Página 1
REGULAR CITY COUNCIL MEETING
The Regular City Council Meeting was held on October 09, 2023, at 6:30 p.m., with Council
President Hare presiding. Council members present were Mr. Anderson, Mr. Boggerty, Mr. Neil,
Dr. Pillsbury, Ms. Arndt, Mr. Rocha, Mr. Sudler (via Webex), and Mr. Lewis (via Webex).
Staff members present were Chief Johnson, Ms. Peddicord, Mr. Hugg, Ms. Gray,
Mr. Rodriguez, and Ms. Bennett. Mayor Christiansen was also present.
OPEN FORUM
The Open Forum was held at 6:15 p.m., prior to the commencement of the Official Council
Meeting. Council President Hare declared the Open Forum in session and reminded those present
that Council was not in official session and could not take formal action.
EShed Alston, 406 Arnold Court, explained that his roots started at Alston’s Branch, Delaware
in the year 1631, according to the Delaware Public Archives. Mr. Alston stated that he wanted
to present his credentials in terms of the resurrection of the Human Relations Commission.
Mr. Alston wanted to make that clear that he would like to be considered for anything on the
Dover Human Relations Commission.
Reverend James Hill, 102 Meeting House Lane, explained that there was a high-speed police
chase in Bicentennial Village that ended in his yard causing $2,000 worth of damage. Mr. Hill
explained that he spoke to Lt. Miller and was told he would pay for it. Mr. Hill further explained
that the police denied the incident happened until he met with the police chief and the mayor
with a video that he received from a neighbor. He was then told to go home, and an officer
would come to take a report. He explained that two weeks had elapsed, and one day while he
was in the shower, his 11-year-old nephew was at his house and explained that there was a police
officer walking around his yard. Mr. Hill went to the police department to speak to Lt. Miller
and was told he was going to try and fix the yard. Mr. Hill explained that he wanted it
professionally done by a landscaper. He was told to bring in the bill, and then when he attempted
to submit the bill, it was denied. Mr. Hill stated that he was not permitted to speak with Mayor
Christiansen. He then received a letter that stated that he should have been satisfied with the
police offering to seed his lawn. He further explained that the letter explained that the city’s
insurance company also denied his claim. Mr. Hill stated that he is going to get a petition signed
to have the mayor, the police chief, and the head of council removed immediately.
INVOCATION
The invocation was given by Elder Ellis B. Louden.
PLEDGE OF ALLEGIANCE
The Pledge of Allegiance was led by Council President Hare
ADOPTION OF AGENDA
Mr. Neil moved for adoption of the agenda, seconded by Dr. Pillsbury, and unanimously
carried.
ADOPTION OF CONSENT AGENDA
All Consent Agenda items are considered routine and non-controversial 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
Página 2
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 2
Consent Agenda and considered a separate item.
Mr. Neil moved for adoption of the consent agenda, seconded by Dr. Pillsbury, and carried
out by a unanimous roll call vote.
PROCLAMATION – INDIGENOUS PEOPLE’S DAY
The City Clerk read the following Proclamation into the record:
WHEREAS, The Lenni-Lenape Native Americans originally lived in a huge territory that
included what is now New Jersey, Pennsylvania, New York, and Delaware. The Lenni-Lenape,
whose name Lenni means “Original”, and Lenape meaning “People” are indigenous to the
Delaware Valley that includes the City of Dover; and
WHEREAS, before the first cobblestone was laid by European colonists, the lands on Delmarva
that would become Kent County were occupied by Native Americans, particularly the Lenni-
Lenape. The Lenni-Lenape Tribe was the first to encounter the Europeans (Dutch, English, and
Swedish) in 1524. The English settlers gave them the name Delaware Indians because they lived
along the Delaware River, and the river in turn, was named after the governor of the Jamestown
colony, Lord de la Warr; and
WHEREAS, the peace-loving Lenni-Lenape were called the “grandfathers” or “ancient ones”
by many other tribes and were considered to be among the most ancient of the Northeastern
Nations. They were known as warriors and diplomats, often keeping peace and mediating
disputes between the neighboring Native Nations, and were admired by European colonists for
their hospitality and mediation skills; and
WHEREAS, in celebrating the traditions, cultures, and accomplishments of the Lenni-Lenape
Tribe, we also acknowledge our city’s history of colonialism that has inflicted discrimination,
deprivation, and genocide upon indigenous people.
NOW, THEREFORE, I, ROBIN R. CHRISTIANSEN, MAYOR OF THE CITY OF
DOVER, DELAWARE, do hereby proclaim October 9, 2023, as Indigenous Peoples’ Day in
the City of Dover and for all citizens to join in celebrating Indigenous Peoples’ Day and continue
to promote the rich heritage and history of the First People of the First State.
On behalf of the Mayor and Council, Mayor Christiansen presented the proclamation to
Ms. Theo Braunskill and members of the Lenni Lenape Tribe of Delaware.
CERTIFICATE OF RECOGNITION – LOLITA LOPEZ – WESTSIDE FAMILY
HEALTHCARE
The City Clerk read the following Certificate of Recognition for Lolita Lopez into the record:
CERTIFICATE OF RECOGNITION
Presented to
Lolita Lopez
It is with sincere appreciation and celebration that we honor your retirement from Westside
Family Healthcare. The city appreciates your 33 years of dedicated service and devotion to
providing affordable healthcare to our citizens. May you continue to serve others with
Página 3
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 3
compassion even in retirement.
The City of Dover extends its sincere congratulations on this special milestone and wishes you
all the best in all your future endeavors as you enjoy your retirement years.
October 9, 2023
On behalf of the Mayor and Council, Mayor Christiansen presented the certificate to Mr. Chris
Fraser, Westside Family Healthcare’s new CEO, and Ms. Heather Patosky Gill, who accepted the
certificate on behalf of Ms. Lopez.
PROPOSED RESOLUTION NO. 2023-15 – STATE OF DELAWARE, COUNTY AND
MUNICIPAL POLICE AND FIREFIGHTER’S PENSION PLAN
Chief David Carey, Dover Fire Department, explained that during the budget process, the fire
department requested a fire service administrator at the fire department. Chief Carey explained
that this will allow the fire department to include future employees who have firefighting duties
and the ability to have the 20-year state municipal firefighter and police pension plan, which is
offered throughout the state of Delaware to other fire companies.
By motion of Mr. Anderson, seconded by Mr. Boggerty, Council, by a unanimous roll call
vote, adopted Resolution No. 2023-15, as follows:
A RESOLUTION TO PERMIT THE CITY OF DOVER TO ENTER INTO A CONTRACT WITH
THE STATE BOARD OF PENSION TRUSTEES TO ALLOW THE CITY TO PARTICIPATE
IN THE STATE OF DELAWARE COUNTY AND MUNICIPAL POLICE AND
FIREFIGHTERS’ PENSION PLAN
WHEREAS, the City of Dover wishes to provide its employees with a pension benefit through the
Delaware Public Employee’s Retirement System; and
WHEREAS, the General Assembly of the State of Delaware has passed Legislation providing for a
uniform Pension Plan for Counties and Municipalities in the State of Delaware which legislation has been
designated in the Delaware County and Municipal Police/Firefighter Pension Plan 11 Del. C. § 8805);
NOW, THEREFORE, BE IT RESOLVED BY the Mayor and Council of the City of Dover, Delaware,
the governing body of City of Dover, as follows:
1. That the Council hereby elects to participate in the County and Municipal Police and Firefighters’
Pension Plan on or after October 09, 2023, if approved by the Board of Pension Trustees of said
Plan; which said election shall cover all certified active employees;
That the City Manager is hereby directed to forward this Resolution to the State of Delaware, Board
of Pension Trustees and do other things necessary to implement said election. The City Manager is also
authorized to take necessary action to execute such documents that may be required to terminate, transfer,
or assign the prior pension or retirement plans.
ADOPTED: OCTOBER 09, 2023
Página 4
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 4
ADOPTION OF MINUTES - REGULAR COUNCIL MEETING OF SEPTEMBER 25,
2023
The Minutes of the Regular Council Meeting of September 25, 2023, was unanimously
approved by motion of Mr. Neil, seconded by Dr. Pillsbury, and bore the written approval
of Mayor Christiansen.
COUNCIL COMMITTEE OF THE WHOLE REPORT –
SEPTEMBER 26, 2023
The Council Committee of the Whole met on September 26, 2023, at 6:30 p.m.
with Council President Hare presiding. Members of Council present were Mr.
Anderson, Ms. Arndt, Mr. Boggerty, Mr. Lewis, Mr. Neil, Dr. Pillsbury, Mr.
Rocha, and Mr. Sudler (left at 7:58 p.m.). Mayor Christiansen was also present.
Civilian members present for their committee meetings were Mr. Iriowen, and
Mr. Pugh (Utility), Mr. Shevock (via WebEx), Ms. Smith (via WebEx)
(Legislative, Finance, and Administration).
ADOPTION OF AGENDA
Mr. Neil moved for adoption of the agenda, seconded by Mr. Sudler and
unanimously carried.
UTILITY COMMITTEE
The Utility Committee met with Chairman Rocha presiding.
Adoption of Agenda
Mr. Sudler moved for adoption of the agenda, seconded by Mr. Neil and
unanimously carried.
Customer Advance Agreement for Supply of Natural Gas Services at
Garrison Oak Business Park (David S. Hugg III, City Manager)
Mr. David S. Hugg III, City Manager, reviewed the background and analysis of
the Customer Advance Agreement for Supply of Natural Gas services at Garrison
Oak Business Park.
Staff recommended authorizing the City Manager to complete negotiations and
execute the Customer Advance Agreement to facilitate the timely installation of
gas services throughout the park.
Responding to Mr. Sudler, Mr. Hugg stated that the wholesale market for natural
gas has stabilized, and the numbers presented are based on Chesapeake’s current
costs. The project is estimated to be done in ninety days.
Responding to Mr. Neil, Mr. Hugg stated that by the end of the year, only two
lots should be available.
Responding to Mr. Iriowen, Mr. Hugg stated that the city-owned ten lots in the
Garrison Oak Business Park. Three of the lots were sold and settled, and the city
has received the funds for them. They are a bakery, a cold storage facility, and a
recycling facility. The other lots, except four and nine, are still open for sale.
Página 5
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 5
With the proposed agreement, Chesapeake will build the natural gas system
rather than wait for the lots to be developed, and as customers hook up to the
system, the city will get a refund based on their usage.
Mr. Neil moved to recommend approval of the staff’s recommendation. The
motion was seconded by Mr. Boggerty and unanimously carried.
By consent agenda, Mr. Neil moved to recommend approval of staff’s recommendation to
authorize the City Manager to complete negotiations and execute the customer advance
agreement to facilitate the timely installation of gas services throughout the park, seconded
by Dr. Pillsbury, and carried by a unanimous roll call vote.
Mr. Rocha moved for adjournment of the Utility Committee meeting,
hearing no objections the meeting adjourned at 6:39 p.m.
LEGISLATIVE, FINANCE, AND ADMINISTRATION COMMITTEE
The Legislative, Finance, and Administration Committee met with Chairman
Anderson presiding.
Adoption of Agenda
Mr. Neil moved for adoption of the agenda, seconded by Dr. Pillsbury and
unanimously carried.
Disposal of Fifteen Excess Properties (David S. Hugg III, City Manager)
Mr. David S. Hugg, III, City Manager, reviewed the background and analysis
regarding the Disposal of Fifteen Excess Properties.
Staff recommended approval of the disposition of the properties as outlined.
Responding to Ms. Arndt, Mr. Hugg stated that all of the properties have gone
through the various departments to make sure that there are no easements, or that
the city has not acquired the property for some special reason. Mr. Hugg stated
that he would confirm any restrictions before bringing the final packet back to
council.
Responding to Ms. Arndt, Mr. Hugg stated that his recommendation would be to
put the properties out at fair market value and council set a minimum price.
Ms. Arndt stated that for a property that could be developed, she would
recommend that it be offered at fair market value for a better return for the city.
Responding to Mr. Sudler, Mr. Hugg stated that many of the properties were
obtained through a monition sale or sheriff’s sale, which transfers a fee simple
deed, and the city does not go back and do a deed search. Also, the city is
certifying that they can deliver a fee simple title, but the burden is on the buyer
to satisfy a deed search if they wish to.
Responding to Mr. Sudler, Mr. Hugg stated that he has spoken with a few folks
associated with Code Purple and other organizations, and anyone who has an
interest in any of the properties can contact him for more information. Mr. Hugg
Página 6
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 6
explained city council has the authority to gift the properties since they are city
assets and if council made a motion, he could honor that, otherwise, they can bid
in the open market.
Responding to Mr. Shevock, Mr. Hugg stated that the only person who could
gain access to the landlocked properties would be the person who acquired the
property. Mr. Hugg also stated that the property on College Road is surplus that
was acquired as part of a utility easement and there is no right of way.
Ceci Hoffman, 101 S. New Street, Dover, stated that she was doing research for
the Pastor of Holy Trinity Church, and they would like to obtain property behind
and on the side of the church. Ms. Hoffman stated that they could use the property
to build a fence because they had the utilities on the side of the building
destroyed.
Pastor Sheila Lomax, 101 S. New Street, Dover, stated that she is a new Pastor
at Holy Trinity Church and the church used to own the property beside them but
somehow, they lost it. Pastor Lomax asked since they are a nonprofit if there was
a way that the city could help them obtain that property. Pastor Lomax also stated
that they would like to do an outreach program for the homeless and the kids in
the area.
Mr. Boggerty stated that he had reached out to a pastor from the church several
months earlier and was never able to get in contact with them. Mr. Boggerty
stated that he wants to help but that no action has been taken by the church, and
it continues to be a blighted area of the city. Mr. Boggerty stated that he would
like to see the church address the present issues and explained that there are
funding opportunities as a nonprofit that are available to help them. Mr. Boggerty
stated he is willing to help them in any way that they see fit.
Pastor Leroy Bradshaw, 101 S. New Street, Dover, stated that they are trying to
build a relationship with the people and build up the community. Pastor
Bradshaw asked that council reconsider their decision as they are trying to help
people physically and spiritually.
Mr. Sudler expressed his support for the Holy Trinity Church representatives and
stated that he is available to assist them in any way he can. Mr. Sudler also stated
that they must put forth the necessary steps to do their part so that he can advocate
for them.
Michael Pugh, 31 Ann Avenue, Dover, stated that he would like the opportunity
to bid on some of the properties, and he believes that the community should be
allowed to bid on them as well.
Sue Harris, 241 Pine Street, Dover, stated that Code Purple is interested in the
properties and will be reaching out to see if any of them fit their mission.
Ms. Harris also stated that as the director of The People’s Community Center at
People’s Church, they need other facilities to help the homeless. Ms. Harris
stated that they are the only church that provides hot meals, a clothing closet, and
a food pantry. Ms. Harris also stated that they need facilities to provide housing
solutions so that the cycle can be broken.
Página 7
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 7
Mr. Hugg stated that he would like to recommend that council invite nonprofits
to officially request any properties they might be interested in.
Mr. Neil moved to refer the Disposal of Fifteen Excess Properties back to
staff to include that staff recommendations include inviting nonprofits to
express interest in any properties that are going to be disposed of. The
motion was seconded by Mr. Sudler and unanimously carried.
By consent agenda, Mr. Neil moved to refer the Disposal of Fifteen Excess Properties back
to staff to include that staff recommendations include inviting nonprofits to express
interest in any properties that are going to be disposed of, seconded by Dr. Pillsbury, and
carried by a unanimous roll call vote.
FY23 Edward Byrne Justice Assistance Grant Program – Joint Grant with
Smyrna Police Department and Kent County (Thomas Johnson, Dover
Police Chief)
Mr. Thomas Johnson, Dover Police Chief, reviewed the background and analysis
regarding the FY23 Edward Byrne Justice Assistance Grant Program.
Staff recommended approval of the grant application.
Mr. Sudler moved to recommend approval of the staff’s recommendation.
The motion was seconded by Mr. Hare and unanimously carried.
By consent agenda, Mr. Neil moved to recommend approval of the grant application as
recommended by staff, seconded by Dr. Pillsbury, and carried by a unanimous roll call
vote.
Discussion and Next Steps of Delaware House Bill 2 – Delaware Marijuana
Control Act (David S. Hugg III, City Manager, and Mary Ellen Gray,
Planning and Community Development Director)
Mr. David S. Hugg, III, City Manager, and Ms. Mary Ellen Gray, Planning and
Community Development Director, reviewed the background and analysis
regarding the Delaware House Bill 2 – Delaware Marijuana Control Act.
Committee Action Not Required.
Responding to Mr. Lewis, Ms. Gray stated that there is only one medical
dispensary, and that is Best Buds on Jefferic Boulevard.
Responding to Mr. Lewis, Ms. Gray stated that the medical marijuana facilities
are regulated under a separate act and regulations that went into effect in 2001.
She stated that it is her understanding that the bill states that a medical marijuana
facility can apply for a retail license however, they would then have to comply
with both sets of regulations.
Responding to Mr. Sudler, Ms. Gray stated that in her conversations with other
municipalities, there is a general consensus that they are going out of the state to
conduct research on what other municipalities have done in regard to the
Página 8
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 8
Marijuana Control Act. The Marijuana Control Act has a fifteen percent tax that
goes straight to the state, and the city has the ability to add an additional tax. The
city can add an additional tax, much like the lodging tax, which would be her
recommendation. Ms. Gray also stated that the only restrictions that she has seen
so far are similar to those of adult entertainment. No facilities can be within a
certain number of feet of schools or churches, and the Control Act prohibits hours
during certain holidays.
Responding to Mr. Neil, Chief Johnson stated that typical things that law
enforcement has seen as a consequence of the industry is an uptick in traffic
injuries and fatalities related to intoxication. Any DUI association can show
research about how alcohol and marijuana, when used at the same time, can act
like an accelerant for one another and it is showing up in crash statistics after
legalization. Chief Johnson stated that the second thing seen is burglaries of the
marijuana businesses by the illegal trade to get the same product offered for sale
legally. Chief Johnson also stated that groups that import marijuana to an area
will adjust their prices to be competitive against the lawful market.
Ms. Smith stated that she feels the city must be responsible and make marijuana
less accessible as it may lead to addiction and mental health problems. Ms. Smith
stated that she agrees with Councilman Sudler and that there is a need for some
statistical data to support the pros and cons of regulations.
Responding to Mr. Boggerty, Ms. Gray stated that the state has not come up with
their regulations and there may be some security measures that they will require,
however, the city could require additional security measures as a condition.
Mr. Sudler stated that he is in support of the retail dispensary because it would
limit the use of marijuana, which then runs the risk of it being laced with fentanyl.
Ms. Arndt asked Ms. Gray to please provide council with background
information on what zones in the zoning code might be appropriate for the four
types; growing, processing, testing, and selling, as well as a list of what
conditions council may want to consider imposing on those uses.
Dina Vendetti, CDCC President, 435 North Dupont Highway, read a letter of
support for the ban of all recreational marijuana establishments (Attachment #1).
Responding to Mr. Sudler, Ms. Vendetti stated that she agrees with him and that
the decisions need to be data-driven, and things are very much in line with what
the chief mentioned. Ms. Vendetti also stated that there are more conversations
that need to happen, and there is research that needs to be done.
Responding to Mr. Boggerty, Ms. Vendetti stated that their prohibition is not for
the use of recreational marijuana, it is for the manufacturing and sale.
Ms. Vendetti also stated that the beach towns recognized that there was a
potential for revenue, however, they asked themselves at what cost.
Zoe Patchell, 218 N. State Street, Dover, stated that she is in attendance as a
Dover resident, and would like council to oppose the ban on legal cannabis
Página 9
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 9
businesses within city limits. Ms. Patchell asked that council enact responsible
and reasonable zoning ordinances as education and regulation is the best
approach to the issue of regulating cannabis. Ms. Patchell explained that allowing
cannabis business in Dover will help keep Dover competitive and create
economic development for the city. Ms. Patchell stated that allowing the
businesses will create well-paying employment opportunities, decrease the
unemployment rate, which is higher in Dover than the rest of the state, and
promote public safety. Ms. Patchell explained that research does show the areas
surrounding cannabis businesses are safer on average due to the businesses
employing a higher degree of security and surveillance. Ms. Patchell stated that
a Rutgers University study shows that there is an average of 1.6% home price
increase in municipalities that have allowed cannabis-related businesses.
Nicole Chick, Puffster, 115 W. Loockerman Street, Dover, expressed her
opposition to the ban of all recreational marijuana establishments within the city.
Ms. Chick stated that marijuana is an all-natural medicine and plant that should
be available to everyone. Ms. Chick expressed that small businesses like Puffster
would benefit from becoming retail marijuana stores.
Lizzie Golob, 20476 Asheville Drive, Millsboro, expressed her opposition to the
ban of all recreational marijuana establishments within the city. Ms. Golob stated
that she was prescribed multiple opiate medications for chronic pain after a car
accident, and because of the cannabis plant, she has now been opiate-free for
seven years. Ms. Golob stated that cannabis has helped her with things such as
fibromyalgia, PTSD, and anxiety. Ms. Golob expressed that the human body has
an endocannabinoid system, and when cannabis is consumed, it helps regulate
several functions of the body.
Amber Ember, Puffster, 115 W. Loockerman Street, Dover, expressed her
opposition to the ban of all recreational marijuana establishments within the city.
Ms. Ember stated that Delaware House Bill 2 allows only thirty licenses to be
awarded statewide, and approximately ten per county. Ms. Ember stated that the
application process is very strict, requires a down payment, and that there can
only be one recreational store allowed within one mile of each other. Ms. Ember
stated that they will be using a competitive scoring process ranking applicants’
safety, security, expertise, and work environment, and revoking any licenses
from stores that are not meeting the standards. Ms. Ember stated that Puffster’s
is a clean store with friendly associates who support local artists in Dover.
Ms. Ember also stated that Puffster’s pays to test their hemp products to ensure
customers are receiving a safe and quality product and that they would like the
opportunity to become a recreational dispensary.
Vonderlear Smack, ACLU Campaign Manager, 1001 Whiteoak Road, Dover,
read a letter of opposition to the ban of all recreational marijuana establishments
(Attachment #2). Ms. Smack also briefed council on the ACLU’s 2018 research
report entitled “The Tale of Two Countries: Racially Targeted Arrests in the Era
of Marijuana Reform” (Attachment #3).
Jared Stalnaker, Wyoming, expressed his opposition to the ban of all recreational
marijuana establishments within the city. Mr. Stalnaker stated that a large scope
Página 10
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 10
of Dover’s economic business comes from the Dover NASCAR races and Firefly
Festival, and they do not bring in the revenue that they used to. Mr. Stalnaker
stated that the Dover economy should not be dependent on outside businesses,
and Dover needs economic independence and that this would be a step forward
in that direction.
Benita Rufus Gassi, 208 E. Sewell Street, Felton, expressed her opposition to the
ban of all recreational marijuana establishments within the city. Ms. Gassi stated
that cannabis helps people like herself handle adversity and anxiety and she
hopes council votes to allow the establishments.
Tom Donovan, 337 N. Bradford Street, Dover, expressed his opposition to the
ban of all recreational marijuana establishments within the city. Mr. Donovan
stated that he is a Delaware attorney as well as a founding member of
DelawareCAN. Mr. Donovan stated that it is important that Dover has the
conversation to consider good regulations and a good plan moving forward.
Mr. Donovan expressed how important it is that adults are allowed to make
responsible decisions. Mr. Donovan also stated that council needs to provide the
regulations that provide business to the community and move forward and show
everyone else how to do it.
Heather Campbell expressed her opposition to the ban of all recreational
marijuana establishments within the city. Ms. Campbell stated that fentanyl is a
synthetic opioid that is similar to morphine, but much stronger and more potent.
Fentanyl is approved for medical use as a painkiller but is also obtained illegally
and sold as a street drug. Ms. Campbell stated that fentanyl-laced marijuana is a
growing danger as it is untraceable. Ms. Campbell expressed that the number of
fentanyl overdoses will continue to climb without recreational marijuana stores.
Jene Duffy, 126 Starlight Drive, Milton, expressed her opposition to the ban of
all recreational marijuana establishments within the city. Ms. Duffy stated that
she is a cannabis nurse and consultant and that she educates clients on the
benefits, use, and storage of cannabis. Ms. Duffy stated that many of her clients
have expressed the benefits of cannabis usage, however, it is very expensive.
Ms. Duffy stated that they should be able to obtain safe cannabis legally and the
more available it is, the price will be driven down, and more jobs can be created.
Adam Windett, 218 N. State Street, Dover, expressed his opposition to the ban
of all recreational marijuana establishments within the city. Mr. Windett stated
he has extensive knowledge of illicit drug markets due to his role as a criminal
defense attorney. Mr. Windett expressed that without a doubt cannabis
cultivation, production, and sales will occur in every town in Delaware when the
markets open next November. Mr. Windett stated that localities that choose to
regulate the marketplace will allow the transactions to take place in a safe market,
and products will be tested to ensure that they are safe for consumption and free
from contaminants. Laws will prevent sales to minors, market disputes will be
decided in courts of law, and business owners will create good-paying jobs and
contribute to local and state taxes. Mr. Windett stated that localities that choose
to ban the industry will still have the transactions occur as they are today, in
neighborhoods, on street corners, with no safeguards to protect consumers, no ID
Página 11
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 11
checks to prevent sales to minors, with untested and unregulated products, with
the proceeds of sales flowing into some gangs and criminal organizations.
Mr. Windett stated that Denver is a good example of an industry that has
flourished from dispensaries.
Zach Hosm expressed his opposition to the ban of all recreational marijuana
establishments within the city. Mr. Hosm stated that alcohol is a far more
addictive drug than marijuana and has greatly affected his family. Mr. Hosm
stated that no matter how much marijuana someone smokes there have been no
reports of a fatal overdose, unlike alcohol.
Adam Rinaldi, 128 Carnation Drive, Magnolia, expressed his opposition to the
ban of all recreational marijuana establishments within the city. Mr. Rinaldi
stated that the ban will not solve the issues that people believe it will.
Ruth Bertrand, 99 Central Church Road, Dover, expressed her opposition to the
ban of all recreational marijuana establishments within the city.
Crystal Hamilton, Felton, expressed her opposition to the ban of all recreational
marijuana establishments within the city. Ms. Hamilton stated that she is a
veteran who has sustained multiple head injuries and suffers from PTSD.
Ms. Hamilton expressed how the use of marijuana has greatly impacted her life.
Ms. Hamilton stated that many of the migraine medications prescribed by
Veteran Affairs make you physically sick, you lose interest in eating, and can
even suffer from suicidal ideation.
Layla Fogerty expressed her opposition to the ban of all recreational marijuana
establishments within the city. Ms. Fogerty stated that she suffers from chronic
gastritis and anxiety. Ms. Fogerty stated that her chronic gastritis does not meet
the requirements for a medical marijuana card, and it is very expensive to keep
the medical cards up to date. Ms. Fogerty asked council to keep her and chronic
pain sufferers in mind when making their decisions as she does not want to
purchase unsafe cannabis.
Caryn Rodriguez expressed her opposition to the ban of all recreational
marijuana establishments within the city.
Assistant City Clerk Rivera read Attachment #4 – Ellen Richardson – Email of
Opposition.
Makayla expressed her opposition to the ban of all recreational marijuana
establishments within the city. Makayla stated that banning these establishments
would cause a loss of revenue. Makayla stated that Dover should not consider
the ban on these establishments but rather show support so that other cities will
follow the lead and not consider senseless bans themselves.
Mr. Anderson moved for adjournment of the Legislative, Finance, and
Administration Committee meeting, hearing no objections the meeting
adjourned at 9:03 p.m.
Página 12
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 12
Mr. Hare moved for adjournment of the Council Committee of the Whole
meeting, hearing no objection, the meeting adjourned at 9:03 p.m.
By consent agenda, Mr. Neil moved for acceptance of the Council Committee of the Whole
Report, seconded by Dr. Pillsbury, and carried by a unanimous roll call vote.
MONTHLY REPORTS – AUGUST 2023
By motion of Mr. Neil, seconded by Dr. Pillsbury, the following monthly reports
were accepted by consent agenda:
City Assessor’s Report
City Council’s Community Enhancement Fund Report
City Manager’s Report
City Planner’s Report
Controller/Treasurer’s Budget Report
Fire Chief’s Report
Police Chief’s Report
APPOINTMENTS/REAPPOINTMENTS RECOMMENDED BY MAYOR
CHRISTIANSEN
By consent agenda, Mr. Neil moved for approval of the following appointments, seconded
by Dr. Pillsbury, and carried by unanimous roll call vote.
Board of Adjustment – Clarence Cobaugh Wagner, II – Three-Year Term to Expire July
2026
HOLIDAY SCHEDULE DISCUSSION
Council President Hare asked that members of council think about the scheduling of council
meetings and the upcoming holiday season. Mr. Hare asked that members be prepared to discuss
whether they would like to cancel meetings that are close to the Thanksgiving and Christmas
holidays.
RECONSIDERATION-VIOLATIONS OF DANGEROUS BUILDING ORDINANCE –
B. PROPERTY LOCATED AT 207 NORTH WEST STREET
Councilman Anderson explained that the owner of the property located at 207 North West Street
claims she experienced technical difficulties when attempting to attend the meeting last week,
but that was not the sole basis for bringing this back for reconsideration. Mr. Anderson further
explained that he wanted to make sure that the motion that was made regarding 207 North West
Street was consistent with the other motions to say repair or demolish and still use the same
timeframe. Mr. Anderson stated that if there is no good faith effort for continuous repair, just like
the others, then it will continue toward demolition. Mr. Anderson explained that it would make
the case bulletproof in case there is ever any action. Mr. Anderson stated that this action negates
the issue of technical difficulties that may or may not have occurred.
Mr. Anderson moved to reconsider the action taken on October 3, 2023, of the property at
207 North West Street, seconded by Mr. Sudler, and carried by a unanimous roll call vote.
Mr. Anderson moved to adopt the staff recommendation with the additional language of a
good faith effort to repair or demolish by November 2, 2023, seconded by Mr. Rocha and
carried by a unanimous roll call vote.
Página 13
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 13
FIRST READING - PROPOSED ORDINANCE #2023-10
Council President Hare reminded the public that copies of the proposed ordinance were available
on the City's website at www.cityofdover.com under "Government," or by contacting the City
Clerk's Office at 302-736-7008 or cityclerk@dover.de.us. Final action by Council on the
proposed ordinance will take place during the Council Meeting of October 23, 2023.
In accordance with Section 1-9 of the Dover Code, Council acknowledged the First Reading of
the proposed Ordinance as read by the City Clerk, by title only, as follows:
ORDINANCE #2023-10 – Amending Chapter 114-Vegetation, Article II - Weeds
FINAL READING - PROPOSED ORDINANCE #2023-09
The First Reading of the Proposed Ordinance #2023-09 was accomplished during the Council
Meeting of September 25, 2023. Council President Hare reminded members of the public that
copies of the proposed ordinance were available at the entrance of the Council Chambers or on the
City’s website at www.cityofdover.com under “Government.”
Mr. Neil moved that the Final Reading of the proposed ordinance be acknowledged by title
only, seconded by Mr. Anderson, and unanimously carried. (The First Reading of the proposed
ordinance was accomplished during the Council Meeting of September 25, 2023.)
By motion of Mr. Boggerty, seconded by Mr. Neil, Council, by a unanimous roll call vote,
adopted Ordinance #2023-09 (Exhibit #1).
CITY MANAGER'S ANNOUNCEMENTS
City Manager David S. Hugg, III had no announcements.
MAYOR’S ANNOUNCEMENTS
Mayor Christiansen thanked the Destination Downtown Dover (DDD) for sponsoring the
OktDoverFest and having a great event that showcased downtown. Mayor Christiansen stated that
it gets bigger and better each year. Mayor Christiansen also stated that the Faith and Blue Event
was held in the city, and it was terrific. Mayor Christiansen reminded everyone that Delaware State
University Homecoming is being held on October 21, 2023, with daylong festivities that will kick
off with a 9:00 a.m. parade downtown to celebrate the hometown university.
COUNCIL MEMBERS' ANNOUNCEMENTS
Mr. Boggerty announced that he secured a spot in the Delaware State University Homecoming
parade if any members of council are interested in walking with him.
Mr. Rocha thanked the Parks and Recreation Director Eaton and his colleagues, specifically
Councilman Boggerty and Ms. Vonderlear Smack, who helped put on the 50th Anniversary of Hip
Hop together. Mr. Rocha explained that he has been receiving positive feedback that it was a
success and something to be proud of, and it could not have been done without the city employees.
Mr. Rocha thanked everyone who helped out along the way.
ADJOURNMENT
Mr. Hare moved for adjournment of the Regular Council meeting, hearing no objection,
the meeting adjourned at 7:02 p.m.
Página 14
CITY COUNCIL MEETING OF OCTOBER 09, 2023 PAGE 14
ANDRIA BENNETT
CITY CLERK
All ordinances, resolutions, motions, and orders adopted by City Council during their Regular
Meeting of October 09, 2023, are hereby approved.
ROBIN R. CHRISTIANSEN
MAYOR
/AB
Exhibits
Exhibit #1 – Ordinance #2023-09 Project Carry-Forward Budget Balances/Proposed Budget
Amendments
Página 15
EXHIBIT #1
City Council Meeting of October 09, 2023
CITY OF DOVER ORDINANCE # 2023‐09
2023‐2024 BUDGET ORDINANCES
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Fifty‐Nine Million Four Hundred Eighteen Thousand
Six Hundred dollars ($59,418,600) or so much thereof as may be necessary are hereby appropriated
from current revenues and other funds for the use by several departments of the Municipal
Government for the fiscal year beginning July 1, 2023 and ending June 30, 2024:
GENERAL FUND
CASH RECEIPT SUMMARY FOR 2023‐2024
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 8,666,900 $ 8,666,900
RECEIPTS
FINES AND POLICE REVENUE 521,600 521,600
LIBRARY REVENUES 122,200 122,200
BUSINESS LICENSES 1,400,000 1,400,000
PERMITS AND OTHER FEES 1,702,000 1,702,000
MISCELLANEOUS RECEIPTS 3,139,000 3,294,000
POLICE EXTRA DUTY 240,000 240,000
PROPERTY TAXES 16,056,100 16,056,100
RECREATION REVENUE 126,500 126,500
FRANCHISE FEE 610,000 610,000
SANITATION FEES 3,842,400 3,842,400
RENT REVENUE ‐ GARRISON FARM 117,000 117,000
COURT OF CHANCERY FEES 3,500,000 3,500,000
INVESTMENT INCOME 200,000 200,000
RECEIPTS SUBTOTAL 31,576,800 31,731,800
INTERFUND SERVICE RECEIPTS
INTERFUND SERVICE RECEIPTS GENERAL GOV 1,538,600 1,538,600
INTERFUND SERVICE RECEIPTS PUBLIC WORKS 697,100 697,100
INTERFUND SERVICE RECEIPTS CENT SRVCS 989,800 989,800
INTERFUND SERVICE RECEIPTS FIN ADMIN 3,010,900 3,010,900
INTERFUND SERVICE RECEIPTS SUBTOTAL 6,236,400 6,236,400
GRANTS:
POLICE EXTRA DUTY 165,000 165,000
POLICE PENSION GRANT 620,000 620,000
GREEN ENERGY GRANT 98,500 98,500
GRANTS SUBTOTAL 883,500 883,500
TRANSFERS FROM:
TRANSFER TAX 2,000,000 2,000,000
MUNICIPAL STREET AID 750,000 750,000
CIVIL TRAFFIC PENALTIES 150,000 150,000
WATER/WASTEWATER 1,000,000 1,000,000
ELECTRIC 8,000,000 8,000,000
TRANSFERS FROM SUBTOTAL 11,900,000 11,900,000
TOTAL REVENUES 50,596,700 50,751,700
TOTAL BEGINNING BALANCE & REVENUE $ 59,263,600 $ 59,418,600
ADOPTED: October 09, 2023
1
Página 16
2023‐2024 BUDGET ORDINANCES
GENERAL FUND ‐ EXPENDITURES AND BUDGET BALANCE FOR 2023‐2024
2023/24 2023/24
DEPARTMENT EXPENSES BEGINNING CARRY FORWARD
CITY CLERK $ 414,200 $ 414,200
COUNCIL 260,000 260,000
PLANNING 826,100 826,100
CITY MANAGER 1,300,100 1,300,100
HUMAN RESOURCES 501,300 501,300
MAYOR 245,200 245,200
FIRE 851,600 851,600
LIFE SAFETY 690,600 690,600
CODE ENFORCEMENT 1,173,600 1,173,600
INSPECTIONS 800,800 800,800
POLICE 21,550,900 21,550,900
POLICE EXTRA DUTY 405,000 405,000
PUBLIC WORKS ‐ ADMINISTRATION 646,900 646,900
STREETS 768,600 782,500
SANITATION 3,060,100 3,060,100
GROUNDS MAINTENANCE 1,741,100 1,741,100
STORMWATER 906,400 906,400
FACILITIES MANAGEMENT 822,100 822,100
PUBLIC WORKS ‐ ENGINEERING 279,300 279,300
LIBRARY 2,040,700 2,040,700
RECREATION 1,549,600 1,549,600
PROCUREMENT & INVENTORY 873,600 873,600
FLEET MAINTENANCE 1,078,600 1,078,600
INFORMATION TECHNOLOGY 874,100 874,100
FINANCE 1,032,300 1,032,300
CUSTOMER SERVICE 1,417,500 1,417,500
DEPARTMENT SUBTOTALS 46,110,300 46,124,200
OTHER EXPENSES
DEBT SERVICE 630,700 630,700
CONTRIBUTION TO DDP 150,000 150,000
INSURANCE 970,000 970,000
RETIREES HEALTH CARE 2,548,000 2,548,000
BANK & CREDIT CARD FEES 32,000 32,000
STREET LIGHTS 850,000 850,000
OTHER EXPENSE SUBTOTAL 5,180,700 5,180,700
TRANSFERS
TRANSFER TO CAPITAL FUND ‐ PROJECTS 2,920,100 2,920,100
APPROP. TO THE POLICE PENSION FUND 350,800 350,800
APPROP. POLICE PENSION ‐ STATE GRANT 620,000 620,000
APPROP. TO TE GENERAL PENSION FUND 1,000,000 1,000,000
TRANSFER TO ECONOMIC DEV. RESERVE 1,000,000 1,000,000
TRANSFER TO ELECTRIC FUND (ERP) 25,000 25,000
TRANSFER TO INVENTORY RESERVE 25,000 25,000
TRANSFERS SUBTOTAL 5,940,900 5,940,900
TOTAL EXPENDITURES 57,231,900 57,245,800
CURRENT YEAR BALANCE 2,031,700 2,172,800
TOTALS $ 59,263,600 $ 59,418,600
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: October 09, 2023
2
Página 17
CITY OF DOVER ORDINANCE # 2023‐09
GOVERNMENTAL CAPITAL PROJECTS FUND
REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Fifteen Million Two Hundred and Twenty‐Six Thousand Three Hundred
dollars ($15,226,300) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ PROJECTS $ 676,900 $ 6,536,900
REVENUES
LINE OF CREDIT (HEAVY DUTY VEHICLES) 1,731,000 1,731,000
STATE GRANTS ‐ Other 588,000 2,511,000
TRANSFER FROM GENERAL FUND 2,920,100 2,920,100
TRANSFER FROM PARKLAND RESERVE ‐ 1,077,300
TRANSFER FROM LODGING TAX 450,000 450,000
SUBTOTAL PROJECT RECEIPTS 5,689,100 8,689,400
TOTAL FUNDING SOURCES 5,689,100 8,689,400
TOTAL BEGINNING BALANCE AND REVENUES $ 6,366,000 $ 15,226,300
EXPENSE SUMMARY
2023/24 2023/24
EXPENDITURES BEGINNING CARRY FORWARD
FIRE $ 419,600 $ 419,600
GROUNDS 214,500 249,300
LIBRARY ‐ 87,300
RECREATION 835,000 2,900,600
CODE ENFORCEMENT 34,600 63,600
INSPECTIONS ‐ 30,100
POLICE 1,186,500 1,320,500
STREETS 852,300 3,667,100
STORMWATER 1,135,000 3,388,100
SANITATION 707,800 1,464,400
INFORMATION TECHNOLOGY 115,500 115,500
PUBLIC WORKS ‐ ADMINISTRATION 30,000 30,000
FACILITIES MANAGEMENT 80,000 159,300
GENERAL FUND ENG 48,300 48,300
PROCUREMENT & INVENTORY ‐ 70,000
FLEET MAINTENANCE 30,000 535,700
DEPARTMENT SUBTOTAL 5,689,100 14,549,400
BUDGET BALANCE 676,900 676,900
TOTAL BUDGET BALANCE & EXPENDITURES $ 6,366,000 $ 15,226,300
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: October 09, 2023
3
Página 18
CITY OF DOVER ORDINANCE # 2023‐09
GENERAL FUND CONTINGENCY
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Seven Hundred Fifty‐Seven Thousand Two Hundred dollars ($757,200)
or so much thereof as may be necessary are hereby appropriated from current revenues and other funds for the
use by several departments of the Municipal Government for the fiscal year beginning July 1, 2023 and ending
June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 747,700 $ 747,700
INTEREST EARNED 9,500 9,500
TOTALS $ 757,200 $ 757,200
EXPENSE SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
CARRY FORWARD TO NEXT YEAR $ 757,200 $ 757,200
TOTALS $ 757,200 $ 757,200
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: October 09, 2023
4
Página 19
CITY OF DOVER ORDINANCE # 2023‐09
GOVERNMENTAL CAPITAL ASSET RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating One Million Three Hundred Thirty‐Nine Thousand dollars
($1,339,000) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 1,309,000 $ 1,309,000
INTEREST EARNINGS 30,000 30,000
TOTALS $ 1,339,000 $ 1,339,000
EXPENSE SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
CARRY FORWARD TO NEXT YEAR 1,339,000 1,339,000
TOTALS $ 1,339,000 $ 1,339,000
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: October 09, 2023
5
Página 20
CITY OF DOVER ORDINANCE # 2023‐09
PARKLAND/RECREATION RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating One Hundred and Eighty‐Five Thousand Three Hundred dollars
($185,300) much thereof as may be necessary are hereby appropriated from current revenues and other
funds for the use other funds for the use by several departments of the Municipal Government for the
fiscal year beginning July 1, 2023 and ending June 30, 2024:
OPERATING REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 105,300 $ 185,300
TOTALS $ 105,300 $ 185,300
OPERATING EXPENSES
2023/24 2023/24
BEGINNING CARRY FORWARD
CURRENT YEAR BALANCE 105,300 185,300
TOTALS $ 105,300 $ 185,300
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED: October 09, 2023
6
Página 21
CITY OF DOVER ORDINANCE # 2023‐09
WATER FUND
REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Nine Million Three Hundred Sixty‐Eight Thousand Six
Hundred dollars ($9,368,600) or so much thereof as may be necessary are hereby appropriated from
current revenues and other funds for the use by several departments of the Municipal Government for
the fiscal year beginning July 1, 2023 and ending June 30, 2024:
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ WATER $ 2,082,900 $ 2,082,900
TOTAL BEGINNING BALANCES 2,082,900 2,082,900
BASE REVENUE
WATER SERVICES 6,550,000 6,550,000
WATER TANK SPACE LEASING 435,500 435,500
WATER IMPACT FEES 225,000 225,000
INTEREST ‐ WATER 50,000 50,000
MISCELLANEOUS SERVICE FEE 25,200 25,200
TOTAL REVENUES 7,285,700 7,285,700
TOTAL BEGINNING BALANCES AND REVENUES $ 9,368,600 $ 9,368,600
ADOPTED October 09, 2023
7
Página 22
2023‐2024 BUDGET ORDINANCES
WATER FUND ‐ EXPENSES AND BUDGET BALANCE FOR 2023‐2024
2023/24 2023/24
DIRECT EXPENSES BEGINNING CARRY FORWARD
ENGINEERING & INSPECTION $ 386,500 $ 386,500
WATER DEPARTMENT 862,100 862,100
WATER TREATMENT PLANT 2,907,500 2,907,500
DIRECT EXPENDITURE SUBTOTAL 4,156,100 4,156,100
OTHER EXPENSES
DEBT SERVICE ‐ WATER 700,000 700,000
RETIREES HEALTH CARE 226,900 226,900
INTERFUND SERVICE FEES 1,138,000 1,138,000
BANK & CREDIT CARD FEES 27,000 27,000
OTHER EXPENSES SUBTOTAL 2,091,900 2,091,900
TRANSFER TO:
GENERAL FUND FROM WATER 500,000 500,000
WATER IMP AND EXT 1,536,700 1,536,700
ELECTRIC FUND (ERP) 25,000 25,000
TRANSFER TO INVENTORY WRITE‐OFFS 5,000 5,000
TRANSFER TO SUBTOTAL 2,066,700 2,066,700
TOTAL EXPENSES 8,314,700 8,314,700
BUDGET BALANCES
BUDGET BALANCE WATER 1,053,900 1,053,900
BUDGET BALANCE SUBTOTALS 1,053,900 1,053,900
TOTAL CURRENT YEAR BALANCES AND EXPENSES $ 9,368,600 $ 9,368,600
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
8
Página 23
CITY OF DOVER ORDINANCE # 2023‐09
WATER IMPROVEMENT & EXTENSION FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Eight Million Five Hundred and Eighty‐Five Thousand
One Hundred dollars ($8,585,100) or so much thereof as may be necessary are hereby appropriated
from current revenues and other funds for the use by several departments of the Municipal
Government for the fiscal year beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ WATER $ 3,630,700 $ 4,851,300
TOTAL BEGINNING BALANCES 3,630,700 4,851,300
REVENUES
STATE GRANT ‐ WATER 2,072,000 2,072,000
TRANS FR OPERATING FUND ‐ WATER 1,536,700 1,536,700
TRANSFER FR WATER IMPACT FEE 75,100 75,100
INTEREST INCOME 50,000 50,000
TOTAL REVENUES 3,733,800 3,733,800
TOTAL BEGINNING BALANCES & REVENUES $ 7,364,500 $ 8,585,100
EXPENSE SUMMARY
2023/24 2023/24
EXPENSES BEGINNING CARRY FORWARD
ENGINEERING $ 48,000 $ 48,000
WATER 4,579,300 6,299,000
WATER TREATMENT PLANT 56,500 217,300
TOTAL EXPENSES 4,683,800 6,564,300
BUDGET BALANCE ‐ WATER 2,680,700 2,020,800
CURRENT YEAR BALANCE SUBTOTALS 2,680,700 2,020,800
TOTAL BUDGET BALANCES & EXPENSES $ 7,364,500 $ 8,585,100
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
9
Página 24
CITY OF DOVER ORDINANCE # 2023‐09
WASTEWATER FUND
REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Fifteen Million One Hundred and Thirty‐Five Thousand Six
Hundred dollars ($15,135,600) or so much thereof as may be necessary are hereby appropriated from
current revenues and other funds for the use by several departments of the Municipal Government
for the fiscal year beginning July 1, 2023 and ending June 30, 2024:
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ WASTEWATER $ 4,534,400 $ 4,534,400
TOTAL BEGINNING BALANCES 4,534,400 4,534,400
BASE REVENUE
WASTEWATER SERVICES 4,600,000 4,600,000
WASTEWATER TREATMENT SERVICES 3,526,000 3,526,000
GROUNDWATER INFLOW ADJUSTMENT 2,200,000 2,200,000
WASTEWATER IMPACT FEES 225,000 225,000
INTEREST ‐ WASTEWATER 50,000 50,000
MISCELLANEOUS SERVICE FEE 200 200
TOTAL REVENUES 10,601,200 10,601,200
TOTAL BEGINNING BALANCES AND REVENUES $ 15,135,600 $ 15,135,600
ADOPTED October 09, 2023
10
Página 25
2023‐2024 BUDGET ORDINANCES
WASTEWATER FUND ‐ EXPENSES AND BUDGET BALANCE FOR 2023‐2024
2023/24 2023/24
DIRECT EXPENSES BEGINNING CARRY FORWARD
ENGINEERING & INSPECTION $ 304,100 $ 304,100
WASTEWATER DEPARTMENT 1,345,100 1,345,100
DIRECT EXPENDITURE SUBTOTAL 1,649,200 1,649,200
OTHER EXPENSES
DEBT SERVICE ‐ WASTEWATER 696,200 696,200
RETIREES HEALTH CARE 110,000 110,000
KENT COUNTY TREATMENT CHARGE 4,730,000 4,730,000
INTERFUND SERVICE FEES 870,900 870,900
BANK & CREDIT CARD FEES 10,000 10,000
OTHER EXPENSES SUBTOTAL 6,417,100 6,417,100
TRANSFER TO:
GENERAL FUND FROM WASTEWATER 500,000 500,000
WASTEWATER IMP AND EXT 2,270,900 2,270,900
ELETRIC FUND (ERP) 25,000 25,000
TRANSFER TO INVENTORY WRITE‐OFFS 5,000 5,000
TRANSFER TO SUBTOTAL 2,800,900 2,800,900
TOTAL EXPENSES 10,867,200 10,867,200
BUDGET BALANCES
BUDGET BALANCE WASTEWATER 4,268,400 4,268,400
BUDGET BALANCE SUBTOTALS 4,268,400 4,268,400
TOTAL CURRENT YEAR BALANCES AND EXPENSES $ 15,135,600 $ 15,135,600
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
11
Página 26
CITY OF DOVER ORDINANCE # 2023‐09
WASTEWATER IMPROVEMENT & EXTENSION FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Million Two Hundred and Sixty‐Five Thousand Nine
Hundred dollars ($5,265,900) or so much thereof as may be necessary are hereby appropriated
current revenues and other funds for the use by several departments of the Municipal Government
for the fiscal year beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ WASTEWATER $ 806,300 $ 2,664,000
REVENUES
TRANS FR OPERATING FUND ‐ WW 2,270,900 2,270,900
TRANSFER FR WASTEWATER IMPACT FEE 306,000 306,000
INTEREST INCOME 25,000 25,000
TOTAL REVENUES 2,601,900 2,601,900
TOTAL BEGINNING BALANCES & REVENUES $ 3,408,200 $ 5,265,900
EXPENSE SUMMARY
2023/24 2023/24
EXPENSES BEGINNING CARRY FORWARD
WASTEWATER $ 2,576,900 $ 4,428,600
TOTAL EXPENSES 2,576,900 4,428,600
BUDGET BALANCE ‐ WASTEWATER 831,300 837,300
CURRENT YEAR BALANCE SUBTOTALS 831,300 837,300
TOTAL BUDGET BALANCES & EXPENSES $ 3,408,200 $ 5,265,900
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
12
Página 27
CITY OF DOVER ORDINANCE # 2023‐09
WATER CAPITAL ASSET RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Hundred Eighty‐Seven Thousand Seven Hundred dollars
($587,700) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ WATER $ 582,700 $ 582,700
TOTAL BEGINNING BALANCES 582,700 582,700
RECEIPTS
INTEREST EARNINGS ‐ WATER 5,000 5,000
TOTAL RECEIPTS 5,000 5,000
TOTALS $ 587,700 $ 587,700
EXPENSE SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
CURRENT YEAR BALANCE ‐ WATER $ 587,700 $ 587,700
CURRENT YEAR BALANCE SUBTOTALS 587,700 587,700
TOTALS $ 587,700 $ 587,700
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
13
Página 28
CITY OF DOVER ORDINANCE # 2023‐09
WASTEWATER CAPITAL ASSET RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Hundred Eighty‐Six Thousand Three Hundred dollars
($586,300) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ WASTEWATER $ 581,300 $ 581,300
TOTAL BEGINNING BALANCES 581,300 581,300
RECEIPTS
INTEREST EARNINGS ‐ WASTEWATER 5,000 5,000
TOTAL RECEIPTS 5,000 5,000
TOTALS $ 586,300 $ 586,300
EXPENSE SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
CURRENT YEAR BALANCE ‐ WASTEWATER $ 586,300 $ 586,300
CURRENT YEAR BALANCE SUBTOTALS 586,300 586,300
TOTALS $ 586,300 $ 586,300
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
14
Página 29
CITY OF DOVER ORDINANCE # 2023‐09
WATER IMPACT FEE RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating One Million Eight Hundred Fifty‐Nine Thousand Eight Hundred
dollars ($1,859,800) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal
year beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ WATER $ 1,072,600 $ 1,845,800
TOTAL BEGINNING BALANCES 1,072,600 1,845,800
RECEIPTS
INTEREST EARNINGS ‐ WATER 14,000 14,000
TOTAL RECEIPTS 14,000 14,000
TOTALS $ 1,086,600 $ 1,859,800
EXPENSE SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
CURRENT YEAR BALANCE ‐ WATER $ 1,011,500 $ 1,784,700
TRANSFER TO I & E FUND FROM WATER IMPACT FEES 75,100 75,100
CURRENT YEAR BALANCE SUBTOTALS 1,086,600 1,859,800
TOTALS $ 1,086,600 $ 1,859,800
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
15
Página 30
CITY OF DOVER ORDINANCE # 2023‐09
WASTEWATER IMPACT FEE RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Million Five Hundred Ninety‐Three Thousand Nine Hundred
dollars ($5,593,900) or so much thereof as may be necessary are hereby appropriated from current
revenues and other funds for the use by several departments of the Municipal Government for the fiscal
year beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ WASTEWATER $ 5,075,300 $ 5,553,900
TOTAL BEGINNING BALANCES 5,075,300 5,553,900
RECEIPTS
INTEREST EARNINGS ‐ WASTEWATER 40,000 40,000
TOTAL RECEIPTS 40,000 40,000
TOTALS $ 5,115,300 $ 5,593,900
EXPENSE SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
TRANSFER TO I & E FUND FROM WASTEWATER IMPACT FEES $ 306,000 $ 306,000
CURRENT YEAR BALANCE ‐ WASTEWATER $ 4,809,300 $ 5,287,900
CURRENT YEAR BALANCE SUBTOTALS 5,115,300 5,593,900
TOTALS $ 5,115,300 $ 5,593,900
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
16
Página 31
CITY OF DOVER ORDINANCE # 2023‐09
WATER CONTINGENCY RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Two Hundred Eighty‐One Thousand Two Hundred dollars
($281,200) or so much thereof as may be necessary are hereby appropriated from current revenues and
other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ WATER $ 278,200 $ 278,200
TOTAL BEGINNING BALANCES 278,200 278,200
RECEIPTS
INTEREST EARNINGS ‐ WATER 3,000 3,000
TOTAL RECEIPTS 3,000 3,000
TOTALS $ 281,200 $ 281,200
BUDGET SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
CURRENT YEAR BALANCE ‐ WATER $ 281,200 $ 281,200
CURRENT YEAR BALANCE SUBTOTALS 281,200 281,200
TOTAL EXPENSES AND CURRENT YEAR BALANCES $ 281,200 $ 281,200
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
17
Página 32
CITY OF DOVER ORDINANCE # 2023‐09
WASTEWATER CONTINGENCY RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Three Hundred Ten Thousand Six Hundred dollars
($310,600) or so much thereof as may be necessary are hereby appropriated from current revenues and
other funds for the use by several departments of the Municipal Government for the fiscal year beginning
July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE ‐ WASTEWATER $ 307,600 $ 307,600
TOTAL BEGINNING BALANCES 307,600 307,600
RECEIPTS
INTEREST EARNINGS ‐ WASTEWATER 3,000 3,000
TOTAL RECEIPTS 3,000 3,000
TOTALS $ 310,600 $ 310,600
BUDGET SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
CURRENT YEAR BALANCE ‐ WASTEWATER $ 310,600 $ 310,600
CURRENT YEAR BALANCE SUBTOTALS 310,600 310,600
TOTAL EXPENSES AND CURRENT YEAR BALANCES $ 310,600 $ 310,600
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
18
Página 33
CITY OF DOVER ORDINANCE # 2023‐09
ELECTRIC REVENUE FUND
REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating One Hundred Nineteen Million Six Hundred Twenty‐Six
Thousand Five Hundred dollars ($119,626,500) or so much thereof as may be necessary are hereby
appropriated from current revenues and other funds for the use by several departments of the Municipal
Government for the fiscal year beginning July 1, 2023 and ending June 30, 2024:
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 24,584,100 $ 24,584,100
DISTRIBUTION OF EARNINGS ‐ PCA CREDIT ‐ ‐
BEGINNING BALANCE ‐ ADJUSTED 24,584,100 24,584,100
BASE REVENUE
DIRECT SALES TO CUSTOMER 91,107,000 91,107,000
UTILITY TAX 1,636,400 1,636,400
MISCELLANEOUS REVENUE 528,000 528,000
RENT REVENUE 136,000 136,000
GREEN ENERGY 135,000 135,000
INTEREST EARNINGS 525,000 525,000
TRANSFER FROM RATE STABILIZATION 900,000 900,000
TRANSFER FROM OTHER FUNDS (ERP) 75,000 75,000
TOTAL REVENUES 95,042,400 95,042,400
TOTAL BEGINNING BALANCE & REVENUES $ 119,626,500 $ 119,626,500
ADOPTED October 09, 2023
19
Página 34
2023‐2024 BUDGET ORDINANCES
ELECTRIC REVENUE FUND EXPENSES AND BUDGET BALANCE FOR 2023‐2024
2023/24 2023/24
EXPENSES BEGINNING CARRY FORWARD
POWER SUPPLY $ 31,630,700 $ 31,630,700
SOLAR ENERGY 3,468,200 3,468,200
SOLAR RENEWAL ENERGY CREDITS 376,100 376,100
POWER SUPPLY MANAGEMENT 660,200 660,200
REC'S (Renewable Energy Credits) 5,250,400 5,250,400
RGGI (Regional Greenhouse Gas Init.) 55,500 55,500
PJM CHARGES ‐ ENERGY 18,237,300 18,237,300
PJM CHARGES ‐ TRANSMISSION & FEES 14,912,800 14,912,800
CAPACITY CHARGES 10,742,300 10,742,300
SUB‐TOTAL POWER SUPPLY 85,333,500 85,333,500
PLANT OPERATIONS 2,159,400 2,159,400
GENERATIONS FUELS 26,100 26,100
PJM SPOT MARKET ENERGY (48,600) (48,600)
PJM CREDITS (705,000) (705,000)
CAPACITY CREDITS (4,206,800) (4,206,800)
GENERATION SUBTOTAL (2,774,900) (2,774,900)
POWER SUPPLY & GENERATION SUBTOTAL 82,558,600 82,558,600
DIRECT EXPENDITURES
TRANSMISSION/DISTRIBUTION 4,893,100 4,893,100
ELECTRICAL ENGINEERING 1,826,600 1,826,600
ADMINISTRATION 1,020,200 1,020,200
METER READING 460,500 460,500
SYSTEMS OPERATIONS 1,008,300 1,008,300
DIRECT EXPENDITURE SUBTOTALS 9,208,700 9,208,700
OTHER EXPENSES:
UTILITY TAX 1,636,400 1,636,400
ALLOW FOR UNCOLLECTIBLES 300,000 300,000
CONTRACTUAL SERVICES ‐ RFP'S 50,000 50,000
LEGAL EXPENSES 50,000 50,000
RETIREES HEALTH CARE 997,000 997,000
GREEN ENERGY GRANT 135,000 135,000
INTERFUND SERVICE FEES 4,227,500 4,227,500
INTEREST ON DEPOSITS 20,000 20,000
BANK & CREDIT CARD FEES 635,000 635,000
DEBT SERVICE 1,482,600 1,482,600
STORM EXPENSE 150,000 150,000
OTHER EXPENSES SUBTOTAL 9,683,500 9,683,500
TRANSFER TO:
GENERAL FUND 8,000,000 8,000,000
OTHER RESERVES 28,500 28,500
TRANSFER TO INVENTORY WRITE‐OFFS 100,000 100,000
TRANSFER TO SUBTOTAL 8,128,500 8,128,500
TOTAL EXPENSES 109,579,300 109,579,300
BUDGET BALANCE ‐ WORKING CAPITAL 10,047,200 10,047,200
TOTALS $ 119,626,500 $ 119,626,500
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
20
Página 35
CITY OF DOVER ORDINANCE # 2023‐09
ELECTRIC UTILITY IMPROVEMENT AND EXTENSION FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Forty Million Fifty‐Seven Thousand Seven Hundred
dollars ($40,057,700) or so much thereof as may be necessary are hereby appropriated from
current revenues and other funds for the use by several departments of the Municipal Government
for the fiscal year beginning July 1, 2023 and ending June 30, 2024:
REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 16,645,900 $ 24,414,800
REVENUES
GRANT/BOND/LOAN ‐ 5,000,000
GENERAL SERVICE BILLING 200,000 200,000
TRF FROM DEPRECIATION RSV ‐ 8,442,900
TRF FROM FUTURE CAPACITY 2,000,000 2,000,000
TOTAL REVENUES 2,200,000 15,642,900
TOTALS $ 18,845,900 $ 40,057,700
EXPENSE SUMMARY
2023/24 2023/24
EXPENSES BEGINNING CARRY FORWARD
ELECTRIC ADMINISTRATION $ 2,000,000 $ 2,000,000
ELECTRIC GENERATION 275,000 13,163,600
TRANSMISSION AND DISTRIBUTION 2,497,400 2,501,400
ELECTRICAL ENGINEERING 2,076,000 8,539,200
ERP SYSTEM ‐ 1,856,000
TOTAL EXPENSES 6,848,400 28,060,200
BUDGET BALANCE 11,997,500 11,997,500
TOTAL BUDGET BALANCE & EXPENSES $ 18,845,900 $ 40,057,700
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
21
Página 36
CITY OF DOVER ORDINANCE # 2023‐09
ELECTRIC UTILITY CONTINGENCY RESERVE
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Nine Hundred Sixty‐One Thousand Two Hundred dollars
($961,200) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 953,200 $ 953,200
RECEIPTS
INTEREST EARNINGS 8,000 8,000
TOTAL RECEIPTS 8,000 8,000
TOTALS $ 961,200 $ 961,200
EXPENSE SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
CURRENT YEAR BALANCE $ 961,200 $ 961,200
TOTALS $ 961,200 $ 961,200
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
22
Página 37
CITY OF DOVER ORDINANCE # 2023‐09
ELECTRIC UTILITY DEPRECIATION RESERVE
SOURCES AND USE OF FUNDS FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Twelve Million Five Hundred Eighty‐One Thousand Three
dollars ($12,581,300) or so much thereof as may be necessary are hereby appropriated from
current revenues and other funds for the use by several departments of the Municipal Government
for the fiscal year beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 12,481,300 $ 12,481,300
INTEREST EARNINGS 100,000 100,000
TOTALS $ 12,581,300 $ 12,581,300
BUDGET SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
TRANSFER TO ELECTRIC I & E $ ‐ $ 8,442,900
CURRENT YEAR BALANCE 12,581,300 4,138,400
TOTALS $ 12,581,300 $ 12,581,300
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
23
Página 38
CITY OF DOVER ORDINANCE # 2023‐09
ELECTRIC UTILITY FUTURE CAPACITY RESERVE
SOURCES AND USE OF FUNDS FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Twelve Million Seven Hundred Sixteen Thousand Nine
Hundred dollars ($12,716,900) or so much thereof as may be necessary are hereby appropriated
from current revenues and other funds for the use by several departments of the Municipal
Government for the fiscal year beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 14,581,900 $ 14,581,900
INTEREST EARNINGS 135,000 135,000
TOTALS $ 14,716,900 $ 14,716,900
BUDGET SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
TRANSFER TO ELECTRIC I & E 2,000,000 $ 2,000,000
CURRENT YEAR BALANCE $ 12,716,900 $ 12,716,900
TOTALS $ 14,716,900 $ 14,716,900
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
24
Página 39
CITY OF DOVER ORDINANCE # 2023‐09
ELECTRIC UTILITY INSURANCE STABILIZATION RESERVE
SOURCES AND USE OF FUNDS FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Eight Hundred Forty‐Four Thousand Three Hundred dollars
($844,300) or so much thereof as may be necessary are hereby appropriated from current revenues and
other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 836,800 $ 836,800
INTEREST EARNINGS 7,500 7,500
TOTALS $ 844,300 $ 844,300
BUDGET SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
CURRENT YEAR BALANCE $ 844,300 $ 844,300
TOTALS $ 844,300 $ 844,300
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
25
Página 40
CITY OF DOVER ORDINANCE # 2023‐09
ELECTRIC UTILITY RATE STABILIZATION RESERVE
SOURCES AND USE OF FUNDS FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Ten Million Two Hundred and Two Thousand Seven
Hundred dollars($10,202,700) or so much thereof as may be necessary are hereby appropriated
from current revenues and other funds for the use by several departments of the Municipal
Government for the fiscal year beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 10,102,700 $ 10,102,700
INTEREST EARNINGS 100,000 100,000
TOTALS $ 10,202,700 $ 10,202,700
BUDGET SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
CURRENT YEAR BALANCE 10,202,700 10,202,700
TOTALS $ 10,202,700 $ 10,202,700
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
26
Página 41
CITY OF DOVER ORDINANCE # 2023‐09
MUNICIPAL STREET AID FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Seven Hundred Fifty Thousand One Hundred dollars
($750,100) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 100 $ 100
STATE GRANT 750,000 750,000
TOTALS $ 750,100 $ 750,100
BUDGET SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
TRANSFER TO GENERAL FUND $ 750,000 $ 750,000
CURRENT YEAR BALANCE 100 100
TOTALS $ 750,100 $ 750,100
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
27
Página 42
CITY OF DOVER ORDINANCE # 2023‐09
ELECTRONIC RED LIGHT SAFETY PROGRAM
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating One Hundred and Fifty Thousand One Hundred dollars
($150,100) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 100 $ 100
POLICE FINES 150,000 150,000
TOTALS $ 150,100 $ 150,100
BUDGET SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
TRANSFER TO GENERAL FUND $ 150,000 $ 150,000
CURRENT YEAR BALANCE 100 100
TOTALS $ 150,100 $ 150,100
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
28
Página 43
CITY OF DOVER ORDINANCE # 2023‐09
WORKERS COMPENSATION FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Million Four Hundred Eighty‐Eight Thousand Five
Hundred dollars ($5,488,500) or so much thereof as may be necessary are hereby appropriated from
current revenues and other funds for the use by several departments of the Municipal Government
for the fiscal year beginning July 1, 2023 and ending June 30, 2024:
OPERATING REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ 4,196,500 $ 4,196,500
INTEREST INCOME 28,500 28,500
PREMIUM FROM CITY 1,263,500 1,263,500
TOTALS $ 5,488,500 $ 5,488,500
OPERATING EXPENSES
2023/24 2023/24
BEGINNING CARRY FORWARD
PROGRAM EXPENSES/SUPPLIES ‐ CLAIMS $ 300,000 $ 300,000
INSURANCE 180,000 215,000
STATE OF DEL ‐ SELF INSURANCE TAX 30,000 30,000
CONTRACTUAL SERVICES 35,000 35,000
TOTAL EXPENSES 545,000 580,000
CURRENT YEAR BALANCE 4,943,500 4,908,500
TOTALS $ 5,488,500 $ 5,488,500
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
29
Página 44
CITY OF DOVER ORDINANCE # 2023‐09
COMMUNITY TRANSPORTATION IMPROVEMENT FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Eight Hundred Thirty‐One Thousand Two Hundred dollars
($831,200) or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
OPERATING REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
PRIOR YEAR BALANCE $ 114,500 $ 114,500
GRANTS REVENUE ‐ 716,700
TOTALS $ 114,500 $ 831,200
OPERATING EXPENSES
2023/24 2023/24
BEGINNING CARRY FORWARD
PROGRAM EXP. GRANT RELATED $ ‐ $ 716,700
CURRENT YEAR BALANCE 114,500 114,500
TOTALS $ 114,500 $ 831,200
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
30
Página 45
CITY OF DOVER ORDINANCE # 2023‐09
LIBRARY GRANT FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Hundred Forty‐Eight Thousand Five Hundred Fifty‐Eight
dollars ($548,558) or so much thereof as may be necessary are hereby appropriated from current
revenues and other funds for the use by several departments of the Municipal Government for the
fiscal year beginning July 1, 2023 and ending June 30, 2024:
OPERATING REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
PRIOR YEAR BALANCE $ 31,330 $ 163,467
STATE GRANT 349,988 382,139
FEDERAL GRANT 2,000 2,952
OTHER GRANTS 1,532 ‐
TOTALS $ 384,850 $ 548,558
OPERATING EXPENSES
2023/24 2023/24
BEGINNING CARRY FORWARD
STATE GRANTS
FURNITURE/FIXTURES $ 18,888 $ 66,470
OFFICE SUPPLIES 30,000 41,000
PRINTING AND DUPLICATING 10,000 10,000
PROGRAM EXPENSES/SUPPLIES 37,000 50,000
BOOKS 145,000 160,000
COMPUTER SOFTWARE 6,000 10,000
COMPUTER HARDWARE 5,000 50,000
AUDIO VISUAL SUPPLIES 85,000 90,000
POSTAGE 100 100
ADVERTISING ‐ 10,000
TRAINING/CONF/FOOD/TRAV 5,000 6,000
CONTRACTUAL SERVICES ‐ 43,500
OFF EQP/REPAIRS & MAINT 2,000 2,000
OTHER EQUIP ‐ LEASE 6,000 6,000
STATE GRANT PROG EXP ‐ 536
SUBTOTAL EXPENSES STATE GRANTS 349,988 545,606
FEDERAL GRANTS
PROGRAM EXPENSES/SUPPLIES 2,000 2,952
SUBTOTAL EXPENSES FEDERAL GRANTS 2,000 2,952
GRAND TOTAL EXPENSES 351,988 548,558
CURRENT YEAR BALANCE 32,862 ‐
TOTALS $ 384,850 $ 548,558
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
31
Página 46
CITY OF DOVER ORDINANCE # 2023‐09
CDBG GRANT FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five Hundred Fifty‐Nine Thousand Nine Hundred Thirty‐Seven
dollars ($559,937) or so much thereof as may be necessary are hereby appropriated from current
revenues and other funds for the use by several departments of the Municipal Government for the
fiscal year beginning July 1, 2023 and ending June 30, 2024:
OPERATING REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
PRIOR YEAR BALANCE 2,000 238,268
CDBG GRANTS RECEIVED 346,104 321,669
TOTALS $ 348,104 $ 559,937
OPERATING EXPENSES
2023/24 2023/24
BEGINNING CARRY FORWARD
EXPENDITURES
PRIOR YEAR CLOSING COST/DOWN PAYMENT PROGRAM $ ‐ $ 10,837
PRIOR YEAR DIFMH RENOVATIONS ‐ 67,309
PRIOR YEAR MHDC EMERGENCY HOME REPAIR ‐ 34,022
PRIOR YEAR MHDC HOMEOWNER REHAB. ‐ 50,528
PRIOR YEAR CARES ACT/HOTEL VOUCHER ‐ 23,651
PRIOR YEAR HOUSE OF HOPE ‐ 7,220
PRIOR YEAR ADMIN EXPENSE ‐ 40,690
CURRENT YEAR CLOSING COST/DOWN PAYMENT PROGRAM 131,883 123,419
CURRENT YEAR DIFMH RENOVATIONS 30,000 20,000
CURRENT YEAR MHDC EMERGENCY HOME REPAIR ‐ 40,000
CURRENT YEAR MHDC HOMEOWNER REHAB. 55,000 55,000
CURRENT YEAR HOUSE OF HOPE 20,000 28,250
CURRENT YEAR ADMIN EXPENSE 69,211 55,000
TOTAL EXPENDITURES 306,094 555,924
CURRENT YEAR BALANCE 42,010 4,013
TOTALS $ 348,104 $ 559,937
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
32
Página 47
CITY OF DOVER ORDINANCE # 2023‐09
210 ‐ ARPA FUNDING
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Five million One Hundred Ten Thousand Nine Hundred dollars
($5,110,900) or so much thereof as may be necessary are hereby appropriated from current revenues and other
funds for the use by several departments of the Municipal Government for the fiscal year beginning
July 1, 2023 and ending June 30, 2024:
OPERATING REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
PRIOR YEAR BALANCE $ 6,073,000 $ 5,110,900
TOTALS $ 6,073,000 $ 5,110,900
OPERATING EXPENSES
2023/24 2023/24
BEGINNING CARRY FORWARD
EXPENDITURES
PROGRAM EXPENSE/SUPPLIES $ 4,303,700 $ 3,368,300
CONSTRUCTION 1,653,300 1,587,200
TOTAL EXPENDITURES 5,957,000 4,955,500
CURRENT YEAR BALANCE 116,000 155,400
TOTALS $ 6,073,000 $ 5,110,900
The above budget represents the combination of all State & Federal Grants.
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
33
Página 48
CITY OF DOVER ORDINANCE # 2023‐09
207 ‐ POLICE GRANTS FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Seven Hundred Fifty‐Two Thousand dollars ($752,000)
or so much thereof as may be necessary are hereby appropriated from current revenues and other
funds for the use by several departments of the Municipal Government for the fiscal year beginning
July 1, 2023 and ending June 30, 2024:
OPERATING REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
PRIOR YEAR BALANCE $ ‐ $ ‐
STATE AND FEDERAL GRANTS RECEIVED 752,000 752,000
TOTALS $ 752,000 $ 752,000
OPERATING EXPENSES
2023/24 2023/24
BEGINNING CARRY FORWARD
EXPENDITURES
MATERIALS AND SUPPLIES
POLICE EQUIPT & PROG SUPP 375,000 375,000
ADMINISTRATIVE EXPENDITURES
TRAINING 24,500 24,500
TOTAL EXPENDITURES 399,500 399,500
OTHER FINANCING USES
OPERATING TRANSFERS‐OUT 352,500 352,500
TOTAL FINANCING USES 352,500 352,500
CURRENT YEAR BALANCE ‐ ‐
TOTALS $ 752,000 $ 752,000
The above budget represents the combination of all State & Federal Grants.
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
34
Página 49
CITY OF DOVER ORDINANCE # 2023‐09
LODGING TAX FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Four Hundred Fifty Thousand dollars ($450,000)
or so much thereof as may be necessary are hereby appropriated from current revenues
and other funds for the use by several departments of the Municipal Government for the fiscal
year beginning July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ ‐ $ ‐
LODGING TAXES 450,000 450,000
TOTALS $ 450,000 $ 450,000
BUDGET SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
TRANSFER TO CAPITAL PROJECT FUND $ 450,000 $ 450,000
CURRENT YEAR BALANCE ‐ ‐
TOTALS $ 450,000 $ 450,000
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
35
Página 50
CITY OF DOVER ORDINANCE # 2023‐09
209 ‐ POLICE GRANTS FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Four Hundred Five Thousand dollars ($405,000)
or so much thereof as may be necessary are hereby appropriated from current revenues and other
funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
OPERATING REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
PRIOR YEAR BALANCE $ ‐ $ ‐
STATE AND FEDERAL GRANTS RECEIVED 405,000 405,000
TOTALS $ 405,000 $ 405,000
OPERATING EXPENSES
2023/24 2023/24
BEGINNING CARRY FORWARD
MATERIALS AND SUPPLIES
POLICE EQUIPT & PROG SUPP 355,000 355,000
ADMINISTRATIVE EXPENDITURES
TOTAL EXPENDITURES 355,000 355,000
OTHER FINANCING USES
OPERATING TRANSFERS‐OUT 50,000 50,000
TOTAL FINANCING USES 50,000 50,000
CURRENT YEAR BALANCE ‐ ‐
TOTALS $ 405,000 $ 405,000
The above budget represents the combination of all State & Federal Grants.
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
36
Página 51
CITY OF DOVER ORDINANCE # 2023‐09
SUBSTANCE ABUSE GRANTS FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Eighty‐Two Thousand Two Hundred dollars ($82,200)
or so much thereof as may be necessary are hereby appropriated from current revenues and
other funds for the use by several departments of the Municipal Government for the fiscal year
beginning July 1, 2023 and ending June 30, 2024:
OPERATING REVENUES
2023/24 2023/24
BEGINNING CARRY FORWARD
PRIOR YEAR BALANCE $ 9,200 $ 9,200
STATE GRANTS RECEIVED 40,000 40,000
RECREATION REVENUE 33,000 33,000
TOTALS $ 82,200 $ 82,200
OPERATING EXPENSES
2023/24 2023/24
BEGINNING CARRY FORWARD
EXPENDITURES
TEMPORARY HELP/BENEFITS $ 52,200 $ 52,200
PROGRAM EXPENSES/SUPPLIES 30,000 30,000
TOTAL EXPENDITURES 82,200 82,200
CURRENT YEAR BALANCE ‐ ‐
TOTALS $ 82,200 $ 82,200
The above budget represents the combination of all State & Federal Grants.
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
37
Página 52
CITY OF DOVER ORDINANCE # 2023‐09
REALTY TRANSFER TAX FUND
CASH RECEIPTS/REVENUES AND BUDGET FOR 2023‐2024
BE IT ORDAINED BY THE MAYOR AND COUNCIL OF THE CITY OF DOVER, IN COUNCIL MET:
The amount hereinafter named aggregating Two Million dollars ($2,000,000) or so much thereof
as may be necessary are hereby appropriated from current revenues and other funds for
the use by several departments of the Municipal Government for the fiscal year beginning
July 1, 2023 and ending June 30, 2024:
CASH RECEIPTS
2023/24 2023/24
BEGINNING CARRY FORWARD
BEGINNING BALANCE $ ‐ $ ‐
REALTY TRANSFER TAXES 2,000,000 2,000,000
TOTALS $ 2,000,000 $ 2,000,000
BUDGET SUMMARY
2023/24 2023/24
BEGINNING CARRY FORWARD
TRANSFER TO GENERAL FUND $ 2,000,000 $ 2,000,000
CURRENT YEAR BALANCE ‐ ‐
TOTALS $ 2,000,000 $ 2,000,000
The City Manager is hereby authorized, without further approval of the City Council, to make
interdepartmental transfers of up to five percent of the amount hereinafter appropriated to any
department with the exception of any transfers prohibited by City Procedure #F306.
ADOPTED October 09, 2023
38