29,600,567 4.7% 914 33,965
2005 3,363,115 152,864 8,087,613 21,496,483 161,836 33,261,911 5.3% 1,037 33,389
Source: City of Dover Financial Records
Population Source: Delaware Population Consortium Annual Population Projections
137
Page 223
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 11
City of Dover, Delaware
Ratio of Net General Obligation Bonded Debt
To Assessed Value and Net Bonded Debt Per Capita
Last Ten Fiscal Years
Ratio
of Net Net
Net Bonded Bonded
Taxable Gross Net Debt To Debt
Fiscal Assessed Bonded Bonded Assessed Per
Year Population Value Debt Debt Value Capita
2014 37,540 $3,159,893,860 $ 4,049,758 $ 4,049,758 0.13% 107.88
2013 36,492 3,181,496,360 4,478,997 4,478,997 0.14% 122.74
2012 36,267 3,169,307,760 2,085,815 2,085,815 0.07% 57.51
2011 36,047 3,136,639,060 1,499,143 1,499,143 0.05% 41.59
2010 36,559 2,907,011,120 1,550,000 1,550,000 0.05% 42.40
2009 35,997 2,899,293,320 1,550,000 1,550,000 0.05% 43.06
2008 35,503 2,790,485,215 2,080,000 2,080,000 0.07% 58.59
2007 34,689 2,898,147,375 2,445,000 2,445,000 0.09% 70.48
2006 33,965 2,527,308,500 2,795,000 2,795,000 0.10% 82.29
2005 33,389 1,764,347,700 3,140,000 3,140,000 0.12% 94.04
Source: City of Dover Financial Records, Tax Assessor’s Office and Delaware Population Consortium Annual
Population Projections.
NOTES
1. This table includes all long-term general obligation bonded debt only. The Enterprise Funds have
no general obligation debt.
2. Assessed value reflects the net billable tax base and does not include the exempt value,
exemption for Senior Citizens and exemption for disability.
138
Page 224
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
.
Table 12
City of Dover, Delaware
Ratio of Annual Debt Service Expenditures for
General Bonded Debt to Total General Expenditures
Last Ten Fiscal Years
Ratio of
Debt Service
Total Total to Total
Fiscal Debt General General
(1)
Year Principal Interest Service Expenditures Expenditures
2014 $ 429,239 $ 122,812 $ 552,051 $ 39,646,120 1.39%
2013 296,003 73,071 369,074 40,517,512 0.91%
2012 275,000 52,734 327,263 47,743,864 0.69%
2011 270,000 65,225 335,225 38,898,945 0.86%
2010 260,000 68,410 328,410 32,786,465 1.00%
2009 365,000 77,319 442,319 33,766,292 1.31%
2008 350,000 87,468 437,468 35,703,156 1.23%
2007 345,000 96,232 441,232 34,651,840 1.27%
2006 335,000 103,718 438,718 30,169,206 1.45%
2005 330,000 110,371 440,371 27,912,865 1.58%
Source: City of Dover Financial Records.
NOTES
1. The General Expenditures include all operating items, capital items and debt service.
139
Page 225
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 13
City of Dover, Delaware
Computation of Direct and Overlapping Debt
with the Capital School District
June 30, 2014
Percentage Amount
Net Debt Applicable to Applicable to
Jurisdiction Outstanding City of Dover City of Dover
City of Dover $ 4,049,758 100% $ 4,049,758
(1)
Kent County 47,453,047 6% 2,847,183
(2)
Capital School District 69,989,915 -
TOTAL $ 121,492,720 $ 6,896,941
Sources: City of Dover Financial Records, Kent County Levy Court - Accounting Department and
Capital School District - Administration Department.
NOTES
1. Kent County: Total debt for Kent County is $47,453,047 as of June 30, 2014. Although,
Kent County's bonds are general obligation bonds, $42,549,433 is payable from the
Kent County Sewer Fund(s) or other committed sources.
2. Capital School District: As of June 30, 2014 the net outstanding debt was $69,989,915.
Percentage and amount applicable to the City is not available.
140
Page 226
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 14
City of Dover, Delaware
Computation of Legal Debt Margin
Last Ten Fiscal Years
(amounts expressed in thousands)
Fiscal Year
2014 2013 2012 2011 2010 2009 2008 2007 2006 2005
Debt Limit $ 157,995 $ 159,075 $ 156,429 $ 155,838 $ 144,341 $ 144,965 $ 697,621 $ 724,537 $ 631,827 $ 441,087
Net (Taxable) Assessed Value on Books 3,159,894 3,181,496 3,169,308 3,136,639 2,907,011 2,899,293 2,790,485 2,898,147 2,527,309 1,764,348
Total net debt applicable to limit 4,050 4,479 1,550 1,820 2,080 2,445 2,795 3,140 3,475 3,805
Legal Debt Margin $ 153,945 $ 154,302 $ 154,288 $ 142,521 $ 142,885 $ 695,176 $ 721,742 $ 629,848 $ 437,612 $ 429,899
Total Net Debt applicable to limit
as a percentage of debt limit 2.56% 2.83% 1.00% 1.26% 1.44% 0.35% 0.39% 0.50% 0.79% 0.89%
Legal Debt Margin Calculation for Fiscal Year 2013
Net (Taxable) Assessed Value on Books $ 3,159,894
Debt Limit - 5 Percent of Total Assessed Value $ 157,995
DEBT
(For which the City's full faith and credit has been pledged)
Gross Bonded Debt 4,050
LEGAL DEBT MARGIN $ 153,945
Source: City of Dover Financial Reports, City of Dover Charter, Section 50(b), and Tax Assessor's Office
July 2009 the Charter was amended and the debt limit was reduced from 25% of the total assessed value to 5%.
141
Page 227
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 15
City of Dover, Delaware
Revenue Bond Coverage - Electric Revenue Bonds
Last Ten Fiscal Years
Available
Fiscal Gross Operating For Debt Debt Service Requirements of Each Fiscal Year
Year Revenue Expenses Service Principal Interest Total Coverage
2014 $ 79,476,865 $ 68,594,189 $ 10,882,676 $ 2,170,000 $ 1,131,854 $ 3,301,854 3.30
2013 90,876,162 68,546,508 22,329,654 2,110,000 1,205,554 3,315,554 6.73
2012 93,650,277 71,607,021 22,043,256 2,060,000 1,260,054 3,320,054 6.64
2011 102,734,764 84,195,802 18,538,962 2,370,000 1,609,192 3,979,192 4.66
2010 100,316,323 86,089,451 14,226,872 2,260,000 1,716,134 3,976,134 3.58
2009 101,562,292 89,853,449 11,708,843 1,840,000 1,753,447 3,593,447 3.26
2008 97,354,991 82,132,360 15,222,631 1,780,000 828,076 2,608,076 5.84
2007 87,606,858 83,006,505 4,600,353 1,730,000 859,048 2,589,048 1.78
2006 68,377,892 53,839,945 14,537,947 1,855,000 910,256 2,765,256 5.26
2005 63,467,514 51,505,300 11,962,214 1,335,000 1,115,728 2,450,728 4.88
Source: City of Dover Financial Records.
NOTES
1. Coverage required by the bond resolution is 1.25. 5. In August 2004, the City issued Electric Revenue refunding
bonds in the amount of $22,535,000 to refund the
2. Calculation of gross revenue for fiscal year 2013 is as outstanding Electric Revenue Bonds Series 1990 and
follows: Electric Revenue Refunding Bonds Series 1993.
Gross Revenue:
Operating Revenues $ 79,474,753 6. In July 2008, the City issued Electric Revenue bonds in the
Interest Earned-Operating Funds 2,112 amount of $22,200,000. Fiscal year 2009 includes $1,026,999
Total Gross Revenue $ 79,476,865 of interest related to this bond issue.
3. Direct operating expenses do not include 7. In November 2011, the City issued Electric Revenue
depreciation expense. Refunding Bonds in the amount of $8,810,000 to refund the
2004 Series. This refunding reduced the principal payable
4. Figures presented in this table compare the net revenue by $2,620,000.
available for debt service to the debt service
requirements of the same fiscal year.
142
Page 228
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 16
City of Dover, Delaware
Revenue Bond Coverage - Water/Wastewater Bonds
Last Ten Fiscal Years
Maximum Requirements
Net Revenue Maximum
Direct Available Debt
Fiscal Gross Operating For Debt Service Actual
Year Revenue Expenses Service Requirement Coverage
2014 $ 13,307,253 $ 9,326,405 $ 3,980,848 $ 1,132,806 3.51
2013 13,282,782 8,841,757 4,441,025 1,019,315 4.36
2012 13,647,145 9,063,553 4,583,592 993,837 4.61
2011 13,758,048 9,222,105 4,535,943 416,423 10.89
2010 11,204,911 10,319,728 885,183 416,423 2.13
2009 11,067,901 9,510,814 1,557,087 797,708 1.95
2008 11,594,402 8,763,407 2,830,995 797,748 3.55
2007 12,294,847 8,242,898 4,051,949 797,748 5.08
2006 12,372,563 7,805,396 4,567,167 1,551,228 2.94
2005 10,619,688 7,223,283 3,396,405 1,553,713 2.19
Source: City of Dover Financial Records.
NOTES
1. Coverage required by bond resolution is 1.20.
2. The maximum debt service requirement presented above covers all revenue bond
requirements. Rates were increased in 2011 for debt service coverage on multi-year
projects.
3. Direct operating expenses do not include depreciation expense for coverage purposes as
per the bond indenture.
4. In October 2003, the City issued Water and Sewer Revenue Bonds in the amount of
$7,980,000. These bonds were issued to fully defease Water and Wastewater Revenue
Bond Series 1986 B and to partially defease Water and Wastewater Revenue Bond Series
1993 and Series 1993 A and to provide approximately $1,600,000 for future capital projects.
5. In Fiscal year 2013, various capital projects were completed. These capital projects were
financed by three state revolving fund loans issued in 2009, 2010 & 2011 in the amount of
$5.9 million, $2.4 million and $0.8 million respectively, resulting in an increase in debt
service.
6. In Fiscal year 2014, the City issued Water and Sewer Revenue Bonds in the amount of
$6,125,000. These bonds were issued to refund the Series 2013 Water and Wastewater
Revenue bonds and provide $4,005,960 for two capital projects.
143
Page 229
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 17
City of Dover, Delaware
Demographic and Economic Statistics
Last Ten Calendar Years
Per Capita
Personal Personal Median School Unemployment
Year Population Income Income Age Enrollment Rate
2014 37,540 $ 788,039,680 $ 20,992 29.8 6,527 6.4%
2013 36,492 821,361,936 22,508 31.1 6,344 9.6%
2012 36,267 828,258,924 22,697 33.2 6,984 9.3%
2011 36,047 818,158,759 22,379 31.3 7,185 9.9%
2010 36,559 712,212,015 19,445 32.9 7,117 10.2%
2009 35,997 712,212,015 19,445 32.9 6,996 10.2%
2008 35,503 702,100,615 19,445 32.9 6,977 5.7%
2007 34,689 675,422,075 19,445 32.9 6,973 3.8%
2006 33,965 660,391,090 19,445 32.9 6,956 2.9%
2005 33,389 658,368,810 19,445 32.9 6,882 3.2%
Population Source: Delaware Population Consortium Projection Series
Personal Income Source: Estimation based on Population times Per Capita Personal Income
Per Capital Personal Income and Median Age Sources: 2011-2013 American Community Servey 3-Year Estimate - Dover, DE
Capital School Enrollment Source: includes kindergarten through 12th grade.
Unemployment Rate Source: Delaware Department of Labor Statistics adjusted yearly average
144
Page 230
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 18
City of Dover, Delaware
Major Employers
Current Year and Nine Years Ago
2014 2005
Percentage of Percentage of
Name Numbers of Total City Number of Total City
Employees Rank Employment Employees Rank Employment
(1)
Dover Air Force Base 6,400 1 31.8% 8,900 1 31.2%
(2) (3)
State of Delaware 4,500 2 22.4% 8,791 2 30.8%
(2)
Bayhealth Medical Center 3,282 3 16.3% 2,754 4 9.6%
Dover Downs Co., Inc. 1,409 4 7.0% 896 7 3.1%
(3)
Dover Mall LP 1,000 5 5.0% 3,200 3 11.2%
Capital School District 1,000 7 5.0% 750 8 2.6%
Delaware State University 1,112 6 5.5% 1,150 5 4.0%
Kraft Foods Inc. 606 8 3.0% 621 9 2.2%
Energizer Personal Care (Playtex Produ 490 9 2.4% 1,105 6 3.9%
City of Dover 330 10 1.6% 378 11 1.3%
20,129 28,545
Source: City Economic Development Office
NOTES
1. Dover Air Force Base total includes active duty, reservists and civilian employees.
2. Number of employees working in Kent County.
3. Figures estimated by Employer
145
Page 231
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 19
City of Dover
Full-Time Equivalent City Government Employees by Function
Last Ten Fiscal Years
2014 2013 2012 2011 2010 2009 2008 2007 2006 2005
Assessor 3.0 3.0 3.0 3.0 4.5 4.5 4.5 3.0 2.0 2.0
City Clerk 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0
City Manager 4.0 3.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 3.0
Customer Services 15.0 14.0 14.0 15.0 16.0 16.0 16.0 16.0 14.0 16.0
Delaware Prevention Network - - - - - - - - - 1.0
Facilities Management 7.0 9.0 12.0 13.0 13.0 13.0 13.0 12.0 12.0 13.0
Finance 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0
Fire 8.0 6.0 6.0 6.0 6.0 6.0 6.0 6.0 6.0 5.5
Fleet Maintenance 6.0 6.0 6.0 6.0 6.0 6.0 6.0 6.0 6.0 6.0
Human Resources 3.0 3.0 3.0 3.0 4.0 4.0 4.0 4.0 3.5 3.5
Information Technology 5.0 5.0 5.0 7.0 8.0 8.0 8.0 8.0 8.0 8.0
Library 13.0 13.0 12.0 17.5 18.0 18.0 18.0 17.0 17.0 17.0
Mayor 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Parks and Recreation 5.0 5.0 6.0 8.0 8.0 8.0 8.0 5.0 5.0 5.0
Police Civilian 31.0 29.0 29.0 29.0 29.0 29.0 29.0 29.0 29.0 29.0
Police Law Enforcement 93.0 93.0 93.0 91.0 90.0 93.0 93.0 91.0 90.0 87.0
Procurement & Inventory aka Central Services 4.0 4.0 6.0 6.0 8.0 8.0 8.0 8.0 8.0 7.0
Public Services, Administration 5.0 6.0 5.0 4.0 4.0 4.0 5.0 4.0 4.0 4.0
Public Services, Inspections 6.0 7.0 7.0 7.0 7.0 7.0 16.0 15.0 15.0 14.5
Public Services, Life Safety 3.0 3.0 3.0 4.0 4.0 4.0 - - - -
Public Services, Economic Development 3.0 3.0 3.0 3.0 3.0 3.0 - - - -
Public Services, Weed and Seed - - - - - - - - 1.0 1.0
Planning 4.5 4.5 5.0 5.0 6.0 6.0 5.0 5.0 4.0 3.0
Code Enforcement 5.0 4.0 4.0 4.5 5.0 5.0 - - - -
Community Development 0.5 0.5 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Public Works, Grounds Maintenance 14.0 14.0 14.0 15.0 16.0 16.0 16.0 16.0 16.0 15.0
Public Works, Sanitation 11.0 11.0 13.0 12.0 13.0 13.0 13.0 13.0 13.0 13.0
Public Works, Streets 8.0 10.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0 11.0
Public Works E & I - - - - - - - - - 3.0
General Fund Total 270.0 269.0 279.0 289.0 298.5 301.5 298.5 288.0 283.5 281.5
Public Utilities, Electric Administration 3.0 3.0 4.0 4.0 4.0 4.0 4.0 3.0 3.0 3.0
Public Utilities, Electric Engineering 10.0 10.0 10.0 10.0 12.5 12.5 12.5 20.5 20.5 19.5
Public Utilities, Electric System OPS 5.0 5.0 5.0 5.0 5.0 5.0 5.0 - - -
Public Utilities, Electric Meter Reading 3.0 3.0 3.0 3.0 4.0 4.0 5.0 5.0 5.0 5.0
Public Utilities, Electric Transmission and Distribu 24.0 24.0 25.0 25.0 28.0 28.0 28.0 29.0 29.0 29.0
Electric Fund Total 45.0 45.0 47.0 47.0 53.5 53.5 54.5 57.5 57.5 56.5
Public Utilities, Construction 3.0 5.0 6.0 6.0 7.0 7.0 7.0 8.0 8.0 8.0
Public Utilities, Wastewater Engineering 5.0 6.0 6.0 6.0 8.0 8.0 8.0 3.0 3.0 -
Public Utilities, Wastewater T & D 11.0 10.0 10.0 9.0 11.0 11.0 11.0 11.0 11.0 9.5
Public Utilities, Water T & D 4.0 5.0 4.0 4.0 5.0 5.0 5.0 5.0 5.0 4.5
Public Utilities, Water Treatment Plant 11.0 10.0 10.0 10.0 10.0 10.0 10.0 9.0 8.0 8.0
Water Meter Reading - - - - 1.0 1.0 1.0 1.0 1.0 1.0
Water/Wastewater Fund Total 34.0 36.0 36.0 35.0 42.0 42.0 42.0 37.0 36.0 31.0
Total Full-Time Equivalents 349.0 350.0 362.0 371.0 394.0 397.0 395.0 382.5 377.0 369.0
Source: City of Dover Budget
146
Page 232
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 20
City of Dover, Delaware
Operating Indicators and Capital Assets Used in Operations
Last Ten Fiscal Years
June 30, 2014 June 30, 2013 June 30, 2012 June 30, 2011 June 30, 2010 June 30, 2009 June 30, 2008 June 30, 2007 June 30, 2006 June 30, 2005
Date of Incorporation Feb. 16, 1829 Feb. 16, 1829 Feb. 16, 1829 Feb. 16, 1829 Feb. 16, 1829 Feb. 16, 1829 Feb. 16, 1829 Feb. 16, 1829 Feb. 16, 1829 Feb. 16, 1829
Land area - Acres 14909.33 14,909.33 14,909.33 14,909.33 14,909.33 14,904.90 14,904.90 14,914.27 14,674.58 14,714.60
Land area - Square Miles 23.29 23.29 23.29 23.29 23.29 22.586 22.586 23.303 22.929 22.991
Total Miles of Street 164.49 164.08 162.81 158.94 159.62 159.62 159.62 155.62 153.76 152.96
City Maintained Miles of Streets 105.14 104.73 103.46 101.59 100.27 100.27 100.27 96.27 94.41 93.61
State Maintained Miles of Streets 53.35 59.35 59.35 57.35 59.35 59.35 59.35 59.35 59.35 59.35
Dover Population - U. S. Census data 37,089 36,047 36,047 36,047 32,043 32,043 32,043 32,043 32,043 32,043
Dover Population - City Count 37,366 36,492 36,267 36,047 36,559 35,997 35,503 34,689 33,965 33,389
Registered Voters 22,779 21,998 22,362 21,454 21,897 21,897 20,181 19,084 19,502 18,714
Electric Utility:
Generating Units 4 4 4 4 4 4 4 4 4 4
Co-Generating Unit 1 1 1 1 1 1 1 1 0 0
5 5 5 5 5 5 5 5 4 4
Generating Capacity 175 mw 175 mw 175 mw 175 mw 175 mw 175 mw 176 mw 176 mw 175 mw 175 mw
Co-Generating Capactiy 16 mw 16 mw 16 mw 16 mw 16 mw 16 mw 16 mw 16 mw
191 mw 191 mw 191 mw 191 mw 191 mw 191 mw 192 mw 192 mw 175 mw 175 mw
Area of Service 68 sq. mi. 68 sq. mi. 68 sq. mi. 68 sq. mi. 68 sq. mi. 68 sq. mi. 68 sq. mi. 68 sq. mi. 68 sq. mi. 68 sq. mi.
Substations 15 15 15 15 15 15 15 15 16 16
High Peak Load 164.162 mw 171 mw 172 mw 162.6 mw 164.082 mw 155.656 mw 175 mw 176 mw 160 160
Customers:
Residential 19,900 19,990 19,908 19,782 19,785 19,682 19,137 18,578 18,297 17,867
Commercial 3,412 3,412 3,354 3,386 3,370 3,497 3,664 3,422 3,280 2,813
Primary 37 37 39 38 36 37 37 36 32 32
Vapor Lights Only 811 811 811 820 843 850 880 872 867 867
69 KV Industrial 5 4 4 4 4 4 4 4 4 4
Municipal - Total number of meters 0 0 0 0 0 0 0 0 149 149
Total Customers Sales $ $78,179,196 $88,416,208 $91,947,980 $99,513,157 $98,081,648 $99,642,490 $94,037,212 $83,109,810 $63,844,353 $60,170,424
Total Customers Sales kWh 720,874,705 725,895,800 710,327,722 734,102,972 708,530,322 719,949,121 731,024,065 734,072,008 736,810,231 731,635,019
PowerSupply
$ $55,822,253 $55,367,147 $58,758,032 $68,852,937 $72,508,956 $73,549,910 $68,648,786 $70,579,991 $42,293,895 $39,628,388
kWh 733,775,177 735,175,000 738,190,000 768,254,000 751,250,000 751,171,000 782,081,000 788,824,000 781,466,220 767,750,050
Fire Department:
Stations 2 2 2 2 2 2 2 2 2 2
Officers 8 8 8 8 8 8 8 8 8 8
Firemen - Membership (Volunteers-Active) 160 100 100 100 120 80 100 100 100 100
Equipment 15 15 15 14 14 14 18 14 14 11
147
Page 233
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 20 – Continued
June 30, 2014 June 30, 2013 June 30, 2012 June 30, 2011 June 30, 2010 June 30, 2009 June 30, 2008 June 30, 2007 June 30, 2006 June 30, 2005
Parks and Recreation:
Major Parks 3 3 3 3 3 3 3 3 3 3
Small Parks 24 24 24 22 22 22 22 22 22 22
Police Department:
Station 1 1 1 1 1 1 1 1 1 1
Substation 0 0 0 0 0 0 0 0 0 0
Uniformed Personnel 94 93 93 93 90 92 92 90 88 87
Automobiles 77 75 78 67 66 66 66 66 71 79
Motorcycles 7 7 7 7 7 7 7 5 5 5
Motor Boats 0 0 0 1 1 1 1 1 1 1
Bicycles 12 12 12 4 4 4 4 4 4 4
Specialty Vehicles 7 7 7 7 7 6 6 6 6 5
Trailers 2 2 2 3 3 3 3 4 4 3
Public Library:
Books 100,262 97,801 93,050 103,091 138,931 121,312 119,392 120,203 111,496 101,631
Audiovisual Materials (VCRs, DVDs,
CDs, Cassettes, Recorded Books) 21,008 16,929 15,265 14,409 15,572 15,356 11,917 11,507 7,171 10,138
Members 37,531 34,308 32,717 33,466 36,534 39,354 37,587 37,036 39,202 48,626
Magazines Subscriptions 191 187 217 178 201 193 287 359 359 359
Newspapers 10 11 11 19 19 19 29 15 12 12
Circulation of Books 463,113 444,333 407,611 400,130 375,632 428,633 408,827 400,336 398,666 398,842
Electronic Downloads - Books 17,219 11,770 2,635 - - - - - - -
Water Utility:
Supply - Wells 22 22 22 22 22 22 22 22 22 22
Storage Tanks 6 6 6 6 6 6 6 6 6 6
Total Storage Capacity (Gallons) 3,750,000 3,750,000 3,750,000 3,750,000 3,750,000 3,750,000 3,750,000 3,750,000 3,750,000 3,750,000
Water Mains (miles) 223.15 222.3 217.5 miles 215.7 miles 215.7 miles 215.7 miles 196 miles 176 miles 176 miles 185 miles
Average Day (Gallons Pumped) 4,197,984 4,245,153 4,405,923 4,656,334 4,474,063 4,429,115 4,974,526 4,721,174 5,218,000 4,898,000
Peak Day (Gallons) 6,305,000 7,169,000 8,620,000 8,620,000 6,756,000 8,058,000 9,278,000 8,672,000 8,358,000 8,421,000
Water Production (Gallons Pumped) 1,532,264,000 1,553,727,000 1,608,161,895 1,699,562,000 1,633,033,000 1,616,627,000 1,815,702,000 1,869,585,000 1,904,666,300 1,788,000,000
Total Water Consumption (Gallons Billable) 1,374,855,000 1,345,432,000 1,455,934,265 1,539,590,000 1,466,943,000 1,531,526,000 1,554,000,000 1,640,082,000 1,641,119,000 1,580,677,000
Avearge Day (Gallons Billable) 3,766,726 3,686,115 3,988,861 4,218,055 4,019,022 4,195,962 4,257,534 4,493,375 4,496,216 4,330,622
Number of Metered Customers 12,341 12,373 12,385 12,330 13,863 13,375 13,229 11,962 11,764 11,625
Number of New Connections 0 0 55 0 488 146 284 198 139 475
Wastewater Utility:
Pumping Stations 40 40 40 42 42 42 42 42 38 34
Wastewater Mains 187.59 miles 186.87 miles 186.87 miles 185 miles 185 miles 185 miles 185 miles 185 miles 185 miles 160 miles
Average Day (Gallons Pumped) 3,415,901 4,312,742 4,379,033 4,230,819 5,385,060 4,220,493 4,277,219 4,755,479 4,715,498 5,122,685
Peak Day (Gallons Pumped) Not Measured Not Measured Not Measured Not Measured Not Measured Not Measured Not Measured Not Measured Not Measured 5,983,000
Wastewater Discharge (Gallons Pumped) 1,246,804,000 1,574,151,000 1,602,726,000 1,544,249,000 1,965,547,000 1,540,480,000 1,561,185,000 1,735,750,000 1,721,156,750 1,869,780,000
Wastewater Discharge (Gallons Billable) 17,861,000,000 1,242,238,000 1,316,656,000 1,303,587,000 1,328,195,000 1,410,347,000 1,458,043,000 1,467,498,000 1,460,882,000 1,411,324,000
Average Day (Gallons Billable) 3,415,901 3,403,392 3,607,277 3,571,471 3,638,890 3,863,964 3,994,638 4,020,542 4,002,416 3,866,641
Number of New Connections 0 5 55 0 488 146 Not Available Not Available Not Available 350
Water Treatment Plant:
Capacity 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD 4.6 MGD
Sales to Customers:
Water Fees $4,459,808 $4,551,840 $4,707,918 $4,945,385 $4,274,966 $4,070,523 $4,203,972 $4,250,634 $4,289,413 $3,791,254
Wastewater Fees $3,562,400 $3,564,615 $3,722,985 $3,694,020 $3,015,856 $2,351,885 $2,589,539 $2,619,013 $2,605,428 $2,719,577
Wastewater Adjustment $2,930,333 $2,926,616 $3,050,127 $3,058,656 $3,100,547 $3,733,644 $4,109,166 $3,854,100 $3,865,683 $2,611,290
Sources: Various City departments
148
Page 234
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 21
City of Dover, Delaware
Summary of Insurance
as of June 30, 2014
PROTECTION
TYPE OF COVERAGE
LIMIT IN DOLLARS
Property
Blanket Building & Contents $10,000 Deductible
(Special Form, RC, Agreed Amount) $157,343,818
Earthquake $ 2,000,000 $50,000 Deductible
Flood Zones X or C $ 2,000,000 $50,000 Deductible
Flood Zones
(Zones unidentifiable) $50,000 Deductible
Zones located A, B Shaded X, V &
D are excluded $100,000
Blanket Business Earnings
& Expense $200,000
Accounts Receivable $250,000
Civil Authority - 30 days
Claims Expense (Inv./Appraisals) $ 25,000
Covered Leasehold Interest $100,000
Debris Removal $250,000
Deferred Payments $ 25,000
Electronic Vandalism $ 10,000
EDP Data & Media $ 50,000 $1,000 Deductible
Employee Tools ($2,500 item) $ 25,000
Expediting Expenses $250,000
Exhibitions (Property Damage) $ 50,000
Extra Expense $ 25,000
Fine Arts $250,000
Fire Dept. Services Charge – Included -
Fungus, Wet Rot, Bacteria $ 25,000
Furs, Fur Garments $ 25,000
Jewelry, gold, Silver, Platinum $ 25,000
Green Bldg. Alternatives $ 25,000
Loss of Master Key $ 25,000
Newly Acquired or Constructed -
Real Property (180 days) $2,000,000
Non-Owned Detached -
Trailers $ 25,000
Ord. & Law Coverage A $250,000
Ord. & Law Coverage B $250,000
Ord. & Law Coverage D - Included up to Extra Expense Limit -
Outdoor Property $250,000
Outside Signs –Described – Prem. $100,000
Personal Effects $250,000
Personal Property at Undescribed -
Premises $ 50,000
Personal Property in Transit out of -
Coverage Territory $ 25,000
Pollution & Contaminants $100,000
149
Page 235
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 21 – Continued
PROTECTION
TYPE OF COVERAGE
LIMIT IN DOLLARS
Preservation of Property-Direct -
Loss or Damage $250,000
Property in Transit $50,000
Personal Property of Others $250,000
Reward Coverage $25,000
Spoilage $10,000
Stamps, Tickets and letters -
Of Credit $5,000
Stored Water $25,000
Temporary Location $50,000
Undamaged Parts of Stock -
In Process $ 50,000
Valuable Papers on Premises $100,000
Valuable Papers off Premises $100,000
Water Damage Back up of -
Sewers or Drains $250,000
Appurtenant Buildings -
And Structures $100,000
Overseas Business Travel -
Personal Property $ 25,000
Utility Service Direct Damage $ 50,000
Confiscated Property $100,000
Street Lights – Each Item $ 2,500
Street Lights – Per Occur $ 50,000
Street Signs – Each Item $ 2,500
Street Signs – Per Occur $ 50,000
Traffic Signs and Lights –Each $ 2,500
Traffic Signs and Lights -
Per Occur $ 50,000
Stadium Lights – Each Item $ 2,500
Stadium Lights – Per Occur $ 50,000
Spoilage Coverage Extension $ 10,000
Sewer or Drain Backup $250,000
Boiler & Machinery
Coverage Limit - Property Limit
Deductible $ 10,000
Expediting Expenses $250,000
Hazardous Substance $250,000
Spoilage $250,000
Ammonia Contamination $250,000
Inland Marine
Contractors Equipment – Replacement Cost - 90% co-insurance
Scheduled Equipment $ 3,500
Employee Tools $112,702 Not to exceed $18,000 per item
Unlisted Items $100,000 Not to exceed $5,000 per item
Leased or Rented Items $100,000 Not to exceed $100,000 per item
New Acquired Equipment $250,000
Rental Cost (per Item) $ 5,000
Loss to any one Replacement Item $100,000
150
Page 236
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 21 – Continued
PROTECTION
TYPE OF COVERAGE
LIMIT IN DOLLARS
Scheduled Property $54,885
Basic Deductible $ 1,000
Employee Tool Deductible $ 250
Flood Deductible $50,000
Earthquake Deductible $50,000
Windstorm Deductible $ 1,000
Crime
Employee Theft per Loss $500,000 $500 Deductible
Forgery or Alteration $100,000 $1,000 Deductible
Inside the Premises –
Theft of Money & Securities $ 35,000 $500 Deductible
Inside the Premises $ 25,000 $500 Deductible
Robbery or Safe Burglary of Other
Property
Outside the Premises $ 30,000 $ 500 Deductible
Computer Fraud $100,000 $1,000 Deductible
Money Orders and Counterfeit
Paper Currency $100,000 $1,000 Deductible
Faithful Performance of Duty Coverage Endorsement – Governmental Employees
Liability Coverage:
Commercial General Liability
Each Event $1,000,000
General Aggregate Limit $3,000,000
Products Completed Operations Aggregate $3,000,000
Limit
Personal & Advertising Injury Each Person $1,000,000
Damages to Premises Rented to You Limit
(Any One Premises) $ 100,000
Medical Expenses -
Sewer Back Up $1,000,000 (resulting from negligence)
Failure to Supply $1,000,000
Sexual Abuse Each Person $1,000,000
Sexual Abuse Total Limit $2,000,000
Statutory Cap Limits of Coverage Endorsement
Delaware Each Occurrence Statutory Cap Limit $ 300,000
Employee Benefit Plans Administration Liability - Claims Made
Retroactive Date: None
Aggregate Limit $3,000,000
Each Employee Limit $1,000,000
Deductible $ 1,000
Law Enforcement Liability - Occurrence
Aggregate Limit $3,000,000
151
Page 237
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 21 – Continued
PROTECTION
TYPE OF COVERAGE
LIMIT IN DOLLARS
Each Wrongful Act Limit $1,000,000
Each Wrongful Act Deductible $ 15,000
Statutory Cap Limits of Insurance Endorsement
Delaware Statutory Cap Limit $ 300,000
Public Entity Management Liability - Claims Made
Retroactive Date: 7/1/1996
Aggregate Limit $3,000,000
Each Wrongful Act Limit $1,000,000
Deductible $ 25,000
Employment Practices Liability - Claims Made
Retroactive Date: 7/1/1996
Aggregate Limit $5,000,000
Each Wrongful Employment
Practice Offense Limit $5,000,000
Deductible $ 25,000
Business Auto Policy
Coverage:
Automobile
Liability $1,000,000
Personal Injury Protection $ 300,000
Uninsured/Underinsured Motorist $1,000,000
(Physical Damage Applies to Police &
Specified Electric & Sanitation Trucks)
Non-owned Liability $1,000,000
Hired Auto Liability $1,000,000
Employees as Additional Insured
Hired Auto Physical Damage $ 90,000
Hired Car Physical Damage Deductibles
Comprehensive Deductible $ 250
Collision Deductible $ 250
Statutory Cap Limits of Coverage Endorsement
Delaware Statutory Cap Limit $ 300,000
Excess Crime Policy
Coverage:
Excess Crime
Employee Theft per Loss $500,000 excess of $500,000
(Over Policy# 630OB165227)
152
Page 238
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 21 – Continued
PROTECTION
TYPE OF COVERAGE
LIMIT IN DOLLARS
Umbrella Excess Liability
Coverage:
Umbrella
General Aggregate Limit $4,000,000
Products & Completed Work
Aggregate Limit $4,000,000
Personal Injury $4,000,000
Advertising Injury $4,000,000
Each Occurrence $4,000,000
Retained Limit Any One Occurrence $ 10,000
Or Event
Umbrella Underlying Policies:
General Liability $1,000,000
Employment Benefits $1,000,000
Auto Liability $1,000,000
Law Enforcement Liability $1,000,000
Public Entity Management $1,000,000
Employers Liability (Safety Net) $1,000,000
Cyber Liability
Coverage:
Cyber Liability – Claims Made
Retroactive Date: 12/01/2012
Aggregate Limit $25,000
Third Party Liability – Each Wrongful $25,000
Act Limit
Network & Information Security $ 1,000
Liability
First Party Liability Security
Breach Notification &
Remediation Expenses $10,000
Deductible $ 1,000
Crisis Management Service $10,000
Expenses
Deductible $ 1,000
Pollution Liability
Coverage:
Pollution Liability
Each Pollution Event Limit $ 5,000,000
Aggregate Policy Limit $10,000,000
Deductibles $ 25,000 Each Pollution Event
$ 100,000 Total For All Pollution Events Deductible
$ 10,000 Maintenance Deductible
153
Page 239
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 21 – Continued
PROTECTION
TYPE OF COVERAGE
LIMIT IN DOLLARS
Claims Made
Retroactive Date 4/1/1997
Includes: 2 underground storage tanks-710 Williams St., Dover, DE & 2 Power Plants
Excess Worker’s Compensation
Coverage:
Employers Liability Limit: $1,000,000
Specific Limit: Statutory
Aggregate Limit: $2,000,000
$600,000 Retention (Police)
$500,000 Retention (All Other)
Worker's Compensation-TPA Services
(Charges based on claim count, this number could fluctuate)
Travel Accident Policy
Principal Sum: $100,000 $0 Deductible
Covered Positions: Mayor, Police Captain, Board of Adjustments, Police Chief, City Manager, City Clerk, Asst. City
Clerk, Accounting Manager, Tax Assessor, Generation Manager, Police Major, Planning Commission, Human
Resources Manager, Information Services Manager, Chief Inspector/ Planner, Chief Electric Engineer, Fire
Marshall, Finance Director, Support Services Manager, Line Crew Foreman, Councilman, Administrative Services
Manager, Civilian Member of Council Committee, Public Works Manager, Asst. Public Works Manager, Community
Services Director, Fire Chief, Library Director, Asst. Inspector/ Director of Planning.
Bond-Self Insured Worker’s Compensation - State of Delaware
Limit: $750,000
Bond – Public Officials Bond - Donna Mitchell – Treasurer
Limit: $100,000
Bond- Public Officials Bond - Traci McDowell – City Clerk/Assistant Treasurer
Limit: $100,000
Power Plants – Property & Boiler and Machinery (2 policies 50/50)
Locations: McKee Run Generating Plant
Vansant Station
Policy #1
XL Insurance Company – $50,000,000 per Occurrence (50% Carrier Capacity Limit of $100,000,000)
Coverages:
50% policy limit: $50,000,000 Per Occurrence
Agreed Amount, Special
Extra Expense: $ 2,000,000
Errors & Omissions $ 2,000,000
Expediting Cost: $ 1,000,000
154
Page 240
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
Table 21 – Continued
PROTECTION
TYPE OF COVERAGE
LIMIT IN DOLLARS
Property in the Course of Construction: $ 5,000,000
Earthquake: $20,000,000
Flood: $10,000,000
Debris Removal $ 2,500,000
Property in Transit $ 2,500,000
Demolition & Increase Cost of Construction $10,000,000
Deductibles: $750,000 per Occurrence, except;
$100,000 per Occurrence as respects Transit,
In respect of Time Element loss (Extra Expense):
45 days per Occurrence, except;
72 hours per Occurrence in respect of Service Interruption
Policy #2
Ace American Insurance Company – $50,000,000 per Occurrence (50% Carrier Capacity Limit of $100,000,000)
Coverages:
50% policy limit: $50,000,000 Per Occurrence
Agreed Amount, Special
Extra Expense: $ 2,000,000
Errors & Omissions $ 2,000,000
Expediting Cost: $ 1,000,000
Property in the Course of Construction: $ 5,000,000
Earthquake: $20,000,000
Flood: $10,000,000
Debris Removal $ 2,500,000
Property in Transit $ 2,500,000
Demolition & Increase Cost of Construction $10,000,000
Deductibles: $750,000 per Occurrence, except;
$100,000 per Occurrence as respects Transit,
In respect of Time Element loss (Extra Expense):
45 days per Occurrence, except;
72 hours per Occurrence in respect of Service Interruption
155
Page 241
2014 Comprehensive Annual Financial Report for the City of Dover, Delaware
Statistical Section
THIS PAGE INTENTIONALLY LEFT BLANK
156
Page 242
CITY OF DOVER
TRAINING, CONFERENCE & TRAVEL POLICY
A. INTRODUCTION
1. Purpose
The purpose of this policy is to provide guidelines under which City of Dover employees, public officials, and
appointees will be reimbursed for authorized travel expenses incurred in the conduct of business for the City of
Dover, hereinafter referred to as “City.” In addition to the guidelines, specific procedures with regard to
incurring and reporting related expenses are provided.
2. Scope
This policy shall apply to employees of the City of Dover, elected officials, boards, commissions and others,
who are engaged in authorized travel and who expend City funds for travel purposes. The Mayor and Members
of City Council are not required to submit a Travel Authorization and Completion Form, but are required to
follow the financial and budget requirements of this policy.
While this policy does not cover every possible situation, it establishes adequate guidelines for employees and
officials to make appropriate and consistent judgments regarding the expenditure of City funds for reimbursable
expenses. The City of Dover will provide flexibility to meet the special needs and requirements of their
employees during travel.
It remains the responsibility of city management to control and approve travel-related expenditures. The City
Manager and Controller/Treasurer may impose more stringent rules when deemed appropriate or necessary.
The City Manager and Controller/Treasurer will review every three years the implementation of this Policy and
will provide policy interpretations and assistance to ensure effective and efficient implementation. Any
exceptions will be subject to approval by the City Manager and Controller/Treasurer. The City Manager and
Controller/Treasurer may also, on a case-by case basis, approve reimbursements exceeding the guideline
amounts referenced in this policy. In any such instance, a detailed explanation and substantiation (a receipt) is
required. Enforcement of this policy will be the responsibility of the Controller/Treasurer.
3. Responsibility
a. Employee, Public Official, or Appointee
· Comply with all provisions of this policy.
· Obtain the necessary approvals in advance for overnight travel and out-of-state use of City
vehicles. Provide a copy of the approval with the travel prepayment made by direct voucher.
· All expenses incurred in the course of City business are to be in accordance with the City’s
Administrative Policies and Rules of Ethics and must be paid solely from appropriated funds.
· Comply with the ten (10) working-day rule.
b. Department Director/City Manager/Council Designee
· Ensure compliance with this policy.
Page 243
Training, Conference & Travel Policy
Page 2 of 14
· Review and approve each of their employees/official’s travel approval requests and
reimbursable expenses.
· Ensure sufficient funds are available for all anticipated expenses.
c. Signatures on the Travel Expense Report (City of Dover Form 030 Exhibit B) certify that the expenses
were incurred by the employee/official requesting reimbursement for official City business, are
reimbursable in accordance with this policy, and have not been reimbursed except as indicated on this
form.
Required signatures for expenses are:
· Employee
· Supervisor
· Department Director or Council Designee
B. TRAINING AND CONFERENCE REGISTRATION FEES
1. Request for payment of registration fees shall be accompanied by the registration form.
2. City Council, Planning Commission and the Mayor are offered opportunities to attend courses designed for
governmental officials. Any member of Council wanting to take advantage of these courses offered by the
following organizations will submit to the City Clerk’s office their request for registration.
- Delaware League of Local Governments
- National League of Cities
- US Conference of Mayors
- International City Managers Association
- Government Finance Officers Association (GFOA)
- American Public Power Association (APPA)
- American Public Works Association (APWA)
- American Planning Association
- Organizations that provide Continuing Education credits for professional license
renewals of applicable staff.
Any courses not offered by these organizations will be submitted to the City Manager and
Controller/Treasurer for concurrence.
C. TRAVEL AUTHORIZATION
All out-of-state travel that extends beyond one day shall be approved by the City Manager. All requests shall be
made on the "Travel Authorization Form” (City of Dover - Form 047 Exhibit A). A copy of the conference or
meeting program must be attached to the form. The authorization form must be submitted to the City Manager
in a reasonable amount of time prior to the traveling day.
The Department Director or City Manager may impose specific requirements as to the time the authorization
form must be submitted prior to travel. Employees and Officials traveling on official City business should be
aware that the approval is for travel only, and is not a blanket approval of the expenses incurred.
Page 244
Training, Conference & Travel Policy
Page 3 of 14
A travel packet including the authorization form, the meeting program/itinerary, and the purchase orders for
advanced costs must be submitted to the Accounts Payable Department. The Purchase Orders for the advanced
costs should include the necessary supporting documentation. It does not require the submission of duplicate
information. Please note Purchase Orders for registration costs must include the Registration form unless
previously submitted; submission for hotel and airfare costs must include documentation of the individual costs
unless previously submitted.
D. TRANSPORTATION: COMMON CARRIER
1. General
All trips requiring the use of common carrier must be pre-approved by the appropriate approval authority.
The mode of travel must be justified on the basis of the most economical use of time of the personnel involved,
the cost of optional travel modes, and the requirements of the trip.
All common carrier reservations must be consistent with reasonable business travel planning, common carrier
will be booked at the lowest available fare. If the lowest available fare is turned down by the traveler, the
traveler's explanation for the denial is to be provided with the travel authorization request.
Travelers should be advised to make travel reservations as far in advance as possible to attain the lowest fares,
including non-refundable tickets. Travelers may not specify particular airlines or other carriers to accumulate
mileage on promotional plans such as frequent flyer programs.
In order to take advantage of special discount rates (supersaver fares, etc.), reimbursement to an employee may
be made prior to a trip being taken under the following conditions:
a. Documentation of the substantial savings that will accrue to the City (e.g., supersaver discounts).
b. Employee's proof of payment on a statement from the airline, other than credit card receipts.
Most airlines will not give refunds or partial refunds for supersaver airfares.
It is encouraged to examine the advantage of fares requiring early trip departure or delayed return. However, it
is important to consider the additional cost of meals and lodging for the required extra day(s) stay when
comparing cost.
2. Air Travel
a. Accommodations - When commercial airlines are used as a mode of travel, accommodations shall
be coach/economy class unless some other class accommodations are more economical.
b. Routing of Travel - All travel will be by the most economical and direct routes.
In the event that a person travels by an indirect route for personal convenience, the extra expense
shall be the responsibility of the individual. Reimbursement for expenses shall be based only on
the cost of the most economical and direct route.
Page 245
Training, Conference & Travel Policy
Page 4 of 14
c. Conference Airfare Arrangements
When attending a conference, always check conference materials to see if special airline discounts
are offered. When a special airline discount rate is offered and conferees are instructed to go
directly to an airline to obtain the discount fare, the employee should compare the conference
rates through the internet with all other airline rates available before scheduling airline
reservations. The employee should always book the lowest fare possible. (See Section F.3. for
Conference Lodging Arrangements).
3. Rail Travel
1. Accommodations
When it has been determined that rail travel is the most appropriate mode of transportation, the most
economical class accommodations shall be utilized.
E. TRANSPORTATION: PASSENGER VEHICLES
1. City-Owned Vehicles
City-owned vehicles should be utilized for both in-state and out-of-state travel when such use is the most
practical and economical mode of transportation, including the cost of tolls, fuel and parking.
2. Use of Privately-Owned Vehicles
a. The use of privately owned vehicles for any City travel (both in state and out-of-state) should only
be used when a City Vehicle is not available. The use of a privately owned vehicle for City travel
shall require the prior approval of the City Manager and Department Director. Reimbursement of
private vehicle expenses shall be at the Council approved rate as indicated on Exhibit B for actual
and necessary miles traveled. Beginning and ending odometer readings are required for the
reimbursement for mileage.
b. In considering approval for use of personal vehicles, the approval authority shall take into
consideration the cost of alternative modes of travel and the cost of meals and lodging for the
additional travel/transit days. Mileage reimbursements shall not exceed the cost of airfare plus
travel to/from the airport.
c. When two or more employees travel in a privately owned vehicle, only one mileage reimbursement
will be allowed at times when one vehicle is sufficient to carry all passengers.
3. Rental Cars
a. General
The use of a rental car when traveling out of state must be justified as an economical need and not
as a matter of personal convenience. Prior approval by the Department Director and City
Manager is required before arranging for car rental. All rentals should be at the most economical
Page 246
Training, Conference & Travel Policy
Page 5 of 14
rate per day including government rates or special rate agreements. When traveling in groups,
sharing of cars, when practical, must be done to minimize costs. The city will not pay for the use
of a rental car to accommodate family members or non-business associates traveling with the
employee, public official, or appointee.
b. Vehicle Size
Whenever possible, compact cars shall be rented or reserved. However, if a larger size vehicle is
more economical or more than two city travelers are traveling together the larger vehicle may be
appropriate. Any representative of the City requesting an upgrade of the size of a rented vehicle
shall provide a written explanation of their reasons to the City Manager. A receipt is always
required.
c. Insurance
(1) The optional insurance coverage offered by the car rental agency must be declined when
the traveler charges the rental car. The traveler will automatically receive primary
coverage under the City blanket insurance policy for travel. When insurance is declined,
the policy covers collision damage, theft, fire and vandalism. Reimbursements for
additional or optional insurance coverage will not be allowed.
(2) Other. Travelers not covered under the blanket insurance policy may be covered by their
personal automobile insurance policy or other personal credit cards. Travelers should
check their automobile policy and credit card policy for business travel coverage and
accept or decline additional coverage accordingly. Reimbursement for additional or
optional insurance coverage will not be allowed.
d. Refueling Before Return
To avoid a refueling surcharge, all rental cars shall be refueled before returning the vehicle to the
rental company. Any surcharges billed to the employee, public official, appointee, or City shall
be explained in the reimbursement request.
e. Reservations
Approved car rental reservations shall be made in advance whenever possible. The employee
should compare car rental rates and always look to reserve the lowest rental.
F. LODGING
1. General
City travelers are expected to seek accommodations that are comfortable, convenient, meet business and
personal needs and offer good value. Employees are expected to compare local lodging rates in the area prior to
reserving lodging.
Page 247
Training, Conference & Travel Policy
Page 6 of 14
2. Accommodation
a. Lodging accommodations for reasonably priced single occupancy rooms are reimbursable when the
traveler is away from home overnight due to official travel.
b. Accommodations shared with family members or others not on official City business are
reimbursable at the single occupancy rate only.
c. Accommodations shared with other City travelers should be billed and reimbursed to one traveler.
When required, reimbursements to more than one traveler shall be based on a pro rata share as
reported on each reimbursement request.
3. Conference Lodging Arrangements
When hotel rooms are blocked for a conference, seminar, etc., and a special discounted conference hotel rate
provided, the employee/official should compare conference rates with the rates for other local hotels within a
three (3) block radius of the conference. The employee is urged to reserve hotel accommodations that offer the
best value to the City. This includes conference rate, government rate or lower rate, for the employee/official.
If a lower rate is not available, the conferees should make their lodging arrangements directly utilizing the
conference instructions. Conference lodging will be considered to accommodate persons with special
circumstances.
4. Occupancy Tax
The City is exempt from the tax on occupancy of hotel, motel and tourist home rooms within Delaware only.
When instate overnight accommodations are necessary, the employee should be provided with a copy of the
Occupancy Tax Exemption Certificate (see Exhibit C) to be presented to the lodging facility. Tax on occupancy
of hotels in other states must be paid.
G. MEAL ALLOWANCES
1. General
The City will pay for or reimburse an employee/official for the necessary and reasonable cost of meals and
incidental expenses incurred during out of state travel requiring overnight lodging.
Additional meal costs incurred over and above those provided as part of a conference or registration fee are not
reimbursable, unless justified as a special circumstance and approved by the City Manager and
Controller/Treasurer (e.g. special meeting or diet restrictions).
Exceptions are to be pre-approved by the City Manager and Controller/Treasurer.
There will not be any reimbursement for meals when the meals are provided as part of the conference/training
or by the host organization and when meals are provided as part of the hotel service and/or airfare.
Only per diem rates as prescribed by the Federal Government for official travel will be provided for Meals and
Incidental Expenses (M&IE). (\\doverfp\Public Docs\Policies & Procedures\Travel\FY2015_PerDiemRates.pdf)
Page 248
Training, Conference & Travel Policy
Page 7 of 14
If an employee is traveling partial days on any calendar day, the City will prorate the applicable M&IE rate at
75 percent. This applies to both day of departure and day of return. Partial travel days begin when an employee
leaves Dover after 12:00 noon on the day of departure and returns to Dover by 5:00 PM on the day of arrival.
When meals are provided at the conference or by the host, the meal allowance will be reduced by 25% for each
meal provided. Continental Breakfast provided by the hotel or at the conference is counted as a meal, unless
justified as a special circumstance and approved by the City Manager and Controller/Treasurer (e.g. special
meeting or diet restrictions).
2. Day Trips, In-state Travel and Before or After Hours
The meal allowance for day trips out of the City will be reimbursed at actual cost, as long as it does not exceed
25% of the normal per diem per the M&IE Allowance. The meal allowance for working before or after hours
as a general rule are not encouraged, but may be approved by the City Manager and/or Controller/Treasurer on
a case-by-case basis. At no time can the amount exceed the allowances established.
H. CASH ADVANCES
General/Blanket travel advance checks will not be issued to employees, public officials, or appointees.
Employees, public officials, and appointees will be reimbursed for specific travel related expenses after the trip
or event has been completed.
The City will pay specific travel and lodging costs in advance as long as the request deadlines are met.
Employees, public officials, and appointees shall use a City purchase order when requesting travel cost
advances. Department Directors should use their City credit card for business travel. Directors may approve
the use of their departmental travel credit card when arranging employee travel. Under urgent situations and
with prior approval, employees and officials can also use a personal credit card and request reimbursement
when they return.
The City will pay in advance the following costs:
Please note: A travel packet including the Travel authorization form, the meeting program/itinerary, and a
purchase order for the advanced costs listed below must be submitted to the Accounts Payable Department no
later than 12 days prior to the event.
a) Conference/Training registration fees. Such payment will be made payable and mailed directly
to the organization. This will be done through a purchase order submitted by the department upon
receipt of the approved Travel Authorization Form. A copy of the registration form describing the
specific event must be attached to the purchase order. The Employee Travel packet must be
submitted to Accounts Payable prior to/or along with the purchase order request for advance travel
expenses.
b) Airfare. Airfare is normally reserved on-line through the internet and paid with a City credit card after
travel approval has been received. (See City Credit Card Policy)
c) Lodging. Upon receipt of the approved Travel authorization form, the department may submit a
purchase order for lodging. The check will be made payable to the hotel and will be given to the
person for whom the lodging arrangements are made. The department must provide supporting
Page 249
Training, Conference & Travel Policy
Page 8 of 14
documentation including the daily lodging rates and applicable taxes along with the purchase order.
Lodging reservations can be held with the use of a City Credit Card. (See City Credit Card Policy)
d) Meal allowance. An advance for the M&IE Allowance, which includes both meals and incidental
expenses, will be permitted for meals not provided by the conference or training as indicated in Section
G (1) above. Only per diem rates as prescribed by the Federal Government for official travel will be
provided for M&IE Allowance.
I. TRAVEL EXPENSE REIMBURSEMENT
1. General
Travel Expense Report (City of Dover Form 30) is due to Accounts Payable within ten (10) working
days after travel or an expense is incurred. (Ten working-day rule)
a. Timely reimbursement can be assured only if an accurate, properly substantiated Travel Expense
Report is received to Accounts Payable ten (10) working days after completion of the trip.
b. Failure to submit timely Travel Expense Reports after the completion of a trip will result in
administrative action, such as notification to the Department Director and denial of future travel
requests.
Travel Expense Reports for local travel and related expenses are to be submitted monthly. In no case shall a
reimbursement be made to an employee for travel/conference/training related expenses incurred in
excess of 90 days.
Note: This section pertains to only those travel expenses paid by the traveler; not to travel expenses directly
billed to/paid by the City.
2. Receipt Requirements and Other Reimbursement Criteria
a. Tickets booked on common carriers (airline, rail or bus) require original copy of the paid invoice
or email confirmation containing total travel costs for arrangements booked on-line.
b. Hotel/motel bills shall be the original copy of hotel/motel billing marked paid.
c. Ground transportation, including airport shuttle, taxi or public transit requires a receipt.
d. Car rental reimbursements require paid invoice from the rental company.
e. Meals do not require receipts and are not reimbursable above the maximum daily/partial day per
meal allowance. Tips are included in the M&IE Allowance and will not be reimbursed
separately. When more than one City employee, public official, or appointee’s meals are being
reimbursed, each employee must submit a separate Travel Expense Reimbursement for their
allowance. , including a receipt from the dining facility attached.
f. Hotel/motel related expenses should be documented identifying the date and the cost for each
category with the following requirements:
Page 250
Training, Conference & Travel Policy
Page 9 of 14
(1) Out-of-pocket costs for incidental items such as tips, baggage handling and maid service are
not individually reimbursable by the City of Dover. Costs included under this category are
included in the M&IE per diem rate. Only per diem rates as prescribed by the Federal
Government for official travel will be provided for M&IE allowance.
(2) City-business related telephone calls are reimbursable as incurred and require a receipt from
the telephone service provider or included on the hotel/motel billing invoice.
g. Lodging at campgrounds using traveler’s camper or recreational vehicle is reimbursable at the
actual cost, not to exceed the equivalent cost of hotel/motel lodging. Receipt is required.
h. Other Reimbursement Categories
Reimbursement for the following categories should be submitted on a schedule identifying the
date, the cost and the category. All supporting receipts must be attached:
1) The City will reimburse employees for hotel and airport self-parking. The City encourages all
employees to seek ‘economy and budget parking’.
2) The City will not reimburse employees for Valet parking, unless prior approval has been
granted by the City Manager and Controller.
3) The City will reimburse employees the cost of tolls for interstates, turnpike, bridges and/or
ferries. All travel expenses require a receipt.
4) The City will reimburse employees for necessary airport baggage fee. A receipt is required.
i. Gasoline and/or Other Supplies require a receipt.
Need for emergency repairs incidental to using a City-owned vehicle shall require a Vendor
receipt.
j. Department Director pre-approval is required to receive reimbursement for Internet Access Costs
for city business. These costs must be substantiated with receipts and validation by the
Information Technology Department.
k. While traveling overnight out-of-state, the City will reimburse employees for the cost of up to two
(2) personal telephone calls not to exceed $8 per trip. A receipt is required for reimbursement.
l. Reimbursements for travel expenses incurred without required receipts, as outlined, is strictly
prohibited. A "no receipt - no reimbursement" policy applies
3. Non- Reimbursable Expenses
The City shall not reimburse expenses for the following:
a. Alcoholic beverages.
b. In-room movies or pay television.
c. Theater tickets or nightclub entertainment.
d. Laundry.
e. Babysitting.
Page 251
Training, Conference & Travel Policy
Page 10 of 14
f. Related expenses of spouse, children and other persons accompanying the authorized
employee or official.
g. Pleasure, historic or other tour related expenses. Expenses for business related tours would
be reimbursed.
h. Donations and gifts made while at training, conference, or meeting.
i. Loss or damage of personal items.
j. Meals for other conference attendees.
k. Purchase of personal items.
l. Any parking or moving violation fines.
m. Any personal or pleasure travel while on City business.
J. CHARTER AND CODE OF CONDUCT
All City of Dover policies are subject to the City of Dover Charter Part 1, Subpart A, Article II, Section 12
“Compensation and expenses - Mayor and Council and other elected or appointed officials”, whereas,
“Members of the council, mayor and other elected or appointed officials shall receive reimbursement for actual
and necessary expenses incurred when on official business as prescribed by city ordinance or policy” and; Part
II Code of Ordinances Chapter 2, Article 1, Division 4 “Code of Conduct”, which is “applicable to all elected
and appointed officials and to all employees of the City of Dover.”
K. INTERNAL REVENUE CODE - DEFINITION OF PUBLIC OFFICIAL
Generally, if there is any provision in a public law which authorizes the employment of the individual, and the
individual is hired or elected under this authority, the individual is considered an employee of the State or
political subdivision to which the provision applies.
The following factors indicate that an office is a “public office.”
The office was created by the constitution or through legislation, or by a municipality or other body
with authority conferred by the legislature.
The office was delegated a portion of the powers of the government body.
The powers conferred and the duties to be discharged are defined either directly or indirectly law or
through legislative authority.
The duties are being performed independently and without control of a superior power other than the
law.
The office has some permanency and continuity, and the officer takes an official oath.
Examples of public officers are: the president and vice president, a governor or mayor, the secretary
of state, a member of a legislative body, such as a state legislature, county commission, city council,
school board, a judge, a justice of the peace, and members of advisory boards and committees.
L. REVIEW & REVISION
The City of Dover Travel Policy will be reviewed every three years by the City Manager, Controller/Treasurer
and City Clerk to provide recommended changes to City Council for approval.
Page 252
Training, Conference & Travel Policy
Page 11 of 14
EXHIBITS
Exhibit A - COD Travel Authorization Form (Form 47)
Exhibit B - COD Travel Expense Report Form (Form 30)
Exhibit C - COD Exemption Certificate Form 99A
REVISION RECORD
Revised: November 24, 2003
Revised: February 9, 2004
Revised: July 24, 2006
Revised: March 23, 2009
Revised: January 23, 2012
EXHIBIT A
Page 253
Training, Conference & Travel Policy
Page 12 of 14
Page 254
Training, Conference & Travel Policy
Page 13 of 14
EXHIBIT B
Page 255
Training, Conference & Travel Policy
Page 14 of 14
EXHIBIT C
CITY OF DOVER
DEPARTMENT OF FINANCE
EXEMPTION CERTIFICATE
TAX ON OCCUPANCY OF HOTEL AND MOTEL AND TOUR IST HOME ROOMS
In accordance with Internal Revenue Code Section 5253(I), no tax shall be imposed under section
4251 upon any payment received for services or facilities furnished to the government of any State,
or any political subdivision thereof, or the District of Columbia.
This Part to be Completed by the Operator
Name of Hotel, Motel, or Tourist Home Fed. EI or SS number
Address City State Zip Code
This Part to be Completed by the Occupant
This is to certify that I, the undersigned, am a representative of the City of Dover, Delaware; that the
charges for the occupancy at the above establishment on the dates set forth below has been or will
be paid for by the City of Dover, a government unit; and that such charges are incurred in the
performance of my official duties as a representative or employee of the governmental unit.
Name (Please type or print) Signature
City of Dover 51-6000092
Governmental Unit Tax I.D. # Title
P.O. Box 475 Dover DE 19903-0475
Address City State Zip Code
Date(s) of Occupancy
If additional information is needed, please contact the City of Dover Finance Director at (302) 736-
7018.
NOTE: A separate Exemption Certificate is required for each occupancy and for each representative
or employee.
THIS EXEMPTION CERTIFICATE IS TO BE RETAINED BY THE OPERATORS OF
HOTELS, MOTELS, AND TOURIST HOMES AS EVIDENCE OF EXEMPT OCCUPANCY.
\\Dover_1\finance\FORMS\DOCUMENTS\FORM99 A.wpd
Page 256
City of Dover
MAYOR AND COUNCIL
1 DRAFT PROPOSED COUNCIL RESOLUTION NO. 2015-01
2 A RESOLUTION PROPOSING THE DOVER PROSPERS INITIATIVE
3 WHEREAS, the City of Dover has a tradition of being friendly to business, having a diverse economy; and
4
5 WHEREAS, we are in a globally competitive environment, which necessitates that we adopt cutting-edge, best
6 practices; and
7 WHEREAS, the Dover has a myriad of incentives which vary throughout the city; and
8 WHEREAS, small businesses are often intimidated by a maze of government requirements; and
9 WHEREAS, several small businesses have made costly errors because of the lack of information; and
10 WHERAS, large employers are attracted by an efficient, cooperative government; and
11 WHEREAS, the economic development office has positive, cooperative relationships with the other city departments
12 and already has the framework necessary to implement this initiative; and
13 WHEREAS, each city department has an ethic of customer service and excellence; and
14 NOW, THEREFORE, BE IT RESOLVED THAT:
15 Section 1. Dover City Council directs the Economic Development Office, the City Manager, and the Director of
16 Planning and Community Development to develop and make available at customer service locations, offices, and via
17 the City of Dover website, a business packet designed to assist start-up businesses with obtaining services and
18 regulatory requirements involved in doing business in Dover. The packet shall include a contact list for all City
19 departments, a list of frequently asked questions, incentive information, and other services to assist prospective
20 business owners.
21 Section 2. Dover City Council directs the City Manager’s Office, Economic Development Office, and Planning and
22 Inspections Department to schedule a series of business focus groups to prioritize improvements needed in Dover’s
23 regulatory process and to work with stakeholders to streamline the regulatory process and update regulations where
24 appropriate to eliminate unnecessary barriers to economic development. The City Manager, Economic Development
25 Manager, and the Director of Planning and Community Development shall provide a quarterly report to the
26 Legislative, Finance and Administration Committee regarding the progress of this effort.
27 ADOPTED: *
28 S:\RESOLUTIONS-PROCLAMATIONS-TRIBUTES\2015\DRAFT\Resolution No. 2015-01 - Dover Prospers-Revised 02-09-2015.wpd
29
30 ROBIN R. CHRISTIANSEN DAVID L. BONAR
31 MAYOR COUNCIL PRESIDENT
32 Actions History
33 02/09/2015 - Scheduled for Introduction at Legislative, Finance, and Administration Committee
34 01/26/2015 - Scheduled for Introduction at Legislative, Finance, and Administration Committee - Meeting Cancelled
35 Due to Inclement Weather
Page 257
ACTION FORM
PROCEEDING: Legislative, Finance and Administration Committee
DEPARTMENT OF ORIGIN: Planning DATE SUBMITTED: 1/2/15
PREPARED BY: Ann Marie Townshend, AICP, Director of Planning & Community Development
SUBJECT: Certified Local Government Application
REFERENCE: N/A
RELATED PROJECT: N/A
REVIEWED BY: N/A
EXHIBITS: CLG Application Materials
EXPENDITURE REQUIRED: N/A AMOUNT BUDGETED: N/A
FUNDING SOURCE (Dept./Page in CIP & Budget): N/A
TIME TIMETABLE: Submission of Application to State Historic Preservation Office by 1/31/2014
RECOMMENDED ACTION: Staff recommends that the Committee recommend approval of the application
and forwarding the application to the State Historic Preservation Office, to be accompanied by a letter from the
Mayor.
BACKGROUND AND ANALYSIS
In 1980, an amendment to the National Historic Preservation Act of 1966 established the Certified Local
Government (CLG) program to involve local governments in national preservation efforts. Most states,
including Delaware, created programs extending CLG status to local communities with a local historic
preservation district and a historic preservation commission. The CLG program provides technical assistance to
support historic preservation efforts and eligibility for federal Historic Preservation Funds. In addition, localities
participating in the CLG program participate in the National Register nomination process for historic properties
and are strongly considered for training and technical assistance from the State Historic Preservation Office
(SHPO).
The 2008 Comprehensive Plan included a recommendation within the Implementation Chapter (Chapter 15,
page 179) to “Obtain Certified Local Government (CLG) through the National Park Service.” In November
2013, City Council instructed the Planning Office to compile the CLG application. After a vacancy was filled
on the Historic District Commission in Summer 2014, staff was able to compile the information needed to
complete the application. Providing the qualifications of Commission members is one of the application
requirements. The draft application is attached for review by the Committee and will be presented to the
Historic District Commission for their review on January 15, 2015. If recommended by City Council, staff will
submit the application to the State Historic Preservation Office along with a letter from the Mayor. This letter
will be drafted once the Historic District Commission has taken action on the application. Following the review
of the CLG application, the City will enter into a certification agreement prepared by SHPO which outlines the
local government responsibilities under the certification.
Page 258
Division of Historical and Cultural Affairs
21 The Green
Dover, DE 19901
T: (302) 736-7400
http://history.delaware.gov/
Delaware’s Certified Local Government (CLG) Program Application
Instructions:
1. Local governments must submit this completed application along with the requested
materials to be considered for Certified Local Government (CLG) status. For detailed
information regarding the CLG Program’s benefits, requirements and procedures, please
review Delaware’s Certified Local Government (CLG) Program Guidelines.
2. Typed responses are preferred.
3. SUBMIT APPLICATION TO:
Certified Local Government Coordinator
Division of Historical and Cultural Affairs
21 The Green
Dover, DE 19901
Local Government: City of Dover, Delaware
Primary CLG Contact (Optional) Please specify who will be the local government’s primary
point of contact for the CLG Program.
Name: Ann Marie Townshend, AICP
Dawn Melson-Williams, AICP
Title: City Planner (Ann Marie)
Principal Planner (Dawn)
Phone: (302) 736-7196
Email: atownshend@dover.de.us
dmelson@dover.de.us
Page 259
Delaware’s Certified Local Government (CLG) Program Application
Mailing Address: City of Dover
Department of Planning & Inspections
15 Loockerman Plaza
P.O. Box 475
Dover DE 19903
Application Prepared By (Leave blank if same as Primary CLG Contact noted above)
Name: ---
Title: ---
Phone: ---
Email: ---
Mailing Address: ---
Request by Local Government’s Chief Elected Official
1. Attach a signed letter from the local government’s chief elected official requesting to
participate in the CLG Program.
(check to confirm)
Historic Zoning Ordinance (Ordinance):
1. Attach a copy of the local government’s ordinance that allows for the designation and
protection of historic properties.
(check to confirm)
2. Does the ordinance include each of the provisions outlined in Section III.A of Delaware’s
Certified Local Government (CLG) Program Guidelines?
Yes / No
2
Page 260
Delaware’s Certified Local Government (CLG) Program Application
Local Historic Preservation Review Commission (Commission):
1. What is the name of the Commission assigned to carry out the provisions of the ordinance?
________City of Dover Historic District Commission___________________________________
2. Is the Commission responsible for all of the duties outlined in Section III.B of Delaware’s
Certified Local Government (CLG) Program Guidelines?
Yes / No
3. Does the Commission consist of at least five (5) members?
Yes / No
4. Attach resumes for all current members of the Commission that demonstrate their interest,
experience, or knowledge in historic preservation.
(check to confirm)
5. Do any members of the Commission meet the Secretary of the Interior’s Professional
Qualifications Standards outlined in Appendix A of Delaware’s Certified Local Government
(CLG) Program Guidelines? If yes, specify the number of Commissioners meeting the
applicable fields below:
Yes / No
___1__ History
_______ Archaeology
___1__ Architectural History
___1___ Architecture
6. Attach a copy of the Commission’s by-laws or rules of procedure.
i. Are they publicly available? If so, describe:
Yes / No
The By-Laws of the Historic District Commission of the City of Dover are available in
hardcopy format by contacting the Department of Planning & Inspections Office,
City Hall at 15 Loockerman Plaza, Dover, Delaware or phone (302) 736-7196.
ii. Do they include a section prohibiting conflict of interest? If so, describe:
Yes / No
3
Page 261
Delaware’s Certified Local Government (CLG) Program Application
Specifically within the By-Laws, Section 12 – Conflict of Interest is defined. “A
conflict of interest shall at a minimum be any vested interest by a member or a
member’s immediate family in a project being reviewed by the Commission or
ownership in property by a member or a member’s immediately family that is
within 200 feet of a project being reviewed.” Where a conflict of interest exists, the
member cannot vote on any Architectural Review Certificate application.
iii. Does the Commission hold at least four (4) regularly scheduled meetings per year?
Yes / No
Survey and Inventory
1. Does the local government agree to maintain a publicly available list and map of locally-
designated landmarks and local historic districts?
Yes / No
2. If undertaken, does the local government agree to conduct historic property surveys in
accordance with the SHPO’s most recent survey guidelines and, upon completion, submit
copies of all forms and reports?
Yes / No
Public Participation:
1. Are the Commission’s meetings announced by public notice with an agenda, open to the
public, and conducted in accordance with the Delaware Freedom of Information Act (29 Del.
C. §100)?
Yes / No
2. Does the local government maintain publicly-available minutes of the Commission’s
decisions and actions, including applicable standards and criteria for reaching such
determinations?
Yes / No
3. Are all of the Commission’s decisions and actions made in a public forum and all affected
applicants notified of such determinations?
Yes / No
4. Does the local government agree to participate in the review of National Register
nominations as outlined in Section III.D.5 of Delaware’s Certified Local Government (CLG)
Program Guidelines?
Yes / No
4
Page 262
Historic Zoning Ordinance (Ordinance)
The ordinances for the City of Dover that allows for the designation and protection
of historic properties are found within the City of Dover Code of Ordinances
Appendix B: Zoning Ordinance. The following sections of the Zoning Ordinance
as currently adopted are provided as reference:
Zoning Ordinance, Article 3 - District Regulations, Section 21 - Historic
district (H)
Zoning Ordinance, Article 8 – Enforcement and Penalties, Section 3 –
Duties of the city planner and Section 4 – Violations and penalties
Zoning Ordinance, Article 10 – Planning Commission, Section 3 – Historic
district commission and architectural review and Section 4 – Development
information requirements
Zoning Ordinance, Article 12 – Definitions (Excerpt of Definitions
associated with Historic District activities.)
In addition, the Historic District design guidelines and standards document which
serves as the guiding document for review of applications for Architectural Review
Certification by the City Planner (Staff) and the Historic District Commission is
the Design Standards and Guidelines for the City of Dover Historic District Zone.
This document is available in a hardcopy format from the Department of Planning
and Inspections and in pdf format on the Department’s page of the City’s website
www.cityofdover.com.
Historic Zoning Ordinances for City of Dover, DE Page 1 of 12
Page 263
City of Dover Code of Ordinances
Appendix B: Zoning Ordinance
Article 3 - District Regulations
Section 21. - Historic district (H).
21.1 Purpose. The purpose of this historic district regulation is to preserve and enhance
that unique character and value of the old portion of Dover as an area of special charm and
interest. It is particularly intended that the regulations prevent, in the historic district, any
change of conditions that would be deemed to be a disfigurement or degradation of the
present unique visual and architectural qualities of the district.
21.2 [Use and bulk requirements.] In the historic district, use[s] and bulk shall be
governed by those provisions of this ordinance related to the zone designation of each
property, except those aspects of building height, bulk and setback that are subject to
architectural review as set forth in article 10, section 3 of this ordinance.
21.3 [Architectural review certificate.] An architectural review certificate shall be required
for the demolition, construction, reconstruction, alteration or restoration of any new or
existing structure or where general exterior repairs are made within the historic district, as
provided in article 10, section 3 of this ordinance.
21.4 [Amendments, supplements and repeals.] The city council shall not take any action
to amend, supplement, or repeal the historic district in accordance with article 10, section
5, amendments, without a report by the historic district commission in accordance with
article 10, section 3.3, unless the historic district commission fails to render such a report
within 75 days after its regularly scheduled meeting following referral by the city council.
21.5 [Signs.] Signs shall meet the regulations found in article 5, section 4, supplementary
sign regulations.
(Ord. of 3-24-1986; Ord. of 7-26-1993; Ord. of 2-12-2001)
Historic Zoning Ordinances for City of Dover, DE Page 2 of 12
Page 264
City of Dover Code of Ordinances
Appendix B: Zoning Ordinance
Article 8 – Enforcement and Penalties
Section 3. - Duties of the city planner.
3.1 It shall be the duty of the city planner to enforce the provisions of this ordinance and all of
the rules, conditions and requirements adopted or specified pursuant thereto.
3.2 It shall be the duty of the city planner to interpret the provisions of this ordinance. Appeals
of the city planner(s interpretation shall be heard by the board of adjustment in accordance of
article 9
3.3 The city planner shall maintain files, open to the public, of all applications filed, along with
plans submitted therewith pursuant to this appendix.
3.4 The city planner shall maintain files, open to the public, of all complaints of violations of
provisions of this of this ordinance, as well as any action taken as a result of this complaint.
The names of complainants shall not be open to the public.
3.5 The city planner and his duly authorized assistants shall have the right to enter upon any
land that is the subject of an application under this appendix during any reasonable hour, as
necessary in the execution of the requirements of this appendix.
(Ord. of 4-28-2008(2))
Charter reference— Power of city to appoint building inspector and prescribe his powers and
duties, subpart A, § 22.
Section 4. - Violations and penalties.
4.1 Violation of any provision or requirement of this ordinance or violation of any statement,
plan, application, permit or certificate approved under the provisions of this ordinance shall be
considered a misdemeanor.
4.2 The owner, general agent or contractor of a building, premises, or part thereof, where
such a violation had been committed or does exist, shall be guilty of such misdemeanor.
4.3 Any agent, contractor, architect, builder, corporation or other person who commits, takes
part or assists in such violation shall be guilty of such misdemeanor.
Historic Zoning Ordinances for City of Dover, DE Page 3 of 12
Page 265
City of Dover Code of Ordinances
Appendix B: Zoning Ordinance
Article 10 – Planning Commission
Section 3. - Historic district commission and architectural review.
3.1 Historic district commission established.
3.11 Creation and purpose. There shall be a historic district commission for the
purpose of assisting the planning commission and city planner in reviewing
applications for architectural review certifications as specified in subsection 3.2; and
for making recommendations for designation of historic district zones; and for
establishing guidelines for the preservation and conservation of historic district
zones; and for advising other officials and departments in the City of Dover in matters
concerning historic preservation; and for reviewing all proposed National Register
nominations in the City of Dover; and for acting as a liaison on behalf of the City of
Dover to individuals and organizations concerned with historic preservation; and for
carrying out programs of historic preservation education in the City of Dover.
3.12 Appointment. The commission shall consist of five members nominated by the
mayor and approved by the city council, who are residents of the City of Dover and
who have demonstrated special interest, experience, or knowledge in history,
architecture, or historic preservation. Two of the members, to the extent available,
shall be professional members representing the professions of architecture, history,
archaeology, planning, historic preservation or related disciplines. At least two
members shall be residents of the district, and at least one shall represent the
business within the district.
3.13 Term. The members of the commission shall serve for three-year staggered
terms. Vacancies shall be filled within 60 days in accordance with subsection 3.12.
3.14 Organization. The commission shall meet at least four times per year in a
place that is advertised in advance and open to the public and shall keep minutes of
its meetings that are available to the public. All review decisions shall be made in
public. The commission shall establish bylaws for its general procedure, which shall
include a section addressing conflicts of interest. The commission shall produce an
annual report of its activity that is kept on file for public review with the city planning
office.
3.2 Architectural review certification.
3.21 Effect of architectural review certificate. No building permit or certificate of
occupancy may be issued for any structure in the historic district until an architectural
review certificate is issued as required under article 3, section 21, subsection 21.3 for
the historic district.
3.22 Architectural review certification by the city planner.
(A) An architectural review certificate for specific classes of building permits,
including fences, signs, siding, window and door replacement, roofing, the
addition or replacement of decorative features, minor demolition, residential
additions, and other construction of a minor nature, may be issued by the city
planner, after a review and determination that the proposed construction is in
general accordance with the standards set forth in subsection 3.25.
Historic Zoning Ordinances for City of Dover, DE Page 4 of 12
Page 266
(B) The city planner may refer any permit application for demolition or
construction in the historic district for consultation with commission.
(C) All decisions of the city planner pursuant to this subsection shall be
documented on the building permit. When the city planner grants a
conditional approval under this section, all conditions of approval shall be set
forth in writing on the building permit. In the event of a denial, the reasons for
such denial shall be documented in a written notice of decision which shall
identify all elements of the application found to be contrary to the provisions
or intent of this section.
(D) An applicant may appeal the decision of the city planner to the historic
district commission and such appeal shall be considered as an architectural
review certification application to the historic district commission and shall
meet all of the requirements set forth in subsection 3.23.
3.23 Architectural review certification by the historic district commission.
(A) The historic district commission shall issue architectural review
certificates for the construction or demolition of single-family and two-family
homes, and nonresidential structures or additions involving a gross floor area
of 3,000 square feet or less, after review of the proposed construction and
after a determination that the construction is in general accordance with the
standards set forth in subsection 3.25 below.
(B) All applications to the historic district commission for architectural review
certification shall be subject to the procedures set forth in subsection 3.26.
(C) All decisions of the historic district commission pursuant to this
subsection shall be formalized in a written notice of decision. When the
commission grants a conditional approval under this subsection, all
conditions of approval shall be set forth in writing in the notice of decision. In
the event of a denial, the notice of decision shall state the reasons for denial
and shall identify all elements of the application found to be contrary to the
provisions or intent of this subsection.
(D) An applicant may appeal the decision of the historic district commission
to the planning commission, and such appeal shall be considered as an
architectural review certification application to the planning commission and
shall meet all of the requirements set forth in subsection 3.24 and subsection
3.26.
3.24 Architectural review certification by the planning commission.
(A) The planning commission shall issue architectural review certificates
referred or appealed to it, upon review of the recommendations of the historic
district commission and upon a determination that the proposed construction
is in accordance with the standards set forth in subsection 3.25.
(B) All applications to the planning commission for architectural review
certification shall be subject to the procedures set forth in subsection 3.26.
(C) All decisions of the planning commission pursuant to this subsection
shall be formalized in a written notice of decision. When the planning
commission grants a conditional approval under this subsection, all
conditions of approval shall be set forth in writing in the notice of decision. In
the event of a denial, the notice of decision shall state the reasons for denial
Historic Zoning Ordinances for City of Dover, DE Page 5 of 12
Page 267
and shall identify all elements of the application found to be contrary to the
provisions or intent of this subsection.
3.25 Architectural review standards.
(A) An architectural review certificate may be issued if it is found that the
architectural style, general design, height, bulk and setbacks, arrangement,
location and materials and structures affecting the exterior appearance are
generally in harmony with neighboring structures and complementary to the
traditional architectural standards of the historic district as set forth in the
historic district design guidelines and standards adopted by the planning
commission and as set forth in the United States Secretary of the Interior's
Standards for Rehabilitation.
(B) The city planner, historic district commission or planning commission
shall not consider normal maintenance and repair (see Definitions, article
12), interior arrangement, or building features not subject to public view.
3.26 Procedures for an architectural review by the historic district commission
and/or planning commission.
(A) Architectural preapplication meeting. Prior to action on any application
for an architectural review certificate, the applicant shall meet in person with
the city planner or his delegated representative. The purpose of such
conference shall be to discuss the proposed construction or other action
requiring the certificate in order to determine what information is useful in the
determination of conformity with the provisions and intent of the historic
district regulation as expressed in this article.
(B) Application and fee. The application to the historic district commission for
an architectural review certificate and related information shall be submitted
to the city planner at least 30 days prior to the historic district commission
meeting at which review is requested and shall be accompanied by a fee as
provided for in Appendix F—Fees and Fines.
(C) Public hearing. Prior to the review and action on an architectural review
certification, the historic district commission shall hold a public hearing
subject to the following public notification procedures:
(1) The applicant shall advertise the public hearing newspaper of
general circulation at least 15 days prior thereto.
(2) The applicant shall notify, by mail, all property owners within 200
feet of the extreme limits of the subject property as their names
appear on the municipal tax record at least 15 days prior thereto.
(3) The applicant shall post a notice outlining the date, time, place,
and nature of the hearing in a conspicuous location on the
property. Such notice shall be designed in accordance with
standards set forth by the planning commission.
(4) The applicant shall provide the planning office with a copy of the
notice, verification of newspaper publication, a date-stamped
photo of the property posting, and post office mail receipts
indicating date of mailing for all letters on or before the meeting
date.
Historic Zoning Ordinances for City of Dover, DE Page 6 of 12
Page 268
(5) Said notices shall state the date, time, and place of the hearings
before the historic district commission, a brief description of the
project and shall state that a copy of the application and plan is
on file with the planning office for public review.
(6) If the planning commission is reviewing a project in accordance
with other sections of this article, then the public hearing notice
on those applications must also give notice of architectural review
certification.
(D) Application information. The applicant shall provide such information and
documents listed below which will satisfactorily illustrate the proposed action
as indicated in the architectural preapplication meeting required in subsection
3.26(A):
(1) All plan elements required in subsection 2.5.
(2) Plans and specifications indicating existing and proposed
development, including structures, architectural elevation
drawings, trees and any other landscaping, existing and
proposed, including the general design, location and orientation
of structures in relation to curb line, right-of-way line and
neighboring buildings, colors, and materials to be used on
exterior surfaces, detailed plans for any signs, photographs of the
existing site and neig