Page 1
REGULAR COUNCIL MEETING
AGENDA
December 10, 2007 - 7:30 P.M. - Council Chambers - City Hall - City of Dover
OPEN FORUM - 15 MINUTES PRIOR TO OFFICIAL MEETING (7:15 P.M.)
INVOCATION BY CHAPLAIN WALLACE DIXON
PLEDGE OF ALLEGIANCE
AGENDA ADDITIONS/DELETIONS
1. Adoption of Minutes - Regular Council Meeting of November 26, 2007
2. Oath of Office - Administered by The Honorable Henry duPont Ridgely - Justice, Supreme
Court - Council - At-Large - Thomas J. Leary
3. Recess (for photographs) - Mayor and Council
* CONSENT AGENDA
Those items on the Council Agenda which are considered routine and non-controversial shall be marked
with an asterisk (*) and will be acted upon by a single roll call vote of the Council. There will be no
separate discussion of these items unless a member of Council so requests, in which event the matter shall
be removed from the Consent Agenda and considered a separate item.
4. Presentation - Greater Dover Foundation - John W. Pitts Recreation Center Donation
* 5. Legislative, Finance, and Administration Committee Report - November 26, 2007
A. Review of 2005 Charter Review Committee Recommendations - Article II
B. Draft Comprehensive Annual Financial Report
C. Duke Agreement Closeout
* 6. Special Utility Committee Report - November 27, 2007
A. Appendix B - Zoning Ordinance, Article 3 - District Regulations, Section 29 -
Source Water Protection Overlay Zone (SWPOZ), Section 29.7 - Tier 3
7. Legislative, Finance, and Administration Committee - December 10, 2007
(Except for the following tim e sensitive issues, the LF&A Com m ittee Report from Decem ber 10, 2007 will
be presented to Council during their Regular Meeting of January 14, 2008 for consideration)
A. Comprehensive Annual Financial Report - Final Draft
B. Evaluation of Bids
b-1. RedAlert Computer Aided Fire Dispatching System Upgrade
b-2. Fire Fighting Turnout Gear
b-3. 70 Foot Aerial Truck - Bid #08-0045DPS
* 8. CIP Report - October 2007
Page 2
Council Agenda
December 10, 2007 Page 2
9. Evaluation of Bids
A. Fiber Optic Splicing Contract
B. Line Hardware for Feeders 3 & 4
C. Cartanza Substation Structures
10. Request for Proposals - Fire Resistant Clothing Rental Contract
* 11. Appointment Recommended by Mayor Carey - Downtown Dover Development Corporation -
Councilwoman Sophia R. Russell (To Fill Unexpired Term of Carleton E. Carey, Sr. - Term to
Expire May 2008)
* 12. Appointments Recommended by Council President Williams (To Fill Unexpired Terms of
Carleton E. Carey, Sr. - Terms to Expire May 2008)
A. Safety Advisory and Transportation Committee - Councilman Thomas J. Leary
B. Utility Committee - Councilman Thomas J. Leary
13. Rezoning Request/First Reading (Recommended for referral to the Planning Commission on
January 22, 2008 and that a Public Hearing be set for February 11, 2008 at 7:30 p.m.)
Property located at 988-990 Forest Street (the southeast corner of Route 8 (Forest Street/Forrest
Avenue) and Saulsbury Road), owned by Rt. 8 & Saulsbury Rd, LLC, consisting of 1.33+/- acres
on four parcels of land totaling 2.18 +/- acres . Two parcels (0.95 acres) are currently zoned C-3
(Service Commercial Zone) and the northern portion of two parcels (0.38 acres) is currently
zoned CPO (Commercial Professional Office) with the total area subject to COZ-1 (Corridor
Overlay Zone). The proposed zoning for the 1.33 +/- acre subject area is C-2A (Limited Central
Commercial Zone) and subject to COZ-1 (Corridor Overlay Zone). The residual portion of two
parcels will remain zoned as CPO (Commercial Professional Office) and subject to COZ-1
(Corridor Overlay Zone). The developer is BBC Properties, Inc.
14. Council Members Announcements
/tm
S:\ClerksOffice\Agendas&Minutes\Council-Agendas\2007\12-10-2007.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
REGULAR COUNCIL MEETING
The Regular Council Meeting was held on November 26, 2007 at 7:30 p.m. with Councilman Salters
presiding in the absence of Council President Williams. Council members present were
Mrs. Russell, Mr. McGlumphy, Mr. Slavin, Mr. McGiffin, Mr. Hogan, and Mr. Ruane.
Council staff members present were Police Chief Horvath, Mrs. Mitchell, Mrs. Townshend, Deputy
Fire Chief Carey, Mr. DePrima, City Solicitor Rodriguez, Mrs. McDowell, and Mayor Carey.
OPEN FORUM
The Open Forum was held at 7:15 p.m., prior to commencement of the Official Council Meeting.
Councilman Salters declared the Open Forum in session and reminded those present that Council
is not in official session and cannot take formal action.
There was no one present wishing to speak during the Open Forum.
The invocation was given by Chaplain Dixon, followed by the Pledge of Allegiance.
AGENDA ADDITIONS/DELETIONS
Mr. McGlumphy moved for approval of the agenda as presented, seconded by Mr. Hogan and
unanimously carried.
Mrs. Russell moved for approval of the consent agenda, seconded by Mr. McGlumphy and
carried by a unanimous roll call vote (Council President Williams absent).
ADOPTION OF MINUTES - COUNCIL WORKSHOP OF NOVEMBER 5, 2007
The Minutes of the Council Workshop of November 5, 2007 were unanimously approved by
motion of Mrs. Russell, seconded by Mr. McGlumphy and bore the written approval of
Mayor Carey.
ADOPTION OF MINUTES - REGULAR COUNCIL MEETING OF NOVEMBER 13, 2007
The Minutes of the Regular Council Meeting of November 13, 2007 were unanimously
approved by motion of Mrs. Russell, seconded by Mr. McGlumphy and bore the written
approval of Mayor Carey.
PROPOSED RESOLUTION - APPLICATION FOR DESIGNATION AS A PRESERVE
AMERICA COMMUNITY
Mr. Slavin advised members that Preserve America is a White House initiative to effectively grow
grass-root support for historic preservation and issues in communities, especially for a variety of
tourism and economic development issues. There are two (2) communities in the State of Delaware,
the City of Lewes and the Town of Milton, that have achieved Preserve America status and, as such,
are eligible for a significant amount of Preserve America grant funding available from the Federal
Government. Staff prepared a proposed Resolution for the City of Dover to apply for the
designation of City as a Preserve America Community.
By motion of Mr. Hogan, seconded by Mrs. Russell, Council, by a unanimous roll call vote
(Council President Williams absent), adopted the following Resolution:
Page 4
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 2
WHEREAS, Preserve America is a White House initiative developed in cooperation with the
Advisory Council on Historic Preservation, the U.S. Department of the Interior, and the U.S.
Department of Commerce; and
WHEREAS, the goals of this initiative include a greater shared knowledge about our Nation’s past,
strengthened regional identities and local pride, increased local participation in preserving the
country’s irreplaceable cultural and natural heritage assets, and support for the economic vitality of
communities; and
WHEREAS, this initiative is compatible with our community’s interests and goals related to historic
preservation; and
WHEREAS, designation as a Preserve America Community will improve our community’s ability
to protect and promote its historical resources
NOW, THEREFORE, BE IT RESOLVED BY THE MAYOR AND COUNCIL OF THE CITY OF
DOVER, IN COUNCIL MET:
1. That the City of Dover, Delaware will apply for the designation of City as a
Preserve America Community; and
2. That the City of Dover, Delaware will protect and celebrate our heritage, use
our historic assets for economic development and community revitalization,
and encourage people to experience and appreciate local historic resources
through education and heritage tourism programs.
ADOPTED: NOVEMBER 26, 2007
PUBLIC HEARING/FINAL READING - PROPOSED ZONING TEXT AMENDMENTS
A public hearing was duly advertised for this time and place to consider approval of proposed
zoning text amendments that would establish a Source Water Protection Overlay Zone (SWPOZ),
which addresses the “Wellhead Protection Areas” only (does not include the “Excellent Water
Recharge Areas”).
Mr. Slavin moved that the Final Reading of the proposed zoning text amendment be
acknowledged by title only, seconded by Mr. McGiffin and unanimously carried.
Members were advised that the Planning Commission recommended approval of the proposed
amendments. City Clerk’s Office Note: During the Regular Council Meeting of October 22, 2007,
a public hearing was scheduled to consider the adoption of proposed zoning text amendments that
would establish a Source Water Protection Overlay Zone (SWPOZ), which effects over 500 parcels
within the City. The proposed ordinance was reviewed by the Parks, Recreation, and Community
Enhancement Committee during their meeting of October 9, 2007. Based on several comments and
other discussions that occurred since the Planning Commission meeting on October 15, 2007, it was
staff’s opinion that providing for an exemption may not be the best alternative to address impervious
cover limitations, and suggested the possibility of balancing important economic development
Page 5
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 3
factors with the protection of the recharge areas. Staff recommended that the proposed ordinance
be referred to the Utility Committee and that a Public Hearing be rescheduled for January 14, 2008,
to allow staff and the Utility Committee to work through these issues to bring forward an ordinance
that addresses the concerns realistically. Members of City Council, during their meeting of
October 22, 2007, deferred the public hearing for the proposed zoning text amendment and referred
the ordinance amending Article 3 - District Regulations, Section 29 - Source Water Protection
Overlay Zone (SWPOZ), of the Zoning Ordinance, to the Utility Committee in order to reconsider
protective land use policies to protect Dover’s excellent water recharge areas and its well-heads
and to present a revised ordinance to City Council for public hearing on January 14, 2008. During
a Special Utility Committee Meeting of November 6, 2007, members considered an alternative
ordinance entitled “Wellhead Protection Only”. During their Regular Meeting of
November 13, 2007, Council approved the committee’s recommendation for consideration of the
adoption of the alternative proposed ordinance and that a public hearing be scheduled for
November 26, 2007 at 7:30 p.m.
Mr. Koenig, Public Services Director, gave a presentation of the proposed zoning text amendments
that would establish a Source Water Protection Overlay Zone (SWPOZ) which addresses the
“Wellhead Protection Areas” only (Exhibit #1). He noted that the portion of the proposed
amendments that address the “Excellent Water Recharge Areas” will be further considered by the
Utility Committee and a separate public hearing will be held before City Council.
Mrs. Townshend reviewed the proposed zoning text amendment in detail. She explained that since
members were not able to come to a consensus regarding the excellent recharge areas at this time,
the alternative is presented for consideration. She reminded members that the State is requiring the
City to adopt the Overlay Zone prior to the end of the year and that it was felt that the alternative
may satisfy the requirement at this time. Mrs. Townshend referred to a letter, dated
November 26, 2007, received from Mr. Barndt, Program Manager for Source Water and Wellhead
Protection Programs for the Department of Natural Resources and Environmental Control
(DNREC), which included recommended amendments to the proposed text amendment (Exhibit #2).
She advised members that staff is in agreement with the recommended amendments.
Councilman Salters declared the hearing open. There being no one present wishing to speak during
the public hearing, Councilman Salters declared the hearing closed.
Mr. Ruane moved to delete Section 29.51(p) in its entirety, seconded by Mr. McGlumphy and
unanimously carried.
Mr. Ruane moved to delete the phrase “or substances” from Sections 29.83 and 29.93,
seconded by Mr. Hogan and unanimously carried.
Mr. Ruane moved for adoption of the following ordinance, as amended, seconded by
Mr. McGiffin and carried by a unanimous roll call vote (Council President Williams absent)
(the First Reading of the ordinance was accomplished during the Council Meeting of
September 24, 2007):
Page 6
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 4
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN
COUNCIL MET:
That Appendix B - Zoning Ordinance, Article 3 – District Regulations be amended by inserting the
a new section as follows:
Section 29 Source Water Protection Overlay Zone (SWPOZ)
29.1 Purpose. The purpose of this Source Water Protection Overlay Zone is to provide a safe
drinking water supply and to ensure that groundwater is adequately protected and maintained. The
Overlay Zone’s purpose is to protect public health and safety by minimizing contamination of the
aquifer and to ensure that the aquifer is property maintained and supplied with clean water through
the reduction of impervious surfaces.
29.2 Definitions.
Aboveground Storage Tank (AST). An AST is a single containment vessel greater than 250
gallons as defined in the Delaware Regulations Governing Aboveground Storage Tanks. ASTs with
a storage capacity greater than 12,499 gallons containing petroleum or hazardous substances, and
ASTs with a storage capacity greater than 39,999 gallons containing diesel, heating fuel or kerosene
are subject to the design, construction, operation and maintenance requirements of the Delaware
AST regulations.
Hazardous Material. A material which is defined in one or more of the following categories:
Ignitable: A gas, liquid or solid which may cause fires through friction, absorption
of moisture, or which has low flash points. Examples: white phosphorous and
gasoline. Carcinogenic: A gas, liquid, or solid which is normally considered to be
cancer causing or mutagenic. Examples: PCB's in some waste oils.
Explosive: A reactive gas, liquid or solid which will vigorously and energetically
react uncontrollably if exposed to heat, shock, pressure or combinations thereof.
Examples: dynamite, organic peroxides and ammonium nitrate.
Highly Toxic: A gas, liquid, or solid so dangerous to man as to afford an unusual
hazard to life. Example: chlorine gas. Moderately Toxic: A gas, liquid or solid which
through repeated exposure or in a single large dose can be hazardous to man.
Corrosive: Any material, whether acid or alkaline, which will cause severe damage
to human tissue, or in case of leakage might damage or destroy other containers of
hazardous materials and cause the release of their contents. Examples: battery acid
and phosphoric acid.
Underground Storage Tank (UST). An UST is one or a combination of Tanks including
underground Pipes, the volume of which is 10% or more belowground, as defined in the Delaware
Regulations Governing Underground Storage Tank Systems. The following USTs are not subject
to the design, construction, operation and maintenance requirements of the Delaware UST
Regulations: Residential Heating Fuel, Agricultural and Residential Motor Fuel USTs less than
1,100 gallons and any UST less than 110 gallons.
Page 7
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 5
29.3 Use and Bulk Requirements. The uses and bulk standards which govern the underlying zoning
designations attached to the properties within the Source Water Protection Overlay Zone shall apply
in all instances except where uses are specifically prohibited by this section and except pertaining
to Impervious Surface, Ground Cover, and Floor Area Ratio. Where issues of Impervious Surface,
Ground Cover, and Floor Area Ratio are concerned, the provisions of the Source Water Protection
Overlay Zone are the governing provisions, overriding the existing zoning for the property.
29.4 Zone Boundaries. This section of the Zoning Ordinance encompasses the lands demarcated
on the City of Dover Zoning Map as set forth in Article 2 §2 of this Ordinance, as the Source Water
Protection Overlay Zone.
29.5 Uses Prohibited. The following uses are specifically prohibited throughout the Source Water
Protection Overlay Zone:
29.51 Uses Prohibited
a) Automobile body/repair shop, motor vehicle, boat or farm equipment service
b) Gas stations and motor vehicle service stations
c) Fleet/trucking/bus terminal
d) Dry cleaner
e) Electrical/electronic manufacturing facility
f) Machine shop
g) Metal plating/finishing/fabricating facility
h) Chemical processing/storage facility
i) Wood preserving/treating facility
j) Junk yard/scrap yard/salvage yard
k) Mines/gravel pit
l) Land divisions resulting in high density (>1 unit/acre) septic systems
m) Equipment maintenance/fueling areas
n) Injection wells/dry wells/sumps, except for single-family residences directing
gutter downspouts to a drywell
o) Underground storage tanks
p) All uses not permitted in the underlying zone district
29.6 Geothermal Wells. Geothermal wells are permitted uses within the Source Water Protection
Overlay Zone in accordance with other City and State regulations.
29.7
Reserved
29.8 Tier 2: Primary Wellhead Protection Areas. Lands defined as Tier 2 lands, are areas which
have been identified as Primary Wellhead Protection Areas.
Page 8
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 6
29.81 Purpose and Intent. The purpose of the Primary Wellhead Protection Areas is to
safeguard the potable water resources of Dover and Kent County and to safeguard the public
health, safety, and resources through regulation of land use and development within zones
of protection surrounding potable water supply well fields.
29.82 Areas within three hundred (300) feet of the well shall be one hundred (100) percent
open space.
29.83 New development within five hundred (500) feet of the well must demonstrate that
the new development will not produce, store, transfer or otherwise handle hazardous
materials.
29.84 The Primary Wellhead Protection area around the well may be reduced to a one
hundred and fifty (150) foot radius provided a hydrogeological report, prepared by a
Delaware Registered Geologist and submitted to the satisfaction of the Delaware Geological
Survey and the DNREC, is prepared. The report must certify that (1) the minimum 60-day
time of-travel from a point to the public water supply well is maintained and (2) the well
draws from a confined aquifer. Upon completion of such a report, the regulations governing
Tier 1 lands within the Source Water Protection Overlay Zone will apply.
29.85 Runoff. The natural runoff flowing into wellhead areas shall be allowed and all new
stormwater run-off shall be diverted around the wellhead protection areas wherever practical.
29.86 The stormwater system’s discharge to Tier 2: Primary Wellhead Protection Areas
land shall be by sheet flow through a grassland or discharge from a stormwater management
facility having a wetland or aquatic bench. Stormwater runoff from all parking areas shall
be directed to a stormwater management facility before it is discharged into a Primary
Wellhead Protection Area.
29.87 Boundary Disputes. For primary wellhead protection area boundary determinations,
a site-specific geological and hydro-geological analysis shall be performed by a State-
registered professional geologist and shall be based upon thorough site investigation,
subsurface testing and other testing as may be determined appropriate by the City of Dover.
29.9 Tier 1: Secondary Wellhead Protection Areas. Lands defined as Tier 1 lands, are areas which
have been identified as Secondary Wellhead Protection Areas. Secondary Wellhead Areas extend
a buffer of 150 feet radius from the well point located in an area of the confined aquifer.
29.91 Purpose and Intent. The purpose of this Secondary Wellhead Protection Areas is to
safeguard the potable water resources of Dover and Kent County and to safeguard the public
health, safety, and resources through regulation of land use and development within zones
of protection surrounding potable water supply well fields.
29.92 Open Space. Areas within fifty (50) feet of the well shall be one hundred (100)
percent open space.
Page 9
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 7
29.93 New development within seventy-five (75) feet of the well must demonstrate that the
new development will not produce, store, transfer or otherwise handle hazardous materials.
29.94 The natural runoff flowing into wellhead areas shall be allowed and all new
stormwater run-off shall be diverted around the wellhead protection areas wherever practical.
29.10 Intergovernmental Coordination
29.101 Review. The City of Dover, through the Development Advisory Committee, will
coordinate with the Kent Conservation District and DNREC as necessary to ensure
compliance with the Source Water Protection Overlay Zone.
29.102 Memorandum of Understanding. A Memorandum of Understanding must be kept
and maintained between the City and any review agencies which evaluate the
implementation of the required elements of the Source Water Protection Overlay Zone
through the Development Advisory Committee process.
29.11 Data Distribution
29.141 The digital delineation of this overlay zone will be provided upon written request.
Distribution of this information will be governed by the City of Dover’s Geographic Data
Use and Distribution Policy.
29.12 Existing Development. Existing developed land which is located within the Source Water
Protection Overlay Zone will be treated as a non-conforming use, subject to the provisions of
Article 7.
29.13 Effective Date. The requirements of the Source Water Protection Overlay Zone shall apply
to all site plan and subdivision applications filed after adoption of these requirements by City
Council.
ADOPTED: NOVEMBER 26, 2007
PARKS, RECREATION, AND COMMUNITY ENHANCEMENT COMMITTEE REPORT -
NOVEMBER 13, 2007
The Parks, Recreation, and Community Enhancement Committee met on November 13, 2007 with
Chairwoman Russell presiding.
Parks and Recreation/Open Space Plans - Review of Active Recreation Areas
In accordance with Article 5, Section 10, of the Zoning Code, all residential developments shall
provide Open Space and an Active Recreation Plan, which must be reviewed by the Parks,
Recreation, and Community Enhancement Committee for a recommendation prior to consideration
of the Conditional Use Site Plan by the Planning Commission. Subsection 10.7 of Article 5, Section
10, of the Zoning Code requires that all areas planned for public dedication, or cash donations
provided under this section, must be submitted to and approved by the Parks, Recreation, and
Page 10
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 8
Community Enhancement Committee and shall be subject to final review and approval by City
Council prior to acceptance by the Planning Commission.
Members reviewed the following Active Recreation Areas:
Stonebrook East Planned Neighborhood Design
Members were provided an application for the Recreation Plan for Stonebrook East: Planned
Neighborhood Design (PND) Development. Stonebrook East consists of 45.03+/- acres of land
located at the northeast corner of McKee Road and Denneys Road, north of the Mill Creek
Subdivision. The applicant proposes the construction of 255 residential units (87 townhouses and
168 garden apartments), open space areas, community center, and street layout.
On behalf of the applicants, Chartwell Homes, Inc. and CLMS Development, Inc., Mr. Gregg Moore
of Becker Morgan Group presented the Open Space and Active Recreation Plan for Stonebrook East
(as on file in the City Clerk’s Office). It was noted that Stonebrook East and Stonebrook West (see
next agenda item) will be interconnected. He noted, for clarification, that the plan has been modified
to reflect that the residue area has not been incorporated into the open space/recreational area.
Members were advised that the overall Stonebrook Planned Neighborhood Design Development
exceeds the minimum of 25% open space for a Planned Neighborhood Design Development by
creating a series of open space areas, a community center, basketball court, swimming pool, gazebo,
and children’s play structure. The Stonebrook East PND provides 23.78+/- acres or 52.8% of the
available land towards open space. Based upon the number of residential dwelling units proposed
(255 units), this subdivision is required to provide 1.609+/- acres (70,088 S.F.) of open space
designed to function as Active Recreation space.
Upon review of the Open Space and Active Recreation Plan for Stonebrook East, the Department
of Planning and Inspections Staff submitted the following recommendations:
1. Staff recommends approval of the Community Center Area, the Park Area and the
associated amenities of club house, pool area, walking trail and gazebo, and hardtop court
as the Active Recreation Areas for the Stonebrook PND. Staff recommends approval of the
overall Open Space provided for the project. Recommendations suggested as conditions of
this approval are listed below:
a. Staff recommends the addition of bicycle racks adjacent to the Clubhouse
Building.
b. The community park area shows five ‘Green Giant Arborvitae' trees which will
obscure the view of the park from the street. These should be relocated.
c. Recommend that play structure be selected for the 5-12 age group.
d. An extension of the walking path must be made to the tot-lot area.
e. The materials for the walking path in the community park providing access to the
gazebo should be concrete sidewalk.
Page 11
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 9
2. Staff recommends the repositioning of the clubhouse such that it faces Charlton Drive
or has a side yard facing Charlton Drive. This will provide visibility of the main entrance
from a public street.
3. The following items should be included on the Plan to clarify the construction of the
recreation area improvements:
a. Provide a construction detail or specifications for the amenities such as the
walking path construction including the width of the paths, hard court surface,
etc.
b. All street trees must be relocated to the individual lot (side of the sidewalk) and
not within the grass strip between the curb and sidewalk.
4. Staff recommends that street intersections with adjoining sidewalks should be made
barrier free for access and include crosswalk markings in order to delineate pedestrian
connections to the open space and recreation areas.
5. Identify the type of lighting proposed. The placement of street light style lamp posts may
be more appropriate for certain areas especially in the vicinity of the gazebo and play
structure.
6. The lawn areas should be appropriately planted (seeded or sodded) and maintained for
active recreational activities.
7. Identify location of curb cut/driveway depression to allow for maintenance/equipment
access to the park area. Due to size of grass area, larger tractor size equipment may be
utilized in the maintenance activities.
8. The applicant is reminded of the requirements for construction phasing of the recreation
area as associated with the development of the residential units. (Zoning Ordinance,
Article 5 §10.6)
Article 5 §10.6 Construction Phasing. The recreation and open space areas shall be
completed in a proportion equal to or greater than the proportion of residential dwelling
units completed, except that one hundred (100) percent of the recreation and open space
areas shall be completed prior to issuing building permits for the final twenty (20) percent
of the dwelling units proposed. Building permits shall not be issued for dwelling units unless
the requirements of this section are met.
9. There shall be provisions which insure that the common open space land shall continue
as such and be properly managed and maintained. The developer shall either retain
ownership and responsibility for maintenance of such open land; or provide for and establish
one (1) or more organizations for the ownership and maintenance of all common open space
i.e. a Homeowners Association. The organization shall be responsible for maintenance,
insurance and taxes on the common open space.
Page 12
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 10
10. In the event, that major changes and revisions to the Preliminary Subdivision Plan which
affect the Recreation Plan occur in the review process and finalization of the Plan
resubmittal may be required for review by the Parks Recreation and Community
Enhancement Committee or other agencies and commissions making recommendations in
regards to the plan.
Responding to Mr. Lewis, Mr. Moore stated that the relocation of the trees can be accomplished to
provide visibility of children.
Mr. Moore concurred with staff’s recommendations with the exception of the repositioning of the
clubhouse. He requested that the clubhouse remain positioned towards the parking.
Mrs. Melson-Williams, City Planner, explained that staff felt that the clubhouse should be
positioned to face the public street rather than the pool. Responding, Mr. Moore stated that the
concern is with parking, explaining that it is not desired for parking to occur on the roadway so that
the main entranceway is not located where children will be walking back and forth. Mrs. Melson-
Williams stated that it was staff’s hope that most individuals would be walking to the site.
Responding to Mr. McGlumphy, Mrs. Melson-Williams stated that although staff would have no
objections to the request, it was felt that the repositioning would provide for a better plan, since the
clubhouse is meant for the entire community and not just the apartment residents.
With regards to front and back elevations, Mrs. Horsey stated that a back elevation can be designed
to look like a front elevation. Responding, Mrs. Melson-Williams stated that such a design would
be an option and that although staff has submitted their recommendation, the committee also serves
as a recommending body to City Council. She explained that it was staff’s opinion that the
recommendations would improve the plan by repositioning the clubhouse to the street, since it
would serve as a public building.
The committee recommended approval of the open space/active recreation plan for Stonebrook East,
as recommended by staff, with the exception of including the developers suggestion for the position
of the clubhouse, stipulating that the back of the building appear as the front.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Stonebrook West Planned Neighborhood Design
Members were provided an application for the Recreation Plan for Stonebrook West: Planned
Neighborhood Design (PND) Development. Stonebrook West consists of 88.97+/- acres of land,
located on the northwest corner of McKee Road and Denneys Road, east of the Carlisle Village
subdivision and west of McKee Road. The applicant proposes the construction of a residential
development consisting of 199 dwelling units (44 townhouses, 66 duplexes, and 89 single family
homes). The northern portion of the property, consisting of approximately 21.3 acres located north
of the Mudstone Branch is proposed to be retained by the owner.
Page 13
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 11
On behalf of the applicants, Chartwell Homes, Inc. and CLMS Development, Inc., Mr. Gregg Moore
of Becker Morgan Group presented the Open Space and Active Recreation Plan for Stonebrook
West (as on file in the City Clerk’s Office). It was noted that Stonebrook East (see previous agenda
item) and Stonebrook Westwill be interconnected.
Members were advised that the overall Stonebrook West Planned Neighborhood Design
Development exceeds the minimum of 25% open space for a Planned Neighborhood Design
Development with over 50 acres of open space. The open space includes active recreation areas,
woodlands, wetlands, flood plain areas, and the area adjacent to the Mudstone Branch. Based upon
the number of residential dwelling units proposed (199 units), this subdivision is required to provide
1.25 +/- acres (54,725 S.F.) of open space designed to function as Active Recreation space. The Plan
provides for 3.76+/- acres.
Upon review of the Open Space and Active Recreation Plan for Stonebrook West, the Department
of Planning and Inspections Staff submitted the following recommendations:
1. Plan complies with the minimum acreage requirement for the Active Recreation Areas.
The project plan also provides above the minimum 25% of total site area as Common Open
Space.
2. Staff recommends approval of the general concept for the recreation area and its
associated amenities of the gazebo, play structure (tot lot), hard court game surface, turf
playground, and walking path as the Active Recreation Areas for the Stonebrook West PND.
Recommendations suggested as conditions of this approval are listed below.
a. Provide a paved path (revise path surface material) from the sidewalk into the
recreation area to access the gazebo and play structure area.
b. Provide a paved path to the gazebo entrance from the walking path.
c. Provide a paved path to the play structure area entrance from the walking path.
d. Recommend that play structure be selected for the 5-12 age group.
e. Adjust placement of at least one bench to be directly adjacent to the paved path.
f. Relocate some of the proposed evergreen tree plantings along Alexandra Drive
to other areas of the subdivision to provide better visibility of recreation area.
3. The following items should be included on the Plan to clarify the construction of the
recreation area improvements:
a. Provide a construction detail or specifications for the amenities such as the
walking path construction including the width of the path, hard court surface, turf
playground, etc.
b. Consider redesign and relocation of the connection of the walking path to the
sidewalk system. A second link to the walking path as you approach from the
south near Markland Drive is suggested.
c. All street trees must be relocated to the individual lot (side of the sidewalk) and
not within the grass strip between the curb and sidewalk.
Page 14
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 12
4. Identify the type of lighting proposed. The placement of street light style lamp posts may
be more appropriate for certain areas especially in the vicinity of the gazebo and play
structure.
5. The lawn areas should be appropriately planted (seeded or sodded) and maintained for
active recreational activities.
6. Identify location of curb cut/driveway depression to allow for maintenance/equipment
access to the park area. Due to size of grass area, larger tractor size equipment may be
utilized in the maintenance activities.
7. The applicant is reminded of the requirements for construction phasing of the recreation
area as associated with the development of the residential units. (Zoning Ordinance,
Article 5 §10.6)
Article 5 §10.6 Construction Phasing. The recreation and open space areas shall be
completed in a proportion equal to or greater than the proportion of residential dwelling
units completed, except that one hundred (100) percent of the recreation and open space
areas shall be completed prior to issuing building permits for the final twenty (20) percent
of the dwelling units proposed. Building permits shall not be issued for dwelling units unless
the requirements of this section are met.
8. There shall be provisions which insure that the common open space land including the
active recreation areas shall continue as such and be properly managed and maintained.
These provisions shall be in a form acceptable to the City of Dover. The developer shall
either retain ownership and responsibility for maintenance of such open land; or provide for
and establish one (1) or more organizations for the ownership and maintenance of all
common open space i.e. a Homeowners Association. The organization shall be responsible
for maintenance, insurance and taxes on common open space and recreation facilities.
a. A note should be added to the Record Plan and other plan sheets indicating the
responsible entity.
b. A note should be included on the Record Plan to indicate the Open Space areas.
9. In the event, that major changes and revisions to the Preliminary Subdivision Plan which
affect the Recreation Plan occur in the review process and finalization of the Plan
resubmittal may be required for review by the Parks Recreation and Community
Enhancement Committee or other agencies and commissions making recommendations in
regards to the plan.
The committee recommended approval of the open space/active recreation plan for Stonebrook
West, as recommended by staff.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Page 15
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 13
Blue Hen Apartments
Members were provided an application for the Active Recreation Area Plan for Blue Hen
Apartments, which is being reviewed as a Site Development Plan. The property consists of 20.66+/-
acres of land located east of Bay Road, behind the Blue Hen Corporate Center. The applicant
proposes the construction of 13 apartment buildings for a total of 162 units and a clubhouse
building.
On behalf of the applicant, Blue Hen Apts., LLC, Mr. Gregg Moore of Becker Morgan Group
presented the Open Space and Active Recreation Plan for Blue Hen Apartments (as on file in the
City Clerk’s Office).
Upon review of the Open Space and Active Recreation Plan for Blue Hen Apartments, the
Department of Planning and Inspections Staff submitted the following comments and
recommendations:
1. The proposed plan meets the area requirements for the Active Recreation Area. The plan
is required to provide 1.02 acres of Active Recreation Area and it is proposing 1.13 acres of
Active Recreation Area.
2. Staff recommends approval of the swimming pool, clubhouse, and play area equipment
(provided age of proposed equipment) with the swing set, benches, and other play
equipment.
3. The following items should be included on the Plan to clarify the construction of the
recreation area improvements:
a. A list of the proposed features needs to be provided on the Active Recreation
Plan (i.e. the number of benches and the details of the items).
b. Show tree planting locations on the Recreation Plan.
c. Provide lighting around the play area.
d. Indicate if the area around the play area is grass. If it is a walkway into the site
is needed for accessibility.
e. Lawn areas shall be appropriate planted (seeded or sodded) a maintained for
active recreation activities.
f. Indicate the location of the access points into the play area.
4. Staff recommends the plan provide intraconnectivity (a sidewalk) between the dwelling
unit buildings to the clubhouse and other Active Recreation Areas.
5. Staff recommends providing a walking path around the site. This could be in place of
the basketball court to add a feature less age reliant. The walking path would allow for
connectivity from the residential development to the Blue Hen Corporate Center.
6. In the event, that major changes and revisions to the Site Plan occur in the finalization
of the Site Plan contact the Department of Planning and Inspections. Examples include
reorientation of building, relocation of site components like stormwater management areas,
Page 16
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 14
and increases in floor area. These changes may require resubmittal for review by the
Development Advisory Committee, Planning Commission, or other agencies and
commissions making recommendations in regards to the plan.
7. The applicant is reminded of the requirements for construction phasing of the recreation
area as associated with the development of the residential units.
Article 5 §10.6 Construction Phasing. The recreation and open space areas shall be
completed in a proportion equal to or greater than the proportion of residential dwelling
units completed, except that one hundred (100) percent of the recreation and open space
areas shall be completed prior to issuing building permits for the final twenty (20) percent
of the dwelling units proposed. Building permits.
8. There shall be provisions which insure that the common open space land (including
active recreation area) shall continue as such and be properly managed and maintained. The
developer shall either retain ownership and responsibility for maintenance of such open land;
or provide for and establish one (1) or more organizations for the ownership and
maintenance of all common open space i.e. a Homeowners Association. The organization
shall be responsible for maintenance, insurance and taxes on the common open space.
a. Add a note on the Site Plan regarding who is responsible for maintenance,
insurance and taxes on the common open space.
Mrs. Melson-Williams advised members that the plan has been revised and adjusted by the
developer since staff prepared their comments and recommendations. Specifically, she stated that
the original plan proposed a basketball court, which has since been eliminated from the plan by the
developer.
Mr. Moore explained that although it has been agreed upon to eliminate the basketball court at this
time, it remains on the plan since they would like to have this option if it is determined that such an
amenity would benefit the neighborhood, which will be dependent upon the age group of residents.
Responding to Mr. McGlumphy, Mr. Moore assured members that the concerns of the residents of
Schoolview have been taken into consideration and the plan developed to comply with their
requests.
In response to Mr. Lewis regarding staff’s concerns with the basketball court, Mrs. Melson-Williams
explained that there was concern due to its proximity to the rear of the Blue Hen Corporate Center
and excessive parking available, which may invite users from other areas. She explained that there
have been instances when these conditions have created police issues. Mrs. Townshend also stated
that staff felt that there was a need for pedestrian opportunities; therefore, rather than an age specific
activity, such as the basketball court, providing additional walking paths would prove to be more
beneficial.
Mr. Moore questioned if the motion includes the understanding that although the basketball court
would not be built initially, it would remain in the plan for possible inclusion at a later time. He
explained that the basketball court must be considered during the calculation for the stormwater
Page 17
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 15
management, as it is an impervious surface. Responding, Mr. McGlumphy stated his understanding
was that the basketball court would not be included in the plan at this time and that when and if it
is desired, such a request would be presented at that time for consideration.
Ms. Fenorosky of Petinaro advised members that they would like to retain the option of the
basketball court so that it can be accomplished if it is later determined to be the request of the
residents. Responding, Mrs. Townshend noted that the concerns with regards to the basketball court,
as previously mentioned, were located within developments where the recreation areas were
managed by a homeowners association. She explained that this development is different in the sense
that Petinaro will manage the development, including the recreation/open space areas.
Responding to Mr. Moore, Mrs. Townshend explained that a sidewalk waiver would be required to
have the pedestrian walkway remain as proposed by the developer. Mr. Moore advised members
that the placement of the walkway was developed with consideration for the adjacent Schoolview
property owners.
The committee recommended approval of the open space/active recreation plan for Blue Hen
Apartments, as recommended by staff, with the applicant working with staff on recommendations
#4 and #5 regarding the walking paths and sidewalks.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Updates
Members were provided the following updates:
Puncheon Run Watershed Action Team Update
Mr. Koenig, Public Services Director, advised members that the Action Team meeting was held on
October 31st and that members were provided a very long and detailed engineering overview of all
the options. Members will be reviewing the various options for commenting and will meet again
to discuss the options. He stated that there is not one (1) single “fix” for the problem. There is work
scheduled to occur in the basin, Governors Avenue project, and discussion with regards to removing
vegetation on the southern end of the Puncheon Run. These actions are scheduled to occur this fall
and early next year.
Mr. Koenig stated that the Action Team will be developing a series of recommendations and that,
at this time, it is a matter of finalizing the projects, obtaining the necessary funding, etc.
John W. Pitts Recreation Center
Mr. Carter, Director of Parks and Recreation, advised members that it is important to have the
building enclosed to begin the interior work. He stated that due to the rain, it may be difficult to
meet the scheduled January 2008 opening. Noting that the report reflects a private donation being
received in the amount of $25,000, Mr. Carter advised members that the correct amount should be
$75,000, which was received from the Bieser-West Family.
Page 18
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 16
Planning and Funding for New Library
Mr. Richard Thau, Library Director, provided an update on the planning and funding for the new
library.
CDBG Program
Members were provided the status report on the FY 2006 and FY 2007 Program Funds Spent for
the CDBG Program.
Responding to Mr. Lewis, Mrs. Harvey, Community Development Director, stated that once an
applicant has been awarded the grant, the funds are required to be spent 60 days prior to the end of
the current fiscal year.
2008 Comprehensive Plan Update
Mrs. Townshend, Director of Planning and Inspections, provided an update on the Comprehensive
Plan development process for the 2008 Comprehensive Plan. At the next meeting, it is her intention
to provide members with an outline of the various chapters and the responsible staff person as well
as committee assignments.
By consent agenda, Mrs. Russell moved for acceptance of the Parks, Recreation, and
Community Enhancement Committee Report, seconded by Mr. McGlumphy and carried by
a unanimous roll call vote (Council President Williams absent).
LEGISLATIVE, FINANCE, AND ADMINISTRATION COMMITTEE REPORT -
NOVEMBER 13, 2007
The Legislative, Finance, and Administration Committee met on November 13, 2007 with Chairman
Slavin presiding.
Review of 2005 Charter Review Committee Recommendations - Article I. General Provisions
During their meeting of September 10, 2007, members approved the schedule to complete a
comprehensive review of the 2005 Charter Review Committee Recommendations, including public
hearings in each election district, over the next six (6) months. Members began their review during
their meeting on October 8, 2007.
As scheduled, members considered the recommendations to Article II - Mayor and Council, of the
Dover Charter, as follows:
Section 4, City Charter - Government Vested in Mayor and City Council (Section 2.01, Model City
Charter - General Powers and Duties.)
The committee recommended that Section 4 be replaced with Section 2.01, as stated in the Model
City Charter, including the title.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Page 19
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 17
Section 5, City Charter (1st paragraph) - Council to be Legislative Body
Members considered the possibility of the 1st paragraph of Section 5 being moved to appear with
Section 6.02(a) of the Model City Charter.
It was the consensus of members that the 1st paragraph of Section 5 follow Section 4, and that it not
be included at Section 6.02(a) of the Model City Charter.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Section 5, City Charter (5th paragraph) - Qualifications (Section 2.02, Model City Charter -
Eligibility, Terms, and Composition - (a) Eligibility
The committee recommended retaining the language in Section 5 (5th paragraph) rather than Section
2.02 of the Model City Charter, amending subsection (4) by replacing “Twenty-one (21)” with
“Eighteen (18)”.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Section 5, City Charter (3rd and 4th paragraphs) - Terms of Mayor and Councilmen (Section 2.02,
Model City Charter - Eligibility, Terms, and Composition - (b) Terms
It was noted that the 2005 Charter Review Committee recommended that the term for the Mayor be
extended from two (2) to four (4) years.
Mr. McGiffin suggested that any changes recommended for the Mayor or of that position should be
inclusive in their consideration rather than it being accomplished piecemeal.
After much discussion regarding the terms for both the Mayor and Council being increased to four
(4) years, with the stipulation that a recall provision be added (to Section 6.04 of the Model City
Charter), Mr. Slavin indicated that members could return to this Section for further consideration
at a later time.
Section 5, City Charter (2nd paragraph) - Size; Districts (Section 2.02, Model City Charter -
Eligibility, Terms, and Composition - (c) Composition)
Mr. Slavin felt that the size and district issue should have the input of the NAACP and suggested
that action be deferred and that representatives of the NAACP be invited to attend a meeting to
further discuss this issue.
It was the consensus of members that consideration of the size and districts should be deferred to
allow representatives of the NAACP to attend a meeting to further discuss this issue.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Page 20
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 18
Section 14, City Charter - Duties of Mayor (Section 2.03, Model City Charter - Mayor, Subsection
(a) Powers and Duties)
The committee recommended retaining the language of Section 14 rather than Subsection (a) of
Section 2.03 of the Model City Charter.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Section 53, City Charter - Police; Mayor to be Conservator of Peace
The committee recommended retaining the language of Section 53 of the City Charter.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Section 15, City Charter - Council President/Vice-Mayor, Duties of (Section 2.03, Model City
Charter - Mayor, Subsection (b) Election - Mayor Elected At-Large)
The committee recommended retaining the language of Section 15 rather than Subsection (b) of
Section 2.03 of the Model City Charter.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Section 12, City Charter - Compensation and Expenses - Mayor and Council and Other Elected or
Appointed Officials (Section 2.04, Model City Charter - Compensation; Expenses)
Members were advised that during their meeting of July 20, 2006, the 2005 Charter Review
Committee recommended the establishment of a Compensation Commission. Mrs. McDowell, City
Clerk, advised members that the 2005 Charter Review Committee recommended adoption of a
Resolution establishing the Compensation Commission, which was provided to members for their
review.
Prior to taking action, Mr. Slavin requested that the City Clerk provide members with the
July 20, 2006 Minutes of the 2005 Charter Review Committee. He suggested that the Compensation
issue be considered by members during their next meeting.
Due to time constraints, Mr. Slavin stated that members will review the remainder of the items, as
well as continue their review of the 2005 Charter Review Committee Recommendations, in
accordance with the schedule adopted.
Itron Mobile Lite Meter Reading Collection System - Sole Vendor
Members were advised that the portable Itron Mobile Lite Collection System demonstrates the
advances in wireless meter reading technology and replaces the original system proposed in the CIP.
The Mobile Lite System is a result of the advancement of portable collection technology and, unlike
the original system, is designed for a utility the size of Dover. This system will maximize
Page 21
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 19
operational efficiency, reduce costs, and improve performance. The portable unit does not require
installation and can be transferred between vehicles.
The City currently uses Itron handheld metering devices and the meters are compatible with these
devices; therefore, due to the City’s investment in meters and electronic reading devices, this would
be a sole vendor purchase. The quote received for the Mobile Lite Collection System is as follows:
Two Mobile Lite Units at $10,000 each $20,000
Upgraded Replacement Handheld Devices 4,300
Mobile Lite Portability Kit 400
Total Cost $24,700
Mrs. Tieman, Senior City Administrator, advised members that readings that would take two (2)
hours for the meter readers would be reduced to half an hour by using the new devices. Responding
to Mr. McGlumphy, she stated that the City could eventually eliminate one (1) to two (2) meter
reading positions as a result of the use of the readers, which would be accomplished through attrition
(due to retirement) or transfers.
Staff recommended approval of the purchase of two (2) Itron Mobile Lite meter reading collection
systems, mobile life portability kit, and one (1) handheld meter reading device, in the amount of
$24,700. It was noted that the plan would be to have the system installed and in use by
June 30, 2008.
The committee recommended approval of staff’s recommendation.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Review of Budget Instruction Package
Mrs. Tieman, Senior City Administrator, reminded members that during the recent Budget Post-
Mortem, members of Council requested the opportunity to review the Budget Instruction Package.
For clarification, Mr. Slavin explained that the package is provided to staff members for preparation
of the draft budget, which is then presented to members of Council.
Mrs. Tieman explained the instruction package, including the instructions that are provided to staff
for the development of their budget, as well as the budget calendar for FY 2008-2009.
Draft Comprehensive Annual Financial Report
Members were provided a Draft of the City’s Comprehensive Annual Financial Report for the year
ending June 30, 2007, which was also provided to the City’s audit firm Faw, Casson, &
Company, LLC. Mrs. Teal, Assistant Finance Director, distributed a summary and explained that
the statistical section, divider tabs, and page numbers, as well as any changes recommended by the
auditors, still need to be completed. She advised members that since the draft was prepared,
negotiations with Duke Energy have been finalized; therefore, according to the auditors, it is
necessary for some of the electric amounts to be corrected.
Page 22
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 20
The final draft is expected to be completed and presented to members of the committee on
November 26th. Mrs. Teal suggested that members peruse the financial section, which summarizes
the financial activities for the year, to gain an understanding.
Due to time constraints and the length of the report, Mr. Slavin requested that members be given
additional time to review the report and that this matter be brought back to the committee for further
review during their next meeting.
Bond Engineering Consultant Proposal
Members were reminded that the City of Dover Electric Bond Resolution requires the City to retain
an independent engineering consultant to annually inspect the City’s electric system and to review
the electric budgets and insurance program to ensure proper fiscal operation.
Mrs. Teal, Assistant Finance Director, stated that the contract was bid; however, only one (1)
responsive proposal was received from Burns & McDonnell for a three (3) year contract, as follows:
1) 2007 - $15,500; 2) 2008 - $16,000; and 3) 2009 - $16,500, for a total firm fixed price in the
amount of $48,000 for a three (3) year contract. Staff has determined that the proposal is based on
adequately priced competition and is considered reasonable based on historical pricing for the same
type effort. Burns & McDonnell has completed the Engineering Consultant Report for the City
since 2002 and hase the previous experience to provide a thorough and cost effective study.
Staff recommended awarding a three (3) year contract to Burns & McDonnell (2007 - $15,500; 2008
- $16,000; and 2009 - $16,500) for a total amount of $48,000.
The committee recommended approval of staff’s recommendation.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation,
seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council President
Williams absent).
Finance Procedures Regarding Grants and Grant Management
Members were provided revised Grant Application Procedures (#F317), developed by the Finance
Director/Treasurer, which now include a “Decision Making Process” Form that was requested by
City Council.
The committee recommended adoption of the Grant Application Procedures (#F317) as presented
by staff.
By consent agenda, Mrs. Russell moved for approval of the committee’s recommendation
(Exhibit #3), seconded by Mr. McGlumphy and carried by a unanimous roll call vote (Council
President Williams absent).
By consent agenda, Mrs. Russell moved for acceptance of the Legislative, Finance, and
Administration Committee Report, seconded by Mr. McGlumphy and carried by a unanimous
roll call vote.
Page 23
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 21
MONTHLY REPORTS - OCTOBER 2007
By motion of Mrs. Russell, seconded by Mr. McGlumphy, the following monthly reports were
accepted by consent agenda:
Budget Report
Chief of Police Report
City Assessor Report
City Manager's Report
Planning and Inspections Report
Dover Fire Department Report
IUE CONTRACT SETTLEMENT
Mr. DePrima, City Manager, provided members with detailed proposed changes to the IUE-
CWA/City of Dover Contract Settlement Terms and reviewed the major changes to the contract
(Exhibit #4). Staff recommended approval of the IUE Contract Proposal, which has been ratified
by the Union.
Responding to Mr. Ruane, Mr. DePrima stated that the City’s current budget includes adequate
funds and will not require additional funds for the items included in the Contract.
Mr. Slavin moved to ratify and confirm the settlement with the IUE-CWA (Exhibit #5)
outlining the six (6) bullet points presented. The motion was seconded by Mr. Hogan and
carried by a unanimous roll call vote (Council President Williams absent).
ELECTION RESULTS - 2007 SPECIAL AT-LARGE MUNICIPAL ELECTION
Mrs. McDowell, City Clerk, reported the results of the 2007 Special At-Large Municipal Election
held on November 20, 2007, as follows:
AT-LARGE COUNCIL
Prameela D. Kaza 393
Thomas J. Leary 674
Total District Votes Cast 1,067
Total Registered Voters 19,596
Mr. Hogan moved for approval of the Election Results as reported by the City Clerk. The
motion was seconded by Mr. Slavin and carried by a unanimous roll call vote (Council
President Williams absent).
ELECTION OF OFFICERS - ROBBINS HOSE COMPANY - YEAR 2008 FIRE LINE
OFFICERS
The Fire Line Officers of the Robbins Hose Company are elected annually on the third Monday of
November. Members were provided the results from the November 19, 2007 Robbins Hose
Company Election for consideration as follows:
Page 24
CITY COUNCIL MEETING OF NOVEMBER 26, 2007 PAGE 22
Fire Chief - David Carey
Deputy Fire Chief - Sean Christiansen (uncontested)
First Assistant Fire Chief - Paul Strochine (uncontested)
Second Assistant Fire Chief - Glenn Whitt (uncontested)
Third Assistant Fire Chief - Mike O’Connor, II (uncontested)
Fourth Assistant Fire Chief - Benjamin Smetana (uncontested)
First Fire Line Captain - Joseph Simmons
Second Fire Line Captain - Cole Enright (uncontested)
By consent agenda, Mrs. Russell moved for acceptance of the Fire Line Officers for Robbins
Hose Company No. 1 for the Year 2008, as submitted, seconded by Mr. McGlumphy and
carried by a unanimous roll call vote (Council President Williams absent).
COUNCIL MEMBERS ANNOUNCEMENTS
Mr. Hogan congratulated Mr. Leary on his recent election to serve as the At-Large Councilman and
thanked Mrs. Kaza for her efforts.
Mr. Slavin extended congratulations to Delaware State University football team for a great season
and suggested that the Mayor issue a proclamation to Dr. Sessom, the football coach, and team
members.
Mr. McGlumphy moved for adjournment, seconded by Mr. Hogan and unanimously carried.
Meeting Adjourned at 8:15 P.M.
TRACI A. McDOWELL
CITY CLERK
All orders, ordinances, and resolutions adopted by City Council during their Regular Meeting of
November 26, 2007, are hereby approved.
CARLETON E. CAREY, SR.
MAYOR
/TM/jg
S:\ClerksOffice\Agendas&Minutes\Council-Minutes\2007\11-26-2007.wpd
Exhibits Attached to Original Minutes and File Copy
Exhibit #1 - Presentation - Source Water Protection Overlay Zone (SWPOZ) the “Wellhead Protection Areas”
Exhibit #2 - Letter of November 26, 2007 from Mr. Barndt (DNREC)
Exhibit #3 - Grant Application Procedures (#F317)
Exhibit #4 - IUE-CWA/City of Dover Contract Settlement Terms (Major Items)
Exhibit #5 - IUE-CWA/City of Dover Contract
Page 25
LEGISLATIVE, FINANCE AND ADMINISTRATION COMMITTEE
The Legislative, Finance, and Administration Committee meeting was held on November 26, 2007,
at 4:32 p.m. with Chairman Slavin presiding. Members present were Mr. McGlumphy, Mr. Salters
(arrived at 4:35 p.m.) , Mrs. Jones, and Mr. Shevock. Other members of Council present were
Mr. Hogan (arrived at 4:52 p.m.) and Mr. Ruane.
AGENDA ADDITIONS/DELETIONS
Mr. McGlumphy moved for approval of the agenda, seconded by Mr. Shevock and
unanimously carried.
Review of 2005 Charter Review Committee Recommendations - Article II (Continued)
During their meeting of September 10, 2007, members approved the schedule to complete a
comprehensive review of the 2005 Charter Review Committee Recommendations, including public
hearings in each election district, over the next six (6) months. Members began their review during
their meeting on October 8, 2007.
As scheduled, members continued consideration of the recommendations to Article II - Mayor and
Council, of the Dover Charter, as follows:
Section 5, City Charter (2nd paragraph) - Size; Districts (Section 2.02, Model City Charter -
Eligibility, Terms, and Composition - (c) Composition)
Mr. Slavin reminded members that during their meeting of November 13, 2007, they felt that the size
and district issue should have the input of the NAACP. He advised members that letters will be sent
out to representatives of the NAACP and that a meeting will be scheduled specifically for this issue
during the January 14, 2008, committee meeting. He has verbally contacted some of the
representatives of the NAACP regarding this invitation, as well as Deputy City Solicitor Pepper.
Section 12, City Charter - Compensation and Expenses - Mayor and Council and Other Elected or
Appointed Officials (Section 2.04, Model City Charter - Compensation; Expenses)
During their meeting of November 13, 2007, members considered the 2005 Charter Review
Committee’s recommendation for adoption of a Resolution that would establish a Compensation
Commission. As requested, the City Clerk provided members with the July 20, 2006, Minutes of
the 2005 Charter Review Committee.
Mr. McGlumphy moved to recommend retaining Section 12 of the City Charter rather than Section
2.04 of the Model City Charter, seconded by Mr. Salters.
Mr. McGlumphy relayed opposition to relinquishing the responsibility of City Council to a
Commission for determining the salary for the Mayor and Council.
Referencing the language in Section 2.04 of the Model City Charter, Mr. Shevock noted that it
includes the provision for any increase to be provided after an election is held and that the current
City Charter does not prohibit current members from an immediate salary increase. Mr. Slavin
reminded members that there is a provision in the United States Constitution that sitting Congress
cannot raise their own salary.
Page 26
LEGISLATIVE, FINANCE, AND ADMINISTRATION
COMMITTEE MEETING OF NOVEMBER 26, 2007 PAGE 2
Mr. Ruane stated his support for the creation of a Compensation Commission, noting that previous
discussions regarding salaries for the Mayor and Council have been very contentious. Concurring,
Mr. McGiffin stated that consideration of these salaries has also been personal. It was his opinion
that by having a commission responsible for this consideration, it would remove the personal
element from the consideration and that it would be more objective.
Mrs. Jones indicated her support for the adoption of a Resolution creating a Compensation
Commission, as well as the recommendation to include the language in Section 2.04 of the Model
City Charter, rather than that of Section 12 of the current City Charter.
On a call for the question, the motion recommending that Section 12 of the City Charter be retained
rather than Section 2.04 of the Model City Charter failed (Mr. Slavin, Mrs. Jones, and Mr. Shevock
voting no).
Mr. Slavin stated that the issue for establishment of a Compensation Commission would address
concerns regarding members of Council having a decision in the matter since the Council could
reject the Commission’s recommendation; however, they would not be able to increase their salaries.
Mr. Shevock moved to recommend acceptance of the 2005 Charter Review Recommendation
that Section 12 be replaced with Section 2.04 of the Model City Charter and adoption of the
Resolution establishing the Compensation Commission, seconded by Mrs. Jones and carried
with Mr. McGlumphy and Mr. Salters voting no.
Section 2.05 - Prohibitions, Subsection (a) - Holding Other Office, Model City Charter
Mr. McGlumphy moved to recommend including Section 2.05 - Prohibitions, Subsection (a) -
Holding Other Office, as stated in the Model City Charter. The motion was seconded by
Mrs. Jones and unanimously carried.
Section 5, City Charter (6th paragraph) - Councilman Filing and Running for Mayor
Members considered retaining the 6th paragraph of Section 5 to appear following Section 2.05(a) of
the Model City Charter.
Mr. Hogan suggested that this requirement be inclusive of all elections. City Clerk’s Office Note:
Due to a recent Special Election, it was the opinion of the City Solicitor that a member of Council
wishing to file and run for the Mayor’s position would not have to relinquish their current seat as
a member of Council.
Before this matter is presented to City Council, Mr. Ruane requested that the City Clerk conduct
research regarding this paragraph of Section 5 of the current City Charter.
Mr. Slavin questioned if the rationale for the paragraph is to provide a fairness for members of City
Council, explaining that if the requirement was not in place, half of the members of Council would
be required to relinquish their Council seat to run for Mayor and the other half would not.
Page 27
LEGISLATIVE, FINANCE, AND ADMINISTRATION
COMMITTEE MEETING OF NOVEMBER 26, 2007 PAGE 3
Concurring, Mr. Hogan suggested that to alleviate this unfairness, with nine (9) members of Council,
there could be three (3) year staggered terms and, with a Mayor having a four (4) year term, the
election for the Mayor would fall on a different group of Council each election.
In consideration of different alternatives, Mr. Ruane suggested consideration of the Mayor being
elected by the members of City Council.
Mr. Slavin indicated that this matter will be deferred to allow the City Clerk to conduct research with
regards to the 6th paragraph of Section 5 of the City Charter.
Section 35 - Removal of Employees by Manager (Section 2.05 - Prohibitions, Subsection (b) -
Appointments and Removals, Model City Charter)
Mr. Salters moved to recommend including the language in Section 2.05 - Prohibitions,
Subsection (b) - Appointments and Removals, as stated in the Model City Charter, rather than
Section 35 of the City Charter. The motion was seconded by Mrs. Jones and unanimously
carried.
Due to time constraints, Mr. Slavin stated that members will continue their review of the 2005
Charter Review Committee Recommendation at “Section 36 - Council not to Interfere with
Appointments or Removals of Manager; Giving Orders to Subordinates of Manager Prohibited;
Penalty for Same (Section 2.05 - Prohibitions, Subsection (c) - Interference with Administration,
Model City Charter)” during their next meeting.
Responding to Mr. Ruane, Mr. Slavin explained that the purpose of this review is to create a
document for consideration by Council so that when Council accepts the report and
recommendations of the committee regarding the review of the Charter, they are accepting the work
that the committee has accomplished as a work product and not as a final product.
Draft Comprehensive Annual Financial Report
During their meeting of November 12, 2007, members were provided a Draft of the City’s
Comprehensive Annual Financial Report (CAFR) for the year ending June 30, 2007, which has also
been provided to the City’s audit firm Faw, Casson, & Company, LLC. Due to time constraints and
the length of the report, Mr. Slavin requested that members be given additional time to review the
report and that this matter be brought back to the committee for further review during their next
meeting.
In accordance with the auditing services calendar, staff provided members with a draft of the City
of Dover CAFR for the year ending June 30, 2007. Still to be completed is the review of the
statistical section, divider tabs, and page numbering, as well as including any changes recommended
by the City’s auditors.
Mrs. Mitchell, Finance Director/Treasurer, advised members that the auditors are still reviewing
individual fund statements and schedules, as well as the corresponding narrative in the report. She
also noted that this is the first time the Audit Committee approach is being used in the preparation
Page 28
LEGISLATIVE, FINANCE, AND ADMINISTRATION
COMMITTEE MEETING OF NOVEMBER 26, 2007 PAGE 4
and presentation of the CAFR. Mrs. Mitchell provided explanations to major highlights, as well as
any subsequent changes that will be incorporated into the final CAFR, which will be presented to
members on December 10, 2007.
Duke Agreement Closeout
Members were reminded that the City’s contract with Duke Energy ended on June 30, 2006. The
contract had a provision that required an audit of the financial results each year. Duke requested that
the City negotiate a settlement to close out the contract and forego an audit. The remaining items
that needed to be settled were the purchase of all spare parts and fuel inventories, metering
equipment and the annual rebate to the City.
Mrs. Mitchell, Finance Director/Treasurer, provided members with the pre-negotiated and the post-
negotiated invoices, as follows:
Duke Negotiated
Invoice Settlement
9/7/2006 11/17/2007
Consumable Inventory Expenses for FY2005-06 $2,666,923 $2,666,923
Meter System Expenses for FY2005-06 $75,000 $75,000
Spare Parts Inventory Expenses for FY2005-06 $1,214,326 $910,745
Rebate for FY2006 ($879,777) ($1,079,000)
Net Invoice Amount $3,076,472 $2,573,668
Net Cash Flow Savings $502,804
Staff recommended that the City Manager be authorized to sign the Duke Contract Close documents.
Mr. Salters moved to recommend approval of staff’s recommendation, seconded by Mrs. Jones
and unanimously carried.
Mrs. Jones moved for adjournment, seconded by Mr. Salters and unanimously carried.
Meeting Adjourned at 5:33 P.M.
Respectfully submitted,
Timothy A. Slavin
Chairman
TAS/TM/jg
S:\ClerksOffice\Agendas&Minutes\Committee-Minutes\2007\11-26-2007 LF&A.wpd
Page 29
SPECIAL UTILITY COMMITTEE
A Special Utility Committee meeting was held on November 27, 2007 at 4:30 p.m. with Chairman
Ruane presiding. Members present were Mr. McGiffin, Mr. Cregar, and Mr. Snaman. Members of
Council present were Mr. Hogan and Mayor Carey (arrived at 4:39 p.m.).
AGENDA ADDITIONS/DELETIONS
Mr. Snaman moved for approval of the agenda, seconded by Mr. Cregar and unanimously
carried.
Appendix B - Zoning Ordinance, Article 3 - District Regulations, Section 29 - Source Water
Protection Overlay Zone (SWPOZ), Section 29.7 - Tier III (Referred by City Council on
October 22, 2007)
During the Regular Council Meeting of October 22, 2007, a public hearing was scheduled to
consider the adoption of proposed zoning text amendments that would establish a Source Water
Protection Overlay Zone (SWPOZ), which affects over 500 parcels within the City. It was noted that
the proposed ordinance was reviewed by the Parks, Recreation, and Community Enhancement
Committee during their meeting of October 9, 2007. Based on several comments and other
discussions that occurred since the Planning Commission meeting on October 15, 2007, it was staff’s
opinion that providing for an exemption may not be the best alternative to address impervious cover
limitations and suggested the possibility of balancing important economic development factors with
the protection of the recharge areas. Staff recommended that the proposed ordinance be referred to
the Utility Committee and that a Public Hearing be rescheduled for January 14, 2008, to allow staff
and the Utility Committee to work through these issues to bring forward an ordinance that addresses
the concerns realistically. Members of City Council, during their meeting of October 22, 2007,
deferred the public hearing for the proposed zoning text amendment and that the ordinance,
amending Article 3 - District Regulations, Section 29 - Source Water Protection Overlay Zone
(SWPOZ) of the Zoning Ordinance, be referred to the Utility Committee in order to reconsider
protective land use policies to protect Dover’s excellent water recharge areas and its well-heads and
to present a revised ordinance to City Council for public hearing on January 14, 2008.
During a Special Committee Meeting on November 6, 2007, members reviewed an alternative draft
ordinance entitled “Wellhead Protection Only” due to the difficulty of members coming to a
consensus regarding the excellent recharge areas at this time. Members were reminded that the State
is requiring the City to adopt the Overlay Zone prior to the end of the year and it was felt by staff that
the alternative may satisfy the requirement at this time. The committee recommended adoption of
the alternative proposed ordinance, as amended, and that a public hearing be scheduled accordingly
(public hearing set for November 26, 2007 at 7:30 p.m.). During their Regular Meeting of
November 12, 2007, members of City Council accepted the committee’s recommendation. A public
hearing was held on November 26, 2007 and Council adopted the alternative ordinance.
Members were provided Section 29.7 - Tier III, of Article 3 - District Regulations, Section 29 -
Source Water Protection Overlay Zone (SWPOZ) of Appendix B - Zoning Ordinance, for their
consideration.
Page 30
SPECIAL UTILITY COMMITTEE MEETING OF NOVEMBER 27, 2007 PAGE 2
Mr. Koenig, Public Services Manager, reviewed a presentation of the “Excellent Recharge Areas”,
Section 29.7 - Tier III, of the Dover’s Source Water Protection Overlay Zone (Attachment #1).
Mrs. Townshend, Director of Planning and Inspections, provided members with a revised draft of
Section 29.7 - Tier III, of the Dover’s Source Water Protection Overlay Zone (Attachment #2) and
reviewed the proposed text amendment in detail.
Responding to Mr. Ruane, Mrs. Townshend explained that there are two (2) types of site plans that
are received in the Planning Office. There are those that are very small, which can be reviewed
administratively and those that require review by the Planning Commission. Rather than such a
broad reference to Article 10, she suggested that Section 29.71 be amended by replacing the word
“any” with “only” and elimination of the “as set forth in Article 10”.
Mr. Snaman moved to recommend that Section 29.71 be amended to read as follows: “29.71
Applicability. The impervious cover restrictions of this section shall apply only to activities
requiring approval of the planning commission”. The motion was seconded by Mr. McGiffin
and unanimously carried.
Mr. John Barndt, Program Manager for Source Water and Wellhead Protection Programs for the
Department of Natural Resources and Environmental Control (DNREC), relayed concern regarding
Section 29.72, as it relates to the stormwater and provided material (Delaware Ground-Water Recharge
Design Manual - Supplement 1 and an Excerpt from NCC-UDC) with regards to this issue
(Attachment #3). Mrs. Townshend requested that staff be provided the opportunity to review the
material to develop appropriate language for Section 29.72.
At the request of Mrs. Townshend with regards to the change from 20 to 30 for impervious surface
and 30 to 60 for impervious cover, as referenced in Section 29.72, Mr. Gregory Moore of Becker
Morgan Group, representing Dover Downs and Delaware State University, stated that although it
is felt that the change is better, he has not had the opportunity to evaluate the change. He is in the
process of re-calculating all the holdings of Delaware State University and requested the opportunity
to discuss the impacts with representatives.
Mr. Phil McGinnis, Kent County Association of Realtors, stated that having just received the
information, he has not had the opportunity for a thorough review, although he stated that higher
percentages would be preferred.
Mr. Moore advised members that, in the best interest of all parties, he would like the opportunity to
introduce, as an incentive, Green Building possibilities and would like to share this information with
staff. The Green Building design deals with site improvements and providing criteria for impervious
surface, stormwater, and discharge. Mr. Moore noted that it is not just the percentages, but how to
meet the criteria to get to the percentages. Responding, Mrs. Townshend indicated that this is,
essentially, the entirety of Section 29.72.
Mr. McGiffin moved to recommend to defer Section 29.72 until the next meeting, seconded by
Mr. Snaman and unanimously carried.
Page 31
SPECIAL UTILITY COMMITTEE MEETING OF NOVEMBER 27, 2007 PAGE 3
Responding to Mr. Ruane, Mrs. Townshend stated that the Kent Conservation District reviewed the
proposed ordinance and sent a letter of support in October 2007. However, she stated that they have
not had the opportunity to review any changes that have been made to the draft. Mrs. Townshend
assured members that she will forward the final draft to Kent Conservation District and DNREC
before the proposed ordinance is presented to City Council for consideration.
Referring to Section 29.77, Mr. Ruane relayed concern with nebulous words such as “desirable” and
“consistent” since they are subjective and interpretive. He stated that if a waiver is to be permitted,
there should be very specific requirements and criteria.
With regards to Section 29.710, Mr. Moore stated his support, explaining that residential property
owners would not have a sophisticated engineer to assist them; therefore, although the Planning
Commission review would not be required, it would be helpful for a homeowner to have clear
direction of their abilities.
In response to Mr. McGiffin, Mrs. Townshend advised members that staff developed the language
for paragraph (a) of Section 29.711 after meeting with interested parties yesterday; therefore, staff
is not necessarily recommending the specific language, particularly the word “mitigation”, as it
currently reads.
Mr. McGinnis stated that since the meaning of paragraph (a) of Section 29.711 is to compensate, he
suggested that the word “compensation” replace “mitigation”. He relayed concern with the use of
the City’s assessment of property due to many of these assessments being higher than the market
value; therefore, an appraisal done by a qualified, certified appraiser would be preferred. Since the
paragraph discusses a reduction of property rights, due to the reduction of impervious surface,
Mr. McGinnis advised members that the property value could reduce. He questioned what change,
if any, would be made to the assessed value. If it is the intent for the funds obtained through
“payment-in-lieu” to be used towards the purchase of property, Mr. McGinnis suggested that the
ordinance be specific in this regard.
Mr. Moore, on behalf of the Greater Dover Committee, explained his opposition to not allowing an
exemption for the downtown area. He explained that the original design of downtown was based
on a grid system that was intended to have full development similar to Loockerman Street. If you
limit the redevelopment of those properties to 60% impervious, the result will be suburban, for a
downtown that currently “feels” urban. This would be a serious change to Dover and would hinder
the ability to redevelop any property in the downtown. It was his opinion that downtown Dover is
an area that should be exempted without question.
Responding to Mr. Ruane, Mr. Moore indicated that the downtown is an incentive area, explaining
that incentives are offered for the redevelopment of downtown. He stated that by requiring
developers to contribute to the City, to allow for the purchase of lands elsewhere, is a disincentive,
which is against the attempts to revitalize the downtown.
Mr. John Paradee of Prickett, Jones, and Elliott,11 N. State Street, addressed members as a member
of the Greater Dover Committee and relayed concurrence with the comments made by Mr. Moore.
Page 32
SPECIAL UTILITY COMMITTEE MEETING OF NOVEMBER 27, 2007 PAGE 4
He stated that anything that increases the cost of redevelopment in the downtown area is a
disincentive and is exactly counter to the efforts for the revitalization of downtown. Reminding
members that these revitalization efforts have been difficult, Mr. Paradee explained that such a
requirement would only make them more difficult. Also, as a Board Member of Kent General
Hospital, he advised members that the proposal would have an effect on the hospital’s master plan
and requested that representatives of the hospital be given the opportunity to review and reflect how
the proposed ordinance may affect their Master Plan, which is an important part of downtown Dover.
In response to Mr. Ruane, Mrs. Townshend indicated that since a Master Plan has been submitted
by Kent General Hospital, they would fall under Section 29.79 of the proposed ordinance. She
explained that since a Master Plan for the hospital has already been approved, and if they were to
develop the land accordingly, they would not be subject to the proposed ordinance; however, if the
hospital submitted a new or revised Master Plan, they would be subject to the requirements as
stipulated in the proposed ordinance.
As a board member of the hospital and preparer of their Master Plan, Mr. Moore assured members
that the 20-Year Master Plan will need to be updated. He explained the importance of allowing the
hospital to maintain itself in its current location and develop to its fullest. If the City does not
provide the hospital this ability, they will be challenged and possibly move to a suburban site.
Mrs. Townshend also referred to a letter received from Mr. David Braun of Braun Engineering
regarding the imposition of the zone on the downtown area (Attachment #4), which was provided
to members.
Mr. Snaman questioned the current percentage of impervious surface in the downtown area. He also
questioned if the reservoir, where the hospital is located, remains healthy.
Mr. John Barndt, Program Manager for Source Water and Wellhead Protection Programs for the
Department of Natural Resources and Environmental Control (DNREC), advised members that
Dover is the first urban community to work on this issue and that DNREC is attempting to be
sensitive to understanding that having an extreme urban environment and working with resource
protection is a challenge. DNREC is concerned with a blanket exemption due to the precedent that
would be set. Although DNREC is sensitive that consideration to this area is necessary, Mr. Barndt
suggested that rather than a blanket exemption, a higher threshold be considered that would be
acceptable and workable.
Responding to Mr. Ruane, Mr. Barndt stated that although Delaware is one of a few states that
actually has a state level source water rule, there are others that he could contact to determine how
they addressed this issue. He relayed a willingness to work, on behalf of the City, on this issue and
conduct research to determine what urban areas in other states that have this type of law are doing.
Mr. Cregar questioned the reasons why the City would not consider a total exemption for the
downtown.
Page 33
SPECIAL UTILITY COMMITTEE MEETING OF NOVEMBER 27, 2007 PAGE 5
Due to time constraints and there being no objections, Mr. Ruane stated that members will defer
further consideration of this matter. He requested that staff provide information regarding the
various questions raised and information requested by members during their next meeting, including
an opinion from the City Solicitor with regards to the affect of an exemption from these requirements
for only part of the City.
Mr. Snaman moved that a Special Meeting be held on December 11, 2007 at 4:30 p.m. to
continue review of the Tier 3, Excellent Recharge Areas (Section 29.7 of the proposed ordinance
amendment), seconded by Mr. Cregar and unanimously carried.
Mr. Snaman moved for adjournment, seconded by Mr. Cregar and unanimously carried.
Meeting Adjourned at 5:48 P.M.
Respectfully submitted,
Eugene B. Ruane
Chairman
EBR/TM/jg
S:\ClerksOffice\Agendas&Minutes\Committee-Minutes\2007\11-27-2007 SPECIAL UTILITY.wpd
Attachments to Original Minutes and File Copy
Attachment #1 - Presentation of the "Excellent Recharge Areas", Section 29.7 - Tier III, of the Dover's Source Water
Protection Overlay Zone
Attachment #2 - Revised Draft Ordinance, Section 29.7 (Tier 3, Excellent Recharge Areas)
Attachment #3 - Stormwater Material (Delaware Ground-Water Recharge Design Manual - Supplement 1 and Excerpt
from NCC-UDC)
Attachment #4 - Letter from Mr. David Braun of Braun Engineering, dated November 27, 2007
Page 34
The City of Dover, Delaware is a place where people want to live!
Through the team effort of its elected officials, employees, and citizens, Dover has a reputation
opportunity where all citizens are heard, enjoy a high quality of life, and diversity is valued.
Comprehensive Annual Financial Report
for the Year Ended June 30, 2007
for being a clean and safe community, with a future of balanced growth and
Page 36
COMPREHENSIVE
ANNUAL
FINANCIAL REPORT
for the Fiscal Year Ended June 30, 2007
Prepared by the Finance Department
Donna S. Mitchell, Director
Page 38
CITY OF DOVER, DELAWARE
Comprehensive Annual Financial Report
For the Year Fiscal Ended June 30, 2007
TABLE OF CONTENTS
PAGE
INTRODUCTORY SECTION
Letter of Transmittal ……………………………………………………………. 1
Certificate of Achievement for Excellence in Financial Reporting ………… 7
List of Elected Officials ………………………………………………………… 8
List of Appointed Officials ……………………………………………………… 9
List of Commissions & Committees …………………………………………… 10
Organizational Chart …………………………………………………………... 11
The City of Dover Vision and Mission Statement …………………………… 12
FINANCIAL SECTION
PART A
Independent Auditor's Report ………………………………………………… 15
PART B
Management’s Discussion and Analysis ……………………………………. 19
PART C
Basic Financial Statements
Government-wide Financial Statements
Statement of Net Assets …………………………………………………........ 33
Statement of Activities …………………………………………………………. 34
Fund Financial Statements
Balance Sheet - Governmental Funds ……………………………………….. 35
Reconciliation of Governmental Fund Balances
to Government-Wide Net Assets ……………………………………………... 36
Statement of Revenues, Expenditures and Changes
in Fund Balances of Governmental Funds …………………………………… 37
Reconciliation of the Statement of Revenues, Expenditures and
Changes in Fund Balances of Governmental Funds to the
the Statement of Activities ………………………………………………......... 38
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware iii
Page 39
FINANCIAL SECTION - CONTINUED
PAGE
Statement of Net Assets-Proprietary Funds ………………………………… 39
Statement of Revenues, Expenses and Changes
in Fund Net Assets-Proprietary Funds ………………………………………. 40
Statement of Cash Flows-Proprietary Funds ……………………………….. 41
Statement of Fiduciary Net Assets …………………………………………… 42
Statement of Changes in Fiduciary Net Assets …………………………….. 43
Notes to Financial Statements
Index to Notes to Financial Statements……………………………………… 45
Notes to Financial Statements ………………………………………………… 47
Part D
Required Supplementary Information
General Fund-Schedule of Revenues, Expenditures and Changes in
Fund Balances – Budget and Actual …………………………………………. 88
Schedule of Funding Progress - Police Pension Fund ……………………… 91
Schedule of Funding Progress – General Employee Pension Fund ………. 92
Part E
Supplementary Information
Special Revenue Funds ………………………………………………………... 95
Combining Balance Sheet …………………………………………………….. 97
Combining Statement of Revenues, Expenditures and Changes
in Unreserved Fund Balance ………………………………………………….. 98
Schedule of Revenues, Expenditures and Changes in
Unreserved Fund Balance - Budget (Non-GAAP Basis)
and Actual-Municipal Street Aid Fund ………………………………………... 99
Schedule of Revenues, Expenditures and Changes in
Unreserved Fund Balance - Budget (Non-GAAP Basis)
and Actual-Community Development Block Grant ...................................... 100
iv 2007 Comprehensive Annual Financial Report – City of Dover, Delaware
Page 40
FINANCIAL SECTION - CONTINUED
PAGE
Schedule of Revenues, Expenditures and Changes in Unreserved
Fund Balance - Budget (Non-GAAP Basis) and Actual-
Delaware Prevention Network ……………………………………………….… 101
Schedule of Revenues, Expenditures and Changes in Unreserved
Fund Balance - Budget (Non-GAAP Basis) and Actual-
State of Delaware Department of Transportation …………………………… 102
Proprietary Fund Types - Enterprise Funds:
Schedule of Revenues and Expenses-Budget
(Non-GAAP Basis) and Actual-Water/Wastewater Fund …………………... 104
Schedule of Revenues and Expenses-Budget
(Non-GAAP Budget) and Actual-Water/Wastewater
Improvement & Extension Fund ……………………………………………….. 105
Schedule of Revenues and Expenses - Budget
(Non-GAAP Basis) and Actual-Electric Revenue Fund ……………….……. 106
Schedule of Revenues and Expenses - Budget
(Non-GAAP Basis) and Actual-Electric Improvement
& Extension Fund ……………………………………………………….………. 107
Proprietary Fund Types - Internal Service Funds:
Schedule of Revenues and Expenses
Budget (Non-GAAP Basis) and
Actual - Workers’ Compensation ……………………………………………… 110
Fiduciary Fund Types - Trusts and Agencies:
Combining Statement of Changes in Assets and
Liabilities -All Agency Funds …………………………………………………… 112
STATISTICAL SECTION
Net Assets by Component …………………………………………………..…. 116
Governmental Activities Tax Revenues by Source ……………………......... 117
Changes in Net Assets …………………………………………………………. 118
Fund Balances of Governmental Funds ………………………………………. 119
Changes in Fund Balances of Governmental Funds ……………………...... 120
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware v
Page 41
STATISTICAL SECTION - CONTINUED
PAGE
General Fund - Revenues and Other Financing Trend Data ………………. 121
General Fund - Expenditure and Other Uses Trend Data …………………. 122
Assessed and Estimated Actual Value of Taxable Property ………………. 124
Property Tax Rates - All Direct and Overlapping Governments
with the Capital School District ……………………………………………….. 125
Property Tax Rates - All Direct and Overlapping Governments
with the Caesar Rodney School District ……………………………..……... 126
Principal Tax Payers ……………………………………………………………. 127
Property Tax Levies and Collections …………………………………………. 128
Special Assessment Collections ………………………………………………. 129
Ratio of Annual Debt Service Expenditures for General Bonded
Debt to Total General Expenditures ……………………..…………………..... 130
Ratios of Outstanding Debt by Type …………………..…………………..... 131
Ratio of Net General Obligation Bonded Debt to Assessed Value
and Net Bonded Debt Per Capita …………………………………………... 132
Computation of Direct and Overlapping Debt
with the Capital School District ……………………………………………... 133
Computation of Direct and Overlapping Debt
with the Caesar Rodney School District ……………………………………... 134
Computation of Legal Debt Margin …………………………………..……….. 135
Revenue Bond Coverage - Electric Revenue Bonds………………………… 136
Water/Wastewater Bond Coverage Revenue Bonds………………………… 137
Demographic and Economic Statistics ……………………………………… 138
Major Employers ………………………………………………………………… 139
Full-time Equivalent City Government Employees
by Function ……………………………………………………….…………….. 140
vi 2007 Comprehensive Annual Financial Report – City of Dover, Delaware
Page 42
STATISTICAL SECTION - CONTINUED
PAGE
Operating Indicators and Capital Assets Used in Operations ……………... 141
Population and Housing Summary Statistics for 2000 ……………………... 143
Property Value and Construction .................................................................144
Number of Various Businesses Licensed .....................................................145
Analysis of Development Projects, Permits, and Inspections ……………... 146
Crime Clearance Comparison ………………………………………………… 147
Number of Service Requests - Dover Police Department …………………. 148
Schedule of Insurance …………………………………………………………. 149
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware vii
Page 43
viii 2007 Comprehensive Annual Financial Report – City of Dover, Delaware
Page 44
INTRODUCTORY
SECTION
THIS SECTION CONTAINS THE FOLLOWING:
LETTER OF TRANSMITTAL
CERTIFICATE OF ACHIEVEMENT FOR
EXCELLENCE IN FINANCIAL REPORTING
LIST OF ELECTED OFFICIALS
LIST OF APPOINTED OFFICIALS
LIST OF COMMISSIONS
ORGANIZATIONAL CHART
Page 46
December 3, 2007
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, 2007. This report is published to comply with the provisions
of Section 46 of the City Charter. It is also intended to provide financial data to the tax and
rate payers, bond holders, 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 Faw Casson and Co, LLP, an
independent firm of certified public accountants as required by Section 46 of the City
Charter. Faw Casson and Co., LLP has provided an unqualified opinion on the City of
Dover financial statements for the year ended June 30, 2007. The independent auditor’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
Page 47
Introductory Section – Transmittal Letter
of the state. It is home to the State Governor’s office, legislative offices, and is the County
seat for Kent County. The City currently occupies a land area of 23 square miles and
serves a population of approximately 35,200.
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. Council members are
elected from four districts and serve staggered, two-year terms. One member of Council
and the Mayor are elected at-large and serve two-year terms. 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 the 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, streets and sanitation maintenance,
recreation, library, community 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 Finance Director, 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.
LOCAL ECONOMY
The City of Dover’s two largest employers are Dover Air Force Base and the State of
Delaware. The City is also home of Dover Downs Co. Inc. which includes a race track,
video lottery casino, and hotel. Dover International Speedway is known for the “Monster
2 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 48
Introductory Section – Transmittal Letter
Mile” track and attracts over 200,000 people to Dover in May and September each year for
NASCAR Racing. The City continues to experience job growth in the construction,
hospitality, health care and social services, construction, retail, and food service industries.
Job losses have been experienced in the manufacturing and financial service industries
due to company mergers, acquisitions or process innovations. The non-farm average
annual wages of $34,563 grew 4.3 % between 2005 and 2006 and the related jobs grew
3.2% for this same time period.
The current unemployment rate for Dover is 2.1 % as compared to 2.9 % in 2006. The
unemployment rate consistently tracks lower than the national average due to the
significant military and state government employment in the City. Unemployment is
expected to remain stable. The population is expected to continue to grow at an annual
rate of 2 %. A portion of the past growth is attributed to a significant number of workers
and retirees relocating from other states seeking lower tax and housing costs as well as an
attractive quality of life. The region is losing manufacturing jobs but gaining in retail sales
and services, medical and office related jobs.
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 has remained strong over the course of the current fiscal year.
Significant residential growth continues to occur primarily in the more suburban west Dover
area, although other areas of the City are gaining more interest as well. 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 13/113 and DE Route
8 have continued to attract medium and large scale commercial development with
increased interest in U.S. Route 113. Efforts to revitalize the traditional urban core of
downtown Dover are beginning to show major results with several recent redevelopment
and construction projects that reflect renewed interest and confidence in downtown Dover
as a viable central business district. The population of Dover also continues to increase at
a manageable rate of slightly more than 1% annually.
Total value of construction for the current fiscal year reached $106.9 million, nearly a 16 %
increase in value from fiscal year 2006. Growth and development trends during the current
fiscal year are further discussed and summarized below:
A total of 318 new residential housing starts were recorded during the current fiscal year.
This reflects continuation of the levels of residential development realized in Dover
throughout the 1990’s and an increase in recent years.
With an overall decline in manufacturing jobs, the retail and commercial sector of Dover
has become more important to the overall economic outlook. Investment in this sector has
continued even with the national economic slowdown. In fiscal year 2007, Dover
continued to expand its dominance as a center for retail and service in central Delaware.
Retail commercial development continued to show gains through the period. Additionally,
Dover has seen numerous hotel applications for several locations throughout the city.
General office development seems to be in pace with other segments of the local market
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 3
Page 49
Introductory Section – Transmittal Letter
with numerous small to mid-sized office buildings being planned and constructed. As
evidenced by abundant development activity and the resultant job creations in several
segments of the Dover economy, a considerable inventory of planned projects, and a
steadily increasing resident population, the economic condition of Dover appears to be
sound and well-positioned for continued growth into fiscal year 2008.
FINANCIAL POLICIES AND FINANCIAL PLANNING
Unreserved, undesignated fund balances in the general fund (11.6%) fall within the policy
guidelines of a minimum of 8% and maximum of 12% 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 for the utilities are water (47.9%), wastewater (1.5%)
(see major initiatives below), and electric (7.9%). The water and wastewater utilities are
accounted for in the same fund.
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 fund
to address unforeseeable natural disasters and insurance losses. All major funds meet the
contingency reserve requirement.
The wastewater utility imposes impact fees, which are reserved by ordinance, on new
developments 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 City to maintain a minimum of $10.0
million in each of these reserves, with replenishment over seven years when used to
finance projects.
In fiscal year 2004, the City established an Electric Rate Stabilization Reserve account to
set aside the profit sharing receipts from Duke Energy under the previous contract. The
purpose of the reserve is to assist the City with a phase-in of electric rate increases,
realizing the city is coming off of a fixed price contract into a market based contract. The
reserve will also be maintained in the future to provide for price fluctuations in the power
markets through one-time receipts, available budget balances or appropriations.
MAJOR INITIATIVES
The John W. Pitts Recreation Center, representing approximately $3.0 million in capital
investment, is expected to be completed in January, 2008. The City is funding the
recreation center through a reserve account for parkland and recreation. For the fiscal
year of 2007, construction cost of $926,042 is included in recreation expenditures. The
new center will be in addition to our current facilities at a net cost of approximately
$260,000, after consideration of user fees.
4 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 50
Introductory Section – Transmittal Letter
City Council has another major initiative underway for the construction of a regional library.
This project is estimated to cost $18.0 million and is still in the planning and development
phase. Construction is expected to begin in fiscal year 2009. City Council has approved
funding in the amount of $80,000 for hiring a coordinator to assist with the planning and
development. The capital construction is expected to be financed through the library
reserve, a state grant (50% matching funds), donations, proceeds from sale of current
facility, and general obligation bonds. Once completed, additional annual operating
expenses estimated at $200,000 will be budgeted in the general fund.
Improving Dover’s water quality is recognized as the water utility’s highest priority.
Although the City’s water supply meets all requirements of the State Division of Public
Health Office of Drinking Water, Dover has experienced a brown water problem since
implementing the State regulation to chlorinate and fluoridate the city’s water supply. The
City is continuing its efforts to implement the changes/improvements as recommended by
a consulting engineer contracted last year. City Council has made this a high priority on
their list of projects. The fiscal year 2008 budget includes $1.1 million in capital projects to
address this issue.
In the past few years, the City has encountered problems with inflow and infiltration of our
wastewater system. In an effort to resolve this problem, the City contracted with a video
pipe inspection company to clean, video inspect, smoke test, and provide digital reports of
any problems detected in the sanitary sewer system. This phase of the project was
completed this fiscal year. The City has started to implement recommended changes
based on the findings of the contractor. The fiscal year 2008 budget includes $.4 million in
capital projects to address some of the issues of failing sewer mains. In fiscal year 2004
City Council also approved a forty-five cent rate increase over a two-year period to cover
the increase in wastewater treatment fees and bring the budget balance in compliance with
policy. The City is projecting to issue $11.5 million of revenue bonds in fiscal year 2009 to
assist in financing its five year water and wastewater capital improvement programs.
The electric utility will begin work on the 69kv feeders #3 & #4 at the Cartanza 230kv
substation this upcoming year at an expected cost of $14.9 million. The addition of the
transmission lines will provide the City with a redundant line to prevent outages as well as
carry the City’s load and capacity requirements over the next twenty years. The electric
utility will also be upgrading the College Road Substation ($2.4 million) and St. Jones
Substation ($3.5 million). The City’s plant operator, North American Energy Services, will
be completing the installation of a Selective Non-Catalytic Reduction (SNCR) pollution
control system in order to comply with the Delaware Regulation 1146 on Unit 3 at the
McKee Run generating plant at a cost of $3.0 million. The fiscal year 2008 five year capital
improvement budget totals $47.5 million to be financed by $22.2 million in revenue bonds,
transfers from the operating fund, and reserve accounts for capital improvements as de-
scribed above.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 5
Page 51
Introductory Section – Transmittal Letter
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, 2006. The Certificate of Achievement is a prestigious national award-
recognizing conformance with the highest standards for preparation of state and local
government financial reports. In order to be awarded a Certificate of Achievement, a
government unit must publish an easily readable and efficiently organized comprehensive
annual financial report, whose contents conform to program standards. The CAFR must
satisfy both generally accepted accounting principles and applicable legal requirements.
A Certificate of Achievement is valid for a period of one year only. The City of Dover has
received a Certificate of Achievement for the last 22 consecutive years. 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.
In addition, the City also received the GFOA’s Distinguished Budget Presentation Award
for its annual budget document dated July 25, 2006. In order to qualify for the
Distinguished Budget Presentation Award, the government’s budget document had to be
judged as a policy document, a financial plan, an operations guide, and a communications
device.
Thank you for your continuing 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 City employees for their assistance and cooperation during the year
and for providing information for this report. My appreciation is extended to Mr. Anthony
DePrima, City Manager, and his staff for their continued support of the Finance
Department. Special appreciation is extended to the employees of the Finance
Department, whose dedicated service made this report and the year a success. Thank
you Tracey Lisiecki, Linda Gomes, Ray Cola, Anita Hundzinski, Sharon Daniel, Rhonda
McMaster and Peggy Teal.
Respectfully submitted,
Donna S. Mitchell, CPA
Treasurer/Finance Director
6 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 52
Introductory Section
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 7
Page 53
Introductory Section
CITY OF DOVER, DELAWARE
List of Elected Officials
June 30, 2007
Length of Term
Services Expires
Mayor
Stephen R. Speed * 3 Years May 2008
City Council
At-Large
Carleton E. Carey, Sr. 10 Years May 2009
Mayor Speed
First District
Beverly C. Williams ** 4 Years May 2008
Kenneth L. Hogan 3 Years May 2009
Second District
_____
William P. McGlumphy*** 1 Year May 2008
Dover's governing body is
Eugene B. Ruane 6 Years May 2009 composed of a Mayor and nine
Council Members, with one
Third District Council Member elected by
James G. McGiffin, Jr. 1 Year May 2009 Council to serve as Council
Timothy A. Slavin 3 Years May 2008 President. Council members are
elected from four districts and
serve staggered, two-year terms.
Fourth District One member of Council and the
Sophia R. Russell 2 Years May 2008 Mayor are elected at-large and
Reuben Salters 18 Years May 2009 also serve two-year terms.
_____
* Previously served on City Council from May 2002 to May 2004
** Council President
*** Previously served on City Council from May 2000 to May 2004
COUNCIL MEMBERS
Bottom Row L-R – Kenneth Hogan, Reuben
Salters, James McGiffin, & Sophia Russell
Top Row L-R – Eugene Ruane, Beverly Williams,
Carleton Carey, Timothy Slavin & William
McGlumpy
8 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 54
Introductory Section
CITY OF DOVER, DELAWARE
List of Appointed Officials
June 30, 2007
Length of Length of
Time in Time with
Position the City
City Clerk/Assistant Treasurer – Traci A. McDowell* 1 Year 20 Years
City Manager/Civil Defense Director – Anthony J. DePrima** 6 Years 16 Years
City Solicitor – Nicholas H. Rodriquez 39 Years 39 Years
Deputy City Solicitor – William Pepper 18 Years 18 Years
Council President – Beverly C. Williams 3 Years 5 Years
Fire Chief – Jason Osika 6 Months 9 Years
Fire Marshal – David Truax 11 Years 16 Years
Inspections Director/Planner – Ann Marie Townshend 1 Year 1 Year
Police Chief – Jeffrey Horvath 6 Years 23 Years
Treasurer/Finance Director – Donna Mitchell 7 Years 7 Years
* Previously served as Assistant City Clerk 2000-2006
** Previously served as City Planner 1991-2001
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 9
Page 55
Introductory Section
CITY OF DOVER, DELAWARE
List of Commissions & Committees
BOARD OF ADJUSTMENT PARKING AUTHORITY
Kishor C. Sheth, Chairman Thomas G. Smith, Chairman
Arthur G. Ericson Michael J. Ambruso
Dr. Edward Goate’ Timothy P. Mullaney, Sr.
William Hufnel Ronald G. Poliquin
Richard Senato Laura G. Simmons
CODE BOARD OF APPEALS PARKS, RECREATION & COMMUNITY ENHANCEMENT
Eugene B. Ruane, Eugene B. Ruane, Chairman
Chairman William P. McGlumphy, Councilman
Anthony J. DePrima, Ann Horsey
City Manager David A. Lewis, Jr.
William P. McGlumphy, Sophia R. Russell, Councilwoman
Councilman
PENSION – CIVILIAN
ELECTION BOARD Eugene B. Ruane, Chairman
Thomas J. Leary, Chairman Kenneth Hogan, Councilman
Gerald P. Foss Pat Braun
William T. Garfinkel Anthony J. DePrima, City Manager
Beulah Gray Chappy Lucas
Goldie Legates Donna S. Mitchell, Treasurer/Finance Director
Traci McDowell Judy Rigby
HISTORIC DISTRICT PENSION – POLICE
C. Terry Jackson, President Timothy Mullaney, Chairman
Joseph McDaniel Anthony J. DePrima, City Manager
James D. McNair, II Larry Gray
Ken Robertson Kenneth L. Hogan, Councilman
Richard Scrafford Chief Jeffrey Horvath
William Knotts
HUMAN RELATIONS COMMISSION Eugene B. Ruane, Councilman
Dr. Samuel B. Hoff, Chairman
Gregory J. Bunkley PLANNING COMMISSION
Dr. Phyllis Edamatsu John J. Friedman, Chairman
Ivan F. Finney John H. Baldwin, Sr.
Paul Fleming William J. DiMondi
William H. Franklin, Jr. Thomas Holt
Rev. Wayne A. Johnson, Sr. Francis C. Nichols
Prameela D. Kaza Michael von Reider
Mittie Kelley Fred Tolbert
Ellen O. Wasfi Col. Robert D. Welsh
Theresa Whalen Frank Zaback
Roy Sudler, Jr.
SAFETY ADVISORY & TRANSPORTATION
LEGISLATIVE, FINANCE & ADMINISTRATION Kenneth L. Hogan, Chairman
Reuben Salters, Chairman Carleton E. Carey, Sr, Councilman
Kenneth L. Hogan, Councilman Paul Lakeman
Bobby C. Jones John Link
Daniel Shevock
Timothy A. Slavin, UTILITY
Councilman Carleton E. Carey, Sr, Chairman
Edgar Cregar
Eugene B. Ruane, Councilman
Timothy A. Slavin, Councilman
Richard Snaman
10 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 56
Introductory Section
CITY OF DOVER
ORGANIZATIONAL CHART
JUNE 30, 2007
CITIZENS OF DOVER
MAYOR and COUNCIL
MAYOR COUNCIL
POLICE CITY SOLICITOR
CITY MANAGER CITY CLERK FINANCE
CENTRAL SERVICES SENIOR CITY
ADMINISTRATOR
FACILITIES MANAGEMENT
CUSTOMER SERVICES
FLEET MAINTENANCE
METER READING
FIRE DEPARTMENT HUMAN RESOURCES
INFORMATION TAX ASSESSOR
TECHNOLOGY
PARKS, RECREATION, and PUBLIC UTILITIES
LIBRARY
ADMINISTRATION
PARKS and RECREATIO N
ELECTRIC ENGINEERING
LIBRARY
ELECTRIC TRANSMISSION and
DELAWARE PREVENTION DISTRIBUTION
NETWORK
SYSTEM OPERATIONS
WATER MANAGEMENT
WATER CONSTRUCTION
WATER TREATMENT PLANT
WASTEWATER MANAGEMENT
WATER/WASTEWATER
ENGINEERING
PUBLIC SERVICES
ADMINISTRATION
PUBLIC WORK OPERATIONS
GROUNDS
SANITATION
STREETS
PLANNING and COMMUNITY
ENHANCEMENT SERVICES
PLANNING
FIRE MARSHAL
PROPERTY MAINTENANCE
COMMUNITY DEVELOPMENT
WEED and SEED
INSPECTIONS/PERMITTING
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 11
Page 57
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.
MISSION
The City of Dover will, in the next year:
● Establish a Regional Library
● Establish the “Delaware Entertainment and Sports
Complex”
● Promote Homeownership
● Promote Affordable Housing
12 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 58
FINANCIAL
SECTION
THIS SECTION CONTAINS THE FOLLOWING:
PART - A
INDEPENDENT AUDITOR’S REPORT
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
Combining Fund Statements
Budgetary Schedules
Page 60
FINANCIAL SECTION
PART - A
INDEPENDENT AUDITOR’S REPORT
Page 61
14 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 64
FINANCIAL SECTION
PART - B
MANAGEMENT’S DISCUSSION
AND ANALYSIS
Page 65
18 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 66
Financial Section, Part B-Management’s Discussion & Analysis
The City of Dover
Management’s Discussion and Analysis
For the Year Ended June 30, 2007
Financial Highlights
Total assets of the City exceeded its liabilities by $178.6 million (total net assets). Of this
amount, only $28.2 million was reported as “unrestricted net assets” which represents the
amount available in order to meet the City’s ongoing obligations to citizens and creditors. The
general government reported $13.8 million and the business type activities, Water/Wastewater
and Electric funds, reported $14.4 million of unrestricted net assets. The difference between the
unrestricted amounts and the total net assets is $150.4 million, $31.4 million is restricted
primarily for debt and capital construction purposes and $119.0 million is invested in capital
assets net of related debt.
• The governmental activities experienced a $2.7 million increase in investments in capital
assets net of related debt, a $.7 million increase in restricted net assets, and a $2.2 million
increase in unrestricted net assets resulting in a net change of a positive $5.6 million.
• The business-type activities saw a negative change in net assets of $1.3 million.
• Pension Trust funds experienced an increase in net assets of $4.8 million. Our latest
actuarial analysis resulted in an increase in the City’s contribution rate for the General
Employees Pension Plan from 27.40% in the current fiscal year to 29.32% budgeted in fiscal
year 2008.
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 33-34) that
provide both long-term and short-term information about the City’s overall financial status.
• The remaining statements (pages 35-43) 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.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 19
Page 67
Financial Section, Part B-Management’s Discussion & Analysis
− The governmental fund statements (pages 35-38) tell how general government services,
like public safety and public works, were financed in the short term as well as what
remains for future spending.
- Proprietary fund statements (pages 39-41) 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, Water/Wastewater funds.
− The Fiduciary fund statements (pages 42-43) 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 acts in an agency capacity for the Parking Authority, Library
Consortium, Dover Arts Council, Downtown Dover Development Corpora-tion, Main
Street Dover, and the 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 Assets and Changes in Fiduciary Net
Assets. We exclude these activities from the City’s other financial statements because
the City may not use these assets to finance it 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 47-85) 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 that further explains and supports the information
in the financial statements on pages 90 and 91. Other supplementary information includes
details on non-major funds and other information that can be found on pages 101through 121.
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:
20 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 68
Financial Section, Part B-Management’s Discussion & Analysis
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 City Activities the City Instances in which
government (except that are not proprietary operates similar to the City is the trustee
fiduciary funds) or fiduciary, such as private businesses, or agent for someone
public safety and public such as electric, water else’s resources
works and wastewater funds
Required • Statement of • Balance sheet • Statement of net • Statement of
financial net assets statement of assets fiduciary net
statements • Statement of revenues, • Statement of assets
activities expenditures, and revenues, • Statement of
changes in fund expenses and changes in
balances changes in net fiduciary net
assets assets
• Statement of cash
flows
Accounting Accrual accounting Modified accrual Accrual accounting and Accrual accounting
basis and and economic accounting and current economic resources and economic
measurement resources focus financial resources focus resources focus
focus focus
Type of All assets and Only assets expected to All assets and liabilities, All assets and
asset/liability liabilities, both be used up and both financial and liabilities, both short-
information financial and capital, liabilities that come due capital, and short-term term and long-term
and short-term and during the year or soon and long-term
long-term thereafter; no capital
assets included
Type of All revenues and Revenues for which All revenues and All revenues and
inflow/outflow expenses during the cash is received during expenses during the expenses during the
information year, regardless of or soon after the end of year, regardless of year, regardless of
when cash is the year; expenditures when cash is received when cash is
received or paid when goods or services or paid received or paid
have been received and
payment is due during
the year or soon
thereafter
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 21
Page 69
Financial Section, Part B-Management’s Discussion & Analysis
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 assets includes all of the government’s assets and liabilities. All of the current year’s
revenues and expenses are accounted for in the statement of activities regardless of when
cash is received or paid. The two government-wide statements report the City’s net assets
and how they have changed. Net assets—the difference between the City’s assets and
liabilities—is one way to measure the City’s financial health or position. Over time,
increases or decreases in the City’s net assets are indicators 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 roads. 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, public works, library and recreation, community and
economic development, central services and financial administration. Property taxes,
non property taxes 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 and 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. 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
22 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 70
Financial Section, Part B-Management’s Discussion & Analysis
• Proprietary Funds - Services for which the City charges customers a fee are generally
reported in proprietary funds. Proprietary funds, like the government-wide statements,
provide both long and short-term financial information.
− The City’s enterprise funds (one type of proprietary fund) are the same as its
business-type activities, but provide more detail and additional information, such as
cash flows.
− The City’s two enterprise funds are both considered major funds under the
requirements of GASB Statement No. 34.
• 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 City of Dover, Delaware’s Net Assets as of June 30, 2006 and 2007 are as follows
(presented in millions of dollars):
Governmental Business-Type
Activities Activities Total
2006 2007 2006 2007 2006 2007
Assets
Non-capital assets $ 17.8 $ 19.8 $ 64.6 $ 63.3 $ 82.4 $ 83.1
Capital assets 30.1 32.4 109.0 108.7 139.1 141.1
Total assets $ 47.9 $ 52.2 $ 173.6 $ 172.0 $ 221.5 $ 224.2
Liabilities
Current liabilities 4.2 3.0 $ 11.6 $ 14.5 $ 15.8 $ 17.5
Non-current liabilities 4.2 4.1 27.2 24.0 31.4 28.1
Total liabilities 8.4 7.1 $ 38.8 $ 38.5 $ 47.2 $ 45.6
Net Assets
Invested in capital assets,
net of related debt $ 27.0 $ 29.7 $ 89.1 $ 89.3 $ 116.1 $ 119.0
Restricted net assets 0.9 1.6 33.8 29.8 34.7 31.4
Unrestricted net assets 11.6 13.8 11.9 14.4 23.5 28.2
Total net assets 39.5 45.1 $ 134.8 $ 133.5 $ 174.3 $ 178.6
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 23
Page 71
Financial Section, Part B-Management’s Discussion & Analysis
The City of Dover, Delaware’s Changes in Net Assets as of June 30, 2006 and 2007 are
as follows (presented in millions of dollars):
Governmental Business-Type
Activities Activities Total
2006 2007 2006 2007 2006 2007
Revenues:
Program revenues
Charges for services $ 7.7 $ 8.6 $ - $ - $ 7.7 $ 8.6
Water/wastewater charges for services - - 12.5 12.5 12.5 12.5
Electric charges for services - - 68.0 87.0 68.0 87.0
Operating grants and contributions 3.1 3.1 - - 3.1 3.1
Capital grants and contributions 0.5 0.8 - - 0.5 0.8
General revenues
Property taxes 8.8 9.0 - - 8.8 9.0
Transfer taxes 3.1 3.0 - - 3.1 3.0
Gain (Loss) on sale of capital assets - - (0.1) (0.5) (0.1) (0.5)
Earnings on investments-other 0.6 1.2 1.5 2.6 2.1 3.8
Total revenues $ 23.8 $ 25.7 $ 81.9 $ 101.6 $ 105.7 $ 127.3
Expenses
General government $ 1.8 $ 2.3 $ - $ - $ 1.8 $ 2.3
Public safety 13.9 14.6 - - 13.9 14.6
Public works 5.2 5.6 - - 5.2 5.6
Library and recreation 1.3 1.9 - - 1.3 1.9
Community and economic development 0.6 0.6 - - 0.6 0.6
Central services 1.4 1.5 - - 1.4 1.5
Financial administration 3.8 3.6 - - 3.8 3.6
Interest charges 0.1 0.1 - - 0.1 0.1
Plus (less) indirect expense allocation (4.7) (4.7) 4.7 4.7 - -
Water/wastewater - - 8.2 8.7 8.2 8.7
Electric - - 55.0 84.1 55.0 84.1
Total expenses $ 23.4 $ 25.5 $ 67.9 $ 97.5 $ 91.3 $ 123.0
Increase in net assets before transfers 0.4 0.2 14.0 4.1 14.4 4.3
Transfers 6.3 5.4 (6.3) (5.4) - -
Change in net assets 6.7 5.6 7.7 (1.3) 14.4 4.3
Net assets, beginning of year 32.8 39.5 127.1 134.8 159.9 174.3
Net assets $ 39.5 $ 45.1 $ 134.8 $ 133.5 $ 174.3 $ 178.6
Governmental Activities
Governmental net assets increased by $5.6 million. Net revenues were greater than the
prior year by $1.9 million.
The following sources of revenues increased over the previous fiscal year: business
licenses, permits, public safety services, property taxes, investment earnings, Court of
Chancery Fees and other miscellaneous services. Also, included in the current fiscal year
revenues is a one-time receipt from Kent County for libraries of $.6 million. The revenue
increases totaled $2.8 million. Revenue sources that decreased were public safety fines,
transfer taxes, public safety grants, and capital grants for a total of $.9 million.
24 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 72
Financial Section, Part B-Management’s Discussion & Analysis
Expenditure increases of $2.1 million were primarily a result of increases in staffing, and
personnel cost across all functions, along with increases in capital outlay. Financial
Administration experienced a net decrease as a result of a favorable adjustment to our net
pension obligation of $.4 million.
The chart that follows allocates revenues to program costs as applicable. It shows that
some City functions are in part self-supporting.
Expenses and Program Revenues
16 Governmental Activities
14
12
10 Expenses
Millions
8 Revenue
6
4
2
0
General Public Safety Public Works Library & Community & Central Services Financial Interest Charges
Government Recreation Economic Administration
Development
The chart below 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 and transfer taxes and transfers from the utilities.
Revenues by Source - Governmental Activities
Other
3%
Transfers from
Utilities Charges for
17% service
28%
Transfer Taxes
10%
Operating grants
& contributions
10%
Capital grants &
Property Taxes contributions
29% 3%
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 25
Page 73
Financial Section, Part B-Management’s Discussion & Analysis
Business-Type Activities
As noted earlier, the business-type activities saw a negative change in net assets of $1.3
million. The decrease was a result of increased power supply cost in the electric utility as
explained below.
The water/wastewater utility had a positive change in net assets of $2.5 million. The utility
experienced a decrease in net income over the previous year of $.5 million due to higher
personnel and operating expenses. The water/wastewater utility maintained the same
level of revenues and non-operating income and expenses as the prior year.
The electric utility realized a negative change in net assets of $3.8 million due to the
following changes.
The City had a long-term power supply/asset management agreement with Duke Energy
which expired on June 30, 2006. The Duke Energy agreement was a ten year fixed price
contract. The fixed price covered all cost of supply and plant operations as a bundled rate
to the City. The Duke agreement provided for a price escalator each year which we
passed through to our customers as a power cost adjustment when necessary. The
agreement also had a revenue sharing arrangement which the City would be rebated for a
portion of positive net results. All market and liability risks were borne by Duke. As fuel
prices have increased over the past few years the City has been able to enjoy the benefits
of the contract rates that were agreed to in 1996.
Effective May 4, 2006 the City entered into a five year Energy Management Agreement
with PACE Global Asset Management (Pace), LLC of Fairfax, Virginia to assist the City
with its energy procurement, energy sale, purchase of fuels, establishment and
management of risk policies, to develop and manage hedging protocols and related energy
procurement challenges. Also, effective May 4, 2006 the City entered into an agreement
with North American Energy Services Company of Issaquah Washington for generation
asset management. The City bears all market risks, credit risks, and liability under the new
contracts which is different from the previous agreement.
A significant change in both revenues and expenses in the current fiscal year were
attributed to the expiration of our power supply/asset management contract with Duke
Energy. The cost per kilowatt for power supply and generation increased from $.054 to
$.089. The City implemented an overall rate increase of approximately 31% (additional
revenue of $19.3 million) to help offset the $28.4 million increase in the cost of power
supply and generation. In addition to the rate increase the City reduced the transfer to the
General Fund by $1.0 million and used $5.0 million of its rate stabilization reserve in order
to phase in the needed rate increase over two years. The utility also experienced
increases in non-service revenues of $1.3 million attributed to the sale of emission credits.
Operating expenses also increased $.7 million due to personnel, professional fees,
material and supply cost increases. Non-Operating revenues and expenses experienced a
net increase as a result of greater investment earnings of $.7 million.
26 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 74
Financial Section, Part B-Management’s Discussion & Analysis
Revenues and Expenses Business Type Activities
Electric Revenue
Total Operating Expenses & Transfers
Water/Wastwater
Operating Revenue
0 5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100
Millions
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 at June 30, 2007, were
$14.3 million. This represented an increase of $2.8 million during the year. Approximately
64% of the combined fund balances, $9.1 million, constitutes unreserved, undesignated
fund balance, which is available to meet the City’s current and future needs. The
remainder of fund balance is reserved or designated to indicate that it is not available for
operational spending because it is committed to such matters as contingencies, capital
projects and parklands.
The General Fund is the primary operating fund of the City, accounting for such activities
as general government, public safety, public works, library and recreation, community and
economic development, central services and financial administration. The General Fund
balance at June 30, 2007, was $9.1 million, which represents an increase of $.4 million
from the previous fiscal year. Primary reasons for this increase are increased revenues
from Court of Chancery fees, licenses and permits, property taxes, and investment
earnings. Capital expenditures are integrated into current expenditures in the General
Fund. Included in the capital expenditures is $1.9 million partial cost for construction of a
19,000 square foot recreation facility. The John W. Pitts Recreation Center is expected to
be completed in January 2008. The City transferred the one-time receipt from Kent County
(as explained on page 24) to the Library Reserve in anticipation of future expansion.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 27
Page 75
Financial Section, Part B-Management’s Discussion & Analysis
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, 2007, the Water/Wastewater Fund has net assets of $37.7 million, of which
$3.6 million is unrestricted. The fund’s net assets increased $2.5 million during the year as
explained on page 32. At June 30, 2007, the Electric Fund has net assets of $95.7 million,
of which $10.7 million is unrestricted. This fund experienced a decrease in net assets of
$3.8 million during the year as explained on page 26.
General Fund Budgetary Highlights
Revenue and other financing sources slightly exceeded the final budgeted amounts by
approximately $.5 million in the General Fund for the current fiscal year. Receipts in
excess of budgeted amounts for library revenues, Court of Chancery Fees, transfers and
sale of assets were offset by receipts less than budgeted amounts for transfer taxes,
interfund service fees, grants and property taxes. Expenditures were less than budgeted
by $2,239. The General Fund budget balance carry forward was $.5 million higher than
budgeted as a result of the above variances.
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 carried forward budget balances for the actual results of the prior fiscal
year and to re-appropriate budget balances for ongoing capital projects.
2. To amend all program revenue and expenses based on the analyses provided by a
mid-year review.
3. To amend all program revenues and expenses for the fiscal year as a result of budget
reviews conducted while compiling the next fiscal year’s budget.
The General Fund – Schedule of Revenues, Expenditures and Changes in Fund Balances-
Budget & Actual is included in Part D-Required Supplementary Information (page 90).
Capital Asset and Debt Administration
At the end of the current fiscal year, the City’s governmental and proprietary funds had
invested $32.4 million and $108.7 million, respectively, in a variety of capital assets and
infrastructure, as reflected in the following schedule, which represents a net increase of
$2.3 million for governmental activities and a net decrease of $.3 million for the proprietary
funds since the end of last fiscal year (presented in millions of dollars): (See Note 5 for
detailed information).
28 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 76
Financial Section, Part B-Management’s Discussion & Analysis
Governmental Business-Type
Activities Activities Total
2006 2007 2006 2007 2006 2007
Depreciable Assets, Net
Buildings $ 5.2 $ 5.1 $ - $ - $ 5.2 $ 5.1
Equipment 2.1 2.8 - - 2.1 2.8
Vehicles 1.0 1.0 - - 1.0 1.0
General infrastructure 15.8 18.1 - - 15.8 18.1
Utility, plant, buildings, and
infrastructure - - 105.6 105.7 105.6 105.7
Other 0.5 0.6 - - 0.5 0.6
Non-depreciable Assets
Land 3.9 3.9 1.6 1.6 5.5 5.5
Construction in progress 1.6 0.9 1.8 1.4 3.4 2.3
$ 30.1 $ 32.4 $ 109.0 $ 108.7 $ 139.1 $ 141.1
A summary of debt outstanding at June 30, 2006 and 2007 is as follows which represents
a slight change for the governmental funds and a decrease of $3.2 million for the
proprietary funds, since the end of last year (presented in millions of dollars):
Governmental Business-Type
Activities Activities Total
2006 2007 2006 2007 2006 2007
Non-current liabilities
Bonds (net of discount/issuance cost) $ 3.0 $ 2.7 $ 26.4 $ 23.5 $ 29.4 $ 26.2
Vehicle and equipment leases 0.1 - 0.1 - 0.2 -
Liability for compensated absences 1.1 1.4 0.7 0.5 1.8 1.9
$ 4.2 $ 4.1 $ 27.2 $ 24.0 $ 31.4 $ 28.1
Additional detailed data for all debt of the City is presented in the Notes to the Basic
Financial Statements in Note 6.
The State limits the amount of general obligation debt the City can issue to 25% of the
assessed value of real property within the City. The City has used .5% of its debt limit.
Economic Factors and Next Year’s Budgets and Rates
The City is expected to complete negotiations on two of the three collective bargaining
agreements that expired on June 30, 2007. Projected increases in personnel costs have
been budgeted in all of the major funds. Property tax revenue is projected to increase $.2
million primarily due to growth. All other General Fund revenues are projected to remain
flat. An increase in rental inspection fees is being proposed for January 1, 2008.
Water and Wastewater revenues are projected to remain flat in fiscal year 2008 due to no
rate increases or consumption increases, with the exception of wastewater treatment fees.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 29
Page 77
Financial Section, Part B-Management’s Discussion & Analysis
Kent County implemented a fee increase for wastewater treatment resulting in an increase
in revenue of $.4 million. The treatment fees are passed on to City customers based on
their water usage. Operational expenses are projected to increase by $1.1 million over the
prior year as a result of a re-organization of both the water and waterwater utilities and the
electric utility. All business type activities have been centralized under one director in
order to share resources and information. The water and wastewater utilities picked up the
Engineering & Construction Inspection Division that was previously reported in the General
Fund as a result of the re-organization. The City has budgeted an additional $2.5 million
over prior year for capital improvement projects to address water quality and
inflow/infiltration concerns in the water and wastewater utilities as well as system
expansion. The water and wastewater utilities five year capital improvement plan totals
$25.5 million. The City is expecting to issue approximately $10.0 million in revenue bonds,
to assist with financing these projects in fiscal year 2009.
The City has proposed a 9.75% rate increase for the electric utility in fiscal year 2008 to
complete the phase in of the revenue requirements for the increase in power supply cost.
As mentioned earlier on page 26, the City used $5.0 million of the rate stabilization reserve
in order to phase in the rate increase over two years. Operational expenses are projected
to increase by $.6 million as a result of increased personnel and associated cost. The City
is planning to issue $22.2 million in revenue bonds to fund projected $47.5 million in capital
improvements or additions over the next five years.
The City of Dover is a participating member in the State Employees’ Post-Retirement
Health Insurance Premium Fund, which provides medical benefits to active and retired
employees and their dependents. The State’s health insurance program is a cost-sharing
program. To implement the requirements of GASB 45 - Employer Accounting for Other
Post-employment Benefits (OPEB), legislative action was taken during the current fiscal
year to create a new irrevocable trust fund for OPEB by the State of Delaware. The City
will be implementing its requirements for GASB 45 in fiscal year 2008. The annual budget
requirement for OPEB has not been determined at this time.
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 Mrs. Donna Mitchell, Finance Director at
302-736-7018 (TTY/TDD Operator 1-800-855-1155).
30 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 78
FINANCIAL SECTION
PART - C
BASIC FINANCIAL STATEMENTS
S GOVERNMENT-WIDE FINANCIAL STATEMENTS
S FUND FINANCIAL STATEMENTS
S NOTES TO FINANCIAL STATEMENTS
Page 79
32 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 80
Financial Section, Part C – Basic Financial Statements
The City of Dover
Statement of Net Assets
June 30, 2007
Governmental Business-Type
Activities Activities Total
Assets:
Cash and cash equivalents $ 2,291,923 $ 11,997,764 $ 14,289,687
Investments 13,802,798 37,817,658 51,620,456
Receivables, net 1,458,767 8,831,348 10,290,115
Internal balances 484,920 (484,920) -
Due from other governments 609,885 - 609,885
Inventory, at cost 197,941 5,086,781 5,284,722
Prepaid items 163,802 45,308 209,110
Other 848,153 - 848,153
Land and construction in progress 4,897,963 3,029,284 7,927,247
Capital assets, net of depreciation 27,514,540 105,623,032 133,137,572
Total assets 52,270,692 171,946,255 224,216,947
Liabilities:
Accounts payable and accrued liabilities 2,073,695 12,446,103 14,519,798
Unearned revenue 888,978 158,823 1,047,801
Customer deposits - 1,405,686 1,405,686
Other 86,622 519,509 606,131
Non-current liabilities
Due within one year 1,077,263 2,624,897 3,702,160
Due in more than one year 2,994,349 21,367,522 24,361,871
Total liabilities 7,120,907 38,522,540 45,643,447
Net Assets:
Invested in capital assets net of
related debt 29,709,046 89,289,351 118,998,397
Restricted for:
Capital construction 1,247,645 29,756,382 31,004,027
Other purposes
Expendable 322,439 - 322,439
Nonexpendable 21,594 6,564 28,158
Unrestricted 13,849,061 14,371,418 28,220,479
Total Net Assets $ 45,149,785 $ 133,423,715 $ 178,573,500
See accompanying notes to financial statements
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 33
Page 81
Financial Section, Part C – Basic Financial Statements
The City of Dover
Statement of Activities
For the Year Ended June 30, 2007
Net (Expenses) Revenue and Changes
Program Revenue in Net Assets
Indirect Operating Grants Capital Grants
Expenses Charges for and and Governmental Business Type
Expenses Allocation Services Contributions Contributions Activities Activities Total
Functions/Programs
Governmental activities
General government $ 2,442,446 $ (970,342) $ 1,683,817 $ 16,000 $ - $ 227,713 $ - $ 227,713
Public safety 14,509,849 - 4,499,315 1,207,784 - (8,802,750) - (8,802,750)
Public works 5,554,060 (762,825) 1,312,328 656,322 790,612 (2,031,973) - (2,031,973)
Library and recreation 1,875,872 - 1,100,412 581,248 - (194,212) - (194,212)
Community and economic development 639,545 - - 647,191 - 7,646 - 7,646
Central services 1,536,392 (984,350) - - - (552,042) - (552,042)
Financial administration 3,642,278 (2,053,853) - - - (1,588,425) - (1,588,425)
Interest charges 106,815 - - - - (106,815) - (106,815)
Total governmental activities $ 30,307,257 $ (4,771,370) $ 8,595,872 $ 3,108,545 $ 790,612 $ (13,040,858) $ (13,040,858)
Business type activities -
Water/wastewater 8,682,241 1,092,328 12,525,215 - - - 2,750,646 2,750,646
Electric 84,134,600 3,679,042 87,014,071 - - - (799,571) (799,571)
Total business type activities $ 92,816,841 $ 4,771,370 $ 99,539,286 $ - $ -
Total City (13,040,858) 1,951,075 (11,089,783)
General revenues
Taxes
Property taxes 9,032,995 - 9,032,995
Transfer taxes 3,008,371 - 3,008,371
Gain(Loss) on sale of capital assets - (556,547) (556,547)
Earnings on investments 1,230,540 2,664,831 3,895,371
Total general revenues 13,271,906 2,108,284 15,380,190
Transfers 5,385,000 (5,385,000) -
Total general revenues and transfers 18,656,906 (3,276,716) 15,380,190
Changes in net assets 5,616,048 (1,325,641) 4,290,407
Net assets beginning 39,533,737 134,749,356 174,283,093
Net assets ending $ 45,149,785 $ 133,423,715 $ 178,573,500
See accompanying notes to financial statements
34 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 82
Financial Section, Part C – Basic Financial Statements
The City of Dover
Governmental Funds Balance Sheet
June 30, 2007
Other Total
General Governmental Governmental
Fund Funds Funds
Assets:
Cash and Cash Equivalents $ 747,089 $ 1,161,748 $ 1,908,837
Investments 8,310,633 4,204,000 12,514,633
Receivables, net
Accounts 1,263,457 103,692 1,367,149
Taxes 87,523 - 87,523
Due from Other Funds
Charges 646,657 12,612 659,269
Temporary Advances 66,000 - 66,000
Due from Other Governments - 609,885 609,885
Prepaid Items 163,802 - 163,802
Inventory, at cost 197,941 - 197,941
Total Assets $ 11,483,102 $ 6,091,937 $ 17,575,039
Liabilities
Vouchers Payable 1,415,634 99,995 1,515,629
Deferred Revenue 888,978 524,532 1,413,510
Due to Other Funds
Charges 21,868 152,481 174,349
Temporary advances - 66,000 66,000
Other 86,622 - 86,622
Total liabilities 2,413,102 843,008 3,256,110
Fund Balances
Reserved for
Parkland and Recreation 1,774,531 - 1,774,531
Encumbrances 226,421 - 226,421
Patronage Stock 16,594 - 16,594
Library Endowment 5,623 - 5,623
Unreserved, designated for
Capital Assets 160,404 - 160,404
Contingency 645,254 - 645,254
Library 2,373,776 - 2,373,776
Unreserved, undesignated
Reported in general fund 3,867,397 - 3,867,397
Reported in special revenue funds - 5,248,929 5,248,929
Total fund balances 9,070,000 5,248,929 14,318,929
Total liabilities and fund balances $ 11,483,102 $ 6,091,937 $ 17,575,039
See accompanying notes to financial statements
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 35
Page 83
Financial Section, Part C – Basic Financial Statements
The City of Dover
Reconciliation of Governmental Fund Balances
To Government-Wide Net Assets
June 30, 2007
Total fund balances for governmental funds (Page 35) $ 14,318,929
Total net assets reported for governmental activities in the statement of net
assets is different because:
Capital assets used in governmental activities are not current financial 32,412,503
resources, therefore, are not reported in the funds.
Other assets are not available to pay for current period expenditures and 524,532
therefore are deferred in the funds.
The net pension asset resulting from contributions in excess of the annual
required contribution in 2007 (police) is not a current financial resource,
therefore, is not reported in the governmental funds. 848,153
The net pension obligation resulting from contributions less than the
annual required contribution in 2007 (general) is not a use of current
financial resources, therefore, is not reported in the governmental
funds. (329,944)
An internal service fund (page 39) is used by the City to charge the cost of 1,447,224
the workers' compensation fund. The net assets of the internal service
fund are included in governmental activities in the statement of net assets.
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
assets. (4,071,612)
Total net assets of governmental activities (Page 33) $ 45,149,785
See accompanying notes to financial statements
36 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 84
Financial Section, Part C – Basic Financial Statements
The City of Dover
Statement of Revenues, Expenditures and
Changes in Fund Balances of Governmental Funds
For the Year Ended June 30, 2007
Other Total
General Governmental Governmental
Fund Funds Funds
Revenue
Fines $ 773,680 $ 540,566 $ 1,314,246
Library revenue- general 56,430 - 56,430
Library revenue county reimbursement 932,576 - 932,576
Licenses and permits 2,689,348 - 2,689,348
Sanitation fees and rebates 1,293,399 - 1,293,399
Recreation - 12,793 12,793
Miscellaneous services 1,347,754 20,206 1,367,960
Property taxes 9,032,995 - 9,032,995
Transfer taxes 2,187,811 820,560 3,008,371
Grants received 1,053,887 3,496,720 4,550,607
Court of Chancery fees 929,120 - 929,120
Investment income 547,744 607,085 1,154,829
Total revenue 20,844,744 5,497,930 26,342,674
Expenditures
Current:
General government 1,000,622 - 1,000,622
Library services 1,005,737 247,563 1,253,300
Public safety and law enforcement 14,753,215 302,531 15,055,746
Public works 1,908,289 643,673 2,551,962
Recreational services 1,452,987 - 1,452,987
Streets and sanitation services 3,018,222 - 3,018,222
Engineering services 314,728 - 314,728
Financial administration 829,002 - 829,002
Garage and stores 402,915 - 402,915
Insurance 165,584 - 165,584
Retiree health care 736,286 - 736,286
Employee pension 402,204 - 402,204
Community and economic development - 639,545 639,545
Street lights 624,243 - 624,243
Debt Service:
Principal retirement 368,384 - 368,384
Interest and fiscal charges 96,644 - 96,644
Total expenditures 27,079,062 1,833,312 28,912,374
Excess (deficiency) of revenues over (under) expenditures (6,234,318) 3,664,618 (2,569,700)
Other financing sources (uses)
Transfers in 7,398,602 918,120 8,316,722
Transfers out (768,120) (2,163,602) (2,931,722)
Total other financing sources 6,630,482 (1,245,482) 5,385,000
Net change in fund balances 396,164 2,419,136 2,815,300
Fund balances at beginning of year 8,673,836 2,829,793 11,503,629
Fund balances at end of year $ 9,070,000 $ 5,248,929 $ 14,318,929
See accompanying notes to financial statements
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 37
Page 85
Financial Section, Part C – Basic Financial Statements
The 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, 2007
Net change in fund balances--total governmental funds (Page 37) $ 2,815,300
The change in net assets reported for governmental activities in the statement of activities is
different because:
Governmental fund reported capital outlays as expenditures. However, in the statement
of activities the cost of those assets is capitalized and allocated over the estimated
useful lives and reported as depreciation in the current period. 2,294,672
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 assets. 345,000
Changes in other assets are not available to pay for current period expenditures and therefore are
deferred in the funds. (651,451)
Governmental funds report the effect of issuance costs, premiums, discounts, and similar
items when debt is first issued, whereas these amounts are deferred and amortized in the
statement of activities. Amortization of 2003 bond issuance cost. (10,171)
Reduction of liability for capital lease expenditures. 23,384
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.
Compensated absences -222814
Prepaid pension asset - police plan 247359
Net pension obligation - general plan 545133 569,678
An internal service fund is used by the City to charge the costs of workers' compensation
insurance to individual funds. The change in net assets 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. 229,636
Change in net assets of governmental activities (Page 34) $ 5,616,048
See accompanying notes to financial statements
38 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 86
Financial Section, Part C – Basic Financial Statements
The City of Dover
Statement of Net Assets - Proprietary Funds
June 30, 2007
Enterprise Funds Governmental
Water/ Electric Activities -
Wastewater Revenue Internal
Fund Fund Total Service Fund
Assets
Current assets:
Cash and cash equivalents $ 3,125,712 $ 5,954,091 $ 9,079,803 $ 383,086
Investments 708,551 6,120,199 6,828,750 1,288,165
Receivables, net 856,580 7,974,768 8,831,348 4,095
Due from other funds-charges 2,955 18,472 21,427 -
Inventory 100,060 4,986,721 5,086,781 -
Prepaid items - 45,308 45,308 -
Total current assets 4,793,858 25,099,559 29,893,417 1,675,346
Non-current assets:
Restricted assets
Cash 1,528,459 1,389,502 2,917,961 -
Investments 4,104,580 26,884,328 30,988,908 -
Land and construction in progress 239,566 2,789,718 3,029,284 -
Capital assets, net of depreciation 33,616,812 72,006,220 105,623,032 -
Total non-current assets 39,489,417 103,069,768 142,559,185 -
Total assets 44,283,275 128,169,327 172,452,602 1,675,346
Liabilities
Current liabilities:
Accounts payable and accrued expenses 795,199 11,650,904 12,446,103 228,122
Due to other funds - charges 135,579 370,768 506,347 -
Deferred revenue 25,285 133,538 158,823 -
Accrued interest payable 89,985 429,524 519,509 -
Customer deposits - 1,405,686 1,405,686 -
Revenue bonds payable 653,585 1,780,000 2,433,585 -
Liability for compensated absences 43,739 147,573 191,312 -
Total current liabilities 1,743,372 15,917,993 17,661,365 228,122
Non-current liabilities:
Revenue bonds payable 4,737,735 16,335,568 21,073,303 -
Liability for compensated absences 58,403 235,816 294,219 -
Total non-current liabilities 4,796,138 16,571,384 21,367,522 -
Total liabilities 6,539,510 32,489,377 39,028,887 228,122
Net Assets
Invested in capital assets, net of related debt 29,993,517 59,295,834 89,289,351 -
Restricted net assets 4,104,580 25,658,366 29,762,946 -
Unrestricted 3,645,668 10,725,750 14,371,418 1,447,224
Total net assets $ 37,743,765 $ 95,679,950 $ 133,423,715 $ 1,447,224
See accompanying notes to financial statements
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 39
Page 87
Financial Section, Part C – Basic Financial Statements
The City of Dover
Statement of Revenues, Expenses and
Changes in Fund Net Assets- Proprietary Funds
For the Year Ended June 30, 2007
Enterprise Funds Governmental
Water/ Electric Activities -
Wastewater Revenue Internal
Fund Fund Total Service Funds
Operating Revenues
Charges for services $ 10,723,746 $ 83,109,811 $ 93,833,557 $ -
Miscellaneous services/income 1,801,469 3,904,260 5,705,729 573,662
Total operating revenues 12,525,215 87,014,071 99,539,286 573,662
Operating Expenses
Water/wastewater services 7,025,090 - 7,025,090 -
General administrative 1,092,328 4,370,066 5,462,394 260,429
Purchased power - 70,800,844 70,800,844 -
Transmission/distribution - 3,666,515 3,666,515 -
Engineering - 1,927,648 1,927,648 -
Metering - 281,728 281,728 -
Utility tax - 1,461,435 1,461,435 -
Depreciation 1,309,538 3,843,097 5,152,635 -
Contractual services - - - 84,905
Taxes - - - 46,403
Retirees healthcare 125,480 498,269 623,749 -
Self insurance-workers' compensation - - - 28,000
Total operating expenses 9,552,436 86,849,602 96,402,038 419,737
Operating income 2,972,779 164,469 3,137,248 153,925
Non-operating Revenues (Expenses)
Interest earned:
Operating funds 178,140 592,787 770,927 -
Reserve funds 202,477 1,370,291 1,572,768 68,190
Net increase in fair value of investments 26,402 294,734 321,136 7,521
Interest and fiscal charges (190,536) (859,730) (1,050,266) -
Bond discount amortized (31,597) (104,310) (135,907) -
Gain/(loss) on sale of assets (72,202) (484,345) (556,547) -
Total non-operating revenue (expenses) 112,684 809,427 922,111 75,711
Income before transfers 3,085,463 973,896 4,059,359 229,636
Transfers out (585,000) (4,800,000) (5,385,000) -
Total transfers (585,000) (4,800,000) (5,385,000) -
Change in net assets 2,500,463 (3,826,104) (1,325,641) 229,636
Total net assets--beginning 35,243,302 99,506,054 134,749,356 1,217,588
Total net assets--ending $ 37,743,765 $ 95,679,950 $ 133,423,715 $ 1,447,224
See accompanying notes to financial statements
40 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 88
Financial Section, Part C – Basic Financial Statements
The City of Dover
Statement of Cash Flows - Proprietary Funds
For the Year Ended June 30, 2007
Enterprise Funds Governmental
Water Electric Activities -
Wastewater Revenue Internal
Fund Fund Total Service Fund
Cash Flows from Operating Activities
Receipts from customers $ 12,559,453 $ 84,807,083 $ 97,366,536 $ -
Payments to suppliers (including purchased power) (6,212,645) (75,135,260) (81,347,905) (148,153)
Payments from (to) employees (1,737,311) (4,388,086) (6,125,397) -
Payments of personnel related costs (939,936) (2,032,867) (2,972,803) 573,662
Other receipts (payments) including claims paid (24,106) (1,500,758) (1,524,864) (204,838)
Net cash provided by operating activities 3,645,455 1,750,112 5,395,567 220,671
Cash Flows from Noncapital
Financing Activities
Transfers out (585,000) (4,800,000) (5,385,000) -
Net cash used by noncapital financing activities (585,000) (4,800,000) (5,385,000) -
Cash Flows from Capital and
Related Financing Activities
Acquisition and construction of capital assets (1,779,901) (3,593,174) (5,373,075) -
Principal paid on revenue bond maturities (1,392,407) (1,730,000) (3,122,407) -
Interest paid on capital debt (201,368) (885,334) (1,086,702) -
Net cash used by capital and related financing activities (3,373,676) (6,208,508) (9,582,184) -
Cash Flows from Investing Activities
Interest on investments 178,140 592,787 770,927 -
Redemption of investment securities - 10,966,203 10,966,203 -
Purchase of investment securities (1,077,931) (4,329,387) (5,407,318) (349,781)
Interest on restricted cash 202,477 1,370,291 1,572,768 68,190
Net cash provided (used) by investing activities (697,314) 8,599,894 7,902,580 (281,591)
-
Net increase (decrease) in cash and cash equivalents (1,010,535) (658,502) (1,669,037) (60,920)
Balances--beginning of the year 5,664,706 8,002,095 13,666,801 444,006
Balances--end of the year $ 4,654,171 $ 7,343,593 $ 11,997,764 $ 383,086
Reconciliation of operating income to net cash provided
(used) by operating activities:
Operating income $ 2,972,779 $ 164,469 $ 3,137,248 $ 153,925
Adjustments to reconcile operating income to net cash
provided by operating activities:
Depreciation expense 1,309,538 3,843,097 5,152,635 -
Changes in assets and liabilities
(Increase)/decrease in receivables 24,774 (2,415,916) (2,391,142) -
(Increase)/decrease in due from other funds 8,727 70,846 79,573 -
(Increase)/decrease in due from other governments/agencies - 992 992 (95)
(Increase)/decrease in inventory (26,231) (3,160,623) (3,186,854) -
(Increase)/decrease in prepaid expenses - (45,308) (45,308) 11,250
Increase/(decrease) in accounts payable and accrued expenses (618,143) 3,385,763 2,767,620 55,591
Increase/(decrease) in deferred revenue 737 2,440 3,177 -
Increase/(decrease) in due to other funds (24,106) (36,427) (60,533) -
Increase/(decrease) in customer deposits - 134,650 134,650 -
Increase/(decrease) in liability for compensated absences (2,620) (193,871) (196,491) -
Net cash provided (used) by operating activities $ 3,645,455 $ 1,750,112 $ 5,395,567 $ 220,671
Non-cash investing, capital and financing activities:
Change in fair value of investments $ 26,402 $ 294,734 $ 321,136 $ 7,521
See accompanying notes to financial statements
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 41
Page 89
Financial Section, Part C – Basic Financial Statements
The City of Dover
Statement of Fiduciary Net Assets
June 30, 2007
Pension
Trust Agency
Funds Funds
Assets
Cash and cash equivalents $ 961,063 $ 430,768
Investments at fair value:
Mutual Funds 31,699,914 -
Total investments: 31,699,914 -
Receivables 332,989 226,364
Prepaid items - 590
Due from special revenue fund - 22
Total assets 32,993,966 657,744
Liabilities
Accounts payable 40,795 28,829
Due to special revenue fund - 11,303
Due to agencies - 617,612
Total liabilities 40,795 $ 657,744
Net Assets held in trust for pension benefits $ 32,953,171
See accompanying notes to financial statements
42 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 90
Financial Section, Part C – Basic Financial Statements
The City of Dover
Statement of Changes in Fiduciary Net Assets
For the Year Ended June 30, 2007
Pension
Trust
Funds
Additions:
Net investment income/loss $ 4,686,149
City's contribution- payroll based 2,093,613
City's contribution- lump sum 778,242
Employee contribution 267,819
State insurance premium tax proceeds 429,653
State contribution toward COLA increases 217,500
Other 2,462
Total additions to net assets 8,475,438
Deductions:
Benefit payments 3,607,269
General administration 38,600
Refund of pension contribution 26,609
Total deductions from net assets 3,672,478
Changes in net assets 4,802,960
Net assets - beginning 28,150,211
Net assets - ending $ 32,953,171
See accompanying notes to financial statements
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 43
Page 91
Financial Section, Part C – Basic Financial Statements
NOTES:
44 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 92
Notes to Financial Statements
NOTES TO FINANCIAL STATEMENTS
YEAR ENDED JUNE 30, 2007
INDEX
1. FINANCIAL REPORTING ENTITY ............................................................................ 47
A. THE CITY ...............................................................................................................................................47
B. REPORTING ENTITY................................................................................................................................47
2. SIGNIFICANT ACCOUNTING POLICIES.................................................................. 48
A. BASIS OF PRESENTATION .......................................................................................................................48
B. BASIS OF ACCOUNTING AND MEASUREMENT FOCUS ................................................................................50
C. CAPITAL ASSETS AND LONG-TERM LIABILITES .........................................................................................51
D. BUDGET PROCEDURES ...........................................................................................................................52
E. MAJOR TRANSFERS ...............................................................................................................................52
F. INVENTORIES .........................................................................................................................................53
G. CASH AND INVESTMENTS ........................................................................................................................53
H. ACCOUNTS RECEIVABLE .........................................................................................................................53
I. RESTRICTED ASSETS .............................................................................................................................53
J. UNBILLED SERVICE RECEIVABLES ...........................................................................................................54
K. BOND ACCOUNTS/ISSUANCE COSTS .......................................................................................................54
L. FUND EQUITY/NET ASSETS ....................................................................................................................54
M. ESTIMATES ............................................................................................................................................54
3. COMPENSATED ABSENCES................................................................................... 54
4. DEPOSITS AND INVESTMENTS .............................................................................. 55
A. CASH IN BANK AND CASH EQUIVALENTS ..................................................................................................55
B. INVESTMENTS ........................................................................................................................................56
5. CAPITAL ASSETS .................................................................................................... 59
6. LONG-TERM OBLIGATIONS.................................................................................... 60
A. LEASE PAYMENTS ..................................................................................................................................60
B. SUMMARY OF BONDED INDEBTEDNESS BY ISSUE .....................................................................................62
C. STATUS AS OF JUNE 30, 2007 – GENERAL OBLIGATION BONDS ...............................................................62
D. CHANGE IN LONG-TERM DEBT ................................................................................................................62
E. DEBT SERVICE REQUIREMENTS ..............................................................................................................64
F. BOND DISCOUNTS/ISSUANCE COST UNAMORTIZED ..................................................................................65
G. BONDS PAYABLE WITHIN ONE YEAR – DETAIL BY ISSUE ...........................................................................65
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 45
Page 93
Notes to Financial Statement
INDEX - CONTINUED
7. RESTRICTED ASSETS ............................................................................................. 66
8. FUND EQUITY/NET ASSETS.................................................................................... 67
9. PROPERTY TAXES.................................................................................................. 67
10. GRANTS RECEIVED ................................................................................................ 68
11. INTERFUND RECEIVABLES, PAYABLES AND TRANSFERS .............................. 68
A. DUE TO/FORM OTHER FUNDS – CHARGES AND ALLOCATIONS ..................................................................69
B. DUE TO/FROM OTHER FUNDS-TEMPORARY ADVANCES ............................................................................69
B. INTERFUND TRANSFERS .........................................................................................................................69
12. RENTAL INCOME..................................................................................................... 70
13. MATERIAL COMMITMENTS .................................................................................... 70
14. FORWARD CONTRACTS ........................................................................................ 71
15. INSURANCE ............................................................................................................. 72
A. HEALTH INSURANCE - STATE OF DELAWARE ............................................................................................72
B. WORKERS’ COMPENSATION FUND - SELF-INSURANCE..............................................................................72
C. OTHER THAN HEALTH OR WORKERS’ COMPENSATION INSURANCE ...........................................................73
16. OTHER POST EMPLOYMENT BENEFITS. ............................................................. 73
17. DEFERRED COMPENSATION PLAN75.................................................................. 73
18. RETIREMENT PLANS .............................................................................................. 74
A. DEFINED CONTRIBUTION PLAN ...............................................................................................................74
B. DEFINED BENEFIT PLANS .......................................................................................................................75
46 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 94
Notes to Financial Statements
NOTES TO FINANCIAL STATEMENTS
YEAR ENDED JUNE 30, 2007
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, 2007.
B. Reporting Entity
In evaluating how to define the reporting entity, for financial reporting purposes,
management has considered all potential component units. The decision to include a
potential component unit was made by applying the criteria set forth in Generally
Accepted Accounting Principles (GAAP). The criterion used is that set forth by
Statement of Governmental Accounting Standard 14, 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 has complete financial and operational oversight of the following functions,
and, therefore, they are included in this report - 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.
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 Governmental Accounting Standards.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 47
Page 95
Notes to Financial Statement
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 assets and the statement of
activities include the financial activities of the overall government, except for fiduciary
activities. Individual funds are not displayed but the statements distinguish
governmental activities, generally funded by taxes and other City revenue, from
business-type activities (BTAs), generally funded in whole or in part with fees charged
to external users. Eliminations have been made for the doubling-up effect of certain
internal activities.
The government-wide statement of activities presents a comparison between direct
program expenses and program revenues for each function of the City’s governmental
activities and for each of the City’s identifiable business-type activities. Direct expenses
are those that are 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 and economic development.
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 govern-
mental funds are aggregated and reported as non-major funds.
48 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 96
Notes to Financial Statements
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:
Electric Revenue Fund
This fund incorporates all transactions related to the generation transmission and
distribution of electricity. Pace Global and North American Energy Services have been
contracted to manage the City’s power supply and generation assets.
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.
The City reports the following non-major funds:
Internal Service Fund
The City has created one internal service fund to account for the activities related to
self-insured Workers’ Compensation. Receipts are provided from contributions by the
City’s three major funds. Expenses are related to payment of claims, premiums, and
administration costs. Actuarial analyses are completed triennially to insure sufficient
reserves for claims for the Workers’ Compensation Fund.
Special Revenue Funds
The City has twelve Special Revenue Funds to account for proceeds from specific
revenue sources which are legally or administratively restricted to specified expenditure
purposes.
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 others. 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. The activity of the 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 six agency funds.
The City acts as the receiving and paying agent for the Dover Parking Authority, Library
Consortium, Dover Arts Council, Downtown Dover Development Corporation, Main
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 49
Page 97
Notes to Financial Statement
Street Dover, Inc., and Fourth of July Celebration Committee and the transactions are
shown under the Agency Funds category.
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 (60) days after year-end, except for trash collection,
which has a thirty (30) 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 focus. Their revenues are recognized when they are earned
and their expenses are recognized when they are incurred. 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 are 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
50 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 98
Notes to Financial Statements
assets. All revenues and expenses not meeting this definition are reported as non-
operating revenues and expenses.
As permitted by GASB Statement No. 20, the City has elected to apply all applicable
GASB pronouncements and all FASB Statements and interpretations, Accounting
Principles Board (APB) Opinions and Accounting Research Bulletins (ARB) issued on
or before November 30, 1989, unless they conflict with or contradict GASB
pronouncements.
C. 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 5. Depreciation has been provided over
the estimated useful lives using the straight-line method. Estimated useful lives are as
follows:
Buildings 20 - 50 years
Infrastructure 20 - 50 years
Vehicles 5 - 7 years
Equipment, Furniture, Fixtures 7 - 15 years
Long-term liabilities expected to be financed from governmental funds and the long-
term estimated liability 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 5 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 - 50 years
Improvements 10 - 20 years
Equipment 5 - 15 years
Vehicles 5 - 7 years
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 51
Page 99
Notes to Financial Statement
D. 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,
Delaware Prevention Network Grant and State Department of Transportation Grant
Funds.
The Electric Improvement and Extension Fund and the Water/Wastewater Improve-
ment 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 the cash basis, except
for property taxes and billable services, which are on a modified accrual basis. The
expenditures are accounted for when the purchase orders are issued.
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 budget and actual schedule (in the legal budget format (non GAAP) adopted by the
City) of the City’s only major governmental fund, the general fund, is presented in the
Required Supplementary Information Section of this report. The budget and actual
schedules of the other funds are 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.
E. Major Transfers
The Electric Revenue Fund annually transfers a budgeted portion of its revenues to the
General Fund. Transfers are also usually made from the Realty Transfer Tax Fund,
Municipal Street Aid Fund, ERLSP Fund, Police Grant Fund and Water/Wastewater
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.
52 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 100
Notes to Financial Statements
The General Fund, General Fund Contingency Reserve Account, Electric Revenue
Fund and the Water/Wastewater Fund are providing for post-retirement benefits other
than pensions by transferring to a special revenue fund $250,000, $100,000, $100,000
and $50,000, respectively, during the year ended June 30, 2007.
All transfers between the General Fund and the non-major governmental funds are
netted in the government-wide financial statements.
F. Inventories
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.
The warehouse inventories, consisting mostly of parts and supplies, are maintained on
a perpetual inventory basis. Inventories of all funds are valued at cost, utilizing a
weighted moving average method of valuation.
The Electric Revenue Fund maintains fuel inventory on a perpetual basis and utilizes
the weighted moving average method of valuation. The balance as of June 30, 2007 is
$1,432,371.
G. 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, open-end mutual funds and an
investment pool. All investments are stated at fair value.
H. 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.
I. Restricted Assets
Certain assets are restricted because their use is limited by bond covenants,
endowments, or other similar third party restrictions.
Restricted assets at June 30, 2007 total $35,090,834 including cash and cash
equivalents of $4,079,709 and $31,011,125 in investments. Of this amount,
$1,183,965 is attributed to governmental activities and $33,906,869 is attributable to
business-type activities.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 53
Page 101
Notes to Financial Statement
J. 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, 2007, by
the operating departments is billed and accounted for in the month the information is
received.
K. Bond Accounts/Issuance Costs
In governmental funds, bond discounts and issuance costs are recognized in the
current period. Bond discounts and issuance costs for Proprietary Funds and in the
government-wide financial statements are deferred and amortized over the term of the
bonds using the straight-line method. Bond discounts and issuance costs are
presented as a reduction of the face amount of bonds payable.
L. Fund Equity/Net Assets
Governmental funds report reservations of fund balance for amounts that are not
available for appropriation or that are legally restricted by third parties for use for a
specific purpose. Designations of fund balance represent tentative management plans
that are subject to change. Unreserved, undesignated fund balance represents the
amount available for appropriation. Proprietary funds report net assets in three
categories; 1) invested in capital assets net of related debt; 2) restricted net assets; and
3) unrestricted net assets. Fund equity/net assets is further explained in Note 8.
M. Estimates
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities at 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. 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 (11) sick days per year. All
employees may accumulate sick days, payable upon retirement, at a maximum of 130
days for less than 25 years of service or 150 days for more than 25 years of service.
No accrued sick leave is paid when an employee is terminated.
54 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 102
Notes to Financial Statements
In the government-wide and proprietary fund financial statements, unpaid compensated
absences are recorded as a liability as the vested employees' benefits accrue, to the
extent it is probable that the employee will be paid for sick benefits at retirement.
In governmental funds, compensated absences are recorded as an expenditure 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.
4. DEPOSITS AND INVESTMENTS
A. Cash in Bank and Cash Equivalents
All bank balances of deposits at year end are insured by federal depository insurance
or collateral pledged which is housed at the Federal Reserve Bank of Cleveland in the
City’s name. All collateral, including additions thereto and substitutions thereof shall
consist of direct obligations of the United States of America.
Custodial credit risk – deposits. The bank shall, at its own expense, in all ways service
or cause to be serviced and preserve the collateral, to be held by the Federal Reserve
Bank of Cleveland. The collateral is required to have a market value of at least 102%
of the balance. The bank may substitute for all or any portion of the collateral held by it
as security or deposited other collateral having a current market value at least equal to
102% of the balances, after which it shall notify the City of the collateral withdrawn and
then substituted within 10 business days.
The City’s minimum requirements for its depository are as follows:
• Federally or State of Delaware chartered Financial Institution
• Qualified depository as defined by the State of Delaware
• A member of the Federal Reserve System
• Maintain FDIC insurance
• Be assigned or maintain a rating of “B” or better by Standard &
Poor’s, Moody’s, Fitch Ratings or other such bank rating service.
• Collateralize all account balances in accordance with the
Collateralization Agreement and provide the City with a certified
board resolution of collateralization
• Local presence
On June 30, 2007, the carrying amount of unrestricted bank deposits was $10,209,978
and the carrying amount of restricted bank deposits totaled $4,079,709. Included in the
amount of unrestricted bank deposits is $2,914,598 of cash transferred to the
Enterprise Funds operating accounts on June 29, 2007 for availability to pay Bond
interest and principal due on July 2, 2007. The restricted deposits are held by the City
for bond related transactions, special purpose operating and capital grants. Fiduciary
funds deposits of $1,391,831 are excluded.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 55
Page 103
Notes to Financial Statement
B. Investments
The City Council has adopted an investment policy which is reviewed every two years
and updated as needed for best practices. The Pension Boards have their own distinct
investment policy over the Pension Trust funds since the objectives differ from those of
the City. The City investments are segregated from the Pension Trust investments for
clarity. As of June 30, 2007, the City had the following investments:
Investment Type Fair Value (Years)
Government-Wide:
Fixed income securities:
U. S. Government Treasuries $ 3,126,096 7.68
U. S. Government Agencies 20,683,316 1.38
Corporate Bonds 20,764,112 0.81
Fair Value of fixed income securities 44,573,524
Portfolio weighted average maturity 1.56
Other investments:
Money Market Mutual Funds 2,819,774
Delaware Public Employees Retirement System Pool 4,204,000
Equity Stock 23,158
Total Other Investments 7,046,932
Total Government-Wide Investments $ 51,620,456
Pension Funds (Trustee held):
Short-term corporate bond open-end mutual funds $ 6,725,386 2.70
Intermediate-term corporate bond open-end mutual funds 3,502,092 7.50
Fair value of fixed income open-end mutual funds 10,227,478
Portfolio weighted average maturity 4.10
Other investments:
Domestic equity open-end mutual funds 16,577,193
International equity open-end mutual funds 4,895,243
Fair value of other investments 21,472,436
Total fair value pension funds $ 31,699,914
Interest rate risk: The City’s investment policy requires the Treasurer to periodically
review and analyze its investments for exposure to fluctuating interest rates. Debt
securities are held to maturity to further reduce exposure to interest rate fluctuations.
The investments are held in the City’s name. Wilmington Trust Company issues
monthly statements which the Finance Department reviews for contractual and
investment policy compliance.
56 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 104
Notes to Financial Statements
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, 2007, the City’s fixed income and short-term
investments had the following risk characteristics as compared to the Standard’s &
Poor’s:
Portfolio
Authorized Investments Policy Characteristics
Certificates of Deposit, Time Deposits & Bankers Acceptances B 0%
Corporate Debt
Commercial Paper A1/P1
Corporate Bonds AA AAA - 59%
AA - 27%
A1/P1 - 14%
Pension Trusts AAA - 74%
Short-term Corporate bond open-end mutual funds Avg. AA AA - 8%
Min. BB A - 10%
BBB - 8%
Mid-term Corporate bond open-end mutual funds Avg. AA AAA - 57%
Min. BBB AA - 10%
A - 16%
BBB - 17%
Concentration of credit risk: The City has limitations on its investment portfolio as
follows:
Us Government No Restrictions
Certificates of Deposits and Time Deposits 50% of total, max 10% for any one issuer
U. S. Government Agency Securities 75% of total, max 40% in any one agency
Corporate Equities 50% of total, max 25% in any industry,
10% in any one issuer, and, additionally,
5% of any issuer’s total outstanding
securities
Repurchase Agreements 50% of total
Reverse Repurchase Agreements 25% of total
Money market funds 25% of total, 10% in any one fund except
for the cash account
Municipal Obligations 10% in any one issuer
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 57
Page 105
Notes to Financial Statement
The Pension Trust fund has its investments exclusively in open-end mutual funds, with
limits on its investments as follows:
General Restriction Domestic: Investment no more than 5% in
any one security. May maintain no more
than 8% in any one security.
International Equities: Maintain limit of 15%
of international equity portfolio.
Domestic Equity funds Minimum 46% of total
Maximum 56% of total
Target 51%
Benchmark Russell 3000
International Equity Minimum 9% of total
Maximum 18% of total
Target 14% of total
Benchmark MSCI EAFE
Fixed Income Minimum 30% of total
Maximum 40% of total
Target 35% of total
Benchmark Lehman Intermediate
Government/Credit
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. The
City’s policy is to have its investments held in the City’s name by the City’s agents to
avoid custodial credit risk. The funds in the amount of $4,204,000 held in the Delaware
Public Employees’ Retirement System are held in a pooled fund with no specific
identification of any investor’s assets.
58 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 106
Notes to Financial Statements
5. CAPITAL ASSETS
A summary of the Capital asset activity for the year ended June 30, 2007 is presented
below:
Beginning Ending
Balance Increases Decreases Balance
Governmental activities:
Capital assets, not being depreciated
Land $ 3,958,887 $ - $ - $ 3,958,887
Construction in progress 1,561,476 1,897,473 2,519,873 939,076
Total capital assets, not being depreciated 5,520,363 1,897,473 2,519,873 4,897,963
Capital assets, being depreciated:
Buildings 7,906,384 947 5,793 7,901,538
Furniture and fixtures 314,280 - 61,528 252,752
Equipment 8,613,508 1,182,624 1,143,134 8,652,998
Vehicles 3,095,087 628,424 658,346 3,065,165
Lights 542,435 - - 542,435
Improvements other than buildings 27,074,573 3,645,182 61,412 30,658,343
Books and audio visuals 885,779 - 866,361 19,418
D.R.M.O. police equipment 80,155 - 22,127 58,028
Fully depreciated assets 457,200 - 73,919 383,281
Total capital assets, being depreciated 48,969,401 5,457,177 2,892,620 51,533,958
Less accumulated depreciation for:
Buildings (2,565,038) (192,409) 4,433 (2,753,014)
Furniture and fixtures (256,399) (10,295) 61,528 (205,166)
Equipment (6,449,331) (508,333) 1,161,548 (5,796,116)
Vehicles (2,114,824) (301,526) 325,413 (2,090,937)
Lights (354,042) (26,956) - (380,998)
Improvements other than buildings (11,670,401) (1,092,296) 44,079 (12,718,618)
Books and audio visuals (881,743) (1,159) 866,361 (16,541)
D.R.M.O. police equipment (80,155) - 22,127 (58,028)
Total accumulated depreciation (24,371,933) (2,132,974) 2,485,489 (24,019,418)
Total capital assets, being depreciated, net 24,597,468 3,324,203 407,131 27,514,540
Governmental activities capital assets, net $ 30,117,831 $ 5,221,676 $ 2,927,004 $ 32,412,503
(continued)
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 59
Page 107
Notes to Financial Statement
(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 762,121 1,108,018 538,487 1,331,652
Total capital assets, not being depreciated 2,220,187 1,108,018 538,487 2,789,718
Capital assets, being depreciated
Buildings 16,037,982 178,162 16,216,144
Production 59,168,466 - 2,279 59,166,187
Transmission 21,367,216 873,500 245,428 21,995,288
Distribution 44,539,971 1,677,041 662,872 45,554,140
Administration 1,533,216 14,120 1,519,096
Vehicles 500,795 293,706 79,154 715,347
Total capital assets, being depreciated 143,147,646 3,022,409 1,003,853 145,166,202
Less accumulated depreciation for:
Buildings (8,971,234) (436,228) (9,407,462)
Production (33,554,513) (1,323,682) 2,279 (34,875,916)
Transmission (7,531,099) (629,121) 98,869 (8,061,351)
Distribution (18,590,676) (1,315,756) 310,245 (19,596,187)
Administration (746,819) (94,857) 14,120 (827,556)
Vehicles (407,064) (43,453) 59,007 (391,510)
Total accumulated depreciation (69,801,405) (3,843,097) 484,520 (73,159,982)
Total capital assets, being depreciated, net 73,346,241 (820,688) 519,333 72,006,220
Total electric revenue fund capital assets, net $ 75,566,428 $ 287,330 $ 1,057,820 $ 74,795,938
Water/Wastewater Fund
Capital assets, not being depreciated
Land $ 163,240 $ - $ - $ 163,240
Construction in progress 992,898 928,043 1,844,615 76,326
Total capital assets, not being depreciated 1,156,138 928,043 1,844,615 239,566
Capital assets, being depreciated
Plant, wells, pumping stations, and storage 14,161,744 618,240 14,779,984
Distribution mains, hydrants, and accessories 11,820,951 584,400 131,234 12,274,117
Sewage plant mains, and pumping stations 21,671,949 1,473,315 339,085 22,806,179
Vehicles and equipment 3,737,288 110,097 241,799 3,605,586
Total capital assets, being depreciated 51,391,932 2,786,052 712,118 53,465,866
Less accumulated depreciation for:
Plant, wells, pumping stations, and storage (4,686,539) (336,307) (5,022,846)
Distribution mains, hydrant, and accessories (4,055,695) (225,237) 5,268 (4,275,664)
Sewage plant mains, and pumping stations (8,205,607) (455,780) 339,085 (8,322,302)
Vehicles and equipment (2,132,725) (292,214) 196,697 (2,228,242)
Total accumulated depreciation (19,080,566) (1,309,538) 541,050 (19,849,054)
Total capital assets, being depreciated, net 32,311,366 1,476,514 171,068 33,616,812
Total water/wastewater fund capital assets, net $ 33,467,504 $ 2,404,557 $ 2,015,683 $ 33,856,378
Business-type activities capital assets, net $ 109,033,932 $ 2,691,887 $ 3,073,503 $ 108,652,316
60 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 108
Notes to Financial Statements
Depreciation expense was charged to functions/ programs of the primary government
as follows:
Governmental activities:
General government $ 15,412
Central services 90,600
Public safety 427,137
Public works 1,397,367
Library and recreation 120,886
Financial administration 81,572
Total depreciation expense - governmental activities $ 2,132,974
Business-type activities:
Water/wastewater $ 1,309,538
Electric 3,843,097
Total depreciation expense-business-type activities $ 5,152,635
The decrease in accumulated depreciation for governmental activities is $352,515
comprised of $2,132,974 current depreciation and $2,485,489 accumulated deprecia-
tion on fully depreciated assets valued under $5,000 that were written off or disposed of
during the fiscal year.
The increase in accumulated depreciation for the Electric Fund is $3,358,577
comprised of $3,843,097 current depreciation and $484,520 accumulated depreciation
on fully depreciated assets valued under $5,000 that were written off or disposed of
during the fiscal year.
The increase in accumulated depreciation for the Water/Wastewater Fund is $768,488
comprised of $1,309,538 current depreciation and $541,050 accumulated depreciation
on fully depreciated assets valued under $5,000 that were written off or disposed of
during the fiscal year.
In accordance with generally accepted accounting principles, the interest paid during
the construction of projects for enterprise funds is capitalized. This amount is netted
against the interest earned on the project funds.
6. LONG -TERM OBLIGATIONS
A. Lease Payments
The City had certain capital leases on vehicles and construction equipment. The lease
payments were budgeted in the applicable department budget as an annual
appropriation. All of the City’s leases are expired as of June 30, 2007.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 61
Page 109
Notes to Financial Statement
B. Summary of Bonded Indebtness by Issue
Federal
Original Remaining Interest Maturity Arbitrage
Debt Issue Amount Amount Rate Range Applicable Purpose
Governmental Activities
1993 General Obligation Bonds $ 3,340,000 $ 160,000 4.728% 7/1/94 - 7/1/08 No Advance refund 87 & 88 issues and street repaving,
storm drainage, and handicap ramp projects
2003 General Obligation Bonds $ 3,430,000 $ 2,635,000 3.870% 7/1/04 - 7/1/16 No Refunding of '92 &'95 issues
Business Type Activities
Water/Wastewater Bonds
State of Delaware - Revolving $ 750,000 $ 545,657 3.600% 10/1/00 - 4/1/20 No Wastewater Pump Station # 7 - Leipsic
Loan Fund - Municipal Revenue
2003 Revenue Bonds $ 7,980,000 $ 5,115,000 3.790% 7/1/04 - 7/1/23 Yes Complete refund 1986B Series; partial refunding
1993 and 1993A Series; expansion and upgrades
of water and sanitary sewer system
(Coverage ratio on Water/Wastewater Bonds requires net revenues to be at least 1.2 times the maximum annual debt service)
Electric Revenue Bonds
2004 Taxable Revenue Bonds $ 22,535,000 $ 18,950,000 4.820% 7/1/05 - 7/1/15 No Complete refund 1990 and 1993 Series
(Coverage ratio on Electric Bonds requires net revenues to be at least 1.25 times the maximum annual debt service)
C. Status as of June 30, 2007 – General Obligation Bonds
Long-term indebtedness of the City of Dover consists of the following general purpose
General Obligation Bonds:
General
Obligation General
Bonds Purpose
1993 Series $ 160,000
2003 Series 2,635,000
Total $ 2,795,000
The total General Obligation Bonds outstanding amount includes $350,000 payable
within one year.
D Change in Long-Term Debt
The following tables summarize the debt transactions for the year ended June 30,
2007, including bonds and capital leases payable within one year:
62 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 110
Notes to Financial Statements
i. General Long-Term Debt
Balance Balance Payable within
Item 7/01/06 Additions Reductions 6/30/07 one Year
Vehicle & Equipment Leases $ 23,384 $ - $ 23,384 $ - $ -
Compensated Absences 1,145,341 1,282,826 1,060,012 1,368,155 727,263
General Obligation Bonds 3,140,000 - 345,000 2,795,000 350,000
Sub-total of General
Long-Term Debt $ 4,308,725 $ 1,282,826 $ 1,428,396 $ 4,163,155 $ 1,077,263
ii. Enterprise Funds Debt
Balance Balance Payable within
Item 7/01/06 Additions Reductions 6/30/07 one Year
Vehicle & Equipment Leases $ 9,287 $ - $ 9,287 $ - $ -
Compensated Absences 104,762 100,840 103,460 102,142 43,739
Revenue Bonds-Water and
Wastewater 6,475,000 - 1,360,000 5,115,000 620,000
State of Delaware Municipal
Revenue Bond 578,065 - 32,408 545,657 33,585
Sub-total of Water/
Wastewater Fund $ 7,167,114 $ 100,840 $ 1,505,155 $ 5,762,799 $ 697,324
iii. Electric Revenue Fund
Balance Balance Payable within
Item 7/01/06 Additions Reductions 6/30/07 one Year
Vehicle & Equipment Leases $ 36,221 $ - $ 36,221 $ - $ -
Compensated Absences 577,260 218,079 411,950 383,389 147,573
Revenue Bonds 20,680,000 - 1,730,000 18,950,000 1,780,000
Sub-total of Electric
Revenue Fund $ 21,293,481 $ 218,079 $ 2,178,171 $ 19,333,389 $ 1,927,573
Sub-total of Enterprise
Fund Debt $ 28,460,595 $ 318,919 $ 3,683,326 $ 25,096,188 $ 2,624,897
Grand Totals of
Long-Term Debt $ 32,769,320 $ 1,601,745 $ 5,111,722 $ 29,259,343 $ 3,702,160
The revenue and general obligation bonds payable for the Water/Wastewater Fund and
Electric Revenue Fund, and major funds, shown in the statement of net assets is net of
unamortized bond discount and issuance costs as follows:
Discount/
As Shown Issuance Balance
Fund Above Costs Sheet
General $ 2,795,000 $ 91,543 $ 2,703,457
Water/Wastewater 5,660,657 269,337 5,391,320
Electric 18,950,000 834,432 18,115,568
Total $ 27,405,657 $ 1,195,312 $ 26,210,345
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 63
Page 111
Notes to Financial Statement
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, 2007.
E. Debt Service Requirements
The following are the debt service requirements to maturity on the City's general
obligation bonds, revenue bonds and capital leases.
i. Governmental Activities:
1993 General 2003 General
Fiscal Obligation Bonds Obligation Bonds
Year Principal Interest Principal Interest Total
2008 $ 80,000 $ 6,150 $ 270,000 $ 81,318 $ 437,468
2009 80,000 2,050 285,000 75,269 442,319
2010 - - 260,000 68,410 328,410
2011 - - 270,000 60,850 330,850
2012 - - 275,000 52,262 327,262
2013 - - 285,000 42,738 327,738
2014 - - 295,000 32,440 327,440
2015 - - 220,000 22,950 242,950
2016 - - 230,000 14,285 244,285
2017 - - 245,000 4,900 249,900
Total $ 160,000 $ 8,200 $ 2,635,000 $ 455,422 $ 3,258,622
ii. Business-type Activities
Water/Wastewater Fund 2004 Electric Revenue Fund
Fiscal 2003 Revenue Bonds Municipal Revenue Bonds Taxable Revenue Bonds
Year Principal Interest Principal Interest Principal Interest Total
2008 620,000 157,748 33,585 19,343 1,780,000 797,104 3,407,780
2009 640,000 142,706 34,804 18,124 1,840,000 726,448 3,402,082
2010 655,000 125,022 36,070 16,859 1,905,000 647,580 3,385,531
2011 290,000 116,322 37,379 15,550 1,995,000 560,300 3,014,551
2012 300,000 106,422 38,737 14,192 2,080,000 464,620 3,003,971
2013 310,000 95,572 40,144 12,785 2,180,000 361,070 2,999,571
2014 320,000 84,052 41,601 11,326 2,270,000 248,706 2,975,685
2015 330,000 71,512 43,113 9,815 2,390,000 128,010 2,972,450
2016 155,000 65,468 44,679 8,250 2,510,000 - 2,783,397
2017 160,000 59,068 46,301 6,626 - - 271,995
2018 165,000 52,302 47,984 4,946 - - 270,232
2019 175,000 44,866 49,727 3,202 - - 272,795
2020 180,000 37,126 51,533 1,397 - - 270,056
2021 190,000 28,766 - - - - 218,766
2022 200,000 19,764 - - - - 219,764
2023 210,000 10,106 - - - - 220,106
2024 215,000 - - - - - 215,000
Total $ 5,115,000 $ 1,216,822 $ 545,657 $ 142,415 $ 18,950,000 $ 3,933,838 $ 29,903,732
The preceding tables do not include compensated absences.
64 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 112
Notes to Financial Statements
F. Bond Discounts/Issuance Cost Unamortized
The following adjustments were made to the deferred interest for the fiscal year ending
June 30, 2007:
Balance Additions Amortized Balance
7/1/2006 FY 2007 FY 2007 6/30/2007
General Fund GO Bonds $ 101,714 - 10,171 $ 91,543
Discounts/Issuance Cost
Water/Wastewater Bonds $ 300,934 - 31,597 $ 269,337
Discounts/Issuance Cost
Electric Revenue Bonds $ 938,742 - 104,310 $ 834,432
Discounts/Issuance Cost
G. Bonds Payable within One Year – Detail by Issue
Principal payments on bonds are due as follows:
i. Payable by General Fund – General Obligation Bonds
Principal
Issue Amount Due Date Due
1993 Series General Obligation $ 80,000 July 1, 2007
2003 Series General Obligation $ 270,000 July 1, 2007
Total General Fund $ 350,000
ii. Payable by Water/Wastewater Fund – Revenue Bonds
Principal
Issue Amount Due Date Due
2003 Water/Wastewater Revenue $620,000 July 1, 2007
Subtotal - Revenue $620,000
iii. State of Delaware Municipal Revenue Bonds – State Revolving Fund
Principal
Issue Amount Due Date Due
Subordinated Series 2000-SRF $ 16,643 October 1, 2007
Subordinated Series 2000-SRF $ 16,942 April 1, 2008
Subtotal – Revenue SRF $ 33,585
Total Water/Wastewater $653,585
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 65
Page 113
Notes to Financial Statement
iv. Payable by Electric Fund – Revenue Bonds
Principal
Issue Amount Due Date Due
2004 Electric Revenue $1,780,000 July 1, 2007
Total Electric Fund $1,780,000
Total bond indebtedness principal to be paid in fiscal year 2008 is $2,783,585.
7. RESTRICTED ASSETS
In the government-wide financial statements the restricted net assets of the
governmental activities and business type activities are as follows:
Governmental Activities
Grants-capital construction These represent the State DOT, $ 1,247,645
Garrison Oak, and Greenway grants
reported in the non-major special
revenue funds.
Grants-other purposes These represent all other funds reported $ 322,439
Expendable in the special revenue except post-
retirement benefit funds, and includes
interest income on the Mary Paton
library endowment.
Stocks Southern States Cooperative Ltd. $ 16,594
patronage stock which cannot be sold to
other parties.
Mary Paton An endowment from Mary Elizabeth 5,000
Paton of which only interest income can
be used for library purposes. A
permanent fund was not established
because the city follows the principal of
establishing the minimum number of
separate funds consistent with legal
specifications, operational requirements
and the principles of fund classification.
Other purposes - non-expendable $ 21,594
Total Restricted Net Assets $ 1,591,678
66 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 114
Notes to Financial Statements
Business Type Activities
Net restricted assets for construction purposes - expendable
Water/Wastewater Restrictions on investments $ 4,104,580
imposed by bond covenants
Electric Restrictions on investments imposed by 25,651,802
bond covenants
$ 29,756,382
Net restricted assets for other purposes - non-expendable
Electric Southern States Cooperative Ltd. $ 6,564
patronage stock which cannot be sold to
other parties
8. FUND EQUITY/NET ASSETS
In the governmental fund financial statements, the stocks, and Mary Paton restricted
assets in preceding note are reported as reserved fund balances. Additionally, the
following unrestricted net assets are reported as reservations or designations of fund
balances as follows:
Parkland and A separate account established by ordinance for
Recreation the construction and/or development of parklands
and recreation facilities. $ 1,774,531
Reserved for Commitments to third parties to be paid in the
Encumbrances following fiscal year. $ 226,421
Designated for capital A separate account established in 2003 for the
assets acquisition of future capital assets. $ 160,404
Designated for A separate account established by ordinance for
contingency emergencies or uninsured capital losses with
approval of City Council $ 645,254
Library Reserve- The City established this reserve for the
capital construction construction of a new library. $ 2,373,776
9. 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
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 67
Page 115
Notes to Financial Statement
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
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, 2007.
10. GRANTS RECEIVED
The total grants received in various non-major Special Revenue Funds are as follows:
Police grants $ 503,604
Library related 247,541
Municipal Street Aid 656,322
Housing grants 469,618
Delaware Prevention Network 70,400
DelDOT grant 1,415,503
Substance Abuse Prevention grant 107,173
Greenway grant 26,559
$ 3,496,720
Total grants received directly in the General Fund are as follows:
General Government $ 16,000
Public Safety 704,180
Recreation 333,707
Total $ 1,053,887
11. INTERFUND RECEIVABLES, PAYABLES AND TRANSFERS
The composition of interfund balances as of June 30, 2007 is as follows:
68 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 116
Notes to Financial Statements
A. Due to/from other funds – Charges and Allocations
Receivable Fund Payable Fund Amount
General Fund Non-major governmental funds $ 150,133
Water/ Wastewater Fund 125,756
Electric Revenue Fund 370,768
Water/ Wastewater Fund General Fund 607
Non-Major Governmental Funds 2,348
Electric Fund General Fund 8,649
Water/Wastewater Fund 9,823
Non-Major Governmental Funds General Fund 12,612
Total $ 680,696
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. Due to/from Other Funds-Temporary Advances
Receivable Fund Payable Fund Amount
General Fund Non-major governmental funds $ 66,000
C. Interfund Transfers
Transfers In
Non-major
Governmental
General Fund Funds Total
Transfers Out
General Fund $ - $ 768,120 $ 768,120
Non-major governmental funds 2,163,602 - 2,163,602
Water/ Wastewater Fund 535,000 50,000 585,000
Electric Revenue Fund 4,700,000 100,000 4,800,000
Total $ 7,398,602 $ 918,120 $ 8,316,722
Transfers are generally made for the purpose of providing operating, capital or debt
service subsidies to the receiving fund in accordance with City policy. However, the
general fund transfers to the non-major government funds represent the City’s share of
street related improvements and appropriations to post-retirement medical benefits.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 69
Page 117
Notes to Financial Statement
12. RENTAL INCOME
The City has a lease agreement with an individual for agricultural use of the Garrison
Farm. The lease payment of $35,533 has been recorded as miscellaneous revenue in
the General Fund.
The City’s Electric Revenue Fund owns an office building which houses the City’s
Customer Service and Information Technology Departments. At June 30, 2007, the City
had leases with three tenants for the remaining space available. The City started the
fiscal year with four tenants and on March 31, 2007 one lease ended. Lease revenue
is $205,289 in the Electric Revenue Fund consisting of building rental of $152,695,
substation rental of $30,000 and pole rentals of $22,594.
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
$287,017 in the current fiscal year.
13. MATERIAL COMMITMENTS
A. The City has entered into a written agreement with the volunteer fire company to
assist with payments on several pieces of fire fighting equipment. The payments are
budgeted as expenditures in the General Fund-Fire Department budget.
The schedules of payments are as follows:
Annual
Equipment Ending Date
Appropriation
Ladder #1 $70,000 FY 2008
Engine #4 $126,000 FY 2008
Fire Station #2 - Mortgage $60,000 FY 2014
In addition to the appropriations, the City has paid vendors directly for Communications
Equipment and radios in the amount of $272,141.
B. The City entered into a two year contract for the construction of the John W. Pitts
Recreation Center in the amount of $2.7 million. The construction is expected to be
completed in January, 2008.
C. On May 4, 2006 the City entered into a contract to provide a market-based
approach for power supply managed by Pace Global Asset Management, LLC. The
five year management contract with Pace covers asset, energy and risk
management programs. Pace will manage energy purchases and utilize 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 contract provides for management
fees to be paid monthly with a performance incentive to be paid at the end of the
each fiscal year. The average annual cost is approximately $3 million.
70 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 118
Notes to Financial Statements
D. On May 4, 2006, the City also entered into a four year management contract with
North American Energy Services to operate and maintain the generating assets of
the electric utility. 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 North American 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 average annual cost for
management and the incentive is approximately $.7 million and is included in the
plant operating budget.
14. FORWARD CONTRACTS
Pursuant to the May 4, 2006 Energy Management Agreement between the City and
Pace Global Asset Management, LLC, 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 Pace Global, the City’s designated provider
of energy risk management services conducts its activities.
The Procedures authorize Pace 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. Pace is not authorized to enter into financial hedges.
Under the Procedures 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 mark-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.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 71
Page 119
Notes to Financial Statement
Counterparty Credit Risk ($000’s)
Credit Credit Line
Counterparty Rating Limit Availability
Sempra Energy Trading Baa1 $15,000 $11,007
Constellation Baa1 $40,000 $40,000
BP Energy Aa1 $30,000 $30,000
Conectiv Baa3 $10,000 $9,919
Integrys A3 $15,000 $14,203
15 INSURANCE
A. Health Insurance – State of Delaware
The City participates in the State of Delaware Health Insurance Program. The State
offers five health plan options. The administration of benefits is coordinated with
Coventry Health Care of Delaware and Blue Cross Blue Shield of Delaware. Pre-
determined premiums consisting of the City and employee contributions are
subsequently paid out to the State of Delaware.
B. Workers’ Compensation Fund – Self-Insurance
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. An
actuarial analysis was completed in fiscal year 2005.
As of June 30, 2007, there is $228,122 in outstanding claims in this fund. An
appropriate umbrella policy for the excess coverage has been purchased and is in
effect as of June 30, 2007.
The City maintains a fund balance to cover any significant claims or settlements.
There have been no significant reductions or settlements exceeding coverage in the
past four fiscal years. Workers’ Compensation activity is as follows:
2007 2006
Claims payable beginning of year $ 172,531 $ 224,263
Claims incurred 260,429 176,146
Payment of claims (204,838) (227,878)
Claims payable end of year $ 228,122 $ 172,531
72 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 120
Notes to Financial Statements
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 8). There have been no significant reductions or
settlements exceeding coverage in the past four fiscal years.
16. OTHER POST EMPLOYMENT BENEFITS
The City provides for post-employment benefits other than pensions, as required
under a City resolution. This benefit is not paid from the City retirement plans or other
trust funds and does not meet the requirements of GASB Statement 43, Post-
employment Benefits other than Pensions. These costs are budgeted for each fiscal
year in the General Fund, Water/Wastewater Fund, and the Electric Revenue Fund.
The City is a participating member of the State of Delaware self-insurance health plan
and will be implementing the requirements for a cost-sharing plan in accordance with
GASB 45 – Employer Accounting for Other Post-employment Benefits during fiscal
year 2008.
The State Employees’ Post-Retirement Health Insurance Premium Fund is
administered by the State of Delaware. In June 2007, the State Legislature passed
and the Governor signed House Bill 136, creating a new irrevocable trust fund for
Other Post-Employment Benefits. The bill takes effect July 1, 2007, and the trust fund
will be used to accumulate and invest assets to pay the participating members share
of future retiree health insurance premiums. The assets of the State Employees’ Post-
retirement Health Insurance Premium Fund will be transferred to the newly created
trust fund during fiscal year 2008.
Currently, 223 retirees are eligible for post-retirement health care benefits and 193 are
enrolled.
The employer contributions towards health care premiums this fiscal year are as
follows:
General Government $ 736,286
Water/Wastewater Fund 125,480
Electric Revenue Fund 498,269
Total Benefit Provided $1,360,035
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
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 73
Page 121
Notes to Financial Statement
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. At the time, employees were eligible to make
contributions to the plan not to exceed the ceiling set by federal regulations.
In May 1994, the City amended its pension plan to allow employees the choice of the
defined benefit plan or the 457 Plan. The City provided a maximum 5% matching
contribution to the 457 Plan and added an alternative investment firm with Nationwide
Retirement Solutions.
The ICMA Plan has assets of $5,202,951 as of June 30, 2007, with 159 employees
participating. The Nationwide plan has assets of $2,761,247 as of June 30, 2007 with
50 employees participating. 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. To be eligible for benefit
payments the participant must meet the same eligibility requirements as the
participants in the defined benefit plan as described in Note 18. 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.
Employees who select the defined benefit plan are also eligible for the 457 Deferred
Compensation Plan; however, no matching employer contribution is made. As of June
30, 2007, there are 378 employees eligible to enroll in the 457 Deferred Compensation
Plan.
18. RETIREMENT PLANS
A. Defined Contribution Plan
Effective July 1, 2000, the City implemented a self-directed defined contribution
money purchase plan. The contribution and funding requirements of the plan are
established by the City and may be amended 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 100% match of the employee’s required contribution of 6% 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
74 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 122
Notes to Financial Statements
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, 2007, there were 259 eligible full-time employees of whom 84 are
participants in this plan. The City contributed a total of $199,070 on wages of
approximately $3,511,397. The plan assets totaled $1,696,189 as of June 30, 2007.
B. Defined Benefit Plans
The City participates in three defined benefit pension plans: City of Dover Police
Pension Plan, State of Delaware Police Pension Plan, and The City of Dover General
Employee 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 State of Delaware 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 of Dover General Employee Pension Plan, a single employer
defined benefit plan, covers all full-time permanent employees, other than police
officers. The City makes employer contributions to all three plans.
The City holds and administers 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. 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:
The City of Dover, Delaware
Statement of Pension Trust Fund Net Assets
June 30, 2007
Police Employee
Pension Pension Totals
ASSETS:
Cash and cash equivalents $ 226,776 $ 734,287 $ 961,063
Investments at fair value
Mutual Funds 13,407,931 18,291,983 31,699,914
Receivables 332,989 - 332,989
LIABILITIES:
Accounts Payable (17,374) (23,421) (40,795)
Net assets held in trust
for pension benefits $ 13,950,322 $ 19,002,849 $ 32,953,171
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 75
Page 123
Notes to Financial Statement
The City of Dover, Delaware
Statement of Changes in Pension Trust Fund Net Assets
For the Year Ended June 30, 2007
Total
Police General Pension
Pension Pension Trust Funds
Additions
Net investment income/loss $ 1,997,298 $ 2,688,851 $ 4,686,149
City's contribution - payroll based 320 2,093,293 2,093,613
City's contribution - lump sum 95,000 683,242 778,242
Employee contribution 101 267,718 267,819
State contributions 429,653 - 429,653
State contributions toward COLA increases 217,500 - 217,500
Other 2,462 - 2,462
Total Additions to Net Assets 2,742,334 5,733,104 8,475,438
Deductions
Benefit payments 1,246,539 2,360,730 3,607,269
General administration 16,530 22,070 38,600
Refund of pension contribution - 26,609 26,609
Total Deductions From Net Assets 1,263,069 2,409,409 3,672,478
Changes in net assets 1,479,265 3,323,695 4,802,960
Net assets - beginning 12,471,057 15,679,154 28,150,211
Net assets - ending $ 13,950,322 $ 19,002,849 $ 32,953,171
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 City’s total payroll for all eligible full-time regular employees for the year ended
June 30, 2007, was $17,960,553. Of this amount $12,838,801 in total payroll earnings
was reported to and covered by the three defined benefit pension plans.
Following is further information on each plan.
i. City of Dover Police Pension Plan
This contributory pension plan began on January 1, 1970 under the authority of the
City Code, Chapter 18, Article II. The contribution and funding requirements of the
plan are established by the City and may be amended by the City. It is a closed
plan. The last active employee retired on June 29, 2006. An officer’s pension right
is vested upon the completion of 15 years of continuous service. As of June 30,
2007, there are 47 retirees and benefactors receiving benefits.
76 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 124
Notes to Financial Statements
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
requirement for employer normal cost. For the year ended June 30, 2007, $2,529 in
payroll earnings were reported to and covered by this plan.
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. An
employee may not work longer than 25 years of continuous service or past the first
of the month following his or her attainment of age 55. With the written consent of the
participant and the Chief of Police, a participant’s retirement may be deferred on an
annual basis beyond his normal retirement to 60 years of age. 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.
If an employee terminates before becoming vested in the plan, his/her total
contribution is refunded with interest compounded annually. Interest is based on
prime.
The plan is managed by the City of Dover Police Pension Board established in the
City Code. The committee recommends changes and amendments to City Council,
which approves changes to the code. The rate of the City’s contribution is
determined by the actuarial study.
The State contributes to the City of Dover Police Pension Plan on behalf of the City.
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. For the year ended June 30, 2007, the State
contribution was $429,653. The State also provides 75% for the annual cost of living
increase (COLA) granted to police retirees on January 1 each year. For 2007, the
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 77
Page 125
Notes to Financial Statement
State’s contribution was $217,500. The total on-behalf contributions by the State the
Plan was $647,153. This amount is included as Grants received revenue and Public
Safety and Law Enforcement expenditures in the General Fund.
The legally defined liability for the City of Dover Police Pension Plan is the full
amount required to pay the current year’s total benefits. The City has met this liability
for the current fiscal year. An actuarial study as of July 1, 2006 in accordance with
GASB Statement 25 and 27 has been completed. The City’s actuary is Pike
Associates of Potomac, Maryland.
The annual required contribution (ARC) conforms to the entry age normal cost
method as defined in Statement 25.
During the past year, the City contributions combined with the State insurance tax
proceeds (excluding COLA contributions not part of the actuarial valuation) have
exceeded the calculated annual pension cost and have resulted in a net pension
asset (NPA), defined as the accumulated value of contributions, deficiencies, or
excesses over required contributions, of $848,153 as follows:
Annual required contribution $ 485,055
Interest on net pension asset (45,060)
Adjustment to annual required contribution 57,581
Annual pension cost 497,576
Contributions (744,935)
(Increase)/decrease in net pension asset (247,359)
Net pension obligation (asset) at beginning of year (600,794)
Net pension obligation (asset) at end of year $ (848,153)
There have been no significant changes affecting benefits during the valuation
periods shown in the preceding table.
The following summarizes activity for this plan for the past three years:
Annual Percentage NPO (Asset)
Pension Cost Contributed End of Year
2005 $ 535,722 159% $ (453,977)
2006 $ 568,994 126% $ (600,794)
2007 $ 497,576 150% $ (848,153)
The funding requirement for fiscal year 2006-2007 for this plan is presented below:
1. Employee Contribution 4% of payroll As required by the City
Code and the plan
provisions ($101)
78 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 126
Notes to Financial Statements
2. Employer’s Contribution 12.66% Actuarially determined
July 2006 – June 2007 percent of payroll for
current normal cost
($320)
3. Employer’s Contribution $95,000 Lump sum contribution
Additional Lump Sum as actuarially determined
to fund the unfunded
liability
4. State of Delaware Contributions $647,153 Surcharge on insurance
premiums and COLA
5. Annual Pension Cost $497,576 Actuarially computed
using entry age cost
method
6. Net Pension Asset $848,153 As of June 30, 2007
The net pension asset is a result of matching funds that the State of Delaware
provides (75%) for the annual cost of living increase granted to police retirees on
January 1 of each year. The increase on January 1, 2007 is not included in the
liability calculation that was performed on July 1, 2006. The July 1, 2007 valuation
will take into account the January 1, 2007 COLA and the State contribution.
Actuarial methods and significant assumptions:
Valuation date July 1, 2006
Actuarial cost method Entry age cost method
Amortization method Level percentage of projected payroll
Remaining amortization period 18 years
Amortization Period Closed
Asset valuation method Current market value
Actuarial Assumptions:
Investment rate of return 7.5%
Projected salary increases 4.5%
Includes inflation at 3.5%
Automatic Cost of Living (retirees) 2.0%
ii. 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 per the City of Dover Code, Chapter 18 (Police Department)
Article II (Pension Plan). This is a cost–sharing multiple-employer defined benefit
pension plan. The State of Delaware enacted legislation to provide for the plan and
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 79
Page 127
Notes to Financial Statement
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, 2007, $5,208,970 in payroll earnings were
reported to and covered by this plan.
The City’s actuarially determined contributions as the employer were 12.36%,
13.84% and 13.97% for the fiscal years ended June 30, 2005, 2006 and 2007,
respectively. The City’s contributions to the plan for years ending June 30, 2005,
2006 and 2007 were $567,244, $678,889, and $727,573 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. The City does not have any
unfunded liability in this plan.
The pension plan is managed by the State of Delaware Board of Pension Trustees.
The Comprehensive Annual Financial Report of the Delaware Public Employee’s
Retirement System can be obtained from the Office of Pensions, 680 Silver Lake
Boulevard, Dover, Delaware, 19904-2402 or their www.delawarepensions.com
website.
As of June 30, 2007 city membership in this plan is comprised of the following:
Retired and beneficiaries currently receiving benefits 13
Active employees: Fully Vested 10 years 52
Non Vested 38
The State of Delaware County and Municipal Police Pension Plan provides benefits
equal to 2½% of final average monthly compensation multiplied by years of service
up to 20 years inclusive, plus 3.5 % of final average monthly compensation multiplied
by years of service above 20 years. Vesting occurs after 10 years of credited
service. Retirement is at age 62 with 10 years of service, when age plus credited
service (but not less than 10 years) equals 75, or 20 years of 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.
The City of Dover’s employer contribution was 12.36%, 13.84% and 13.97% of the
total employer contributions to the plan for each fiscal year 2005, 2006 and 2007.
80 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 128
Notes to Financial Statements
The State of Delaware passed legislation in 2006 to amend the plan provisions
eliminating the FICA adjustment and increasing the employee contribution from 5%
to 7%.
Assets of the plan are managed by many investment firms approved by the State
Pension Board. Details are available from the State Pension Office, Dover, Delaware
at www.delawarepensions.com.
iii. City of Dover General Employee Pension Plan
The City of Dover General Employee Pension Plan started on July 1, 1967, under
the authority of the City Code, Article IX, General Employee Pension Plan, Sections
2-176 through 2-215, and was made contributory on July 1, 1983. The contribution
and funding requirements of the plan are established by the City and may be
amended by the City. 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. Participation in the plan became mandatory for
employees hired after July 1, 1991. At the present time, 189 employees and 169
retirees participate in the plan, while 84 employees have chosen to participate in the
deferred contribution money purchase option, which began May 1, 1994. Current
membership in the General Employee Pension Plan as of June 30, 2007, is
comprised of the following:
Retired and beneficiaries currently receiving benefits 167
Active employees: Fully Vested 92
Non Vested 97
Deferred Vested 32
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
requirement for employer normal cost. For the year ended June 30, 2007, payroll
earnings of $7,627,303 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 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 benefit continues to the eligible survivor.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 81
Page 129
Notes to Financial Statement
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, reduced by one-half of one percent for each month the
benefit commences prior to the age 65.
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. Interest is based on prime.
The plan is managed by the City of Dover Employees’ Pension Board established in
the Code, which may make recommendations for changes and amendments to the
plan to the City Council. The City Council must authorize changes to the City Code.
The rate of the City contribution is determined by the actuarial study. The Pension
Board of Trustees does not issue a separate comprehensive annual financial report,
and the City of Dover General Employee Pension Plan is included in the City’s
Comprehensive Annual Financial Report as a Pension Trust.
The legally defined liability for the City of Dover General Employee Pension Plan is
the full amount required to pay the current year's total benefits. The City has met
this liability for the current fiscal year. An actuarial study as of July 1, 2006 has been
completed in accordance with GASB Statements No. 25 and 27. The City's actuary
is Pike Associates of Potomac, Maryland.
The annual required contribution (ARC) conforms to the aggregate entry age cost
method as defined in Statement 25. The net pension obligation (NPO), which is
defined as a liability equal to the accumulated value of deficiencies of required
contributions at June 30, 2007 is $329,944, as follows:
Annual required contribution $ 2,231,594
Interest on net pension obligation 65,631
Adjustment to annual required contribution (65,823)
Annual pension cost 2,231,402
Contributions made 2,776,535
Increase (decrease) in net pension obligation (545,133)
Net pension obligation (asset) at beginning of year 875,077
Net pension obligation (asset) at end of year $ 329,944
82 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 130
Notes to Financial Statements
There have been no significant changes affecting benefits provided by the Plan
during the valuation periods shown in the preceding table.
The following summarizes activity for this plan for the past three years:
Annual Percentage NPO End
Pension Cost Contributed of Year
2005 $1,729,127 91% $589,650
2006 $2,024,109 86% $875,077
2007 $2,231,402 124% $329,944
On May 1, 1994, a deferred compensation option was offered to employees in lieu of
participation in the General Employee Pension Plan, and 41 employees elected to
switch to the deferred compensation plan. (See Note 17 - Deferred Compensation
Plan)
The funding requirement for fiscal year 2006-2007 for this plan is as follows:
1. Employee Contribution 3.5% of As required by the City
payroll Code and the plan
provisions ($267,718)
2. Employer’s Contribution 27.4% Actuarially determined
July 2006– June 2007 percent of payroll for current
normal cost ($2,093,293)
3. Employer’s Contribution $683,242 Lump Sum Contribution to
Additional Lump Sum reduce unfunded liability
4. Annual Pension Cost $2,231,40 Actuarially computed using
2 entry age cost method
5. Net Pension Obligation $329,944 As of June 30, 2007
Actuarial Methods and significant assumptions:
Valuation date July 1, 2006
Actuarial cost method Aggregate entry age cost method
Amortization method Level percentage of projected payroll
Remaining amortization period 18 years
Amortization Period Closed
Asset valuation method Current market value
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 83
Page 131
Notes to Financial Statement
Actuarial Assumptions:
Investment rate of return 7.5%
Projected salary increases 4.5%
Includes inflation at 3.5%
84 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 132
FINANCIAL SECTION
PART - D
REQUIRED SUPPLEMENTARY
INFORMATION
Page 133
86 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 134
Financial Section, Part D-Required Supplementary Information
Services to Our Residents and Customers
Police Protection
Community Policing
Fire Protection
Animal Control Enforcement
Building Inspections
Planning & Zoning
City Elections
Community Development/Housing
Library
Parks
Recreation
Beautification
Tree Maintenance & Management
Emergency Preparedness
Street Maintenance/Cleaning
Snow Removal
Leaf Collection
Trash Collection
Bulk Trash Collection
Water/Sewage Service
Electricity
The City also Offers
Parking
Downtown Development
Historic Preservation
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 87
Page 135
Financial Section, Part D-Required Supplementary Information
CITY OF DOVER
GENERAL FUND
Schedule of Revenues, Expenditures and Changes in Fund Balances
Budget & Actual (Non-GAAP Basis)
For the Year Ended June 30, 2007
GENERAL FUND
VARIANCE
ORIGINAL FINAL ACTUAL POSITIVE
BUDGET BUDGET AMOUNTS (NEGATIVE)
REVENUES:
Beginning Balance $ 4,232,792 $ 5,437,696 $ 5,437,696 $ -
Fines and Other Police Revenue 760,000 706,020 717,310 11,290
911 Fees 64,000 64,000 56,370 (7,630)
Investment Income 290,000 290,000 307,698 17,698
Library Revenue 399,500 379,900 989,005 609,105
Licenses and Permits 2,310,000 2,691,500 2,689,348 (2,152)
Miscellaneous Service Charges 93,054 253,054 236,646 (16,408)
Police Extra Duty Fees 350,000 350,000 358,756 8,756
Property Taxes 9,148,680 9,254,909 9,032,995 (221,914)
Recreation Revenues 95,500 102,200 98,613 (3,587)
Sanitation Fees & Rebate 1,258,540 1,282,540 1,283,358 818
Rent Revenue 28,213 28,213 35,533 7,320
Court of Chancery Fees 710,000 761,000 929,120 168,120
Internet Revenue 10,000 10,000 7,483 (2,517)
Curbside Recycling 24,000 24,000 10,041 (13,959)
Electric Fund Appropriation 5,700,000 4,700,000 4,700,000 -
Water/Wastewater Fund Appropriation 535,000 535,000 535,000 -
Franchise Fee 410,000 422,000 440,745 18,745
Transfer Tax 2,900,000 2,900,000 3,009,539 109,539
Sale of Assets - - 169,900 169,900
Interfund Service Receipts Water/Wastewater 1,176,357 1,112,461 1,092,328 (20,133)
Interfund Service Receipts Electric 3,869,378 3,732,641 3,679,042 (53,599)
Grants:
Police Related 149,285 192,753 140,833 (51,920)
Homeland Security 69,650 169,650 87,351 (82,299)
State Grant- Trail Maintenance - - 1,100 1,100
Recreation 300,000 335,000 332,607 (2,393)
Misc Grant Revenue 5,500 5,500 18,000 12,500
Transfer from Civil Traffic Penalties 950,000 500,000 540,566 40,566
Transfer from Capital Asset Reserve - 324,824 324,824 -
Transfer from Municipal Street Aid 660,000 656,504 657,474 970
Transfer from Delaware Prevention Network - - 3,000 3,000
Transfer from Parkland Reserve 964,800 974,800 781,538 (193,262)
TOTAL REVENUES $ 37,464,249 $ 38,196,165 $ 38,703,819 $ 507,654
EXPENDITURES:
Tax Assessor $ 273,777 $ 221,612 $ 224,895 $ (3,283)
Fire 1,299,787 1,137,347 1,188,173 (50,826)
Library 1,087,627 1,012,635 1,005,737 6,898
Recreation 1,728,179 1,813,458 1,452,987 360,471
Planning Commission 338,564 297,362 295,426 1,936
Public Inspections 1,191,003 1,223,379 1,167,072 56,307
Police 12,064,643 11,930,056 11,695,791 234,265
Streets 1,009,197 885,866 868,910 16,956
Sanitation 2,453,231 2,246,285 2,163,486 82,799
Public Works-Engineering 312,126 302,068 314,729 (12,661)
(continued)
88 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 136
Financial Section, Part D-Required Supplementary Information
GENERAL FUND
VARIANCE
ORIGINAL FINAL ACTUAL POSITIVE
BUDGET BUDGET AMOUNTS (NEGATIVE)
Allocated Expenditures:
Human Resources $ 399,475 $ 354,997 $ 349,509 $ 5,488
Administrative Services 1,036,712 1,039,318 1,048,692 (9,374)
City Manager 642,239 630,607 629,503 1,104
Information Technology 941,400 942,129 892,449 49,680
Finance 715,733 669,261 654,883 14,378
Public Works-Administration 317,485 237,276 235,183 2,093
Facilities Management 1,402,610 1,355,050 1,330,499 24,551
Central Services 759,832 727,860 733,291 (5,431)
Vehicle Maintenance 676,695 675,762 649,012 26,750
City Clerk 308,362 244,689 236,271 8,418
Mayor 114,661 114,841 106,908 7,933
Council 119,218 117,494 110,404 7,090
Grounds Maintenance 1,168,150 1,098,239 1,105,432 (7,193)
Insurance 465,980 465,980 452,414 13,566
Retiree Benefits 763,982 763,982 736,286 27,696
Subtotal $ 31,590,668 $ 30,507,553 $ 29,647,942 $ 859,611
Debt Service:
Principal and Interest 441,232 441,232 441,232 -
Transfer to Post Retirement Benefit 250,000 250,000 250,000 -
Transfer to Contingency 8,007 - - -
Transfer to Street Program 350,000 418,120 418,120 -
Transfer to Parkland Reserve 350,000 360,000 361,375 (1,375)
Transfer to Capital Asset Reserve - - 159,810 (159,810)
DSWA Recycling Program 24,000 24,000 9,622 14,378
Inventory Write Offs - - 13,010 (13,010)
I/T Emergency Preparedness Plan - 100,000 87,351 12,649
Appropriation to Pension Fund 402,204 402,204 402,204 -
Transfer to Library Escrow 583,500 1,620,970 2,226,932 (605,962)
Provision for Uncollectible 10,000 10,000 10,000 -
Street Lights 746,200 520,000 624,242 (104,242)
TOTAL EXPENDITURES $ 34,755,811 $ 34,654,079 $ 34,651,840 $ 2,239
Budget Balance-Carry Forward $ 2,708,438 $ 3,542,086 $ 4,051,979 $ 509,893
Perspective and GAAP (Non-GAAP) Differences:
Escrows not included in fund balance $ 48,796
Fair value of investment adjustment (6,957)
Reserve for Encumbrances (226,421)
Unreserved Fund Balance $ 3,867,397
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 89
Page 137
Financial Section, Part D-Required Supplementary Information
Notes to Required Supplementary Information
A. Budgetary Basis of Accounting
The City prepares its budget for the General Fund on the cash basis, except for
property taxes and billable service changes, which are on 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.
B. Explanation of Excess Expenditures over Appropriations
Actual revenues exceeded the final appropriation by $507,654 mainly as a result of
a one-time receipt from Kent County for Libraries. Expenditures were lower than
budget by $2,239 across several functions. Several purchases/projects were not
able to be completed in fiscal year 2007 and will be rebudgeted in fiscal year 2008.
Transfers to reserves were greater than budget as a result of non-recurring
unexpected receipts.
Transfer from the Parkland Reserve is for funding the capital expenditures included
in Recreation for the construction of the John W. Pitts Recreation Center. Both the
transfer in and expenditure are less than budget due to construction delays.
The net result is an increase of $509,893 to the General Fund ending fund balance.
90 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 138
Financial Section, Part D-Required Supplementary Information
Police Pension Fund
Supporting Schedule – Required Supplementary Information
Schedule of Funding Progress
Actuarial Unfunded Unfunded as a
Valuation Plan Accrued Accrued Funded Percent of
Date Assets Liability Liability Ratio Payroll Payroll
7/1/98 $ 14,704,970 $ 15,310,072 $ 605,102 96.1% $ 462,976 130.7%
7/1/00 $ 17,148,623 $ 16,659,729 $ (488,894) 102.9% $ 298,678 163.7%
7/1/02 $ 16,640,675 $ 17,480,732 $ 840,057 95.2% $ 138,353 607.2%
7/1/03 $ 11,660,850 $ 17,492,167 $ 5,831,317 66.7% $ 138,353 4214.8%
7/1/04 $ 11,829,963 $ 17,587,922 $ 5,757,959 67.3% $ 63,830 9020.8%
7/1/05 $ 11,944,213 $ 17,850,795 $ 5,906,582 66.9% $ 65,673 8993.9%
7/1/06 $ 12,471,057 $ 17,532,104 $ 5,061,047 71.1% $ 65,745 7698.0%
Plan costs reflect a change in the method used to value plan assets. Investment
gains or losses under the revised method are spread over five years. The City will
continue amortizing the unfunded actuarial accrued liability over 18 years with
payments increasing at 3 1/2% per year utilizing the level percentage of projected
payroll method. The amortization period is closed.
Police Pension Fund
Required Supplementary Information
Schedule of Employers’ Contribution
Annual
Year Ended Required Percentage
June 30 Contribution Contributed
1998 $ 129,073 100%
1999 $ 120,188 100%
2000 $ 117,721 100%
2001 $ 92,435 100%
2002 $ 80,553 100%
2003 $ 91,373 595%
2004 $ 538,271 87%
2005 $ 533,486 159%
2006 $ 560,638 128%
2007 $ 485,055 154%
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 91
Page 139
Financial Section, Part D-Required Supplementary Information
General Employee Pension Fund
Required Supplementary Information
Schedule of Funding Progress
Actuarial Unfunded Unfunded as a
Valuation Plan Accrued Accrued Funded Percent of
Date Assets Liability Liability Ratio Payroll Payroll
7/1/98 $ 18,792,809 $ 22,096,611 $ 3,303,802 85.0% $ 6,592,117 50.1%
7/1/00 $ 22,095,632 $ 27,497,493 $ 5,401,861 80.4% $ 6,559,611 82.4%
7/1/02 $ 20,638,445 $ 32,013,030 $ 11,374,585 64.5% $ 6,774,554 167.9%
7/1/03 $ 19,133,025 $ 36,131,839 $ 16,998,814 53.0% $ 6,661,757 255.2%
7/1/04 $ 17,531,096 $ 37,764,973 $ 20,233,877 46.4% $ 7,320,938 276.4%
7/1/05 $ 16,277,640 $ 39,860,241 $ 23,582,601 40.8% $ 7,370,418 320.0%
7/1/06 $ 15,712,605 $ 41,103,526 $ 25,390,921 38.2% $ 7,627,303 332.9%
The unfunded actuarial accrued liability for this plan is being amortized over 30
years beginning July 1, 1994, 18 of which remain as of June 30, 2007, with
payments increasing at 3 1/2% per year as of July 1, 2002. Plan costs reflect a
change in the method used to value plan assets. Investment gains or losses under
the revised method are spread over five years. The change has significantly
reduced the impact of investment losses on the July 1, 2002 valuation. The
unfunded accrued liability increased due to the recognition of these deferred losses
and due to the fact the City granted retirees a 2% COLA. The amortization period is
closed. The City utilizes the level percentage of projected payroll method to
amortize the unfunded liabilities, currently 29.32%.
Employee Pension Plan
Required Supplementary Information
Schedule of Employer’s Contribution
Annual
Year Ended Required Percentage
June 30 Contribution Contributed
1998 $ 501,624 100%
1999 $ 512,143 100%
2000 $ 478,016 100%
2001 $ 487,736 100%
2002 $ 591,311 100%
2003 $ 941,910 100%
2004 $ 1,433,298 73%
2005 $ 1,726,989 91%
2006 $ 2,022,614 86%
2007 $ 2,231,594 124%
92 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 140
FINANCIAL SECTION
PART - E
SUPPLEMENTARY INFORMATION
S COMBINING FUND STATEMENTS
S BUDGETARY SCHEDULES
Page 141
94 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 142
Financial Section, Part E – Supplementary Information
FINANCIAL STATEMENTS
SPECIAL REVENUE FUNDS
Special Revenue Funds include the group of funds classified as grant funds, post-retirement
benefits and a recently created 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 also, 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
maintenance and repairs.
CDBG HOUSING GRANTS
The City receives a U.S. Department of Housing and Urban Development Entitlement Grant for the
Community Development Block Grant Program. This provides housing to low or moderate-income
persons as well as public housing rehabilitation and community policing.
DPN GRANTS
The Delaware Prevention Network grant provides comprehensive and coordinated strategies to
prevent substance abuse. The grant is administered by the State of Delaware, Office of Prevention.
STATE OF DELAWARE DEPARTMENT OF TRANSPORTATION GRANTS
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.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 95
Page 143
Financial Section, Part E – Supplementary Information
FINANCIAL STATEMENTS
SPECIAL REVENUE FUNDS
(continued)
GREENWAY GRANT
The State of Delaware, Department of Transportation, provides Suburban Street Funds to the City
as a Project Sponsor for the planning and development of the St. Jones River Greenway. The grant
is administered by the State Division of Parks and Recreation. All grant transactions are recorded
in 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.
POST-RETIREMENT BENEFITS
The City is currently accumulating funds for future benefits, other than pensions for retirees and
future retirees, by transferring contributions from the General, Water/Wastewater and Electric
Revenue Funds specifically for such benefits.
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, economics development programs, public works services, capital projects and
improvements, infrastructure projects and improvements and debt reduction.
96 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 144
Financial Section, Part E – Supplementary Information
CITY OF DOVER
SPECIAL REVENUE FUNDS
COMBINING BALANCE SHEET
JUNE 30, 2007
MUNICIPAL CDBG STATE SUBSTANCE POST GARRISON REALTY
POLICE LIBRARY STREET HOUSING DPN D.O.T. GREENWAY ABUSE RETIREMENT ERLSP OAK TECH. TRANSFER
GRANTS GRANTS AID GRANTS GRANT GRANTS GRANT PREV. GRANT BENEFITS PARK TAX TOTALS
ASSETS:
Cash $ 321,854 $ 30,062 $ 146 $ 55,248 $ 6,009 $ 314,634 $ 11 $ 8,903 $ - $ 1,227 $ 375,545 $ 48,109 $ 1,161,748
Receivables 76,540 - - - - 381 - 15,012 - - - 11,759 103,692
Investments - - - - - - - - 4,204,000 - - - 4,204,000
Due from other funds-charges 4,712 436 - - - 7,464 - - - - - - 12,612
Due from other governments - - - 6,850 5,568 552,521 26,559 - - 18,387 - - 609,885
TOTAL ASSETS $ 403,106 $ 30,498 $ 146 $ 62,098 $ 11,577 $ 875,000 $ 26,570 $ 23,915 $ 4,204,000 $ 19,614 $ 375,545 $ 59,868 $ 6,091,937
LIABILITIES AND FUND BALANCE:
Liabilities:
Vouchers Payable $ 62,292 $ 14,295 $ - $ 6,825 $ 5,318 $ 4,470 $ - $ 6,773 $ - $ - $ - $ 22 $ 99,995
Deferred Revenue - - - - - 524,532 - - - - - - 524,532
Due to other funds-charges 74,257 - - 108 259 - - - - 18,567 - 59,290 152,481
Due to other funds-temporary advances - - - 30,000 6,000 - 25,000 5,000 - - - - 66,000
Total Liabilities $ 136,549 $ 14,295 $ - $ 36,933 $ 11,577 $ 529,002 $ 25,000 $ 11,773 $ - $ 18,567 $ - $ 59,312 $ 843,008
Fund Balances:
Unreserved $ 266,557 $ 16,203 $ 146 $ 25,165 $ - $ 345,998 $ 1,570 $ 12,142 $ 4,204,000 $ 1,047 $ 375,545 $ 556 $ 5,248,929
Total Fund Balances $ 266,557 $ 16,203 $ 146 $ 25,165 $ - $ 345,998 $ 1,570 $ 12,142 $ 4,204,000 $ 1,047 $ 375,545 $ 556 $ 5,248,929
TOTAL LIABILITIES AND
FUND BALANCES $ 403,106 $ 30,498 $ 146 $ 62,098 $ 11,577 $ 875,000 $ 26,570 $ 23,915 $ 4,204,000 $ 19,614 $ 375,545 $ 59,868 $ 6,091,937
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 97
Page 145
Financial Section, Part E – Supplementary Information
CITY OF DOVER
SPECIAL REVENUE FUNDS
COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN UNRESERVED FUND BALANCES
YEAR ENDED JUNE 30, 2007
MUNICIPAL CDBG STATE SUBSTANCE POST GARRISON REALTY
POLICE LIBRARY STREET HOUSING DPN D.O.T. GREENWAY ABUSE PREV. RETIREMENT ERLSP OAK TECH. TRANSFER
GRANTS GRANTS AID GRANTS GRANT GRANTS GRANT GRANT BENEFITS PARK TAX TOTALS
REVENUES:
Grant received $ 503,604 $ 247,541 $ 656,322 $ 469,618 $ 70,400 $ 1,415,503 $ 26,559 $ 107,173 $ - $ - $ - $ - $ 3,496,720
Recreation revenue - - - - - - - 12,793 - - - - 12,793
Police Fines - - - - - - - - - 540,566 - - 540,566
Revenue from General Fund - - - - - - - - - - - 820,560 820,560
Miscellaneous revenue 1,277 - - - - 18,929 - - - - - - 20,206
Investment income (loss) 11,173 - 1,198 1,646 - 9,119 55 30 563,487 197 18,456 1,724 607,085
TOTAL REVENUES $ 516,054 $ 247,541 $ 657,520 $ 471,264 $ 70,400 $ 1,443,551 $ 26,614 $ 119,996 $ 563,487 $ 540,763 $ 18,456 $ 822,284 $ 5,497,930
EXPENDITURES:
Program expenditures $ 302,531 $ 247,563 $ - $ 464,326 $ 67,409 $ 617,114 $ 26,559 $ 107,810 $ - $ - $ - $ - $ 1,833,312
TOTAL EXPENDITURES $ 302,531 $ 247,563 $ - $ 464,326 $ 67,409 $ 617,114 $ 26,559 $ 107,810 $ - $ - $ - $ - $ 1,833,312
Excess (deficiency) of revenues over
expenditures $ 213,523 $ (22) $ 657,520 $ 6,938 $ 2,991 $ 826,437 $ 55 $ 12,186 $ 563,487 $ 540,763 $ 18,456 $ 822,284 $ 3,664,618
Other financing sources (uses):
Operating transfers-in - - - - - 418,120 - - 500,000 - - - 918,120
Operating transfers-out (136,720) - (657,474) (4,114) (3,000) - - - - (540,566) - (821,728) (2,163,602)
Excess (deficiency) of revenues and
other financing sources over
expenditures & other uses $ 76,803 $ (22) $ 46 $ 2,824 $ (9) $ 1,244,557 $ 55 $ 12,186 $ 1,063,487 $ 197 $ 18,456 $ 556 $ 2,419,136
UNRESERVED FUND BALANCE
AT BEGINNING OF YEAR $ 189,754 $ 16,225 $ 100 $ 22,341 $ 9 $ (898,559) $ 1,515 $ (44) $ 3,140,513 $ 850 $ 357,089 $ - $ 2,829,793
UNRESERVED FUND BALANCE
AT END OF YEAR $ 266,557 $ 16,203 $ 146 $ 25,165 $ - $ 345,998 $ 1,570 $ 12,142 $ 4,204,000 $ 1,047 $ 375,545 $ 556 $ 5,248,929
98 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 146
Financial Section, Part E – Supplementary Information
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, 2007
VARIANCE
ORIGINAL REVISED POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ 221 $ 100 $ 100 $ -
Grant received 660,000 656,504 656,322 (182)
Interest earned 100 300 1,198 898
TOTAL REVENUES $ 660,321 $ 656,904 $ 657,620 $ 716
OTHER FINANCING USES:
Operating transfer-out $ 660,000 $ 656,504 $ 657,474 $ (970)
BALANCE CARRIED TO NEXT YEAR $ 321 $ 400 $ 146 $ (254)
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 99
Page 147
Financial Section, Part E – Supplementary Information
CITY OF DOVER
HOUSING GRANTS - CDBG
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE-BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2007
VARIANCE
ORIGINAL REVISED POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ - $ - $ 22,341 $ 22,341
Federal grant received 314,371 574,965 469,618 (105,347)
Interest earned-State CDBG - - 1,646 1,646
TOTAL REVENUES $ 314,371 $ 574,965 $ 493,605 $ (81,360)
EXPENDITURES:
Federal program expenditures $ 314,371 $ 574,965 $ 464,326 $ 110,639
TOTAL EXPENDITURES $ 314,371 $ 574,965 $ 464,326 $ 110,639
OTHER FINANCING USES:
Operating transfer-out $ - $ - $ (4,113) $ (4,113)
Balance Carried to Next Year $ - $ - $ 25,166 $ (25,166)
100 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 148
Financial Section, Part E – Supplementary Information
CITY OF DOVER
DELAWARE PREVENTION NETWORK GRANT FUND
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
UNRESERVED FUND BALANCE-BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED June 30, 2007
VARIANCE
ORIGINAL REVISED POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ - $ - $ 9 $ 9
Grant received 70,000 70,400 70,400 -
TOTAL REVENUES $ 70,000 $ 70,400 $ 70,409 $ 9
EXPENDITURES:
Program expenditures $ 70,000 $ 70,400 $ 70,409 $ (9)
TOTAL EXPENDITURES $ 70,000 $ 70,400 $ 70,409 $ (9)
BALANCE CARRIED TO NEXT YEAR $ - $ - $ - $ -
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 101
Page 149
Financial Section, Part E – Supplementary Information
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, 2007
VARIANCE
ORIGINAL REVISED POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ 3,940 $ (898,559) $ (898,559) $ -
Grants received: State 1,000,000 1,326,420 1,269,288 (57,132)
Interest earned - 7,000 7,361 361
TOTAL REVENUES $ 1,003,940 $ 434,861 $ 378,090 $ (56,771)
EXPENDITURES:
Program expenditures $ 1,350,000 $ 311,165 $ 493,536 $ (182,371)
TOTAL EXPENDITURES $ 1,350,000 $ 311,165 $ 493,536 $ (182,371)
Other financing sources (uses):
Operating transfers-in $ 350,000 $ 418,120 $ 418,120 $ -
BALANCE CARRIED TO NEXT YEAR $ 3,940 $ 541,816 $ 302,674 $ (239,142)
102 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 150
Financial Section, Part E – Supplementary Information
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
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 103
Page 151
Financial Section, Part E – Supplementary Information
CITY OF DOVER
WATER/WASTEWATER FUND
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2007
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance-water $ 2,065,305 $ 2,041,746 $ 2,041,746 $ -
Beginning balance-wastewater 968,218 808,997 808,997 -
Beginning balance-wastewater adjustment (1,642,113) (1,349,486) (1,349,486) -
Water fees 4,222,500 4,222,500 4,250,634 28,134
Wastewater fees 2,618,250 2,618,250 2,619,013 763
Wastewater adjustment 3,761,010 3,904,341 3,854,100 (50,241)
Miscellaneous services 98,750 98,750 83,760 (14,990)
Water tank space rent 303,000 303,000 287,017 (15,983)
Interest earnings 78,000 100,000 108,274 8,274
Impact fees 750,000 750,000 725,120 (24,880)
TOTAL REVENUES $ 13,222,920 $ 13,498,098 $ 13,429,175 $ (68,923)
EXPENSES:
Water services $ 962,106 $ 947,688 $ 814,930 $ 132,758
Water construction 569,216 567,475 516,610 50,865
Water treatment plant 796,627 796,218 805,524 (9,306)
Water meter reading 67,077 66,277 62,525 3,752
Wastewater services 835,162 838,567 739,840 98,727
Kent County sewer fees 3,853,000 3,664,336 3,702,815 (38,479)
Intrafund service fee 1,176,357 1,112,461 1,092,328 20,133
Retirees health care 151,220 151,220 125,480 25,740
Debt service-water 922,832 276,275 276,231 44
Debt Service-wastewater 660,244 232,447 232,417 30
Transfer to Capital Asset Reserve 300,000 895,557 895,557 -
Transfer to Impact Fee Reserve 89,756 89,756 408,508 (318,752)
Transfer to General Fund from Water 267,500 267,500 267,500 -
Transfer to General Fund from Wastewater 267,500 267,500 267,500 -
Transfer to Water Imp and Ext 551,701 576,701 576,701 -
Transfer to Wastewater I & E 115,272 389,642 389,642 -
Transfer to Post-Retirement Benefits Reserve 50,000 50,000 50,000 -
Transfer to Pension Unfunded liability 50,225 50,225 50,225 -
Transfer to Pension Cola 39,850 39,850 39,850 -
TOTAL EXPENSES $ 11,725,645 $ 11,279,695 $ 11,314,183 $ (34,488)
BUDGET BALANCE-WATER $ 1,976,441 $ 2,037,928 $ 2,220,461 $ 182,533
BUDGET BALANCE-WASTEWATER $ 1,254,937 $ 1,289,956 $ 1,092,732 $ (197,224)
BUDGET BALANCE - WASTEWATER ADJUSTMENT $ (1,734,103) $ (1,109,481) $ (1,198,201) $ (88,720)
104 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 152
Financial Section, Part E – Supplementary Information
CITY OF DOVER
WATER/WASTEWATER IMPROVEMENT & EXTENSION FUND
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
JUNE 30,2007
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance restated-water $ 44,148 $ 142,798 $ 160,692 $ 17,894
Beginning balance restated-wastewater 258,767 135,206 186,230 51,024
Prior year bond proceeds restated-wastewater - 240,083 240,083 -
Interest earnings 20,000 24,000 30,006 6,006
Transfer from Water Fund 551,701 576,701 576,701 -
Transfer from Wastewater Fund 115,272 389,642 389,642 -
Transfer from Impact Fee Reserve 850,000 428,979 426,494 (2,485)
TOTAL REVENUES $ 1,839,888 $ 1,937,409 $ 2,009,848 $ 72,439
EXPENSES:
Water $ 562,025 $ 699,672 $ 447,201 $ 252,471
Wastewater 1,221,215 1,189,408 972,483 216,925
Water meter reading 5,648 - - -
Water treatment plant 31,000 31,000 30,061 939
TOTAL EXPENSES $ 1,819,888 $ 1,920,080 $ 1,449,745 $ 470,335
BUDGET BALANCE-WATER $ 10,000 $ 827 $ 275,134 $ 274,307
BUDGET BALANCE-WASTEWATER $ 10,000 $ 16,502 $ 284,969 $ 268,467
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 105
Page 153
Financial Section, Part E – Supplementary Information
CITY OF DOVER
ELECTRIC REVENUE FUND
SCHEDULE OF REVENUE AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
JUNE 30, 2007
VARIANCE
ORIGINAL REVISED POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance-operating $ 4,974,107 $ 5,455,085 $ 5,455,085 $ -
Direct base sales 81,578,240 80,281,040 79,505,603 (775,437)
Purchased power adjustment - 2,655,400 2,142,773 (512,627)
Rental income 145,505 204,467 205,289 822
Miscellaneous services 584,900 2,424,900 2,420,949 (3,951)
Utility tax 1,937,446 1,428,100 1,461,435 33,335
Green Energy - 134,350 133,852 (498)
Interest earned-operating 420,000 419,000 427,328 8,328
Trf from Rate Stabilization Reserve 5,000,000 5,000,000 5,000,000 -
Duke contract revenue - - 1,079,000 1,079,000
TOTAL REVENUES $ 94,640,198 $ 98,002,342 $ 97,831,314 $ (171,028)
EXPENSES:
Plant Operations $ 6,126,384 $ 5,483,923 $ 5,084,842 $ 399,081
Power Supply 65,154,000 63,753,400 57,926,074 5,827,326
PJM Charges - Load - - 5,054,477 (5,054,477)
Power Supply Management/Incentive 2,175,000 3,056,200 3,153,000 (96,800)
PJM Credits (6,126,384) (1,520,923) (4,517,569) 2,996,646
Generation Fuels - - 3,879,167 (3,879,167)
Transmission/Distribution 3,282,637 3,344,777 3,168,037 176,740
Transition Costs - 92,000 87,001 4,999
Electrical Engineering 2,001,295 2,029,626 1,826,367 203,259
Administration 562,322 590,202 654,609 (64,407)
Meter Reading 323,111 312,553 281,728 30,825
Utility Tax 1,937,446 1,428,100 1,461,435 (33,335)
Provision for Uncollectible 125,000 - - -
Retirees Health Care 526,400 526,400 498,269 28,131
Green Energy Payment to DEMEC - 134,350 133,852 498
Interest on Deposits 25,000 25,000 39,323 (14,323)
Intrafund Service Fees 3,869,378 3,732,641 3,679,042 53,599
Other Appropriations: -
OPEB Reserve 100,000 100,000 100,000 -
Pension Cola 101,692 101,692 101,692 -
Pension Unfunded Liability 89,271 89,271 89,271 -
General Fund 5,700,000 4,700,000 4,700,000 -
Debt Service 2,149,048 2,200,257 2,149,044 51,213
Rate Stabilization Fund 500,000 - - -
TOTAL EXPENSES $ 88,621,600 $ 90,179,469 $ 89,549,661 $ 629,808
BUDGET BALANCE -
CARRY FORWARD $ 6,018,598 $ 7,822,873 $ 8,281,653 $ 458,780
106 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 154
Financial Section, Part E – Supplementary Information
CITY OF DOVER
ELECTRIC IMPROVEMENT AND EXTENSION FUND
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2007
VARIANCE
ORIGINAL REVISED POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
REVENUES:
Beginning balance $ 2,471,378 $ 2,709,730 $ 2,709,730 $ -
General Service Billing 645,749 - - -
Transfer from Depreciation Reserve 3,374,792 2,620,238 2,620,238 -
Interest earnings 214,000 157,000 165,459 8,459
DEMA Grant - 39,500 39,500 -
TOTAL REVENUES $ 6,705,919 $ 5,526,468 $ 5,534,927 $ 8,459
EXPENSES:
Transmission/Distribution $ 1,656,654 $ 1,970,654 $ 1,938,515 $ 32,139
Engineering 4,972,724 3,436,360 2,142,930 1,293,430
Meter Reading 60,241 32,000 30,228 1,772
Administration 16,300 73,500 56,271 17,229
TOTAL EXPENSES $ 6,705,919 $ 5,512,514 $ 4,167,944 $ 1,344,570
BUDGET BALANCE-
CARRY FORWARD $ - $ 13,954 $ 1,366,983 $ 1,353,029
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 107
Page 155
Financial Section, Part E – Supplementary Information
108 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 156
Financial Section, Part E – Supplementary Information
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 assessed 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 schedules are included for public review of budgetary compliance.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 109
Page 157
Financial Section, Part E – Supplementary Information
CITY OF DOVER
INTERNAL SERVICE FUND - WORKERS' COMPENSATION
SCHEDULE OF REVENUES AND EXPENSES
BUDGET (NON-GAAP BASIS) AND ACTUAL
YEAR ENDED JUNE 30, 2007
VARIANCE
ORIGINAL FINAL POSITIVE
BUDGET BUDGET ACTUAL (NEGATIVE)
OPERATING REVENUES:
Beginning balance $ 1,000,507 $ 1,211,478 $ 1,211,478 $ -
Interest earned 33,613 55,000 39,793 (15,207)
City contribution 593,497 593,188 573,462 (19,726)
TOTAL REVENUES $ 1,627,617 $ 1,859,666 $ 1,824,733 $ (34,933)
OPERATING EXPENSES:
Program expenses $ 350,000 $ 325,000 $ 260,429 $ 64,571
Contractual services 28,000 28,000 28,000 -
Insurance 109,000 89,000 84,905 4,095
Bank fees - 1,250 1,603 (353)
State of Del. - Self-Insurance Tax - 45,000 46,403 (1,403)
TOTAL EXPENSES $ 487,000 $ 488,250 $ 421,340 $ 66,910
BUDGET BALANCE - CARRY FORWARD $ 1,140,617 $ 1,371,416 $ 1,403,393 $ 31,977
Note: The above schedule is not required under GAAP, but is included for public review of budgetary compliance.
Accordingly, no reconciliation to the GAAP financial statements is provided. GASB 31 Adjustment $7,521.
110 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 158
Financial Section, Part E – Supplementary Information
FINANCIAL STATEMENTS
FIDUCIARY FUND TYPES
AGENCIES
PARKING AUTHORITY
The City acts as the receiving and disbursing agent for the Dover Parking Authority. The
transactions are recorded in this fund with respect to the City's agency capacity.
LIBRARY CONSORTIUM
The Library Consortium is an Agency Fund, which incorporates the transactions of three libraries.
They are the City of Dover Public Library, Harrington Public Library, and Smyrna Public Library.
Receipts from these libraries are for services to provide a book catalogue system. Disbursements
are for the cost of the book catalogue system.
DOVER ARTS COUNCIL
The Dover Arts Council is an organization, which promotes the arts and cultural activities in the
City. The City acts as the receiving and disbursing agent for the Dover Arts Council. The relevant
transactions of Dover Arts Council are presented in this section.
DOWNTOWN DEVELOPMENT
The City established the Downtown Dover Development Corporation as an agency for the
development of the downtown urban area.
MAIN STREET PROJECT
The Main Street Program is designed to encourage economic development and the preservation of
historic resources in Downtown Dover and neighboring business districts. The relevant transactions
pertaining to the Main Street Project are presented in this section.
The funding for Main Street comes from Business Improvement District tax, membership dues,
donations, and special purpose grants directly received by this agency.
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.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 111
Page 159
Financial Section, Part E – Supplementary Information
CITY OF DOVER
COMBINING STATEMENT OF CHANGES IN ASSETS AND LIABILITIES
ALL AGENCY FUNDS
YEAR ENDED JUNE 30, 2007
BALANCE BALANCE
JUNE 30, 2006 ADDITIONS DEDUCTIONS JUNE 30, 2007
PARKING AUTHORITY
ASSETS:
Cash $ 82,150 $ 320,291 $ 140,426 $ 262,015
Investments 225,299 2,824 228,123 -
Due from special revenue - 22 - 22
Receivables 9,182 19,820 17,646 11,356
Total Assets $ 316,631 $ 342,957 $ 386,195 $ 273,393
LIABILITIES:
Vouchers payable $ 83 $ 32,012 $ 27,887 $ 4,208
Due to special revenue fund - 11,303 - 11,303
Due to agencies $ 316,548 39,410 98,076 $ 257,882
Total Liabilities $ 316,631 $ 82,725 $ 125,963 $ 273,393
LIBRARY CONSORTIUM
ASSETS:
Cash $ 537 $ 43 $ - $ 580
Total Assets $ 537 $ 43 $ - $ 580
LIABILITIES:
Due to agencies $ 537 $ 43 $ - $ 580
Total Liabilities $ 537 $ 43 $ - $ 580
DOVER ARTS COUNCIL
ASSETS:
Cash $ 2,350 $ - $ - $ 2,350
Total Assets $ 2,350 $ - $ - $ 2,350
LIABILITIES:
Due to agencies $ 2,350 $ - $ - $ 2,350
Total Liabilities $ 2,350 $ - $ - $ 2,350
DOVER DOWNTOWN
DEVELOPMENT CORPORATION
ASSETS:
Cash $ 124,173 $ 514,458 $ 550,828 $ 87,803
Investments 301,632 3,781 305,413 -
Receivables 203,084 38,355 27,302 214,137
Total Assets $ 628,889 $ 556,594 $ 883,543 $ 301,940
LIABILITIES:
Vouchers payable $ 56,216 $ 530,280 $ 570,683 $ 15,813
Due to General Fund - 20,000 20,000 -
Due to agencies 572,673 - 286,546 286,127
Total Liabilities $ 628,889 $ 550,280 $ 877,229 $ 301,940
(Continued)
112 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 160
Financial Section, Part E – Supplementary Information
(Continued)
BALANCE BALANCE
JUNE 30, 2006 ADDITIONS DEDUCTIONS JUNE 30, 2007
MAIN STREET
ASSETS:
Cash $ 56,560 $ 116,680 $ 111,745 $ 61,495
Receivables 1,331 57,221 57,681 871
Prepaid items 590 - - 590
Due from other governments 4,144 - 4,144 -
Total Assets $ 62,625 $ 173,901 $ 173,570 $ 62,956
LIABILITIES:
Vouchers payable $ 6,317 $ 62,328 $ 60,503 $ 8,142
Due to agencies 56,062 2,700 3,953 54,809
Due to General Fund 246 8,068 8,309 5
Total Liabilities $ 62,625 $ 73,096 $ 72,765 $ 62,956
4TH JULY CELEBRATION
COMMITTEE
ASSETS:
Cash $ 9,315 $ 24,188 $ 16,978 $ 16,525
Total Assets $ 9,315 $ 24,188 $ 16,978 $ 16,525
LIABILITIES:
Vouchers payable $ - $ 16,825 $ 16,450 $ 375
Due to agencies 9,315 6,549 - 15,864
Due to General Fund - 815 529 286
Total Liabilities $ 9,315 $ 24,189 $ 16,979 $ 16,525
TOTAL - ALL AGENCY FUNDS
ASSETS:
Cash $ 275,085 $ 975,660 $ 819,977 $ 430,768
Investments 526,931 6,605 533,536 -
Receivables 213,597 115,396 102,629 226,364
Prepaid items 590 - - 590
Due from special revenue - 22 - 22
Due from General Fund 4,144 - 4,144 -
Total Assets $ 1,020,347 $ 1,097,683 $ 1,460,286 $ 657,744
LIABILITIES:
Vouchers payable $ 62,616 $ 641,445 $ 675,523 $ 28,538
Due to General Fund 246 28,883 28,838 291
Due to special revenue - 11,303 - 11,303
Due to agencies 957,485 48,702 388,575 617,612
Total Liabilities $ 1,020,347 $ 730,333 $ 1,092,936 $ 657,744
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 113
Page 161
Financial Section, Part E – Supplementary Information
NOTES:
114 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 162
STATISTICAL
SECTION
T H I S SECTION
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.
Page 164
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
These schedules present information to help the reader assess the affordability of the City’s current
levels of outstanding debt and the City’s ability to issue additional debt in the future.
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.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 115
Page 165
Statistical Section
Table 1
City of Dover
Net Assets by Component
Last Five Fiscal Years
(Accrual basis of accounting)
Fiscal Year
2003 2004 2005 2006 2007
Governmental Activities
Invested in capital assets, net of related debt $ 19,554,571 $ 21,824,685 $ 23,343,787 $ 27,056,161 $ 29,709,046
Restricted 1,002,363 1,852,754 2,023,096 887,235 1,591,678
Unrestricted 5,423,283 4,067,810 7,431,716 11,590,341 13,849,061
Total governmental activities net assets $ 25,980,217 $ 27,745,249 $ 32,798,599 $ 39,533,737 $ 45,149,785
Business-type activities
Invested in capital assets, net of related debt $ 73,946,422 $ 81,968,635 $ 82,878,764 $ 89,089,027 $ 89,289,351
Restricted 39,568,228 36,010,001 32,620,056 33,801,000 29,762,946
Unrestricted 8,253,229 4,831,263 11,569,305 11,859,329 14,371,418
Total business-type activities net assets $ 121,767,879 $ 122,809,899 $ 127,068,125 $ 134,749,356 $ 133,423,715
Primary government
Invested in capital assets, net of related debt $ 93,500,993 $ 103,793,320 $ 106,222,551 $ 116,145,188 $ 118,998,397
Restricted 40,570,591 37,862,755 34,643,152 34,688,235 31,354,624
Unrestricted 13,676,512 8,899,073 19,001,021 23,449,670 28,220,479
Total primary government net assets $ 147,748,096 $ 150,555,148 $ 159,866,724 $ 174,283,093 $ 178,573,500
NOTE
Five years worth of trend data is shown here instead of ten, due to data not available prior to fiscal year 2003.
116 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 166
Statistical Section
Table 2
City of Dover
Governmental Activities Tax Revenues by Source
Last Ten Fiscal Years
(accrual basis of accounting)
Fiscal Property Transfer
Year Tax Tax Total
1998 $ 5,687,602 $ 931,731 $ 6,619,333
1999 5,698,657 1,163,148 6,861,805
2000 6,081,831 1,205,779 7,287,610
2001 6,021,821 987,753 7,009,574
2002 6,190,763 1,207,241 7,398,004
2003 7,076,050 2,663,963 9,740,013
2004 7,183,124 1,627,172 8,810,296
2005 7,370,318 2,379,548 9,749,866
2006 8,792,652 3,048,064 11,840,716
2007 9,032,995 3,008,371 12,041,366
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 117
Page 167
Statistical Section
Table 3
City of Dover
Changes in Net Assets
Last Five Fiscal Years
(Accrual basis of accounting)
Fiscal Year
2003 2004 2005 2006 2007
Expenses
Governmental activities:
General government $ 1,710,749 $ 1,426,396 $ 905,382 $ 836,668 $ 1,472,104
Public safety 11,131,850 12,319,713 12,533,566 13,879,609 14,509,849
Public Works 4,029,404 4,536,928 4,563,747 4,493,296 4,791,235
Library and recreation 1,512,396 1,371,944 1,706,743 1,309,601 1,875,872
Community and economic development 392,101 545,899 711,743 600,907 639,545
Central services 48,032 297,857 236,451 447,877 552,042
Financial administration 241,609 1,902,719 1,566,911 1,774,380 1,588,425
Interest on long-term debt 249,661 224,155 129,352 118,130 106,815
Total governmental activities expenses 19,315,802 22,625,611 22,353,895 23,460,468 25,535,887
Business-type activities
Water and Sewer 8,789,932 9,291,404 8,678,186 9,263,236 9,774,569
Electric 52,380,785 53,387,490 56,384,796 58,620,196 87,813,642
Total business-type activities 61,170,717 62,678,894 65,062,982 67,883,432 97,588,211
Total primary government expenses 80,486,519 85,304,505 87,416,877 91,343,900 123,124,098
Program Revenues
Governmental activities:
Charges for services:
General government 524,342 1,117,648 1,209,067 1,428,996 1,683,817
Public safety 3,000,136 2,956,135 3,684,792 4,487,028 4,499,315
Public works 1,080,356 1,083,894 1,081,064 1,253,313 1,312,328
Library and recreation 434,149 443,925 447,948 549,959 1,100,412
Operating grants and contributions 1,683,806 2,090,106 2,267,722 3,156,369 3,108,545
Capital grants and contributions 717,603 1,154,728 544,360 500,103 790,612
Total governmental activities program revenues 7,440,392 8,846,436 9,234,953 11,375,768 12,495,029
Business-type activities
Charges for services:
Water and Sewer 10,541,804 10,454,520 11,173,425 12,496,877 12,525,215
Electric 59,578,543 59,476,870 63,303,032 68,005,332 87,014,071
Total business-type activities program revenues 70,120,347 69,931,390 74,476,457 80,502,209 99,539,286
Total primary government program revenues 77,560,739 78,777,826 83,711,410 91,877,977 112,034,315
Net (expense)/revenue:
Governmental activities (11,875,410) (13,779,175) (13,118,942) (12,084,700) (13,040,858)
Business-type activities 8,949,630 7,252,496 9,413,475 12,618,777 1,951,075
Total primary government net revenue (expense) (2,925,780) (6,526,679) (3,705,467) 534,077 (11,089,783)
General Revenues and Other Changes in Net Assets
Governmental activities:
Property taxes 7,076,050 7,183,124 7,370,318 8,792,652 9,032,995
Transfer taxes 2,663,963 1,627,172 2,379,548 3,048,064 3,008,371
Gain (loss) on sale of capital assets - - 3,750 - -
Investment earnings 254,510 97,171 332,853 640,381 1,230,540
Transfers 5,440,923 6,636,740 6,611,024 6,338,741 5,385,000
Total governmental activities 15,435,446 15,544,207 16,697,493 18,819,838 18,656,906
Business-type activities:
Gain (loss) on sale of capital assets - 16,213 (13,264) (127,477) (556,547)
Investment earnings 2,152,263 198,661 1,312,098 1,528,672 2,664,831
Capital contributions - 211,390 - - -
Transfers (5,440,923) (6,636,740) (6,611,024) (6,338,741) (5,385,000)
Total business-type activities (3,288,660) (6,210,476) (5,312,190) (4,937,546) (3,276,716)
Total primary government 12,146,786 9,333,731 11,385,303 13,882,292 15,380,190
Change in Net Assets
Government activities 3,560,036 1,765,032 3,578,551 6,735,138 5,616,048
Business-type activities 5,660,970 1,042,020 4,101,285 7,681,231 (1,325,641)
Total primary government $ 9,221,006 $ 2,807,052 $ 7,679,836 $ 14,416,369 $ 4,290,407
NOTE
Five years worth of trend data is shown here instead of ten, due to data not available prior to fiscal year 2003.
118 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 168
Statistical Section
Table 4
City of Dover
Fund Balances of Governmental Funds
Last Five Fiscal Years
(Modified accrual basis of accounting)
Fiscal Year
2003 2004 2005 2006 2007
General Fund
Reserved $ 689,233 $ 720,698 $ 1,099,450 $ 2,158,007 $ 2,023,169
Unreserved 4,682,483 3,729,125 4,156,574 6,515,829 7,046,831
Total General Fund 5,371,716 4,449,823 5,256,024 8,673,836 9,070,000
All other governmental funds
Unreserved, reported in:
Special revenue funds 805,171 2,119,882 2,984,929 2,829,793 5,248,929
Total all other governmental funds 805,171 2,119,882 2,984,929 2,829,793 5,248,929
Total fund balances $ 6,176,887 $ 6,569,705 $ 8,240,953 $ 11,503,629 $ 14,318,929
NOTE
Five years worth of trend data is shown here instead of ten, due to data not available prior to fiscal year 2003.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 119
Page 169
Statistical Section
Table 5
Changes in Fund Balances of Governmental Funds
Last Five Fiscal Years
(Modified accrual basis of accounting)
Fiscal Year
2003 2004 2005 2006 2007
Revenues
Fines $ 650,004 $ 619,493 $ 1,117,440 $ 1,759,979 $ 1,314,246
Library revenue 334,702 333,157 346,652 451,705 989,006
Licenses and permits 1,934,820 2,017,287 2,251,091 2,465,845 2,689,348
Sanitation fees and rebates 1,080,356 1,083,894 1,081,064 1,253,313 1,293,399
Recreation - - - - 12,793
Miscellaneous services 1,039,303 988,511 916,244 996,174 1,367,960
Taxes 9,740,013 8,810,296 9,749,866 11,840,716 12,041,366
Grants 2,396,409 3,244,834 2,812,082 3,919,800 4,550,607
Court of Chancery fees - 559,260 710,380 792,280 929,120
Investment income 226,165 95,127 315,642 603,451 1,154,829
Total revenues 17,401,772 17,751,859 19,300,461 24,083,263 26,342,674
Expenditures
General government 698,081 693,874 902,139 836,419 1,000,622
Library services 1,021,282 1,132,413 1,144,289 1,162,301 1,253,300
Public safety 10,671,475 11,755,081 12,432,257 13,922,271 15,055,746
Public works 1,696,969 2,864,345 2,478,911 3,340,643 2,551,962
Recreational services 482,936 486,789 617,624 705,241 1,452,987
Streets and sanitation services 2,971,180 2,957,758 2,711,775 3,242,649 3,018,222
Engineering services 56,703 225,658 253,299 289,208 314,728
Financial administration 391,721 597,973 687,450 725,963 829,002
Garage and stores 545,371 382,851 418,710 417,202 402,915
Insurance 128,127 203,997 168,430 153,202 165,584
Retiree health care 456,025 541,715 590,587 645,457 736,286
Employee pension - - - - 402,204
Street lights 465,923 470,110 550,682 545,426 624,243
Community and economic development 392,101 545,899 711,743 600,906 639,545
Miscellaneous 437,824 - - - -
Debt service
Principal 637,960 668,341 490,171 464,480 368,384
Interest 249,661 217,374 121,350 107,959 96,644
Other charges (Issuance of debt) - 122,387 - - -
Total expenditures 21,303,339 23,866,565 24,279,417 27,159,327 28,912,374
Excess of revenues
over(under) expenditures (3,901,567) (6,114,706) (4,978,956) (3,076,064) (2,569,700)
Other financing sources (uses)
Transfers in 6,499,751 8,249,757 8,965,067 8,850,767 8,316,722
Transfers out (1,053,828) (1,928,012) (2,354,043) (2,512,026) (2,931,722)
Refunding bonds issued - 3,430,000 - - -
Payments to refunded bond escrow agent - (3,244,281) - - -
Capital leases 84,377 - - - -
Sale of capital assets - - 3,750 - -
Total other financing sources (uses) 5,530,300 6,507,464 6,614,774 6,338,741 5,385,000
Net change in fund balances $ 1,628,733 $ 392,758 $ 1,635,818 $ 3,262,677 $ 2,815,300
Debt service as a percentage of
noncapital expenditures 4.17% 4.22% 2.52% 2.11% 1.61%
NOTE
Five years worth of trend data is shown here instead of ten, due to data not available prior to fiscal year 2003.
120 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 170
Statistical Section
Table 6a
CITY OF DOVER
GENERAL FUND
REVENUES AND OTHER FINANCING TREND DATA
LAST TEN FISCAL YEARS
REVENUES: 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007
Beginning Balance $1,973,939 $2,252,671 $2,810,398 $2,827,370 $380,166 $2,266,936 $2,890,843 $2,865,516 $ 3,223,548 $ 5,437,696
Fines and Other Police Revenue 538,272 644,025 593,272 635,711 658,869 650,004 619,493 858,604 823,439 773,680
Franchise fees 254,889 182,093 - - - 331,515 462,859 395,821 416,595 440,745
Right-of-Way Revenue - - 57,763 169,262 56,339 - - - - -
Court of Chancery Fees - - - - - - 559,260 710,380 792,280 929,120
Internet Revenue - - - - 10,613 17,903 20,779 17,205 12,951 7,483
Interest Earnings & Transfers 367,927 319,866 346,200 336,533 217,917 146,113 164,686 139,444 263,223 307,698
Library Revenue - General 42,645 47,375 36,332 34,601 33,536 42,251 37,357 50,852 58,905 53,634
Library Revenue - County Reimbursement 264,786 264,786 285,745 286,090 290,607 292,451 295,800 295,800 392,800 935,371
Library Trust Receipt - - - - 105,410 - - - - -
Licenses and Permits 1,403,271 1,595,404 1,514,171 2,141,937 1,888,673 1,934,820 2,017,287 2,251,092 2,465,845 2,689,348
Miscellaneous Service Charges 124,221 192,292 128,749 215,266 49,991 77,276 83,572 55,310 120,433 236,646
Police Extra Duty Fees 115,130 173,977 194,381 345,324 389,503 393,601 307,426 303,195 250,985 358,756
Property Taxes 5,687,602 5,698,657 6,081,831 6,021,821 6,190,763 7,076,050 7,183,124 7,370,318 8,792,652 9,032,995
Recreation Revenue 85,115 89,115 94,181 88,460 88,865 92,699 102,483 101,296 98,254 98,613
Rent Revenue - - - 65,610 15,250 28,214 28,214 28,213 35,533 35,533
Electric Fund Appropriation 3,975,000 3,975,000 3,975,000 3,975,000 3,975,000 4,525,000 4,701,664 5,463,008 5,716,956 4,700,000
Electric Improvement & Extension Fund Approp. - - - - 1,887,950 - - - - -
Water/Sewer Fund Appropriation 225,000 - 225,000 - 900,000 450,000 831,000 848,016 535,785 535,000
Transfer Tax 931,731 1,163,148 1,205,779 987,753 1,207,241 2,663,963 1,627,172 2,379,548 3,048,064 3,009,539
Curbside Recycling 8,869 10,041
Sanitation Fees - - 207,084 920,115 1,059,007 1,080,356 1,083,894 1,081,064 1,244,444 1,283,358
Transfer from Reserve 159,000 112,454 - - - - 859,816 1,040 124,504 1,106,362
Sale of Land - - - - - 21,371 2,800 13,000 59,850 169,900
Interfund Service Receipts- Water/Wastewater - - - - - - 846,864 932,708 1,045,326 1,092,328
Interfund Service Receipts- Electric - - - - - - 3,151,045 3,536,040 3,652,063 3,679,042
Grants:
Emergency Related - - - - - 66,263 48,655 - - -
Homeland Security 164,872 87,351
Municipal Street Aid 560,950 705,936 848,294 845,221 822,385 803,446 794,301 792,242 659,910 657,474
Police Department 201,212 194,208 369,219 114,270 96,611 124,360 248,070 611,801 1,279,116 681,399
Recreation Related 92,839 54,597 - 74,865 3,007 - 20,000 25,000 300,000 332,607
State Revenue Sharing/Other 455,682 5,119 337,964 - - 21,203 - - - -
Misc Grant Revenue - - - - - - 1,258 9,900 19,700 22,100
Delaware River & Bay Authority - 15,910 - - - - - - - -
Downtown Amenities - - - 253,983 - - - - - -
DelDot Enhancements - - - - 57,056 - - - - -
TOTAL REVENUES $17,459,211 $17,686,633 $19,311,363 $20,339,192 $20,384,759 $23,105,795 $28,989,722 $31,136,413 $35,606,902 $38,703,819
Source: City of Dover Financial Reports.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 121
Page 171
Statistical Section
Table 6b
CITY OF DOVER
GENERAL FUND
EXPENDITURES AND OTHER USES TREND DATA
LAST TEN FISCAL YEARS
EXPENDITURES: 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007
Customer Services/Admin Services $ 37,017 $ 39,779 $ 38,139 $ 39,744 $ 41,327 $ 38,759 $ 849,620 $ 1,072,083 $ 951,557 $ 1,048,692
Central Services 29,274 34,256 37,271 37,061 48,152 38,109 659,788 755,866 678,110 733,291
City Clerk 106,051 76,918 80,892 96,564 105,075 103,961 243,852 301,129 333,612 236,271
City Manager 84,224 89,555 117,662 111,332 91,399 101,439 310,272 358,401 563,970 629,503
Community Services - Admin. 491 - - - - - - - - -
Construction 106,651 90,587 112,622 138,867 78,830 85,304 - - - -
Engineering 40,446 45,023 44,359 48,286 47,030 56,703 225,658 253,299 289,208 314,729
Facilities Management 244,256 232,706 249,224 251,784 338,644 388,957 871,691 958,764 824,260 1,330,499
Finance 137,125 147,273 140,523 181,055 157,672 172,862 526,973 598,639 649,802 654,883
Fire 575,037 579,802 631,868 765,747 582,435 775,129 858,193 911,534 948,785 1,188,173
Grounds Maintenance 197,941 196,315 229,654 246,111 267,376 295,385 952,009 989,042 1,054,767 1,105,432
Human Resources 60,879 61,903 67,628 68,297 88,830 102,472 236,467 271,823 306,782 349,509
Information Technology 194,556 146,747 128,127 132,062 135,569 180,100 675,002 741,812 859,120 892,449
Insurance 116,043 83,535 123,649 113,220 105,400 128,127 523,069 431,871 429,139 452,414
Library 698,001 765,926 742,208 779,665 759,169 791,726 908,656 909,005 953,761 1,005,737
Mayor & Council 36,327 72,738 69,261 79,580 87,893 111,910 223,890 221,958 225,071 217,312
Parks and Recreation 389,207 365,043 380,175 394,915 413,409 482,936 486,789 617,624 705,241 1,452,987
Planning Commission 70,305 82,768 105,011 123,374 96,863 123,716 196,907 202,516 201,563 295,426
Police 7,111,440 7,084,608 7,504,239 8,082,681 8,646,777 9,016,043 9,952,938 10,472,023 11,205,497 11,695,791
Public Inspections 506,594 528,968 562,472 752,168 729,450 769,831 811,805 898,687 957,385 1,167,072
Public Works - Admin. 65,086 68,108 71,091 74,125 81,657 78,312 273,982 306,773 318,900 235,183
Sanitation 1,580,601 1,419,315 1,602,953 1,807,335 1,657,753 2,025,888 2,202,051 1,940,866 2,257,821 2,163,486
Streets 585,706 1,035,061 983,226 1,293,463 1,020,123 1,046,294 1,122,311 1,237,428 1,081,869 868,910
Tax Assessor 107,321 109,297 161,067 114,360 164,012 120,745 154,792 301,445 195,383 224,895
Vehicle Maintenance 506,702 552,450 492,592 667,421 449,159 502,044 533,699 581,689 672,608 649,012
Other Charges:
Other Appropriations 56,500 56,500 75,013 126,282 79,352 183,831 1,456 - 500,000 668,120
Park Construction 57,006 54,822 73,895 - - - - - 1,193,323 361,375
Approp. to Street Lights - - - - - - 470,110 534,682 545,426 624,242
Approp. to Capital Outlays 40,000 20,000 60,000 60,000 20,000 - - - 150,000 159,810
Internet Service - - - 10,493 7,622 - - - - -
Copier Expense - - - - - - - 4,863 - -
N. Dover Athletic Complex - - - 40,000 - - - - - -
Transfer to Contingency Fund 50,000 50,000 50,000 50,000 - 250,000 - - - -
Transfers to Reserves - - - - 105,410 796,372 634,774 974,970 - -
Transfer to Grant Funds - - - - - - 867 - - -
Appropriations to Other Funds 400,000 269,331 243,810 329,234 - 6,515 - - - -
Environmental Related Expense 14,196 3,494 35,568 61,227 30,000 - - - - -
I/T Emergency Preparedness Plan - - - - - - - - - 87,351
Accounts Receivable Uncollectibles - - - - - - - 10,000 10,000 10,000
Inventory Write Offs - - - - - - 14,636 7,114 12,176 13,010
Retiree Benefits 198,607 218,417 243,187 306,106 375,173 456,025 541,715 590,587 645,457 736,286
Employee Pension - - - - - - - - - 402,204
Police Pension - - - 226,863 - - - - - -
Workers Compensation Fund - - - - 616,449 296,914 - 16,000 - -
Library Escrow - - - - - - - - - 2,226,932
DSWA Recycling Program - - - - - - - - 9,894 9,622
Trash Container Expense 43,360 47,246 - - - - - - - -
Consulting 68,627 11,099 51,561 150,000 - - - - - -
Debt Service: Principal 375,000 390,000 405,000 425,000 445,000 465,000 485,000 330,000 335,000 345,000
Debt Service: Interest 322,100 304,514 282,905 301,625 244,813 223,543 198,509 110,372 103,719 96,232
Debt. Service: Bond Issue Costs - - - - - - 122,387 - - -
Debt Service: Bond Proceeds - - - - - - (3,430,000) - - -
Debt Service: Payment to Bond Agent - - - - - - 3,244,281 - - -
TOTAL EXPENDITURES $ 15,212,677 $ 15,334,104 $ 16,198,852 $ 18,486,047 $ 18,117,823 $ 20,214,952 $ 26,084,149 $ 27,912,865 $ 30,169,206 $ 34,651,840
Source: City of Dover Financial Reports.
122 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 172
Statistical Section
General Fund Revenues, Expenditures & Other Financing Trends
Last Ten Fiscal Years
Table 6a – continued
General Fund Revenues & Other Financing Trend Data
$45
$40 2007
2006
$35
2005
2004
$30
2003
Millions
$25
2001 2002
2000
$20 1998 1999
$15
$10
$5
$0
Table 6b - continued
General Fund Expenditures & Other Uses Trend Data
$40
2007
$35
2006
$30 2005
2004
$25
Millions
2003
$20 2001 2002
2000
1998 1999
$15
$10
$5
$0
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 123
Page 173
Statistical Section
Table 7
City of Dover, Delaware
Assessed and Estimated Actual Value
of Taxable Property Last Ten Fiscal Years
REAL PROPERTY
Ratio of
Less: Total Taxable Direct
Fiscal Total Assessed Exempt Total Taxable Estimated Value to Total Tax
Year Value Properties Assessed Value Actual Value Assessed Value Rate
1998 $ 1,225,566,600 $ 415,424,700 $ 810,141,900 $ 2,042,611,000 39.66% 0.685
1999 1,254,742,300 419,460,500 835,281,800 2,091,237,167 39.94% 0.685
2000 1,583,051,400 723,466,300 859,585,100 2,638,419,000 32.58% 0.685
2001 1,342,023,600 465,530,500 876,493,100 2,236,706,000 39.19% 0.685
2002 1,687,672,100 784,466,500 903,205,600 2,812,786,833 32.11% 0.685
2003 2,209,978,500 504,226,700 1,705,751,800 2,209,978,500 77.18% 0.411
2004 2,576,251,900 841,436,800 1,734,815,100 2,576,251,900 67.34% 0.411
2005 2,605,638,000 841,290,300 1,764,347,700 2,605,638,000 67.71% 0.411
2006 3,146,043,800 618,735,300 2,527,308,500 3,146,043,800 80.33% 0.330
2007 3,516,580,775 618,433,400 2,898,147,375 3,516,580,775 82.41% 0.330
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 $.4110 to stay revenue neutral.
3. In 2005, the City property values were reassessed, effective for tax year 2006. The tax rate
was lowered from $.411 to $.330.
124 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 174
Statistical Section
Table 8
City of Dover, Delaware
Property Tax Rates - All Direct and Overlapping Governments
with the Capital School District
(Per $100 of Assessed Value)
Last Ten Fiscal Years
NOTES
1. Dover charter provides City
that the amount of
to be raised through Dover Capital Vo-Tech
property taxes shall not Fiscal General Kent School School
exceed 2% of the total Year Fund County District District Total
taxable assessment.
1998 0.685 0.260 0.871 0.107 1.923
2. Kent County Property 1999 0.685 0.250 0.879 0.105 1.919
tax rates reflect the 1987 2000 0.685 0.250 0.936 0.073 1.944
reappraisal of properties 2001 0.685 0.250 0.936 0.073 1.944
in Kent County. 2002 0.685 0.250 1.022 0.095 2.052
2003 0.411 0.250 1.120 0.087 1.868
3. The City of Dover changed 2004 0.411 0.250 1.173 0.087 1.921
from 60% of assessed value 2005 0.411 0.250 1.173 0.087 1.921
to 100% and accordingly 2006 0.330 0.250 1.075 0.118 1.773
lowered the tax rate in 2003. 2007 0.330 0.250 1.459 0.118 2.157
Sources: Tax Assessor's Office - City
Property Tax Rates-FY 2007
All Direct & Overlapping Governments
0.118
0.330
0.250
1.459
City of Dover Kent County Capital School Vo-Tech School
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 125
Page 175
Statistical Section
TABLE 9
City of Dover, Delaware
NOTES Property Tax Rates - All Direct and Overlapping Governments
with the Caesar Rodney 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 City
property taxes shall not of Caesar
exceed 2% of the total Dover Rodney Vo-Tech
taxable assessment. Fiscal General Kent School School
Year Fund County District District Total
2. Kent County Property
tax rates reflect the 1987 1998 0.685 0.260 0.860 0.107 1.912
reappraisal of properties 1999 0.685 0.250 0.860 0.105 1.900
in Kent County. 2000 0.685 0.250 0.884 0.073 1.892
2001 0.685 0.250 0.986 0.073 1.994
3. The City of Dover changed 2002 0.685 0.250 1.030 0.095 2.060
from 60% of assessed value 2003 0.411 0.250 1.030 0.087 1.778
to 100% and accordingly 2004 0.411 0.250 1.161 0.087 1.909
lowered the tax rate in 2003. 2005 0.411 0.250 1.161 0.087 1.909
2006 0.330 0.250 1.459 0.087 2.126
4. The City of Dover reassessed 2007 0.330 0.250 1.480 0.118 2.178
property values and "rolled
back" the tax rate in 2006. Sources: Tax Assessor's Office - City
Property Tax Rates-FY 2007
All Direct & Overlapping Governments
0.118
0.330
0.250
1.480
City of Dover Kent County Caesar Rodney School Vo-Tech School
126 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 176
Statistical Section
Table 10
City of Dover, Delaware
Principal Tax Payers
Current Year and Nine Years Ago
PERCENTAGE PERCENTAGE
OF TOTAL OF TOTAL
2007 TAXABLE 1998 TAXABLE
ASSESSED ASSESSED ASSESSED ASSESSED
TAX PAYERS TYPE OF BUSINESS VALUATION RANK VALUATION VALUATION RANK VALUATION
Dover Downs Prop, Inc. Race Track/Video Lottery/Hotel $ 98,824,600 1 3.41% $ 17,314,000 3 2.14%
Dover Mall LP Dover Commons/Dover Mall Shopping Ctr 68,301,000 2 2.36% 23,671,400 1 2.92%
Kraft-General Foods Corp. Food Manufacturer 20,624,800 3 0.71% 13,920,000 2 1.72%
Robino Bay Court Plaza Shopping Center 19,087,300 4 0.66% 2,587,200 - 0.32%
Berks City Real Estate Assoc Boscov's 18,034,400 5 0.62% 5,004,400 - 0.62%
Country Village Association Apartments 15,691,800 6 0.54% 3,086,600 - 0.38%
Millers Dover Downs Shopping Center 14,528,900 7 0.50% 1,951,200 - 0.24%
Dover South Coast Partnership North Dover Shopping Center 14,470,300 8 0.50% 5,626,300 10 0.69%
Dover East Estates LP Mobile Home Park 11,647,200 9 0.40% 599,600 - 0.07%
K.W. Lands GP Hotels 11,382,100 10 0.39% 4,959,500 11 0.61%
TOTAL $ 292,592,400 10.10% $ 78,720,200 9.72%
Source: Tax Assessor's Office, City of Dover
NOTE
Total taxable assessed valuation for current year is $ 2,898,147,375
Total taxable assessed valuation for 1998 was $ 810,141,900
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 127
Page 177
Statistical Section
Table 11
City of Dover, Delaware
Property Tax Levies
and Collections
Last Ten Fiscal Years
Total Collected Within Collected in Total Collection
Fiscal Tax the Fiscal Year Subsequent Collections as Percentage
Year Levy of the Levy Years to Date of Levy
1998 $ 5,738,198 $ 5,586,429 $ 149,442 $ 5,735,871 99.96%
1999 5,578,321 5,494,225 81,470 5,575,695 99.95%
2000 5,894,545 5,734,142 157,776 5,891,917 99.96%
2001 5,866,188 5,747,774 115,764 5,863,538 99.95%
2002 5,974,417 5,828,062 143,705 5,971,767 99.96%
2003 6,842,874 6,724,009 115,699 6,839,708 99.95%
2004 7,011,906 6,941,843 60,044 7,001,887 99.86%
2005 7,109,977 6,941,217 94,993 7,036,210 98.96%
2006 8,287,536 8,081,411 177,050 8,258,461 99.65%
2007 8,448,462 8,274,237 Not Available 8,274,237 97.94%
Source: City of Dover Financial Reports.
PROPERTY TAXES LEVIED
LAST TEN FISCAL YEARS
9
8
7
Millions
6
5
4
3
2
1
0
1998 1999 2000 2001 2002 2003 2004 2005 2006 2007
NOTES
1. Section 48 of the City of Dover chapter provides that the amount of money to be raised
through property taxes shall not exceed 2% of the total taxable assessment.
2. The table above includes receipt of property taxes and penalties. It excludes payments
in lieu of taxes and farm land roll back taxes.
128 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 178
Statistical Section
Table 12
City of Dover, Delaware
Special Assessment Collections
Last Ten Fiscal Years
Fiscal Assessment Assessments
Year Billings Collected
1998 $4,060 $23,038
1999 -0- 16,885
2000 2,300 12,527
2001 8,675 11,965
2002 4,240 5,611
2003 2,925 4,066
2004 2,241 3,398
2005 1,960 2,358
2006 1,252 929
2007 1,562 1,280
Source: City of Dover Financial Records.
NOTE
1. Interest billed in 2007 was $1,222. This is not included in the $1,562 figure.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 129
Page 179
Statistical Section
Table 13
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
Year Principal Interest Service(1) Expenditures(2) Expenditures
1998 $ 375,000 $ 322,100 $ 697,100 $ 15,212,677 4.58%
1999 390,000 304,514 694,514 15,334,104 4.53%
2000 405,000 282,904 687,904 16,196,852 4.25%
2001 425,000 301,625 726,625 18,486,047 3.93%
2002 445,000 244,813 689,813 18,117,823 3.81%
2003 465,000 223,543 688,543 20,214,952 3.41%
2004 485,000 200,740 685,740 26,085,239 2.63%
2005 330,000 110,371 440,371 27,912,865 1.58%
2006 335,000 103,718 438,718 30,169,206 1.45%
2007 345,000 96,232 441,232 34,651,840 1.27%
Source: City of Dover Financial Records.
NOTES
1. The debt service figures include the General Obligation Bonds payable from the
General Fund only.
2. The General Expenditures include all operating items, capital items and debt service.
(See Table 6b)
130 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 180
Statistical Section
Table 14
City of Dover
Ratios of Outstanding Debt by Type
Last Ten Fiscal Years
Governmental Activities Business-type Activities
General
General Water/Sewer Electric Obligation Total Percentage
Fiscal Obligation Capital Revenue Revenue Bonds Capital Primary of Personal Per
Year Bonds Leases Bonds Bonds Water/Sewer Leases Government Income Capita Population
1998 $ 6,230,000 $ - $ 12,740,000 $ 29,235,000 $ 750,000 $ - $ 48,955,000 12.6% $ 1,772 27,630
1999 5,840,000 - 11,920,000 28,335,000 600,000 - 46,695,000 12.0% $ 1,690 27,630
2000 5,435,000 - 11,805,000 27,375,000 450,000 - 45,065,000 7.2% $ 1,631 27,630
2001 5,010,000 - 10,863,838 26,350,000 300,000 - 42,523,838 6.7% $ 1,318 32,271
2002 4,565,000 90,143 9,861,726 26,164,844 150,000 399,613 41,231,326 6.5% $ 1,266 32,562
2003 4,100,000 554,217 8,803,629 24,085,000 - 393,030 37,935,876 5.9% $ 1,154 32,860
2004 3,805,000 313,035 9,759,511 22,830,000 - 309,915 37,017,461 5.7% $ 1,116 33,179
2005 3,475,000 152,864 8,429,336 22,535,000 - 161,836 34,754,036 5.3% $ 1,037 33,511
2006 3,140,000 - 7,053,065 20,680,000 - 68,892 30,941,957 4.7% $ 914 33,858
2007 2,795,000 - 5,660,657 18,950,000 - - 27,405,657 4.1% $ 807 33,962
Source: City of Dover Financial Records
Population Source 1997-1999: U. S. Census
Population Source 2003-2006: Delaware Population Consortium
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 131
Page 181
Statistical Section
Table 15
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
Debt of Net Net
Payable Bonded Bonded
Gross From Net Debt To Debt
Fiscal Assessed Bonded Enterprise Bonded Assessed Per
Year Population Value Debt Revenues Debt Value Capita
1998 27,630 $ 810,141,900 $ 6,980,000 $ 750,000 $ 6,230,000 0.77% $ 225.48
1999 27,630 835,281,800 6,440,000 600,000 5,840,000 0.70% 211.36
2000 27,630 859,585,100 5,885,000 450,000 5,435,000 0.63% 196.71
2001 32,135 876,493,100 5,310,000 300,000 5,010,000 0.57% 155.90
2002 32,135 903,205,600 4,715,000 150,000 4,565,000 0.51% 142.06
2003 (2) 32,043 1,705,751,800 4,100,000 - 4,100,000 0.24% 138.95
2004 (2) 32,043 1,734,815,100 3,805,000 - 3,805,000 0.22% 118.75
2005 (2) 32,043 (3) 1,764,347,700 3,475,000 - 3,475,000 0.20% 108.45
2006 (2) 32,043 (3) 2,527,308,500 3,140,000 - 3,140,000 0.12% 97.99
2007 (2) 32,043 (3) 3,516,580,775 2,795,000 - 2,795,000 0.08% 87.23
Source: City of Dover Financial Records and Tax Assessor’s Office.
NOTES
1. This table includes all long-term general obligation bonded debt only.
2. As a result of Count Question Resolution Process, the Census Bureau revised the 2000 population
for the City of Dover to 32,043 people.
3. Assessed value reflects the net billable tax base and does not include the exempt value of $599,135,900
and exemption for Senior Citizens of $19,297,500.
4. 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 to stay revenue neutral.
5. In 2005 the City property values were reassessed, effective for tax year 2006. The tax rate was lowered
from $.411 to $.330.
132 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 182
Statistical Section
Table 16
City of Dover, Delaware
Computation of Direct and Overlapping Debt
with the Capital School District
June 30, 2007
Percentage Amount
Net Debt Applicable to Applicable to
Jurisdiction Outstanding City of Dover City of Dover
City of Dover $ 2,703,457 100% $ 2,703,457
Kent County (1) 5,930,468 35% 2,075,664
Capital School District (2) 17,571,220 -
TOTAL $ 26,205,145 $ 4,779,121
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 $22,894,771 at June 30, 2007.
Although, Kent County's bonds are general obligation bonds, $16,964,303 is
payable from the Kent County Sewer Fund(s) or other committed sources.
2. Capital School District: As of June 30, 2007 the net outstanding debt was
$17,571,220.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 133
Page 183
Statistical Section
Table 17
City of Dover, Delaware
Computation of Direct and Overlapping Debt
with the Caesar Rodney School District
June 30, 2007
Percentage Amount
Net Debt Applicable to Applicable to
Jurisdiction Outstanding City of Dover City of Dover
City of Dover $ 2,703,457 100% $ 2,703,457
Kent County (1) 5,930,468 35% 2,075,664
Caesar Rodney School District (2) $ 9,934,690 -
TOTAL $ 18,568,615 $ 4,779,121
Sources: City of Dover Financial Records, Kent County Levy Court - Accounting Department and
Caesar Rodney School District - Administration Department.
NOTES
1. Kent County: Total debt for Kent County is $22,894,771 at June 30, 2007.
Although, Kent County's bonds are general obligation bonds, $16,964,303 is
payable from the Kent County Sewer Fund (s), or other committed sources.
2. Caesar Rodney School District: As of June 30, 2007 the net outstanding
debt was $9,934,690.
134 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 184
Statistical Section
Table 18
City of Dover, Delaware
Computation of Legal Debt Margin
Last Ten Fiscal Years
1998 1999 2000 2001 2002 2003 2004 2005 2006 2007
Debt Limit $ 202,535,475 $ 207,732,675 $ 214,896,275 $ 219,123,275 $ 225,801,400 $ 426,473,950 $ 433,703,775 $ 441,086,925 $ 632,988,025 $ 724,536,844
Total Net Debt applicable to limit 2,980,000 6,440,000 5,885,000 5,310,000 4,715,000 4,100,000 3,805,000 3,475,000 3,140,000 2,795,000
Legal debt margin $ 199,555,475 $ 201,292,675 $ 209,011,275 $ 213,813,275 $ 221,086,400 $ 422,373,950 $ 429,898,775 $ 437,611,925 $ 629,848,025 $ 721,741,844
Total Net Debt applicable to limit
as a percentage of debt limit 1.49% 3.20% 2.82% 2.48% 2.13% 0.97% 0.89% 0.79% 0.50% 0.39%
Legal Debt Margin Calculation for Fiscal Year 2007
Net (Taxable) Assessed Value on Books $ 2,898,147,375
Debt Limit - 25 Percent of Total Assessed Value $ 724,536,844
DEBT
(For which the City's full faith and credit has been pledged)
Gross Bonded Debt 2,795,000
LEGAL DEBT MARGIN $ 721,741,844
Source: City of Dover Financial Reports, City of Dover Charter, Section 50(b),
and Tax Assessor's Office
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 135
Page 185
Statistical Section
Table 19
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
1998 $ 46,834,241 $ 34,918,906 $ 11,915,335 $ 845,000 $ 1,815,765 $ 2,660,765 4.48%
1999 49,354,963 37,160,994 12,193,969 900,000 1,755,363 2,655,363 4.59%
2000 52,264,065 40,153,523 12,110,542 960,000 1,690,922 2,650,922 4.57%
2001 51,765,524 41,007,889 10,757,635 1,025,000 1,620,938 2,645,938 4.07%
2002 54,903,340 44,315,614 10,587,726 1,095,000 1,549,344 2,644,344 4.00%
2003 59,737,571 46,611,778 13,125,793 1,170,000 1,480,203 2,650,203 4.95%
2004 59,611,552 47,393,103 12,218,449 1,255,000 1,380,002 2,635,002 5.01%
2005 63,467,514 51,505,300 11,962,214 1,335,000 1,115,728 2,450,728 4.88%
2006 68,377,892 53,839,945 14,537,947 1,855,000 910,256 2,765,256 5.26%
2007 87,606,858 83,006,505 4,600,353 1,730,000 859,048 2,589,048 1.78%
Source: City of Dover Financial Records.
NOTES
1. Coverage required by the bond resolution is 1.25%. debt service on 1985 Electric Revenue Refunding Bonds as
no amount was paid on the 1990 issue. The debt
2. Calculation of gross revenue for fiscal year 2007 is as service for the fiscal year 1991-92 includes the debt
follows: service on unrefunded 1985 Series and full year debt
service on 1990 Series.
Gross Revenue:
Operating Revenues $ 87,014,071 6. In January 1993, the City issued Electric Revenue Refunding
Interest Earned-Operating Funds 592,787 Bonds in the amount of $20,985,000 to partially refund the
Total Gross Revenue $ 87,606,858 1990 Series.
3. Direct operating expenses do not include
depreciation expense. 7. Up to the fiscal year 1996, the total debt service includes
payments on the Series 1985, 1990 and 1993 bonds.
4. Figures presented in this table compare the net revenue The debt service for the fiscal years 1996, 1997 and
available for debt service to the debt service 1998 includes the City's payments on unrefunded
requirements of the same fiscal year. series 1990 bonds and Series 1993 bonds.
5. In June 1990, the City issued Electric Revenue Bonds 8. In August 2004, the City issued Electric Revenue refunding
in the amount of $29,830,000 for partial defeasance of bonds in the amount of $22,535,000 to refund the
1985 Electric Revenue Refunding Bonds and for outstanding Electric Revenue Bonds Series 1990 and
financing the Combustion Turbine Project. The debt Electric Revenue Refunding Bonds Series 1993.
service for fiscal year 1991 reflects only the actual
136 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 186
Statistical Section
Table 20
City of Dover, Delaware
Water/Wastewater Bond Coverage
Revenue bonds
Last Ten Fiscal Years
Maximum Requirements
Net Revenue Maximum
Direct Available Debt
Fiscal Gross Operating For Debt Service Actual Coverage
Year Revenue Expenses Service Requirement Coverage Required
1998 $ 7,554,016 $ 6,059,855 $ 1,494,161 $ 1,484,797 1.01% 1.20%
1999 7,772,228 5,124,037 2,648,191 1,484,797 1.78% 1.20%
2000 8,236,506 5,777,844 2,458,662 1,484,310 1.66% 1.20%
2001 8,932,763 6,620,732 2,312,031 1,524,280 1.52% 1.20%
2002 9,639,256 6,185,232 3,454,024 1,524,380 2.27% 1.20%
2003 10,604,052 7,180,175 3,423,877 1,472,412 2.33% 1.20%
2004 10,101,660 7,608,196 2,493,464 1,553,713 1.60% 1.20%
2005 10,619,688 7,223,283 3,396,405 1,553,713 2.19% 1.20%
2006 12,372,563 7,805,396 4,567,167 1,551,228 2.94% 1.20%
2007 12,294,847 8,242,898 4,051,949 797,748 5.08% 1.20%
Source: City of Dover Financial Records.
NOTES
1. In January 1993 the City issued Water and Wastewater Revenue Refunding Bonds in the amount
of $7,745,000. These bonds were issued to partially defease Water and Wastewater Revenue
Bonds 1986 Series A, 1986 Series B, and fully defease all outstanding bonds of Series 1989.
2. In September 1993, the City issued Water and Sewer Revenue bonds in the amount of $4,595,000
through 1993 Series A.
3. The maximum debt service requirement presented above includes all outstanding revenue bonds
including non-refunded Series 1993 ,1993 A and 2003.
4. Direct operating expenses do not include depreciation expense for coverage purposes as per the
bond indenture.
5. The operating expenses for fiscal year 1997 include 18 months of Kent County Sewer fees. This
was due to a change in the County's billing system. This extraordinary item is for this one year
only.
6. 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.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 137
Page 187
Statistical Section
Table 21
City of Dover
Demographic and Economic Statistics
Last Ten Years
Per Capita
Personal Personal Median School Unemployment
Year Population Income Income Age Enrollment Rate
1997 27,630 $ 389,721,150 $ 14,105 29.6 6,382 4.3%
1998 27,630 $ 389,721,150 $ 14,105 29.6 6,315 3.9%
1999 27,630 $ 389,721,150 $ 14,105 29.6 6,293 3.6%
2000 32,271 $ 627,509,595 $ 19,445 32.9 6,204 3.9%
2001 32,562 $ 633,168,090 $ 19,445 32.9 6,185 4.0%
2002 32,860 $ 638,962,700 $ 19,445 32.9 6,255 4.0%
2003 33,179 $ 645,165,655 $ 19,445 32.9 6,091 4.3%
2004 33,511 $ 651,621,395 $ 19,445 32.9 6,439 3.9%
2005 33,858 $ 658,368,810 $ 19,445 32.9 6,315 3.2%
2006 33,962 $ 660,391,090 $ 19,445 32.9 6,432 2.9%
Population Source 1997-2000: U. S. Census
Population Source 2003-2006: Delaware Population Consortium
Per Capital Personal Income and Median Age Sources: 1990 and 2000 U. S. Census
Personal Income Source: Estimation based on Population times Per Capita Personal Income
School Enrollment Source: School Districts' Administrations based on census at start of school year
Unemployment Rate Source: Delaware Department of Labor Statistics adjusted yearly average
138 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 188
Statistical Section
Table 22
City of Dover, Delaware
Major Employers
Current Year and Nine Years Ago
NUMBER OF NUMBER OF
NAME ACTIVITY EMPLOYEES EMPLOYEES
6/30/2007 06/30/1997
(1)
Dover Air Force Base Government 8,000 8,610
(3) (4)
State of Delaware Government 4,819 3,577
(2)
Dover Mall LP Shopping Center 3,200 1,500
(5)
Bayhealth Medical Center Health Care 2,008 1,246
Dover Downs Co., Inc. Race Track, Video Lottery & Hotel 1,061 410
Delaware State University Education 600 727
Capital School District Education 898 805
Playtex Products, Inc. Personal Care 720 972
Kraft Foods Inc. Food Manufacturer 520 924
City of Dover Government 391 352
Source: City of Dover Finance Department
NOTES
1. Dover Air Force Base total includes active duty, reservists and civilian employees.
2. Figures from 2006 Central Delaware Economic Development Council report.
3. Some figures were estimated.
4. Number of employees in Kent County
5. Bayhealth Medical Center was previously listed as Kent General Hospital.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 139
Page 189
Statistical Section
Table 23
City of Dover
Full-time Equivalent City Government Employees by Function
Last Ten Fiscal Years
1998 1999 2000 2001 2002 2003 2004 2005 2006 2007*
Customer Services 16.5 16.5 16.0 16.0 16.0 16.0 16.0 16.0 14.0 16.0
Community Services - - - - - - - - - -
Central Services 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 8.0 8.0
Facilities Management 8.0 9.0 9.0 11.0 11.0 12.0 13.0 13.0 12.0 12.0
Fleet Maintenance - 4.0 4.0 5.0 5.0 5.0 5.0 6.0 6.0 6.0
City Clerk 3.0 3.0 3.0 3.0 3.0 4.0 4.0 4.0 4.0 4.0
Mayor 1.5 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
City Manager 2.0 2.0 2.0 3.0 3.0 3.0 3.0 3.0 5.0 5.0
Finance 7.0 6.5 6.5 6.5 7.0 7.0 7.0 8.0 8.0 8.0
Fire 5.0 6.0 5.5 5.5 5.5 5.5 5.5 5.5 6.0 6.0
Human Resources 3.0 3.0 3.0 3.0 3.0 3.0 3.5 3.5 3.5 4.0
Information Technology 7.0 7.0 7.0 7.0 6.0 7.0 7.0 8.0 8.0 8.0
Parks and Recreation 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0
Library 17.5 17.5 18.0 17.0 17.0 17.0 17.0 17.0 17.0 17.0
Delaware Prevention Network 1.0 1.0 1.0 1.0 2.0 2.0 2.0 1.0 - -
Public Services, Weed and Seed - - - - 1.0 1.0 1.0 1.0 1.0 -
Public Services, Planning 2.0 2.0 2.0 2.0 2.0 2.0 3.0 3.0 4.0 5.0
Public Services, Inspections 11.0 11.0 11.0 11.0 14.0 14.0 14.5 14.5 15.0 15.0
Pub. Serv., Community Development 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Police Civilian 25.0 26.0 31.0 31.0 31.0 30.0 29.0 29.0 29.0 29.0
Police Law Enforcement 81.0 81.0 81.0 81.0 81.0 81.0 85.0 87.0 90.0 91.0
Public Services, Administration 3.0 3.0 3.0 3.0 3.0 3.0 4.0 4.0 4.0 4.0
Public Works E & I 2.0 2.0 2.0 2.0 2.0 2.0 3.0 3.0 - -
Public Services, Grounds Maintenance 11.0 12.0 14.0 14.0 15.0 15.0 15.0 15.0 16.0 16.0
Public Services, Sanitation 12.0 13.0 13.0 13.0 13.0 13.0 13.0 13.0 13.0 13.0
Public Services, Streets 12.0 12.0 11.0 11.0 13.0 13.0 11.0 11.0 11.0 11.0
Tax Assessor 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 3.0
General Fund Total 245.5 253.5 259.0 262.0 269.5 271.5 277.5 281.5 283.5 288.0
Public Utilities, Electric Administration 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0
Public Utilities, Electric Engineering 20.0 21.0 19.0 19.5 20.5 21.5 18.5 19.5 20.5 20.5
Public Utilities, Transmission and Distribution 31.0 27.0 31.0 31.0 31.0 31.0 29.0 29.0 29.0 27.0
Public Utilities, Electric Meter Reading 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0
Emergency Preparedness 4.0 4.0 1.0 1.0 1.0 1.0 - - - -
Electric Tree Trimmers 5.0 5.0 5.0 5.0 5.0 5.0 - - - -
Electric Fund Total 68.0 65.0 64.0 64.5 65.5 66.5 55.5 56.5 57.5 55.5
Public Utilities, Construction 12.0 12.0 14.5 18.0 12.0 10.0 8.0 8.0 8.0 8.0
Public Utilities, Wastewater Engineering - - - - - - - - 3.0 3.0
Public Utilities, Wastewater T & D 10.0 8.5 9.0 9.0 9.5 9.5 9.5 9.5 11.0 11.0
Public Utilities, Water T & D 10.0 8.5 9.0 9.0 9.5 9.5 4.5 4.5 5.0 5.0
Public Utilities, Water Treatment Plant 4.0 4.0 4.0 5.0 5.0 8.0 8.0 8.0 8.0 9.0
Water Meter Reading 2.0 2.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Water/Wastewater Fund Total 38.0 35.0 37.5 42.0 37.0 38.0 31.0 31.0 36.0 37.0
Total Full-Time Equivalents 351.5 353.5 360.5 368.5 372.0 376.0 364.0 369.0 377.0 380.5
Source: City of Dover Budget
* Per Revised Budget
140 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 190
Statistical Section
Table 24
City of Dover, Delaware
Operating Indicators and Capital Assets Used in Operations
Last Ten Fiscal Years
June 30, 1998 June 30, 1999 June 30, 2000 June 30, 2001 June 30, 2002 June 30, 2003 June 30, 2004 June 30, 2005 June 30, 2006 June 30, 2007
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 14,344.30 14,355.30 14,379.04 14,382.79 14,382.79 14,406.68 14,571.35 14,714.60 14,674.58 14,914.27
Land area - Square Miles 22.413 22.430 22.467 22.473 22.473 22.5104 22.7677 22.991 22.929 23.303
Total Miles of Street 147.21 147.75 147.79 148.81 148.81 149.1 150.69 152.96 153.76 155.62
City Maintained Miles of Streets 87.86 88.4 88.44 89.46 89.46 89.75 91.34 93.61 94.41 96.27
State Maintained Miles of Streets 59.35 59.35 59.35 59.35 59.35 59.35 59.35 59.35 59.35 59.35
Population-U. S. Census data 27,630 27,630 27,630 32,135 32,135 32,043 32,043 32,043 32,043 32,043
Population-City Count 33,881 34,120 34,120 34,120 33,169 33,829 33,829 33,829 34,288 35,197
Registered Voters 18,516 18,637 22,076 20,387 20,381 19,850 18,259 18,714 19,502 19,084
Electric Utility:
Generating Units 4 4 4 4 4 4 4 4 4 4
Co-Generating Unit 1 1 1 1 1 0 0 1
5 5 5 5 5 4 4 4 4 5
Generating Capacity 175 mw 175 mw 175 mw 175 mw 175 mw 175 mw 175 mw 175 mw 175 mw 176 mw
Co-Generating Capactiy 16 mw 16 mw 16 mw 16 mw 16 mw 0 mw 0 mw 16mw
191 mw 191 mw 191 mw 191 mw 191 mw 175 mw 175 mw 175 mw 175 mw 191 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 18 18 14 14 14 16 16 16 16 15
High Peak Load 149 mw 150 mw 157 mw 158 mw 171 mw 165 mw 163 mw 160 160 176 mw
Customers:
Residential 16,597 16,640 16,797 16,819 17,246 17,636 17,757 17,867 18,297 18,807
Commercial 2,452 2,499 2,468 2,488 2,626 2,836 2,915 2,813 3,280 3,535
Primary 41 39 32 32 32 30 33 32 32 38
Vapor Lights Only 821 854 853 858 865 874 874 867 867 872
69 KV Industrial 3 3 3 3 3 4 4 4 4 3
Municipal- Total number of meters 138 145 147 213 149 149 148 149 149 0
Total Customers Sales $ $45,270,583 $47,461,261 $50,028,090 $49,408,410 $52,555,412 $56,599,722 $57,151,810 $60,170,424 $63,844,353 $83,109,810
Total Customers Sales kWh 643,784,000 672,283,973 714,629,252 711,570,587 722,908,715 748,260,252 741,523,091 731,635,019 736,810,231 734,072,008
Purchased Power:
From Duke Louis Dreyfus $ $26,999,365 $28,834,983 $31,664,769 $32,455,247 $34,377,595 $36,222,102 $37,675,178 $39,628,388 $41,871,486 $0
From Duke Louis Dreyfus kWh 641,917,409 708,299,000 758,626,663 744,657,254 774,177,780 778,715,700 780,677,900 767,750,050 781,466,220 0
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 (Volunteer 80 80 80 80 80 100 100 100 100 100
Equipment 16 16 16 16 13 15 15 11 14 14
(Continued)
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 141
Page 191
Statistical Section
Table 24
(Continued)
June 30, 1998 June 30, 1999 June 30, 2000 June 30, 2001 June 30, 2002 June 30, 2003 June 30, 2004 June 30, 2005 June 30, 2006 June 30, 2007
Parks and Recreation:
Major Parks 3 3 3 3 2 3 3 3 3 3
Small Parks 18 18 22 23 23 23 23 22 22 22
Police Department:
Station 1 1 1 1 1 1 1 1 1 1
Substation 1 1 1 1 1 1 0 0 0 0
Uniformed Personnel 81 78 81 81 81 81 85 87 88 90
Automobiles 62 58 65 69 65 60 74 79 71 66
Motorcycles 5 5 5 5 5 5 5 5 5 5
Motor Boats 1 1 1 1 1 1 1 1 1 1
Bicycles 5 5 5 5 5 5 5 4 4 4
Specialty Vehicles 10 7 7 7 7 7 5 5 6 6
Trailers 5 5 5 5 4 3 3 3 4 4
Public Library:
Books 84,541 90,673 96,017 101,609 85,594 93,340 97,820 101,631 111,496 120,203
Audiovisual Materials (VCRs, DVD 4,380 5,280 6,116 8,751 12,578 6,725 9,823 10,138 7,171 11,507
CDs, Cassettes, Recorded Books)
Members 25,347 28,680 33,511 35,824 38,898 43,185 46,318 48,626 39,202 37,036
Magazines Subscriptions 310 306 285 285 285 289 359 359 359 359
Newspapers 24 24 12 12 12 10 12 12 12 15
Circulation of Books 308,639 307,412 295,298 305,809 307,533 327,310 348,269 398,842 398,666 400,336
Water Utility:
Supply - Wells 21 21 21 13 15 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) 156 156 157 160 162 165 175 185 miles 176 miles 176 miles
Average Daily Gallons Pumped 5,144,000 5,300,000 5,130,000 5,133,000 5,260,000 5,168,536 5,149,613 4,898,000 5,218,000 4,721,174
Peak Daily Gallons 8,191,000 8,456,000 8,645,000 7,847,000 8,770,000 8,194,800 7,400,000 8,421,000 8,358,000 8,672,000
Water Gallons - Pumped 1,877,000,000 1,935,000,000 1,847,000,000 1,816,000,000 1,898,129,650 1,890,466,700 1,879,000,000 1,788,000,000 1,904,666,300 1,869,585,000
Number of Metered Customers 10,818 11,004 11,126 11,407 11,670 10,999 11,150 11,625 11,764 11,962
Number of New Connections 263 173 298 475 139 198
Wastewater Utility:
Pumping Stations 34 32 33 33 34 34 34 34 38 42
Wastewater Mains 140 miles 140 miles 140 miles 150 miles 150 miles 152 miles 155 miles 160 miles 185 miles 185 miles
Average Daily Gallons 4,344,000 3,800,000 4,134,000 4,283,000 4,190,000 5,131,076 5,708,000 5,127,000 4,241,798 4,631,172
Peak Daily Gallons 5,238,000 4,600,000 5,228,000 5,170,000 4,530,000 7,000,000 7,000,000 5,983,000 Not Measured Not Measured
Total Annual Gallons 1,585,000,000 1,387,000,000 1,509,000,000 1,564,000,000 1,530,000,000 1,872,843,000 2,083,000,000 1,871,000,000 1,548,256,115 1,722,795,930
Number of New Connections - - - - 236 133 250 350 Not Available Not Available
Water Treatment Plant:
Capacity 5.0 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 $3,103,642 $3,079,779 $3,070,128 $3,033,403 $3,145,235 $3,803,967 $3,769,635 $3,791,254 $4,289,413 $4,250,634
Wastewater Fees $1,935,520 $1,956,149 $2,224,211 $2,345,141 $2,227,758 $2,532,802 $2,521,499 $2,719,577 $2,605,428 $2,619,013
Wastewater Adjustment $2,436,182 $2,452,087 $2,512,562 $2,686,790 $2,814,587 $2,778,521 $2,743,359 $2,611,290 $3,865,683 $3,854,100
Sources: Various City departments
142 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 192
Statistical Section
Table 25
City of Dover, Delaware
Population and Housing Summary Statistics
For 2000
Dover Dover
City Division
Population 32,043 126,697 MSA
Land area 22.4 Sq. Mi. 154.5 Sq. Mi.
Median age 32.9 Yrs. 34.4 Yrs.
Male 15,122 61,070
Female 17,013 65,627
White 17,655 93,106
Black 11,961 26,180
Native American 146 806
Asian 1,016 2,137
Other race 1,357 1,611
Hispanic origin 1,327 4,069
Family households 7,500 33,615
Non-family households 4,840 13,609
Married couple households 4,983 24,994
Female householders, no husband 2,061 6,530
Persons per household 2 3
Number of dwelling units 13,195 50,481
Single family dwelling units 5,982 12,029
Semi-detached dwelling units 1,960 2,389
Mobile homes 770 3,166
Owner occupied dwelling units 6,454 33,040
Median unit value $111,300 $114,100
Renter occupied dwelling units 5,886 14,184
Median contract rent $599 $375
Source: As a result of Count Question Resolution Process, the Census
Bureau revised the 2000 population count for the City of Dover to 32,043 people.
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 143
Page 193
Statistical Section
Table 26
City of Dover, Delaware
Property Value and Construction
Last Ten Fiscal Years
Fiscal Year Fiscal Year
Number of Value of
Building Building Assessed Property Value
Year Permits Permits Taxable Non-taxable
1998 1,011 52,313,548 810,141,900 415,424,700
1999 1,100 69,820,835 835,281,800 415,109,400
2000 1,128 71,171,067 859,585,100 429,870,200
2001 1,239 106,469,263 876,493,100 465,530,500
2002 1,089 55,718,018 903,205,600 470,679,900
(2)
2003 1,021 65,556,895 1,705,751,800 504,226,700
2004 912 96,736,792 1,734,815,100 841,436,800
2005 2,760 69,102,159 1,764,347,700 841,290,300
(1) (3)
2006 2,653 91,769,464 2,527,308,500 618,435,300
2007 2,647 109,287,040 3,516,580,775 618,433,400
Sources: Permit Data - Inspection Department, City of Dover & Property Value -
Tax Assessor, City of Dover
NOTE
1. Total non-taxable of $618,433,400 for the fiscal year 2007, includes assessed
value of $19,297,500 Senior Citizen exempt and $599,135,900 exempt
properties.
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 to
stay revenue neutral.
3. In 2005, the City property values were reassessed, effective for tax
year 2006. The tax rate was lowered from $.411 to $.330.
144 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 194
Statistical Section
Table 27
City of Dover, Delaware
Number of Various Businesses Licensed
Ten Calendar Years
BUSINESS 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006
Attorneys 91 57 63 66 65 65 67 70 77 85
Barber Shops 7 1 5 5 4 4 4 5 5 6
Beauty Shops 46 47 53 37 37 40 41 43 46 49
Certified Public
Accountants &
Accountants 19 6 8 9 11 14 15 16 18 19
Contractors 777 475 483 589 604 670 673 795 903 833
Dentists 28 12 20 20 23 23 25 25 24 28
Eating
Establishments 181 33 71 79 83 93 99 111 134 156
Merchants 506 203 215 236 237 257 279 301 325 361
Physicians &
Surgeons 87 37 63 68 75 85 90 96 99 122
Real Estate
Broker of
Record 31 7 7 8 8 8 9 9 9 9
Other
Categories 1,190 1,365 1,332 1,453 1,563 2,535 2,778 3,004 3,288 3,760
Totals 2,963 2,243 2,320 2,570 2,710 3,794 4,080 4,475 4,928 5,428
Source: City of Dover, Department of Inspections.
“Other” category includes: Consulting and Customary Home Occupations
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 145
Page 195
Statistical Section
Table 28
City of Dover, Delaware
Analysis of Development Projects, Permits, and Inspections
Last Ten Fiscal Years
The following types of units were approved:
Type FY 1998 FY 1999 FY 2000 FY 2001 FY 2002 FY 2003 FY 2004 FY 2005 FY 2006 FY 2007
Apartments 215 101 --- 204 77 240 492 72 288 168
Single Family 207 106 7 89 113 250 271 439 453 335
Single Family Duplexes 190 --- --- --- --- 74 68 72 190 ---
Town Homes 323 --- 20 4 --- 256 169 227 160 ---
Mobile Homes --- --- 5 12 --- --- --- --- --- ---
Total 935 207 32 309 190 820 1000 810 1091 503
(1)
The Planning Commission approved the following estimated square footage of projects:
Sq. Feet Sq. Feet Sq. Feet Sq. Feet Sq. Feet Sq. Feet Sq. Feet Sq. Feet Sq. Feet Sq. Feet
Type FY 1998 (1) FY 1999 FY 2000 FY 2001 FY 2002 FY 2003 FY 2004 FY 2005 FY 2006 FY 2007
Office --- 44,985 50,022 101,719 35,983 77,641 147,484 133,936 69,395 139,378
Retail 302,460 23,773 141,644 275,131 26,195 89507 --- 3,420 127,018 206,589
Industrial 31,600 407,760 356,260 18,054 --- 17,771 161,800 13,176 --- 158,876
Institutional 167,740 322,004 279,314 192,260 188,835 149,463 508,729 55,309 52,854 478,124
Total 560,540 798,522 827,240 1,073,164 286,753 340,382 818,013 283,589 345,361 1,189,556
Source: City of Dover, Department of Inspections.
146 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 196
Statistical Section
Table 29
City of Dover, Delaware
Crime Clearance Comparison
National Average vs Dover Police Department
Last Ten Calendar Years
Cities with Population 25,000 to 49,999
Dover Dover Dover Dover Dover
% % Actual % % Actual % % Actual % % Actual % % Actual
Dover National Incidences Dover National Incidences Dover National Incidences Dover National Incidences Dover National Incidences
1997 1997 1997 1998 1998 1998 1999 1999 1999 2000 2000 2000 2001 2001 2001
Violent crime (total) 62.7% 49.8% 244 60.0% 50.0% 314 68.4% 49.2% 285 62.3% 48.7% 223 65.4% 51.0% 208
Murder None 69.8% - None 70.9% - 100.0% 72.8% 1 None 62.5% None 100.0% 77.9% 1
Aggravated Assault 74.7% 58.2% 158 74.9% 57.7% 187 82.0% 57.4% 150 73.6% 56.8% 140 76.6% 60.4% 128
Forcible Rape 62.5% 44.6% 16 80.0% 45.0% 29 73.7% 42.2% 40 81.3% 41.7% 16 62.5% 41.2% 16
Robbery 35.7% 29.5% 70 35.7% 30.4% 98 45.7% 29.8% 94 34.3% 30.0% 67 42.9% 31.3% 63
Property crime (total) 28.8% 19.8% 2,523 30.1% 19.1% 2,748 31.1% 19.3% 2,383 28.7% 18.6% 2,118 33.5% 18.6% 1,891
Burglary 28.6% 13.5% 224 29.4% 13.3% 218 32.6% 13.3% 227 23.9% 12.8% 176 40.5% 13.4% 153
Theft 30.8% 22.1% 2,097 31.4% 21.2% 2,299 32.7% 21.4% 1,979 29.8% 20.4% 1,750 34.1% 20.2% 1,621
Motor Vehicle Theft 8.2% 15.2% 170 16.7% 15.1% 209 7.9% 14.8% 152 15.6% 15.2% 160 11.0% 15.8% 100
Arson 6.3% 18.5% 32 27.3% 19.1% 22 36.0% 20.3% 25 56.3% 19.5% 32 41.2% 19.1% 17
Dover Dover Dover Dover Dover
% % Actual % % Actual % % Actual % % Actual % Actual
Dover National Incidences Dover National Incidences Dover National Incidences Dover National Incidences Dover Incidences
2002 2002 2002 2003 2003 2003 2004 2004 2004 2005 2005 2005 2006 2006
Violent crime (total) 63.8% 49.8% 229 70.6% 49.0% 278 62.0% 49.0% 273 71.0% 49.7% 226 77.2% 300
Murder 0.0% 72.3% 1 0.0% 66.4% 1 100.0% 69.3% 3 100.0% 69.2% 4 50.0% 2
Aggravated Assault 68.7% 58.7% 134 73.8% 57.8% 187 66.7% 57.9% 186 68.6% 59.0% 156 78.6% 229
Forcible Rape 58.3% 40.4% 24 76.7% 40.2% 29 80.0% 38.6% 17 86.3% 38.9% 22 90.9% 17
Robbery 57.1% 30.9% 70 59.0% 30.7% 61 41.8% 31.1% 67 59.1% 31.2% 44 63.5% 52
Property crime (total) 31.2% 18.8% 1,886 33.5% 18.7% 2,052 34.3% 19.8% 1,892 37.1% 18.7% 1,684 42.1% 1,764
Burglary 39.7% 12.8% 121 46.5% 12.7% 185 45.6% 12.8% 136 54.4% 12.7% 103 68.5% 149
Theft 32.0% 20.8% 1,643 33.0% 20.8% 1,751 34.6% 20.8% 1,628 37.0% 20.6% 1,460 41.3% 1,477
Motor Vehicle Theft 12.0% 15.4% 108 20.2% 14.7% 109 15.5% 15.3% 116 19.5% 15.5% 113 21.4% 126
Arson 21.4% 19.1% 14 21.4% 19.3% 7 41.7% 22.2% 12 87.5% 20.0% 8 25.0% 12
Source: City of Dover Police Department Annual Reports
In 2004 Dover switched from the Uniform Crime Reporting (UCF) Program to the National Incident Based Reporting System (NIBRS)
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 147
Page 197
Statistical Section
Table 30
City of Dover, Delaware
Number of Service Requests - Dover Police Department
Last Ten Calendar Years
SERVICE REQUESTS
1997 1998 1999 2000 2001 2002 2003 2004 2005 2006
Alarms 2,390 2,559 2,749 2,490 2,345 2,632 2,394 2,299 2,253 2,359
Animal - - 793 961 1,081 1,026 952 1,254 1,213 1,034
Assist Other Agencies 230 235 370 357 413 468 502 555 537 454
Causalities 24 29 - - - - - - - -
City Ordinance Violation Complaints - - - - - 33 43 121 77 120
Community Service Requests 249 672 462 164 774 1,104 1,140 695 418 213
Drug Overdose - - 15 15 30 33 23 26 24 36
Escorts, including City Hall- 2003 forward 34 11 11 - - - 422 419 441 384
Fire/Rescue Assists 434 459 - - - - - - - -
Lock Jocks 2,392 2,282 2,400 2,293 2,157 2,241 2,435 2,480 2,467 1,964
Lost and Found Property 203 239 263 239 254 297 326 418 447 460
Loud Music - - - - - - 825 867 895 411
Megan’s Law (sex offender registration) - - 5 18 39 34 60 94 157 401
Mental Patients 141 178 175 148 122 221 263 261 198 221
Missing Persons 180 206 - - - - 470 303 330 343
Noise - - 827 237 410 433 461 440 435 973
No Parking Signs/Barricades 84 66 - - - - - - - -
Property Check 142 141 172 112 564 417 365 163 115 128
Property Retrieval - - 113 72 160 157 175 181 223 177
Protection from Abuse Order Violations - - - - - - 46 58 70 60
Public Assistance - - 29 104 104 199 338 375 258 223
Sudden Death 22 25 39 17 19 36 27 23 28 19
Suicide (and attempts) 29 33 58 67 55 58 52 54 60 82
Traffic Request - - 229 207 177 123 130 133 226 244
Unsecured Buildings 76 81 71 68 74 53 92 81 63 102
Source: City of Dover Police Department Annual Reports
148 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 198
Statistical Section
Table 31
City of Dover, Delaware
Schedule of Insurance
as of June 30, 2007
TYPE OF COVERAGE PROTECTION
LIMIT IN DOLLARS
1. Property-
Blanket coverage based on replacement cost of
Real and Personal Property (all risks of physical loss or damage)
including property of other City Departments. $81,550,327
Only fire, extended coverage, vandalism, and malicious mischief applicable
to storage building on South State Street. $10,000 Deductible
each loss applicable to all Real and Personal Property.
Flood (all scheduled locations except if located in Flood Zones: A, B/shaded X, V & D) $2,000,000
$50,000 Deductible
2. Inland Marine-
Miscellaneous Scheduled and Unscheduled Equipment
Computer Equipment - $1,000 Deductible $500,000
Police Equipment - $1,000 Deductible $16,000
Unscheduled Equipment - $1,000 Deductible (Maximum any one item $5,000) $100,000
Employee Tools - $250 Deductible $62,500
3. General Liability-
Each Event $1,000,000
General Total Limit $3,000,000
Personal Injury Each Person $1,000,000
Advertising Injury Each Person $1,000,000
Medical Expenses $0
Sexual Abuse Coverage $incl
Sewer Back-Up - $0 Deductible $100,000
4. Automobile-
Liability $1,000,000
Personal Injury Protection $300,000
Uninsured Motorist $1,000,000
Comprehensive - $500 Deductible-Specified Vehicles
Collision - $1,000 Deductible-Specified Vehicles
(Physical Damage Applies to Police & Specified Electric & Sanitation Trucks)
Non-owned Liability $1,000,000
Hired Auto Liability $1,000,000
5. Employee Benefit Plans Administration Liability - Claims Made
Retroactive Date: 7/1/1996
Total Limit $3,000,000
Each Wrongful Act Limit $1,000,000
Deductible $1,000
6. Law Enforcement Liability - Occurrence
Total Limit $3,000,000
Each Wrongful Act $1,000,000
Deductible $5,000
7. Public Entity Management Liability - Claims Made
Retroactive Date: 7/1/96
Total Limit $3,000,000
Each Wrongful Act Limit $1,000,000
Deductible $25,000
8. Employment Practices Liability - Claims Made
Retroactive Date: 7/1/96
Total Limit $3,000,000
Each Wrongful Employment Practice Offense Limit $1,000,000
Deductible $25,000
(Continued)
2007 Comprehensive Annual Financial Report for the City of Dover, Delaware 149
Page 199
Statistical Section
Table 31
(Continued)
TYPE OF COVERAGE PROTECTION
LIMIT IN DOLLARS
9. Crime
Employee Theft Per Loss ($500 Deductible) $1,000,000
Forgery or Alteration ($1,000 Deductible) $100,000
Inside the Premises-
Theft of Money & Securities ($500 Deductible) $25,000
Outside the Premises ($500 Deductible) $25,000
Computer Fraud ($1,000 Deductible) $100,000
Money Orders and Counterfeit Paper Currency $100,000
10. Boiler and Machinery Insurance (Excluding Power Plants)
Coverage Limit Property Limit
Deductible $10,000
Expediting Expenses $250,000
Pollution Cleanup & Removal $250,000
Spoilage $250,000
11. Umbrella
General Total Limit $2,000,000
Products & Completed Work:
Total Limit $2,000,000
Personal Injury $2,000,000
Advertising Injury $2,000,000
Law Enforcement Liability $2,000,000
Each Event Limit $2,000,000
Deductible Per Event $10,000
a. Umbrella Underlying Policies:
General Liability $1,000,000/$3,000,000
Auto Liability $1,000,000
Law Enforcement Liability $1,000,000/$3,000,000
12. Excess Errors & Omissions Liability Protection - Claims Made
Total Limit $2,000,000
Underlying Policies:
Employee Benefit Plans Administration Liability:
Each Wrongful Act Limit $1,000,000
Total Limit $3,000,000
Public Entity Management Liability:
Each Wrongful Act Limit $1,000,000
Total Limit $3,000,000
13. POLLUTION LIABILITY:
Includes: 2 underground storage tanks-710 Williams Street, Dover DE
Claims Made
Retroactive Date: 4/1/97
Limit-Each Claim $5,000,000
Limit -Aggregate $5,000,000
Deductible on underground storae tanks $5,000
Deductible on McKee Run & Van Sant Power Plants $25,000
14. EXCESS WORKER'S COMPENSATION
Employers Liability Limit $1,000,000
Specific Limit: ($500,000 Retention) Statutory
Aggregate Limit: $1,000,000
15. WORKER'S COMPENSATION - TPA SERVICES N/A
16. TRAVEL ACCIDENT POLICY
Principal Sum $100,000
Deductible $0
17. BOND-SELF INSURED WORKER'S COMPENSATION
STATE OF DELAWARE
LIMIT $750,000
18. BOND PUBLIC OFFICIALS BOND
City Clerk-Assistant Treasurer - Limit $100,000
Treasurer - Limit $100,000
Assistant City Clerk - Limit N/A
150 2007 Comprehensive Annual Financial Report for the City of Dover, Delaware
Page 200
ACTION FORM
PROCEEDING: Legislative, Finance, & Administration Committee AGENDA ITEM NO.: 12/10/2007
DEPARTMENT OF ORIGIN: Fire DATE SUBMITTED: 11/27/2007
PREPARED BY: Carter Knotts
SUBJECT: Evaluation of Bids – Red Alert Computer Aided Fire Dispatching System Upgrade
REFERENCE: N/A
RELATED PROJECT: Alarm Room Renovation Project
APPROVALS: City Manager and Finance Director
EXHIBITS: N/A
EXPENDITURE REQUIRED: $29,800 AMOUNT BUDGETED: $30,000.00
FUNDING SOURCE (Dept./Page in CIP & Budget): General Fund – Fire – Page 83 CIP
TIMETABLE: N/A
RECOMMENDED ACTION: Approve the contract with Alpine Software for Red Alert Computer
Aided Fire Dispatching System Upgrade and GIS mapping module in the amount of $29,800.
BACKGROUND AND ANALYSIS
During the Emergency Communication Center upgrade, it was identified that the RedAlert Computer
Aided Fire Dispatching System was in need of a system upgrade. This was budgeted during the
Emergency Communications Center upgrade in FY 06/07; however, after the City Manager and Fire
Chief met, it was decided that this project could be done in FY 07/08.
The current software is outdated and does not comply with current NFPA requirements. The Fire
Chief solicited a contract proposal from the current vendor. Alpine Software is the developer and
exclusive vendor for Red Alert Software. Alpine quoted $25,605 for Red Alert upgrade and $4195 for
GIS Module. Because this is an exclusive vendor no bids or proposals were solicited in accordance
with Purchasing Policy. All sole vender contracts must be approved by City Council.
The upgrade will provide the following:
1) Upgrading the current system to the newest system, which will be NFPA compliant.
2) A GIS mapping system to be utilized in the fire station and on the fire apparatus. Licenses
3) Custom Reporting
4) Training for the Fire Dispatchers
5) Complete data conversion
This project is essential for dispatching during emergency calls.
Page 201
ACTION FORM
PROCEEDING: Legislative, Finance, & Administration Committee AGENDA ITEM NO.: 12/10/2007
DEPARTMENT OF ORIGIN: Fire DATE SUBMITTED: 11/28/2007
PREPARED BY: Carter Knotts, Fire Department
SUBJECT: Evaluation of Bids - Firefighting Turnout Gear
REFERENCE: N/A
RELATED PROJECT:
APPROVALS: City Manager/Finance Director
EXHIBITS: N/A
EXPENDITURE REQUIRED: $16,650 AMOUNT BUDGETED: $18,000
FUNDING SOURCE (Dept./Page in CIP & Budget): Fire – 110-1400-514.20-29 General page 306
TIMETABLE: N/A
RECOMMENDED ACTION: Award Firefighting Turnout Gear purchase to Maryland Fire Equipment
at $33,000, one-half of which will be paid by the City of Dover.
BACKGROUND AND ANALYSIS
The Fire Department requested bids under Bid #08-0044FD for the purchase of 20 sets of turnout
gear (20 coats and 20 pants) for structural fire fighting through Central Services. The specification
was provided by Chief Osika. It was the same specification used last year with some minor
modifications due to new NFPA requirements.
Three vendors submitted bids. Two vendors qualified, a third vendor was disqualified after
consultations with the Assistant City Solicitor. The low bidder was Maryland Fire Equipment at
$33,300.00; DP Fire & Safety’s bid was $35,820.00. The Fire Chief is satisfied with the low bidder.
The City and the fire company split these cost with each paying half. The City budget will be charged
$16,650 when payment is made to the vendor.
Page 202
ACTION FORM
PROCEEDING: Legislative, Finance, & Administration AGENDA ITEM NO.: 12/10/2007
DEPARTMENT OF ORIGIN: Public Services / Public Works DATE SUBMITTED: 11/27/2007
PREPARED BY: Scott D. Koenig, P.E., Public Services Manager
SUBJECT: Evaluation of Bids – 70 Foot Aerial Truck – Bid Number 08-0045DPS
REFERENCE: N/A
RELATED PROJECT: N/A
APPROVALS: City Manager, Finance Director
EXHIBITS: N/A
EXPENDITURE REQUIRED: $129,992.00 AMOUNT BUDGETED: $129,913.00
FUNDING SOURCE (Dept./Page of the Budget): Public Services Grounds Division / Page 252 .
TIMETABLE: Issue award letter on Tuesday, December 11, 2007, pending Council approval. Delivery
expected no later than 240 days from receipt of the purchase order by the vendor. Target delivery is July 2008.
RECOMMENDED ACTION: Award a purchase order to Altec Industries, Inc. in the amount of
$129,992.00 for the purchase of a 70 Foot Aerial Truck. Staff will prepare a budget adjustment to cover the
$79.00 shortfall.
BACKGROUND AND ANALYSIS
Staff from the Public Services Group prepared a bid package and solicited sealed bids through the City’s
Purchasing Agent to replace the aerial truck (Vehicle # 556) in the City Grounds Division fleet. Vehicle #556 is
a 1992 International Aerial Truck which failed the last safety inspection because of cracks in the boom
assembly and the truck has been removed from the fleet due to safety issues.
Bids were opened on Tuesday, October 23, 2007, at 2:00 p.m. The following vendors submitted bids:
Company Location Model Bid Amount Trade-In Net Price
Altec Industries, Inc. Creedmoor, NC Altec LRV60-E70 $137,992.00 $8,000.00 $129,992.00
Morse Mfg. Inc. Sterling, MA Lift All LSS60-70-S $152,258.00 $13,500.00 $138,758.00
Dueco Waukesha, WI XT60/70 $156,092.00 none $156,092.00
The budgeted amount did not contemplate using a trade in, nor did the revenue budget include any revenue
from the sale of the 1992 truck. The 1992 truck is fully depreciated. Using the trade in value will bring the
truck very close to the budgeted amount. If the truck is sold at auction it may or may not yield $8000.00. Public
Services staff recommends the low bidder Altec with trade-in of the old unit in the amount of $8,000.00.
Page 203
CIP October 2007 Highlights
General Fund
All but two projects have started. The Pitts Center is moving along nicely; although we did
experience some rain delays this past month. Carpeting in the Police Department has started.
After many years of delays and patchwork the Police Department steps have been demolished and
new steps are under construction.
Water/Wastewater Fund
All but three projects have started. Most are in some phase of design work or ordering material. I
continue to list the Dover East Force Main as being “on hold.” We believe the necessity of this
project has been satisfied through county and private improvements. We are progressing on
installations of contact chambers; we are currently working on the well at the Dover Police
Station.
Electric Fund
All but one project has started. The McKee Run Oil Tank was inspected and serious problems
were detected. After many years of delay, serious work has started at the Mayfair Substation.
The station has been taken out of service, and demolition work has begun in preparation of the
Spring construction schedule. The College Road transformer has been ordered, but we are
concerned that long lead times for delivery will delay completion of this project this fiscal year.
Page 204
City of Dover
General Fund - Major CIP Projects
Oct-07
TOTAL PROJECT - PAST, CURRENT & FUTURE BUDGETS CURRENT FISCAL YEAR
Original Revised Project Project Current Fiscal
Project Project To Date Budget % Budget Fiscal Yr. YTD Budget % Budget
Type Description Budget Budget Expenses Balance Spent Budget Expenses Balance Spent Status Comments
FY 2004
Exterior finish, interior walls under
M Pitts Recreation Center $ 3,000,000 $ 3,000,000 $ 1,775,047 $ 1,224,953 59.2% $ 1,987,200 $ 849,005 $ 1,138,195 42.7% Started construction
Totals $ 3,000,000 $ 3,000,000 $ 1,775,047 $ 1,224,953 59.2% $ 1,987,200 $ 849,005 $ 1,138,195 42.7%
FY 2005
Dover Park Enhancements $ 60,000 $ 60,000 $ 13,330 $ 46,670 22.2% $ 46,670 $ - $ 46,670 0.0% Started First coat of paving done; finish in spring.
Totals $ 60,000 $ 60,000 $ 13,330 $ 46,670 22.2% $ 46,670 $ - $ 46,670 0.0%
FY 2008
CAMA (Orion) System Upgrade $ 45,000 $ 45,000 $ 5,254 $ 39,746 11.7% $ 45,000 $ 5,254 $ 39,746 11.7% Started Software being scheduled for installation
Phone System Upgrade Fire 55,000 55,000 - 55,000 0.0% 55,000 - 55,000 0.0% Started December\January installation
Red Alert Dispatching System Upgrade 30,000 30,000 - 30,000 0.0% 30,000 - 30,000 0.0% Started Contract going to Council in December
JWP Center office equipment & furniture 78,500 78,500 - 78,500 0.0% 78,500 - 78,500 0.0% Not Started
Millcreek\Schutte Playgrounds 40,000 40,000 - 40,000 0.0% 40,000 - 40,000 0.0% Started $20,000 grant approved
New Street & Kirkwood Park Improvements 30,000 30,000 - 30,000 0.0% 30,000 - 30,000 0.0% Started Spring paving of BB courts
6 wheel box truck fire investigation unit 70,000 70,000 - 70,000 0.0% 70,000 - 70,000 0.0% Started Truck ordered
Concrete Construction & Replacement 65,000 65,000 53,129 11,871 81.7% 65,000 53,129 11,871 81.7% Started Contracted work is done.
Carpet Replacement 15,300 15,300 - 15,300 0.0% 15,300 - 15,300 0.0% Completed Done
Police Front Steps 30,000 65,000 - 65,000 0.0% 65,000 65,000 0.0% Started Construction started
Internet/Intranet expansion of online services 70,000 70,000 - 70,000 0.0% 70,000 - 70,000 0.0% Started Server installed; staff trainng on-going
Citywide document imaging system 80,000 80,000 - 80,000 0.0% 80,000 - 80,000 0.0% Started Negotiating with vendor
Citywide fleet management system 41,400 41,400 - 41,400 0.0% 41,400 - 41,400 0.0% Started Meeting with staff; designing RFP
Replace ISeries system 40,000 40,000 22,877 17,123 57.2% 40,000 22,877 17,123 57.2% Completed Done
Upgrade/replacement of inner city fiber optic loo 122,000 122,000 - 122,000 0.0% 122,000 - 122,000 0.0% Started Construction started
Fire Suppression System in IT 27,000 27,000 - 27,000 0.0% 27,000 - 27,000 0.0% Started Vendor selected
Space needs study Implementation 32,800 32,800 11,104 21,696 33.9% 32,800 11,104 21,696 33.9% Started Finance done; conference room started
Exhaust extraction system 25,000 25,000 - 25,000 0.0% 25,000 - 25,000 0.0% Not Started Seeking vendors
Totals $ 897,000 $ 932,000 $ 92,364 $ 839,636 9.9% $ 932,000 $ 92,364 $ 839,636 9.9%
Grand Totals $ 3,957,000 $ 3,992,000 $ 1,880,741 $ 2,111,259 47.1% $ 2,965,870 $ 941,369 $ 2,024,501 31.7%
Legend
M = Multi-year project - a project with a specific schedule to occur over multiple years.
R = Recurring project - a project that begins and ends each fiscal year and is rebudgeted to start over each fiscal year.
CIP Report - Oct. 2007 147
12/5/2007
Page 205
City of Dover
Streets Funds - Major CIP Projects
October 2007
TOTAL PROJECT - PAST, CURRENT & FUTURE BUDGETS CURRENT FISCAL YEAR
Original Revised Project Project Current Revised Fiscal
Project Project To Date Budget % Budget Fiscal Yr. Fiscal Yr. YTD Budget % Budget
Type Description Budget Budget Expenses Balance Spent Budget Budget Expenses Balance Spent Status Comments
FY 2002
North Street Sidewalk $ 654,629 $ 819,120 $ 738,704 $ 80,416 90.2% $ 80,416 $ 80,416 $ - $ 80,416 0.0% Not started Work on hold pending Collegiate decision
Clara Street turn lane 170,916 187,949 134,997 52,952 71.8% 52,952 52,952 - 52,952 0.0% Not started (1) See below.
Totals $ 825,545 $ 1,007,069 $ 873,701 $ 133,368 86.8% $ 133,368 $ 133,368 $ - $ 133,368 0.0%
FY 2005
Dover Little League Awaiting staff decision on re-appropriation of
Parking Lot Phase II $ 134,000 $ 134,000 $ 123,215 $ 10,785 92.0% $ 10,785 $ 10,785 $ - $ 10,785 0.0% Done available funds
The signs for Fox Hall & Woodlands of Fox
Fox Hall signs/Lincoln Park Hall are complete. Work not started for
sign 20,340 20,340 10,340 10,000 50.8% 10,000 10,000 - 10,000 0.0% Done Lincoln Park.
Totals $ 154,340 $ 154,340 $ 133,555 $ 20,785 86.5% $ 20,785 $ 20,785 $ - $ 20,785 0.0% -
FY 2006
Silver Lake Park Sign $ 16,400 $ 16,400 $ - $ 16,400 0.0% $ 16,400 $ 16,400 $ - $ 16,400 0.0% Not started 10% received from State. Work not started.
Capitol Park/ Rodney
Village Signs 20,000 19,205 19,206 (1) 100.0% 8,244 8,244 8,245 (1) 100.0% Done Done
Heatherfield Sign./ Voshells 20,000 20,000 7,611 12,389 38.1% 15,380 15,380 2,991 12,389 19.4% Done Done
Cowgill St. 25,000 25,000 - 25,000 0.0% 25,000 25,000 - 25,000 0.0% Not started 10% received from State. Work not started.
Morris Dr. 79,000 79,000 - 79,000 0.0% 79,000 79,000 - 79,000 0.0% Not started 10% received from State. Work not started.
M Lincoln Park Center (317) 400,000 400,000 238,358 161,642 59.6% 161,642 161,642 - 161,642 0.0%
Totals $ 560,400 $ 559,605 $ 265,175 $ 294,430 47.4% $ 305,666 $ 305,666 $ 11,235 $ 294,431 3.7% - -
FY 2007
E. Water St. brick sidewalk $ 65,000 $ 65,000 $ - $ 65,000 0.0% $ 65,000 $ 65,000 $ - $ 65,000 0.0% Not started 10% received from State. Work not started.
Dover Fire Company Received 10% on orig. agreement; awaiting
parking lot 80,000 100,000 - 100,000 0.0% 100,000 100,000 - 100,000 0.0% Not started decision on funding reallocation.
Andrew Dr./ G.
Washington Dr./ Maple
Dale Ave. 200,600 200,600 - 200,600 0.0% 200,600 200,600 - 200,600 0.0% Started 10% received from State. Work not started.
Penn. Ave./ West St.
Alleys 36,900 36,900 - 36,900 0.0% 36,900 36,900 - 36,900 0.0% Not started 10% received from State. Work not started.
Maryland Ave. 25,000 25,000 - 25,000 0.0% 25,000 25,000 - 25,000 0.0% Not started 10% received from State. Work not started.
Bedford Drive 1,580 1,580 - 1,580 0.0% 1,580 1,580 - 1,580 0.0% Not started
$ 409,080 $ 429,080 $ - $ 429,080 0.0% $ 429,080 $ 429,080 $ - $ 429,080 0.0%
FY 2008
Wesley College Parking lot
improvements $ 169,424 $ 169,424 $ 152,677 $ 16,747 90.1% $ 169,424 $ 169,424 $ 152,677 $ 16,747 90.1% Done Done
Totals $ 169,424 $ 169,424 $ 152,677 $ 16,747 90.1% $ 169,424 $ 169,424 $ 152,677 $ 16,747 90.1%
Grand Totals $ 2,118,789 $ 2,319,518 $ 1,425,108 $ 894,410 61.4% $ 1,058,323 $ 1,058,323 $ 163,913 $ 894,410 15.5%
Legend
M = Multi-year project - a project with a specific schedule to occur over multiple years.
R = Recurring project - a project that begins and ends each fiscal year and is rebudgeted to start over each fiscal year.
CC = Construction complete.
(1) Improvements complete except for Clara Street. This agreement was revised to $187,949 from 170,916 with the General Fund covering overage on Oakmont Drive for $16,915 and
$118 for Dover Little League Parking lot. Since the other 2 streets came in under, suggest redistribution of funds to reduce General Fund appropriation from $17,033 to $4,081. That
will leave $52,951.70 for Clara Street turn lane. PW staff is considering options for FY 08 street program.
CIP Report - Oct. 2007
Page 206
City of Dover
Water/Wastewater Improvement & Extension Fund - Major CIP Projects
October 2007
TOTAL PROJECT - PAST, CURRENT & FUTURE BUDGETS CURRENT FISCAL YEAR
Original Revised Project Project Current Fiscal
Project Project To Date Budget % Budget Fiscal Yr. YTD % Budget
Type Description Budget Budget Expenses Balance Spent Budget Expenses Spent Status Comments
FY 2005
M Inflow/Infiltration Removal Investigation $ 375,000 $ 650,000 $ 120,049 $ 529,951 18.5% $ - $ - 0.0% Started Study done; project design
Totals $ 375,000 $ 650,000 $ 120,049 $ 529,951 18.5% $ - $ - 0.0%
FY 2006
M Scarborough Road Interconnection Ph II $ 120,000 $ 122,500 $ 51,159 $ 71,341 41.8% $ 72,500 $ - 0.0% Started Phase I done; Phase II in design.
Totals $ 120,000 $ 122,500 $ 51,159 $ 71,341 41.8% $ 72,500 $ - 0.0%
FY 2007
M Cheswold Well (#8) Replacement $ 175,000 $ 175,000 $ 17,085 $ 157,915 9.8% $ - $ 11,802 0.0% Started Awaiting permits
Bayard Avenue Contact Chamber - 76,044 79,843 (3,799) 105.0% 9,800 8,799 89.8% Done Done
Totals $ 175,000 $ 251,044 $ 96,928 $ 154,116 38.6% $ 9,800 $ 20,601 210.2%
FY 2008
Wellhead Redevelopment $ 45,000 $ 45,000 $ - $ 45,000 0.0% $ 45,000 $ - 0.0% Started Proceeding to RFP
Remote Control & Monitor Wells 139,700 139,700 2,428 137,272 1.7% 139,700 2,428 1.7% Started One of seven wells done
Emergency Generators (Wells) 140,000 140,000 - 140,000 0.0% 140,000 - 0.0% Not Started
1.0 MG Elevated Water Storage Tower 55,000 55,000 450 54,550 0.8% 55,000 450 0.8% Not Started
Piney Point Well 10,000 10,000 - 10,000 0.0% 10,000 - 0.0% Not Started
Misc. Distribution System Improvements 55,000 55,000 19,412 35,588 35.3% 55,000 19,412 35.3% Started On-going improvements
South Gov. Ave Water Main Upgrade 200,000 200,000 - 200,000 0.0% 200,000 - 0.0% Started In Office of Drinking Water review
Wellhead VFD Upgrades 126,000 126,000 - 126,000 0.0% 122,000 - 0.0% Started Going out to bid in November
Meter Reading Tech Upgrade 366,300 366,300 83,028 283,272 22.7% 366,300 83,028 22.7% Started On-going replacement
Inflow/Infiltration Removal 100,000 100,000 - 100,000 0.0% 100,000 - 0.0% Started In design
Scada System Tech Upgrade 74,000 74,000 - 74,000 0.0% 74,000 - 0.0% Started Equipment ordered
Lafferty Lane Package P/S Replacement 230,000 230,000 3,052 226,948 1.3% 230,000 3,052 1.3% Started In design with KSI
White Oak Farms PS VFD's 66,000 66,000 - 66,000 0.0% 66,000 - 0.0% Started Design spec's to purchasing
Dover East P/S & Force Main Replace 335,000 335,000 - 335,000 0.0% 335,000 - 0.0% On Hold May be dropped; no longer necessary.
Misc. Sewer System Improvements 30,000 30,000 - 30,000 0.0% 30,000 - 0.0% Started On-going improvements
South Governors Ave Sewer Main 300,000 300,000 825 299,175 0.3% 300,000 825 0.3% Started In DNREC review
US 13 East Sanitary Sewer Interceptor 85,000 85,000 2,389 82,611 2.8% 85,000 2,389 2.8% Started Working with Mall on easements.
Water Quality Improve FY 08 915,000 910,000 18,032 891,968 2.0% 905,200 18,032 2.0% Started Working on third contact chamber
Totals $ 3,272,000 $ 3,267,000 $ 129,616 $ 3,137,384 4.0% $ 3,258,200 $ 129,616 4.0%
- -
Grand Totals $ 3,942,000 $ 4,290,544 $ 397,750 $ 3,892,794 9.3% $ 3,340,500 $ 150,217 4.5%
Legend
M = Multi-year project - a project with a specific schedule to occur over multiple years.
R = Recurring project - a project that begins and ends each fiscal year and is rebudgeted to start over each fiscal year.
CIP Report - Oct. 2007 417
12/5/2007
Page 207
City of Dover
Electric Improvement & Extension Fund - Major CIP Projects
October 2007
TOTAL PROJECT - PAST, CURRENT & FUTURE BUDGETS CURRENT FISCAL YEAR
Original Revised Project Project Current Fiscal
Project Project To Date Budget % Budget Fiscal Yr. YTD % Budget
Type Description Budget Budget Expenses Balance Spent Budget Expenses Spent Status Comments
FY 2003
Material ordered; demoliton started;
M Mayfair 69kv/12kv SS Upgrade $ 555,000 $ 617,965 $ 562,178 $ 55,787 91.0% $ 65,000 $ 196,655 302.5% Started project end first quarter 08
Totals $ 555,000 $ 617,965 $ 562,178 $ 55,787 91.0% $ 65,000 $ 196,655 302.5%
FY 2005
All materials purchased; ongoing
M Radio Read Meter replacement Prog. $ 1,830,000 $ 1,830,000 $ 1,782,004 $ 47,996 97.4% $ 545,000 $ 498,342 91.4% Started installation.
Construction on-going; completion end of
Mayfair to Mid-City 69 kv 650,000 723,200 443,323 279,877 61.3% - - 0.0% Started fiscal year.
Totals $ 2,480,000 $ 2,553,200 $ 2,225,327 $ 327,873 87.2% $ 545,000 $ 498,342 91.4%
FY 2006
M 69 KV feeders 3 and 4 $ 11,060,000 $ 14,747,500 $ 707,794 $ 14,039,706 4.8% $ 9,077,500 $ 510,462 5.6% Started Material ordered; preparing labor spec's.
Governor's Avenue Rebuild 1,268,450 2,068,260 52,866 2,015,394 2.6% 2,068,260 52,866 2.6% Started Material being drawn by contractor
College Road Capacitor 155,000 119,995 5 119,990 0.0% - - 0.0% Dropped Changed to Distribution Capacitors
Replacement of 69 KV line breakers -
M North Street 150,000 230,000 188,003 41,997 81.7% - 39,343 0.0% Started 3 of 4 done
Totals $ 12,633,450 $ 17,165,755 $ 948,667 $ 16,217,088 5.5% $ 11,145,760 $ 602,670 5.4%
FY 2007
M Lebanon Transformer $ 620,000 $ 851,850 $ 217,170 $ 634,680 25.5% $ 637,950 $ 3,270 0.5% Started In design; secondary material ordered.
R Lighting Project & Rehab (Gov Ave) 50,000 50,000 6,361 43,639 12.7% - - 0.0% Done Lights done at Wesley
Blue Light Security System Call box 25,000 25,000 22,142 2,858 88.6% - 13,755 0.0% Started 2 of 3 installed
McKee Run Transformer 350,000 350,000 301,011 48,989 86.0% - 5,074 0.0% Done Completed
Bid awarded; may be longer delivery than
M College Road Substation 2,960,000 2,960,000 90,979 2,869,021 3.1% 2,435,000 26,149 0.0% Started planned.
M Transmission Relaying Upgrades Ph I 100,000 100,000 66,964 33,036 67.0% - 39,935 0.0% Sarted Installation started
Totals $ 4,105,000 $ 4,336,850 $ 704,628 $ 3,632,222 16.2% $ 3,072,950 $ 88,184 2.9%
FY 2008
Unit 3 Turb Bearing Fire Protect Deluge $ 50,000 $ 50,000 $ - $ 50,000 0.0% $ 50,000 $ - 0.0% Not Started
Tank Inspections SPCC/AST 300,000 300,000 117,124 182,876 39.0% 300,000 117,124 39.0% Started Inspection done; repairs planned.
VS COMS replacement 27,000 27,000 24,280 2,720 89.9% 27,000 24,280 89.9% Started Installation started
M Horsepond Transformer 1,020,000 1,020,000 - 1,020,000 0.0% 325,000 - 0.0% Started Material ordered
R Distribution Capacitors OH/UG 225,000 225,000 - 225,000 0.0% 225,000 - 0.0% Started Capacitors on order; design on-going.
M Transmission Relay Upgrade FY 08 520,000 520,000 207,444 312,556 39.9% 520,000 207,444 39.9% Started Installation started
R New Developments 1,015,000 1,015,000 173,746 841,254 17.1% 1,015,000 173,746 17.1% Started On-going
R Replacement of 69 KV line breakers 183,000 183,000 - 183,000 0.0% 183,000 - 0.0% Started Material in; waiting to schedule work.
Survey work complete; material to
R Lighting Project & Rehab 100,000 100,000 597 99,403 0.6% 100,000 597 0.6% Started Council.
M St Jones Substation Transformer 2,166,039 2,166,039 16,429 2,149,610 0.8% - 16,429 0.0% Started
Currently in Kent Acres; Woodmill
R Distribution Upgrades FY 08 300,000 300,000 221,400 78,600 73.8% 300,000 221,400 73.8% Started complete.
$ 5,906,039 $ 5,906,039 $ 761,020 $ 5,145,019 12.9% $ 3,045,000 $ 761,020 25.0%
Grand Totals $ 25,679,489 $ 30,579,809 $ 5,201,821 $ 25,377,988 17.0% $ 17,873,710 $ 2,146,871 12.0%
Legend
M = Multi-year project - a project with a specific schedule to occur over multiple years.
R = Recurring project - a project that begins and ends each fiscal year and is rebudgeted to start over each fiscal year.
\\Dover_1\public docs\Council Action Forms\2007\CIP Report - Oct. 2007 487
12/5/2007
Page 208
ACTION FORM
PROCEEDING: City Council AGENDA ITEM NO.: 12/10/2007
DEPARTMENT OF ORIGIN: Public Utilities – Electric Division DATE SUBMITTED: 11/29/2007
PREPARED BY: Ronald H. Lunt, Public Utilities Director
SUBJECT: Evaluation of Bids - Fiber Optic Splicing Contract
REFERENCE: N/A
RELATED PROJECT: N/A
APPROVALS: City Manager, Finance Director
EXHIBITS: N/A
EXPENDITURE REQUIRED: As Needed AMOUNT BUDGETED: N/A
FUNDING SOURCE (Dept./Page in CIP & Budget): Possibly both Electric Eng. and T&D Division
“Contractual Services” operation budgets such as 480-8200-562-30-31 (Electric T&D); 480-8300-563-30-31
(Electric Eng.); or Capital project funding if applicable.
TIMETABLE: Contract to be issued upon final approval.
RECOMMENDED ACTION: Staff recommends awarding a one year blanket Fiber Optic contract, with a
City option to extend it an additional two years (three years total), to Goldhorn Electrical Construction, Inc.
BACKGROUND AND ANALYSIS
The Public Utilities Department maintains blanket contracts with potential contractors to ensure that the bidding
rules are adhered to for any contractors that might be hired to perform work for the Utility Department. These
contracts are priced as a “time and material” contract and may exceed $25,000 annually. This bid is for fiber optic
splicing which includes splicing, terminating, and related equipment. Staff does not have the equipment to perform
the splicing and because of the limited amount of splicing required it is not feasible to purchase the equipment.
Bids were solicited and advertised according to City Policy by the City’s Contract and Procurement Manager under
Bid #08-0040DPU and bids were received from three potential vendors. One vendor submitted an unacceptable
bid form and was deemed nonresponsive. The two remaining vendors were evaluated assuming a two day splicing
job to determine the low bidder; the specifics of this analysis are below. The duration of the bid is a one (1) year
contract with the possibility of the City extending it for a second (2nd) and third (3rd) year.
Henkles & McCoy, Inc. Goldhorn Electrical Construction, Inc.
$per Hr $per Hr
Cable Splicer $62.07 $73.50
Splicing Van/Trailer $21.43 Included w/ Splicer
Splicing Equipment $16.78 Included w/ Splicer
OTDR $19.58 Included w/ Splicer
Power Meter $19.58 Included w/ Splicer
Total cost per hour $139.44 $73.50
Total project cost based on a 16 hour
project $2,231.04 $1,176.00
Page 209
ACTION FORM
PROCEEDING: City Council AGENDA ITEM NO.: 12/10/2007
DEPARTMENT OF ORIGIN: Public Utilities – Electric Eng. DATE SUBMITTED: 10/26/2007
PREPARED BY: Ron Lunt, Public Utilities Director
SUBJECT: Evaluation of Bids – Line Hardware - Feeders 3 & 4
REFERENCE: N/A
RELATED PROJECT: N/A
APPROVALS: City Manager, Finance Director
EXHIBITS: Bid Submission and Tracking Report
EXPENDITURE REQUIRED: $289,305.26 AMOUNT BUDGETED: $9,457,788
FUNDING SOURCE (Dept./Page in CIP & Budget): Public Utilities – Electric Engineering, 69 Kv Feeders
3 and 4, CIP page 227R, Account 487-8300-563-90-26, Project EE0601.
TIMETABLE: Materials to be ordered upon Council approval.
RECOMMENDED ACTION: Staff recommends awarding the bid to National Electrical Systems, Inc., for
the amount of $289,305.26.
BACKGROUND AND ANALYSIS
The materials to be ordered are non-stock transmission and distribution materials for Phase I of the project.
These materials will be installed on the overhead and underground line from Cartanza Substation to St. Jones
Substation.
Bids were advertised according to City Policy by the City’s Purchasing Agent under Bid # 08-0041DPU. The
City received two (2) bid responses; however, one bid was received after the 2:00 p.m. deadline and could not
be accepted. The one responsive bid was evaluated by staff and appeared to be fair and reasonable; therefore,
staff recommends that the bid be awarded to the sole bidder, National Electrical Systems, Inc.
Furthermore, there were a few minor changes to the line design after the material list was issued for bid. This
will result in an escalation of the quantities of a few of the bid items, which in compliance with the purchasing
policy, can be accomplished after bid award with the approval of the City Manager. This adjustment would be
approximately $7,500; this expense is not included in the bid award price.
Page 216
TRACKING REPORT
PROJECT: 69 FEEDERS 3 & 4
Account Number - 487-8300-563.90-26
Project Number - EE0601
Budgeted Amount for FY 07/08 $9,457,788
2008-2012 Capital Investment Plan Page 227R
Name of Action Form/
Date Approved Council/Committee Vendor Expenditure Amount
06/11/07 Approved by Council Authorization to Purchase Cartanza Right-of-Way - Includes $17,649
$17,649.28 for the easement and $32,350.72 for the woodland
clearance and all future spraying. Remainder of $32,350.72 will be
when the woodland area is cleared.
08/13/07 Approved by Council Eval.of Bid - 69KV Underground Cable - Purchased 3,732' of 69KV $240,950
underground cable and 2,940' of 5KV underground cable. Awarded to
HD Supply.
Engineering Service Fees Incurred To Date $245,040
10/22/07 Approved by Council Eval. of Bid - Tapered Steel Structures - To purchase poles and $1,078,747
caisson bases in order to construct the transmission lines for Feeders
3 & 4. Staffs estimated cost for this item was $1,051,000. Bid awared
to low bidder, Pelco Structual.
10/22/07 Approved by Council Eval. of Bid - Cartanza Relay Panels - To purchase (2) relay panels, $33,654
misc. connecting materials, and freight expense. Relay cables have
not yet been purchased which are estmated to be less than $10,000.
Staffs estimated cost for these items was $65,000. Bid awarded to
low bidder, Schweitzer Engineering Laboratories, Inc.
11/13/07 Approved by Council Eval. Of Bid - 795 ACSR - The purchase of 207,396' of aerial $310,679
conductors for Phase I (Cartanza Sub. To St. Jones Sub.) Staff
estimated the total cost of wire to be $607,000. An additional
$12,358 was incurred via a purchase order. Recommendation
is to award to low bidder, American Wire Group.
11/13/07 Approved by Council Eval. Of Bid - Laminated Wood Poles - Puchase thirty-three $260,297
(33) wooden poles (N. Little Creek Rd. to St. Jones Substation)
for Phase I. Staff estimated this cost at $272,000.
Recommendation is to award to low bidder, Laminated Wood
Systems.
11/13/07 Approved by Council Eval. Of Bid - Insulators - 126 Suspension Insulators and 528 $98,880
Horizontal Post Insulators for Phase I. Recommendation is to
award to low bidder, Paresuorces, Inc.
Pending Council Approval Eval. Of Bid - Substation Structures - Materials needed to $99,957
modify the substation; structural steel, switches, breaker,
buswork, and related ground materials.
Pending Council Approval Eval. Of Bid - Line Hardware - These are non-stock materials $289,305
for Phase I and will be installed on the overhead & underground
line from Cartanza Sub. to St. Jones Sub.
AMOUNT APPROVED FOR EXPENDITURE FOR 07/08 $2,675,159
Page 217
ACTION FORM
PROCEEDING: City Council AGENDA ITEM NO.: 12/10/2007
DEPARTMENT OF ORIGIN: Public Utilities – Electric Division DATE SUBMITTED: 11/30/2007
PREPARED BY: Ronald H. Lunt, Public Utilities Director
SUBJECT: Evaluation of Bid – Cartanza Substation Structures
REFERENCE: NA
RELATED PROJECT: 69 KV Feeders 3 & 4
APPROVALS: City Manager, Finance Director
EXHIBITS: Tracking Report
EXPENDITURE REQUIRED: $99,956.76 AMOUNT BUDGETED: $9,457,788
FUNDING SOURCE (Dept./Page in CIP & Budget): Public Utilities – Electric Engineering, 69 Kv Feeders
3 and 4, CIP page 227 R, Account 487-8300-563-90-26, Project EE0601
TIMETABLE: Material to be ordered upon Council approval.
RECOMMENDED ACTION: Staff recommends awarding the bid to the low bidder, HD Supply Utilities,
for the amount of $99,956.76.
BACKGROUND AND ANALYSIS
These materials were originally bid under Bid #08-0023DPU and approved by Council on 10-22-07; however,
prior to the bid award it was discovered that one bid submission originally declared nonresponsive did meet the
bid specifications and should have been evaluated. Due to an oversight it was not considered or evaluated. In
fairness to the bidders it was decided to reject all bids, which is allowed under the bid documents, and rebid the
materials.
The materials to be ordered are the structural steel, switches, breaker, buswork, and related grounding materials
needed to modify Cartanza Substation for the operation of Feeders 3 & 4. This equipment will be installed as
part of the 69 Kv Feeders 3 & 4 project.
Bids were advertised according to City Policy by the City’s Purchasing Agent under Bid # 08-0051DPU. The
City received three (3) bid responses that were evaluated by staff and Shaw Engineering.
Below is the summary of the three (3) bids.
Bidder Price
HD Supply Utilities $99,956.76
Associated Substation Engineering $102,750.00
V&S Clark Substations $110,185.00
Page 218
TRACKING REPORT
PROJECT: 69 FEEDERS 3 & 4
Account Number - 487-8300-563.90-26
Project Number - EE0601
Budgeted Amount for FY 07/08 $9,457,788
2008-2012 Capital Investment Plan Page 227R
Name of Action Form/
Date Approved Council/Committee Vendor Expenditure Amount
06/11/07 Approved by Council Authorization to Purchase Cartanza Right-of-Way - Includes $17,649
$17,649.28 for the easement and $32,350.72 for the woodland
clearance and all future spraying. Remainder of $32,350.72 will be
when the woodland area is cleared.
08/13/07 Approved by Council Eval.of Bid - 69KV Underground Cable - Purchased 3,732' of 69KV $240,950
underground cable and 2,940' of 5KV underground cable. Awarded to
HD Supply.
Engineering Service Fees Incurred To Date $245,040
10/22/07 Approved by Council Eval. of Bid - Tapered Steel Structures - To purchase poles and $1,078,747
caisson bases in order to construct the transmission lines for Feeders
3 & 4. Staffs estimated cost for this item was $1,051,000. Bid awared
to low bidder, Pelco Structual.
10/22/07 Approved by Council Eval. of Bid - Cartanza Relay Panels - To purchase (2) relay panels, $33,654
misc. connecting materials, and freight expense. Relay cables have
not yet been purchased which are estmated to be less than $10,000.
Staffs estimated cost for these items was $65,000. Bid awarded to
low bidder, Schweitzer Engineering Laboratories, Inc.
11/13/07 Approved by Council Eval. Of Bid - 795 ACSR - The purchase of 207,396' of aerial $310,679
conductors for Phase I (Cartanza Sub. To St. Jones Sub.) Staff
estimated the total cost of wire to be $607,000. An additional
$12,358 was incurred via a purchase order. Recommendation
is to award to low bidder, American Wire Group.
11/13/07 Approved by Council Eval. Of Bid - Laminated Wood Poles - Puchase thirty-three $260,297
(33) wooden poles (N. Little Creek Rd. to St. Jones Substation)
for Phase I. Staff estimated this cost at $272,000.
Recommendation is to award to low bidder, Laminated Wood
Systems.
11/13/07 Approved by Council Eval. Of Bid - Insulators - 126 Suspension Insulators and 528 $98,880
Horizontal Post Insulators for Phase I. Recommendation is to
award to low bidder, Paresuorces, Inc.
Pending Council Approval Eval. Of Bid - Substation Structures - Materials needed to $99,957
modify the substation; structural steel, switches, breaker,
buswork, and related ground materials.
Pending Council Approval Eval. Of Bid - Line Hardware - These are non-stock materials $289,305
for Phase I and will be installed on the overhead & underground
line from Cartanza Sub. to St. Jones Sub.
AMOUNT APPROVED FOR EXPENDITURE FOR 07/08 $2,675,159
Page 219
ACTION FORM
PROCEEDING: City Council AGENDA ITEM NO.: 12/10/2007
DEPARTMENT OF ORIGIN: Public Utilities – Electric T&D DATE SUBMITTED: 11/29/2007
PREPARED BY: Ronald H. Lunt, Public Utilities Director
SUBJECT: Request for Proposals - Flame Resistant Clothing Rental Contract
REFERENCE: N/A
RELATED PROJECT: N/A
APPROVALS: City Manager, Finance Director
EXHIBITS: N/A
EXPENDITURE REQUIRED: $18,465 AMOUNT BUDGETED: $34,658
FUNDING SOURCE: FY 08 Operation Budgets - Uniforms: (480-8200-562-20-29) (480-8300-563-20-29)
(480-8500-565-20-29)
TIMETABLE: Contract to be executed upon Council approval.
RECOMMENDED ACTION: Staff recommends awarding a 4 year contract with option to extend 2
additional years to Uni-First for $18.21 per eligible employee.
BACKGROUND AND ANALYSIS
The Electric Division operates and maintains the substations, transmission and distribution electrical system. In
doing such, management is responsible for the safety of the workers and is required to provide proper Personal
Protection Equipment (PPE). The APPA Safety Manual mandates that employers ensure that employees wear
clothing that does not increase the extent of injury during an electric arc or flash. The only way to comply with
this is to provide Fire Resistant (FR) clothing, which has been an industry standard for many years.
Additionally, the National Fire Protection Association has passed new regulations (NEC 70 E) that will result in
citations for companies that do not provide proper FR clothing.
The Request for Proposals for vendors that provide FR clothing was solicited and advertised according to City Policy by
the City’s Contract and Procurement Manager under Bid #08-0009DPU. Four vendors responded to this request; two
were either incomplete or in noncompliance to the required specifications or bid instructions and not
considered. An employee/management committee was formed and interviewed the two remaining companies.
Both were considered responsive and could provide quality, conforming products. They were asked to provide
their best and final offer. Staff recommends that the contract be awarded to Uni-First as they had the lowest
cost offer.
The vendor will supply 11 shirts and pants, 2 unlined jackets, 2 lined jackets and 2 pairs of bibs overalls and
cleaning service. All electric employees that could be exposed to an electrical arc will be required to wear these
uniforms. This includes the Line Crew, Meter Technicians, Meter Readers, and Substation Technicians which
will typically include 39 employees.
Vendor Unit Price/Weekly
Uni-First Corporation $18.21
Clean Rental Services’ $20.00
Page 220
FIRST READING
AN ORDINANCE AMENDING THE ZONING ORDINANCE AND ZONING MAP OF THE
CITY OF DOVER BY CHANGING THE ZONING DESIGNATION OF PROPERTY LOCATED
AT 988-990 FOREST STREET
WHEREAS, the City of Dover has enacted a zoning ordinance regulating the use of property within
the limits of the City of Dover; and
WHEREAS, it is deemed in the best interest of zoning and planning to change the permitted use of
property described below from C-3 (Service Commercial Zone) and CPO (Commercial Professional
Office Zone), subject to COZ-1 (Corridor Overlay Zone) to C-2A (Limited Central Commercial
Zone) subject to COZ-1 (Corridor Overlay Zone).
NOW, THEREFORE, BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF
DOVER, IN COUNCIL MET:
1. That from and after the passage and approval of this ordinance the Zoning Map and Zoning
Ordinance of the City of Dover have been amended by changing the zoning designation of
two (2) parcels consisting of 0.95 +/- acres from C-3 (Service Commercial Zone) to C-2A
(Limited Central Commercial Zone), subject to COZ-1 (Corridor Overlay Zone) and the
northern portion of two parcels (0.38 acres) from CPO (Commercial Professional Office)
subject to COZ-1 (Corridor Overlay Zone). The residual portion of two parcels will remain
zoned as CPO (Commercial Professional Office) and subject to COZ-1 (Corridor Overlay
Zone).
ADOPTED: *
S:\ClerksOffice\Rezonings\2007\Forest Street\Ordinance - 1st Reading.wpd
Page 221
City of Dover Application No.: Z-08-01
Department of Planning & Inspections
R-8
CPO
RGO
CARVE R ROAD
IO
IO
C-3 CPO
C-2A CPO
FOREST STR
SAU LSBURY ROA D
EET
HARTLY ROAD FORREST AVENUE
C-3 CPO
RG-
RG-1 1
RG- CPO
GIBBS DRIV
1 RG-1
Site RG-1
RG-
RG-1
BERTR AND DRIVE
CPO 1
RG-1
E
ET
SC-2 LINCOLN STRE
R-8
RG-1 R-
CPO
RE ECE STREET
8
R-8
RG-1 RG- RG-
1 1
PAUL STREET
JAWD DRIVE
RG-1
RG-1
RG-1
ET
T RE
RG-
IRM A S
1
HAYE S DRIV E
RG-1
IPM
IPM
RG-
IPM 1
Plan Title: Lands of Cypress Development Co, LLC
Location: Southeast corner of Forest Street and Saulsbury Rd.
Plan Type: Rezoning
Legend
Current Zoning: C-3 and CPO
Proposed Zoning: C-2A Dover Parcels
Owner: Cypress Development Co, LLC Zoning
Date: 12-6-07 Corridor Overlay Zone
« 0 200 400 800 Feet