City Council
Regular MeetingMurfreesboro, TN · July 15, 2020
Minutes
July 15, 2020
The City Council of the City of Murfreesboro, Rutherford County, Tennessee,
consistent with the Governor’s order, members of the City Council are participating by
electronic means as has been determined necessary to protect public health, safety, and
welfare in light of the coronavirus pandemic at 11:30 a.m. on Wednesday, July 15, 2020 in
the Community Room at Murfreesboro Police Headquarters, with Mayor Shane McFarland
present and presiding and with the following Council Members present and in attendance, to
wit:
Madelyn Scales Harris
Rick LaLance
Ronnie Martin
Bill Shacklett
Eddie Smotherman
Kirt Wade
Vice-Mayor Scales Harris participated telephonically at this meeting.
The following representatives of the City were also present:
Craig Tindall, City Manager
Adam Tucker, City Attorney
Melissa Wright, City Recorder/
Finance Director
Gary Whitaker, Assistant City Manager
Darren Gore, Assistant City Manager
Sam Huddleston, Executive Director/
Development Services
Michael Bowen, Chief of Police
Mark Foulks, Chief of Fire & Rescue
Erin Tucker, Budget Director
Chad Gehrke, Airport Manager
Gary Anderson, Assistant Superintendent of Schools
Matthew Blomeley, Assistant Planning Director
Joshua Miller, Administrative Assistant
Mayor McFarland commenced the meeting with a prayer followed by the Pledge of
Allegiance.
The following letter from the Assistant Planning Director was presented to the
Council:
(Insert letter dated July 15, 2020 here with regards to scheduling public
hearings for an amendment to the Victory Station PUD and proposed
amendments to the Zoning Ordinance Section 26: Off-Street
Parking, Queuing, and Loading.)
The following RESOLUTION 20-R-PH-25 was read to the Council and offered for
adoption upon motion made by Mr. LaLance, seconded by Mr. Wade. Upon roll call said
resolution was adopted by the following vote:
Aye: Madelyn Scales Harris
Rick LaLance
Ronnie Martin
Bill Shacklett
Eddie Smotherman
Kirt Wade
Shane McFarland
Nay: None
July 15, 2020 Page 2
(Insert RESOLUTION 20-R-PH-25 here to schedule a public hearing for August
20, 2020 to consider a proposed amendment to approximately 32.6 acres
in the Planned Unit Development (PUD) District located south of Franklin
Road and east of Rucker Lane (Victory Station PUD) [2020-407];
Swanson Development, LP, applicant.)
The following RESOLUTION 20-R-PH-26 was read to the Council and offered for
adoption upon motion made by Mr. LaLance, seconded by Mr. Wade. Upon roll call said
resolution was adopted by the following vote:
Aye: Madelyn Scales Harris
Rick LaLance
Ronnie Martin
Bill Shacklett
Eddie Smotherman
Kirt Wade
Shane McFarland
Nay: None
(Insert RESOLUTION 20-R-PH-26 here to schedule a public hearing for August
20, 2020 with respect to amending the Murfreesboro City Code Appendix
A-Zoning, Section 26, regarding off-street parking, queuing, and
loading [2020-803]; City of Murfreesboro Planning
Staff, applicant.)
An item for other business was presented by the Airport Manager at this time:
(Insert letter dated July 15, 2020 here with regards
to annual State Airport Maintenance Grant.)
Mr. Chad Gehrke, Airport Manager, presented the request to approve the annual
State Airport Maintenance Grant to be used for maintenance and repairs, airfield lighting,
and mowing equipment.
Mr. LaLance made a motion to approve the annual State Maintenance Grant. Mr.
Shacklett seconded the motion and all members of the Council voted “Aye”.
The following letter from Mayor McFarland was presented to the Council:
(Insert letter dated July 15, 2020 here with regards to designation
of individuals to serve on the MTEMC Board of Directors, the
Board’s Nomination Committee, and the Sharing
Change Foundation.)
Mayor Shane McFarland presented his recommendation to appoint Mr. Ross Bradley
and Dr. Shawn Brown to the MTEMC Board of Directors Interim Board Representatives;
appoint Mr. Richard Stone to the MTEMC Board of Directors Nominating Committee; and
appoint Ms. Irene Pitts-McDonald to the Sharing Change Board of Directors.
Mr. Wade made a motion to approve the appointments presented by Mayor
McFarland, contingent upon information from staff regarding when the MTEMC elections will
be held. Mr. LaLance seconded the motion and all members of the Council voted “Aye”.
The following letter from Mayor McFarland was presented to the Council:
(Insert letter dated July 15, 2020 here with regards to dissolution of the
Power Board and appointments to the MED Pension Committee.)
July 15, 2020 Page 3
Mayor Shane McFarland presented his recommendation to dissolve the Power Board
and appoint Mr. Craig Tindall, Mrs. Melissa Wright and Mr. Jackie Whitaker (Plan Participant)
to the MED Pension Committee. Council engaged in discussion regarding the appointments,
and it was decided that Mr. Ross Bradley and Mrs. Lori Williams (Plan Participant) should be
added to the MED Pension Committee, contingent on their acceptance of the appointment.
Mr. Wade made a motion to approve the Mayor’s recommendation to dissolve the
Power Board and approve appointments to the MED Pension Committee. Mr. Martin
seconded the motion and all members of the Council voted “Aye”.
The following letter from the City Manager was presented to the Council:
(Insert letter dated July 15, 2020 here with regards to
Murfreesboro Electric Department Sale Proceeds.)
Mr. Craig Tindall, City Manager, presented a spreadsheet detailing the estimated
MTEMC transaction proceeds and asked Council for direction regarding the use of the MED
sale proceeds. Mr. Wade addressed Council and staff regarding rumors that he had been
advocating to use the MED proceeds for a specific project and asked for it to be on the
record that he had done no such thing. Mayor McFarland explained to Council that he
believed that there were three potential plans regarding the use of the MED funds:
preserving all the proceeds; spending most of the proceeds on CIP projects; or a hybrid
plan where a portion of the proceeds would be preserved and the other portion used for CIP
projects. Mr. James L. Murphy III, Bradley Arant Boult Cummings, LLP, presented Council
with financial options the City could adopt to best conserve the funds. Council engaged in
discussion regarding the three proposed plans and reached a consensus that they would like
staff to research options regarding the hybrid plan.
The following letter from the Budget Director was presented to the Council:
(Insert letter dated July 15, 2020 here with
regards to May 2020 Dashboard packet.)
Mrs. Erin Tucker, Budget Director, presented the May 2020 Dashboard update which
included Financial, Building & Codes, Risk Management, and Construction Data. She also
provided Council with Sales Tax Revenues, Solid Waste Revenues, State Revenue
Collections, City Schools Cash Flow Statements, and Revenue & Expenditure Budget
Comparison Reports.
The following letter from the City Recorder/Finance Director was presented to the
Council:
(Insert letter dated July 15, 2020 here with regards to Beer Permit
Applications for Lucky Thai at 2705 Old Fort Parkway, Suite N
and Murfreesboro Axe at 211 W Main Street.)
July 15, 2020 Page 4
Mr. Martin made a motion to approve the Beer Permits for Lucky Thai, 2705 Old Fort
Parkway, Suite N (New Location) and Murfreesboro Axe, 211 West Main Street (Ownership
Change). Mr. Smotherman seconded the motion and all members of the Council voted
“Aye”.
The City Recorder/Finance Director announced that there were not any statements to
be considered.
Council Member Bill Shacklett gave a summary from the City School Board meeting
regarding the plan for Murfreesboro City Schools reopening during the Coronavirus
pandemic.
There being no further business, Mayor McFarland adjourned this meeting at 12:58
p.m.
SHANE MCFARLAND – MAYOR
ATTEST:
MELISSA B. WRIGHT - CITY RECORDER
Agenda
MURFREESBORO CITY COUNCIL
Regular Meeting Agenda
Murfreesboro Police Headquarters – Community Room
July 15, 2020 – 11:30 AM
Action Items
1. Planning Commission Recommendations (Planning)
Workshop Items
2. Designation of Individuals to serve on the MTEMC Board of Directors, the
Board’s Nominating Committee, and the Sharing Change Foundation
(Administration)
3. Dissolution of Power Board and Appointment of MED Pension Committee
(Administration)
4. Murfreesboro Electric Department Sale Proceeds (Administration)
5. Budget and Financials Update and May Dashboard Information
(Administration)
Licensing
Payment of Statements
Other Business
Adjournment
COUNCIL COMMUNICATION
Meeting Date: 07/15/2020
Item Title: Planning Commission Recommendations
Department: Planning
Presented by: Matthew Blomeley, AICP, Assistant Planning Director
Requested Council Action:
Ordinance ☐
Resolution ☒
Motion ☐
Direction ☐
Information ☐
Summary
Scheduling matters previously heard by the Planning Commission for public hearings
before Council.
Staff Recommendation
Schedule public hearings for the items below on August 20, 2020.
Background Information
During its regular meeting on July 8, 2020, the Planning Commission conducted public
hearings on the items listed below. After the public hearings, the Planning Commission
discussed the matters and then voted to recommend their approval.
a. Zoning application [2020-407] to amend the Victory Station PUD to modify the
use chart on approximately 32.6 acres located south of Franklin Road and east
of Rucker Lane, Swanson Development, LP applicant.
b. Proposed amendments to the Zoning Ordinance [2020-803] to Section 26: Off-
Street Parking, Queuing, and Loading, regarding off-site parking agreements,
joint parking agreements, and other miscellaneous items, City of Murfreesboro
Planning Department applicant.
Fiscal Impact
The only fiscal impact is the cost of advertising in the newspaper (exact cost unknown
at this time).
Attachment:
Map for zoning application for approximately 32.6 acres located along Franklin
Road and Rucker Lane
BOUL
PRD
DR CITY
S S
E
PUD
E DR
TR
PRD
LIMITS
FOR
PA
PUD SC AZ
BL
RS-15
HA PRD
L
PUD
PUD
AD
96
£
¤
IN RO
96
£
¤ F R A N KL
Y STATION WAY
PCD V I CTOR
CF
PUD
BATTALION BLV D
L AN E PUD
RS-15 AREA
R U CK E R
S WANH
DR
O LM E D
R ANHOLM E PUD
SW
CITY
AREA
CT
LIMITS
ROX
BUR
RS-10
GHE
RS-10
RS-10 SCOTTISH DR
RS-10
µ
Zoning Request Along Franklin Road, Battalion Boulevard, Planning Department
and Swanholme Drive City of Murfreesboro
PUD Amendment (Victory Station PUD) 111 West Vine Street
Murfreesboro, TN 37130
Feet
0 200 400 800 1,200 1,600 2,000 murfreesborotn.gov/planning
COUNCIL COMMUNICATION
Meeting Date: 07/15/2020
Item Title: Designation of Individuals to serve on the MTEMC Board of
Directors, the Board’s Nominating Committee, and the Sharing
Change Foundation
Department: Mayor’s Office
Presented by: Mayor Shane McFarland
Requested Council Action:
Ordinance ☐
Resolution ☐
Motion ☐
Direction ☐
Information ☒
Summary
Designations for Middle Tennessee Electric Membership Corporation (MTEMC) Board,
the MTEMC Board’s Nominating Committee, and MTEMC’s charitable foundation, the
Board of Middle Tennessee Electric Sharing Change, Inc. (Sharing Change).
Recommendation
Approve the following appointments:
MTEMC Board of Directors Interim Board Representatives: Ross Bradley and Dr.
Shawn Brown
MTEMC Board of Directors Nominating Committee: Richard Stone
Sharing Change Board of Directors: Irene Pitts-McDonald
Background Information
On June 30, 2020, the City sold its Electric Department into MTEMC. The transaction
documents permits the City to designate two individuals to serve as Board
Representatives to the MTEMC Board of Directors until MTEMC’s Bylaws are amended
to create two subdistricts within the City. Upon creation of the sub-districts, the Board’s
Nominating Committee will appointment of two individuals as members of the Board of
Directors. Following these appointments, the Board seats for the sub-districts will be
filled by MTEMC’s regular election process. Ross Bradley and Shawn Brown are proposed
for designation as Interim Board Representatives.
The transaction documents also permit the City to designate an individual to serve on
the MTEMC Board’s Nominating Committee. Richard Stone is proposed for appointment
to the Nominating Committee.
Lastly, the transaction documents allow the City to designate an individual to the for
Sharing Change Board. Irene Pitts-McDonald is proposed as the designee for Sharing
Change.
COUNCIL COMMUNICATION
Meeting Date: 07/15/2020
Item Title: Dissolution of Power Board and Appointment of MED Pension
Committee
Department: Mayor’s Office
Presented by: Mayor Shane McFarland
Requested Council Action:
Ordinance ☐
Resolution ☐
Motion ☒
Direction ☐
Information ☐
Summary
Dissolution of the Power Board after the sale of the Electric Department and
reappointment of the MED Pension Committee
Recommendation
Dissolve the Power Board, alleviating the Board from further responsibilities to the Plan,
and approve the appointment to the MED Pension Committee Craig Tindall, Melissa
Wright, and Jackie Whitaker.
Background Information
City Code § 2-87 creates the Power Board and assigns to the Board certain duties and
responsibilities for the Electric Department. On July 1, 2020, the City sold the
operations of its Electric Department into MTEMC. Therefore, the Board should be
dissolved to alleviate the Board of the duties and responsibilities required by ordinance.
Additionally, the Electric Department provided employees a pension plan (the MED
Pension Plan separate from the City’s pension plan. As part of the sale, the City agreed
to maintain the MED Pension Plan until such time as the plan assets can be transferred
to another financial institution.
MED Pension Plan is administered by a Pension Committee. That Committee was
appointed by the Power Board and consisted of the members of the Board. Upon
removal of the Power Board members, appointment of the Committee under the Plan
document would become the responsibility of Council. To most efficiently facilitate the
planned transfer of the Pension Plan, it is proposed that the following individuals be
appointed Committee members: Craig Tindall, Melissa Wright, and Jackie Whitaker, the
last of whom is a plan participant.
Fiscal Impact
None
COUNCIL COMMUNICATION
Meeting Date: 07/15/2020
Item Title: Murfreesboro Electric Department Sale Proceeds
Department: Administration
Presented by: Craig Tindall, City Manager
Summary
Discuss disposition of proceeds from transaction with Middle Tennessee Electric
Membership Corporation (MTEMC)
Background Information
The City and MTEMC closed on the sale of the City’s Electric Department on June 30,
2020. MTEMC funded its initial purchase obligation in accordance with the Asset
Purchase and Sale Agreement (APSA), as modified by letter agreement, of
approximately $21m at close of escrow. On June 30, 2021, MTEMC will begin paying
the installment payments to the City in the amount of approximately $17.3m.
As required by the APSA, $10m will remain in escrow as the final accounting is prepared.
On August 30, 2020, this amount will be reduced when $2.5m is released to the City,
which may be adjusted in the final accounting process. On June 30, 2021, an additional
$3.5m, plus or minus further adjustments, will be released and on June 30, 2022, the
remaining balance, $4m (adjusted) will be released to the City.
On July 9, 2020, Council requested a workshop discussion on the disposition of these
funds. Staff seeks Council direction for the use of the MED sale proceeds. These
proceeds may be used in a variety of ways, including benefiting the community by
allocating proceeds towards capital investments outlined in the Community Investment
Program. Other options include allocating funds to a perpetual trust and maintaining a
balance to mitigate future unforeseen operating crises.
Fiscal Impacts
The fiscal impact of the sale is estimated in attached spreadsheet.
Attachment
Spreadsheet of MTEMC Proceeds
MTEMC Transaction Proceeds
6/30/2020 8/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024
Initial Payment 30,864,742
Installment Payment 17,290,134 17,290,134 17,290,134 17,290,134
Escrowed Funds (10,000,000) 2,500,000 3,500,000 4,000,000
Available Funds 20,864,742 23,364,742 44,154,876 65,445,010 82,735,144 100,025,278
6/30/2025 6/30/2026 6/30/2027 6/30/2028 6/30/2029 6/30/2030
Initial Payment
Installment Payment 17,290,134 17,290,134 17,290,134 17,290,134 17,290,134 17,290,134
Escrowed Funds
Available Funds 117,315,412 134,605,546 151,895,680 169,185,814 186,475,948 203,766,082
6/30/2031 6/30/2032 6/30/2033 6/30/2034 6/30/2035 6/30/2036
Initial Payment
Installment Payment 17,290,134 17,290,134 17,290,134 17,290,134 17,290,134 17,290,134
Escrowed Funds
Available Funds 221,056,216 238,346,350 255,636,484 272,926,618 290,216,752 307,506,886
Note: Amounts shown are estimated and subject to adjustment per the Asset Purchase and Sale Agreement
COUNCIL COMMUNICATION
Meeting Date: 07/15/2020
Item Title: May 2020 Dashboard
Department: Administration
Presented by: Erin Tucker, Budget Director
Summary
May 2020 Dashboard packet
Background Information
May’s dashboard information includes relevant Financial, Building & Codes, Risk
Management and Construction data.
Council Priorities Served
Responsible budgeting
Providing Council with assessible financial information on a regular basis assists in
critical decision-making about the fiscal affairs of the City.
Fiscal Impacts
None
Attachments:
1. May 2020 Dashboard
2. City Schools May Dashboard
MAY DASHBOARD
Property Tax
59,082,540
60,000,000
50,000,000 41,492,474
40,471,043
36,621,670 38,373,972
40,000,000
30,000,000
20,000,000
10,000,000
-
FY 16 FY 17 FY 18 FY 19 FY 20
Property Tax notices were mailed in early October. The tax roll from the County Assessor’s office came in 42% higher
than FY19. The % of Collections are in line with last year - outstanding Property Tax receivable is running 1.77% this year
through May vs. 1.42% for the same time period last year.
LOCAL SALES TAX BUDGET vs ACTUAL
6,000,000 60,000,000
5,000,000 50,000,000
LOCAL SALES TAX COLLECTIONS
4,000,000 40,000,000
3,000,000 30,000,000
2,000,000 20,000,000
1,000,000 10,000,000
- 0
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
FY 20 Budget FY 2020 Actual FY 20 Cumulative FY 19 Cumulative
Local Option Sales Tax for FY 20 is running 3.16% above FY19 and 0.78% above budget through May. However, May
collections came in 5.3% under budget and 1% less than May 2019 receipts. This information reflects a 2-month lag – the
collections are for March 2020 taxes. This revenue is anticipated to continue to drop over the next 3-6 months based on
the COVID-19 impacts to the economy.
STATE SALES TAX BUDGET vs ACTUAL
1,400,000 12,000,000
1,200,000
10,000,000
STATE SALES TAX COLLECTIONS
1,000,000
8,000,000
800,000
6,000,000
600,000
4,000,000
400,000
2,000,000
200,000
- 0
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
FY 20 Budget FY 2020 Actual FY 20 Cumulative FY 19 Cumulative
State Sales Tax for FY20 is running 3.3% above budget and 5.4% higher than last year through May. However, May
collections came in 8.2% under budget and 5.6% less than May 2019 receipts. This information reflects a 2-month lag –
the collections are for March 2020 taxes. This revenue is anticipated to continue to drop over the next 3-6 months based
on the COVID-19 impacts to the economy.
% of Total Current Month Collections
Business Tax - Gross
Receipts Tax, 31.20%
State Street Aid - Gas
Tax , 18.83%
Mixed Drink Tax,
3.60%
Telecom Sales Tax,
0.26%
Gas Tax Allocation,
1.02%
State Sales Tax,
45.08%
Sales Tax made up nearly 45% of the State Shared collections for May, while the State Street Aid Gas Tax (restricted to
road improvements) made up an additional 18.8%. Thru April, Business License Taxes were up 27% compared to FY19.
May collections took a downward turn and dropped 65% - effectively reducing cumulative FY20 receipts by 29%
compared to FY19. This tax is vulnerable to the COVID-19 pandemic as businesses face a cash shortfall.
State Revenue Collections
3,500,000.00
3,000,000.00
2,500,000.00
Total Collections
2,000,000.00
FY 2019
FY 2020
1,500,000.00
1,000,000.00
500,000.00
0.00
JUL AUG SEPT OCT NOV DEC JAN FEB MAR APR MAY JUNE
Overall, FY2- State Shared Revenue collections showed a 0.2% decrease over last year’s State Shared revenues.
However, May collections showed a 39% drop over May 2019 collections. This information reflects a 2-month lag – the
collections are for March 2020 taxes. These revenues are anticipated to continue to drop over the next 3-6 months
based on the COVID-19 impacts to the economy.
HOTEL/MOTEL
BUDGET vs. ACTUAL
350 3.50
Thousands
Millions
300 3.00
250 2.50
200 2.00
150 1.50
100 1.00
50 0.50
- -
JUL AUG SEPT OCT NOV DEC JAN FEB MAR APR MAY JUN
Budget Based on 5 yr Average Actual Budgeted Cumulative Actual Cumulative
The Hotel/Motel Tax rate doubled in FY 20 from 2.5% to 5%. Thru March, collections were in-line with FY 19’s reported
gross receipts. However, the COVID-19 pandemic’s effects on the travel and tourism industry significantly impacted
March taxes remitted in April. The April remittance was down 54% and this downward trend continued in May with a
72% decline. This trend is expected to continue for the remainder of the fiscal year and into FY21. Projections for the
remainder of the year are around 25-27% of what was budgeted, which will result in a projected $950,000 budget deficit
for FY20. FY21 Hotel/Motel taxes are budgeted 50% less than FY20’s budget at $1.6 million.
Salaries & Benefits
12,000,000 90,000,000
80,000,000
10,000,000
70,000,000
8,000,000 60,000,000
50,000,000
6,000,000
40,000,000
4,000,000 30,000,000
20,000,000
2,000,000
10,000,000
- -
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
FY 20 Budget FY 2020 Actual FY 20 Cumulative FY 19 Cumulative
Salaries & Benefits were trending a little under budget due to unfilled vacancies within the City through May. As of
5/31/20, there were 943 filled full-time positions and 42 vacancies – which is down from 43 vacancies in March.
Effective 3/19/20, a hiring freeze was implemented with only critical vacancies being filled.
Schools Transfer
700,000 8,000,000
600,000 7,000,000
6,000,000
500,000
5,000,000
400,000
4,000,000
300,000
3,000,000
200,000
2,000,000
100,000 1,000,000
- -
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
FY 20 Budget FY 2020 Actual FY 20 Cumulative FY 19 Cumulative
Budgeted Transfers to City Schools increased by $1.3M from FY19 to FY20. This transfer is made in monthly increments
evenly distributed throughout the year.
Debt Service Transfer
30,000,000 45,000,000
40,000,000
25,000,000
35,000,000
20,000,000 30,000,000
25,000,000
15,000,000
20,000,000
10,000,000 15,000,000
10,000,000
5,000,000
5,000,000
- -
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
FY 20 Budget FY 2020 Actual FY 20 Cumulative FY 19 Cumulative
The budgeted Debt Service Transfer increased by $1.4M to account for the additional debt service related to the 2019
$58M SunTrust loan and anticipated debt service for FY20 debt of $25M. Debt Service is running 4.42% higher than this
time last year which was anticipated due to the 2019 loan. On May 27, 2020, the City accepeted a bid to refinance the
2008 variable rate loan originally financed through the Tennessee Municipal Bond Fund (TMBF). This resulted in a True
Interest Cost (TIC) of 0.297% and an All-In TIC of 0.49%. As a result of this refinancing, the City will realize almost
$940,000 savings in budgeted debt service over the remaining 4 years of payments. Budgeted savings of $236,600 is
anticipated for FY21.
Repairs & Maintenance
3,000,000 12,000,000
2,500,000 10,000,000
2,000,000 8,000,000
1,500,000 6,000,000
1,000,000 4,000,000
500,000 2,000,000
- -
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
FY 20 Budget FY 2020 Actual FY 20 Cumulative FY 19 Cumulative
Repairs & Maintenance make up 7% of General Fund budgeted expenses. This includes maintenance of software
($1.1M), fleet services ($3.5M), and Police R&M for radios, mobile data terminals, etc. ($1.3M). State Street Aid R&M of
streets, markings and right of way totals almost $4M. These expenses are seasonal and fluctuate depending on contract
timing and timing of repairs. This was trending 21% under budget through May.
Utilities
500,000 5,000,000
450,000 4,500,000
400,000 4,000,000
350,000 3,500,000
300,000 3,000,000
250,000 2,500,000
200,000 2,000,000
150,000 1,500,000
100,000 1,000,000
50,000 500,000
- -
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
FY 20 Budget FY 2020 Actual FY 20 Cumulative FY 19 Cumulative
Utilities were budgeted to stay relatively flat in FY20 as compared to FY19 and were running 19% under budget for the
year through May.
Fixed Assets
5,000,000 14,000,000
4,500,000
12,000,000
4,000,000
3,500,000 10,000,000
3,000,000
8,000,000
2,500,000
6,000,000
2,000,000
1,500,000 4,000,000
1,000,000
2,000,000
500,000
- -
JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
FY 20 Budget FY 2020 Actual FY 20 Cumulative FY 19 Cumulative
$15.3M budgeted for Fixed Assets in FY 20 includes:
• $11M in Infrastructure for grant • $430k Recreation equipment
funded road construction • $370k public safety;
• $2M – Transit Facility • $167k public works
• $540k software & computer hardware
Timing on spending in Fixed Assets is also seasonal and can fluctuate based on the construction schedules and delivery
of equipment. Through May, fixed asset spending was down 57% as compared to last year due to the City-wide non-
essential spending freeze and timing of road construction projects funded through the Infrastructure Department.
MAY SAFETY REPORT
Overall for the City, total incidents showed a 31% decrease over the same time period last year. The City is showing 8
COVID-19 related Workers Compensation claims. A claim is filed when an employee states that they may have been
exposed to COVID-19 as part of their job duties. This is not a measure of COVID-19 testing. COVID-19 testing results will
not be a part of this report.
BUILDING & CODES
New Dwelling Units (Single Family, Townhomes & Apartments)
350 2,500
300
2,000
250
1,500
200
150
1,000
100
500
50
0 0
JUL AUG SEPT OCT NOV DEC JAN FEB MAR APR MAY
New Permits 127 155 238 318 171 289 135 99 196 150 121
Cumulative FY 20 127 282 520 838 1,009 1,298 1,433 1,532 1,728 1,878 1,999
Cumulative FY 19 367 511 566 935 1,004 1,128 1,283 1,366 1,490 1,570 2,035
This year’s Dwelling permits show a 1.8% decrease over FY19 through May.
Total Permits (all types)
1,400 12,000
1,200 10,000
1,000
8,000
800
6,000
600
4,000
400
200 2,000
- -
JUL AUG SEPT OCT NOV DEC JAN FEB MAR APR MAY
FY 20 Total Permits 1,037 999 958 1,151 1,127 875 970 1,006 985 923 1,069
Cumulative FY 20 1,037 2,036 2,994 4,145 5,272 6,147 7,117 8,123 9,108 10,03 11,10
Cumulative FY 19 1,096 2,220 2,939 3,833 4,568 5,318 6,481 7,426 8,509 9,499 10,57
Total permits were trending up over last year by almost 5% through May.
500,000 Revenues 4,300,000
475,000 3,900,000
450,000 3,500,000
425,000 3,100,000
400,000 2,700,000
375,000 2,300,000
350,000 1,900,000
325,000 1,500,000
300,000 1,100,000
275,000 700,000
250,000 300,000
JUL AUG SEPT OCT NOV DEC JAN FEB MAR APR MAY
FY 20 Monthly Revenues 314,962 295,238 333,789 470,007 326,046 303,677 355,303 274,133 427,422 314,705 292,299
FY 20 Cumulative Revenues 314,962 610,200 943,989 1,413,996 1,740,042 2,043,719 2,399,022 2,673,155 3,100,577 3,415,282 3,707,581
FY 19 Cumulative Revenues 352,393 720,696 1,010,084 1,390,669 1,636,188 2,135,183 2,496,460 2,829,991 3,132,859 3,450,254 3,910,447
Total Building & Code revenues through May were down almost 5.2% as compared to FY19.
Project Tracking
Ending Date 06/18/20
Project Cost (including approved Change Orders) Billed to Date Project Days (including approved Change Orders) Days Remaining
$7,000,000.00 400
350
$6,000,000.00
300
$5,000,000.00
250
$4,000,000.00
200
$3,000,000.00
150
$2,000,000.00
100
$1,000,000.00
50
$- 0
Murfreesboro Municipal Airport Terminal Fire & Rescue Station #11 Police C.I.D Building Renovation Siegel Soccer Renovations (Indoor Soccer Facility) Doug Young K9 Outdoor Training Replacement Hangar #1
Pareto Chart for Cumulative Percent of Annual Costs across all Cost Centers is in cells B2 through E3.
Project Limits
Project Cost (including Project Days (including
Days Today / Substantial Construction
Project Name Start Date Delivery Method Completion approved Change Billed to Date approved Change Percent Days Completion
Orders) Orders) Remaining Opportunities
Murfreesboro Municipal Airport Terminal 4/17/2019 Design Build 4/17/2020 $ 5,901,969.76 $ 5,167,199.76 364 45 12% Dropping in ceiling tiles Furniture Lead times
Fire & Rescue Station #11 7/2/2019 Hard Bid 6/16/2020 $ 4,460,869.16 $ 4,279,904.67 350 0 0% Complete N/A
Police C.I.D Building Renovation 4/15/2020 Hard Bid 6 months 177,785.00 $ 36,597.50 180 165 Framing In Progress None
Siegel Soccer Renovations (Indoor Soccer Facility) 4/23/2020 Hard Bid 7 months $ 776,800.00 $0.00 N/A N/A N/A On Hold Funding
Doug Young K9 Outdoor Training 4/1/2020 Hard Bid 3 months $ 403,868.00 $ 16,597.65 120 115 0% Foundations Poured None
Replacement Hangar #1 In Design Design Build 6 months $ 4,200,000.00 $ - 210 0 0%
#DIV/0!
Total $15,921,291.92 $9,500,299.58
ENGINEERING CONSTRUCTION UPDATE
JUNE 11, 2020
Project Tracking
Project Cost (including approved Change Orders) Billed to Date (Construction Only) Project Days (including approved Change Orders) Days Used
$18,000,000.00 1,400
$16,000,000.00
1,200
$14,000,000.00
1,000
$12,000,000.00
800
$10,000,000.00
$8,000,000.00
600
$6,000,000.00
400
$4,000,000.00
200
$2,000,000.00
$0.00 0
Cherry Lane Phase II Cherry Lane Phase III Jones Boulevard Improvements Middle Tennessee Boulevard Robert Rose Right Turn Lane Rucker Lane Widening Stones River Greenway Phase IV
Pareto Chart for Cumulative Percent of Annual Costs across all Cost Centers is in cells B2 through E3.
Project Limits
Project Days (including
Project Cost (including Billed to Date Today / Substantial
Project Name From To Distance approved Change Orders) (Construction Only)
approved Change Days Used Percent Days Completion
N.T.P.
Orders)
Cherry Lane Phase II Siegel Soccer Park Sulphur Springs Road 1.73 Miles $13,800,000 (Est Cost) $0.00 0 0 0%
Cherry Lane Phase III Broad Street Memorial Blvd (231) 1.10 Miles $46,000,000 (Est Cost) $0.00 0 0 0%
Jones Boulevard Improvements Medical Center Parkway Clark Boulevard 0.54 Mile $3,419,212 (Est Cost) $0.00 0 0 0%
Middle Tennessee Boulevard East Main Street Greenland Drive 0.8 Mile $15,986,859 $15,550,141 945 1148 121% 3/4/2019 1/11/2016
Robert Rose Right Turn Lane Robert Rose Thompson Lane 0.14 Mile $1,208,196 $171,170.87 150 72 0% 6/10/2020 3/30/2020
Rucker Lane Widening Highway 96 (Franklin Road) Veterans Parkway 2.5 Miles $13,200,000 (Est Cost) $0.00 0 0 0%
Stones River Greenway Phase IV Barfield Road Barfield Crescent Park 2.65 Miles $5,445,977 $4,348,809 730 911 125% 3/10/2020 9/11/2017
Total $99,060,244 $20,070,120
ENGINEERING CONSTRUCTION UPDATE
JUNE 11, 2020
Project Project Status / Comments
Cherry Lane Phase II Alignment study for final enviromental review ongoing. ROW legal documents being drafted by consultant.
Cherry Lane Phase III Working to choose vendors for acquisition and relocation services. Short list finalized.
Jones Boulevard Improvements Currently acquiring ROW, construction plans are being finalized.
Middle Tennessee Boulevard Working on close out documentation.
Robert Rose Drive Working on wing wall footers and continuing with utility work.
Rucker Lane Widening Bid 3/10/20, with Rogers Group being the apparent low bidder. Project on hold till further notice.
Stones River Greenway Phase IV Minimal safety fence to be installed this week, all other items completed. Final walkthrough and punchlist on 6/11 with TDOT and Parks and Rec.
Get email alerts for Murfreesboro
A daily email when new agendas and minutes are posted.