Board of Mayor & Commissioners
Regular MeetingPiperton, TN · June 11, 2024
Minutes
MINUTES OF SPECIAL CALLED SESSION OF THE
PIPERTON BOARD OF MAYOR AND COMMISSIONERS
June 11, 2024, 7:00 P.M.
The Piperton Board of Mayor and Commissioners met in a special called session on June 11,
2024 at 7:00 p.m. at City Hall, with Board members: Mayor Henry Coats, Vice-Mayor Mike
Binkley, Commissioner Russ Fletcher and Commissioner David Crislip present. Commissioner
Bret Morris was absent. City Manager Steve Steinbach, Fire Chief Reed Bullock, Public Works
Director Richard Mills, Police Chief Jonathan Roney, and City Recorder Beverly Holloway were
present. Vicki Hancock and Letha Granberry were present in the audience.
Agenda item 1. Call to order, establish quorum
Action taken: Vice-Mayor Mike Binkley called the meeting to order at 7:00 p.m., and
established that a quorum was present.
Agenda item 2. Prayer and Pledge of Allegiance to the American Flag
Action taken: Fire Chief Reed Bullock led in the opening Prayer and Commissioner
Russ Fletcher led in the Pledge of Allegiance to the American Flag.
Agenda item 3. First Reading, Ordinance No. 391-24, amending the Budget for FY 2023-2024,
(Third Amendment)
Mr. Steinbach stated this is our third budget amendment. Essentially the third budget
amendment reconciles the books with expenditures that were not made or revenue that was
received above what was budgeted. This addresses the General Fund (Exhibit A), Water Fund
(Exhibit B), Sewer Fund (Exhibit C), Street Aid (Exhibit D) and the Drug Fund (Exhibit E). On
Exhibit A (General Fund) this addresses revenues items and expenditure items. The
amendment amounts that are indicated as positive are excess revenue which occurred under
Payment in lieu of Property Tax, Business Tax, Building Permit Income, Zoning/Development
Fees, Inspection Fees for the Fire Department. The items in parenthesis (noting negative
collections) are Traffic Violations, associated City Litigation Tax, State Litigation Tax
Commission, No Insurance Fine, and General Sessions/Circuit Court Fees. Interest Income (in
the General Fund) increased because of the higher interest rates exceed our budgeted forecast.
With regard to the Expenditure items, the departments are listed with the associated line item.
Under Administration-Hospital Insurance increased slightly due to classification. Hospital Wing
increased due to new employees. Building and Office Rental increased. Charity represents the
City’s contribution to Carl Perkins Center. Under Police Department-Live Firing Range, this
project has been put on hold pending further analysis and consideration. Under Fire
Department- addresses Employee Overtime. Under Public Works-addressing Telephone and
Data, Uniforms, Emergency Lights, Community Beautification. These items had not been
expended or minor overages on a couple of the items. City Monument sign was not expended in
FY24. A lot of these items will be carried over into next fiscal year budget. Under CapEx-Street
Aid transfer (Annual Paving)-we did go over on our annual paving due to necessary street
repairs. CapEx-Street Aid transfer (Keough Rd)-we did not get to this and this will be carried
over to next fiscal year. On Exhibit B (Enterprises Fund-Water), again recognizing revenue for
Interest Income, Water Tap Fees, on TDEC (ARP), we are recognizing the revenue that we
received ($61,215.00), that is ongoing and will carry on into the next fiscal year. Metered Water
Sales increased. Penalty for Late Payment increased. The associated expenditures-Purchased
Water increased. Emergency Sewer Repairs-we did not have a major emergency sewer repair.
Critton/Hollow Road Water Extension-there were nominal funds spent for associated design and
the bulk of that project will be carried over into fiscal year 2025. Public Works Richard Mills
stated they have started that project and I hope they will be done first of next week. Mr.
1
Steinbach stated keep me advised so by second reading if we don’t need to adjust we won’t.
Mower is a capital item that was not expended in 2024. On Exhibit C (Enterprise Fund-Sewer),
on revenue items-Centralized Sewer (Rossville) recognizing $14,000.00 additional revenue.
TDEC (ARP) Grant-I just explained the TDEC-American Rescue Plan, this is the associated
sewer portion of this. Penalty for Late Payment-recognizes additional revenue. Expenditure
items-Piperton Farms Sewer Construction (ARP) will be carried over into fiscal year 2025.
Rossville Sewer Fees-line item increased. Public Works Building Expansion-this item was not
expended and there is a change in strategy to which Mr. Mills agreed. Annual Decentralized
Plant Grass Cutting, Mower, Equipment, Machinery (Generator, lift, tools), Fence Replacement
(Shaw’s Creek) are all items that were not expended or a nominal amount expended. Marshall
Utilities Sewer Fees-line item increased. On Exhibit D (Street Aid Fund), Interest Income-
recognizing increased revenue. Expenditure items-Materials/Supplies/Maintenance-reflects a
nominal increase on that line item. Keough Road widening was previously addressed as not
expended. Repair/Patch Work Streets/Replace-reflects an increase on that line item. On Exhibit
E (Drug Fund), there were no amended revenue items. Expenditure items-Firearms Training
Simulator was budgeted but not expended and there was an associated expense for police car
outfitting that was charged to that line item. So that is an internal accounting item we are
working on. There will be some slight changes for second reading.
Action taken: Commissioner Fletcher moved to approve Ordinance No. 391-24 on first
reading, seconded by Commissioner David Crislip. The Motion received all affirmative votes.
Agenda item 4. First Reading, Ordinance No. 392-24, adopting the annual Budget and Tax
Rate for the Fiscal Year beginning July 1, 2024 and end June 30, 2025
Mr. Steinbach stated we will begin with a snap shot of the budget. We are still working
with Police and Fire regarding pay scales for the various positions. We are proposing and
including in the first reading is a five-cent property tax increase which results in approximately
$125,000.00 in additional general revenue funds. That along with the special census that we
conducted resulted in another $100,000.00, so essentially a total of $220,000.00 to
$230,000.00. The bulk of that will address personnel cost specifically for the upcoming fiscal
year that includes 2 new police officers. The idea is to increase the staff complement so that we
have two officers on shift around the clock for safety purposes. This is the goal we are striving
for. Fiscally with the property tax and the special revenue, we anticipated that we could
comfortably absorb that cost this year and then address the additional officers and subsequent
fiscal year.
Mayor Coats inquired if we would be three short after that to get to the complement of
14.
Chief Roney stated yes sir, I believe it is three. We will be one short after the two
additional because of the part time position.
Mr. Steinbach stated on increased expenditures/notes, you will see the increase in cost
anticipated for this fiscal year is broken out by personnel at $298,596.59, again the bulk of that
attributive to the two new police officers. We do have some position adjustments/promotions.
Additionally, we are proposing a 5% raise for the bulk of the civilian employees this is consist
with our market place, recognizing increased inflation cost. Health Insurance cost reflects a 6%
increase of premiums across the boards ($7,330.00). Retirement benefits, we are proposing a
½% increase bringing that to 5.5% for FY 2024. With the idea to get to a point where we are
making contributions on behalf of all employees and for those who don’t have the means to
contribute. There will be a vesting program associated with that. Other reflects $5,000.00 for
increased sewer infrastructure depreciation costs. The end result of that is $822,664.79 and that
is ambitious. The end result is we will be putting back to fund balance over a half million dollars.
Capital Expenses are largely funded from our fund balances, there is close to $4 million in
General Fund and $1.8 million in Enterprise Funds Savings. It also reflects grant money we are
2
yet to receive, so we look and seek to put back to fund balance every year. I am proposing an
increase to the Board’s salary as well as the Planning Commission’s salary. It has been nearly a
decade since the adjustment. Under the State law that increase won’t be recognized by a
specific Commissioners until after their applicable election cycle. After this election those who
are running will notice the increase and then because of a staggered election cycle the
subsequent Commissioners will get the increase at that time. The first reading budget
amendment specifically identifies Exhibit A-Summary which gives an overall of anticipated
projected revenues by source across the General Fund, State Shared Taxes, Permits and Fees,
Services, Fines and Forfeits, Drug Revenue and Other. I will not get into the specifics until the
public hearing. I will get into the revenue items on Exhibit B. Below the revenues are the
expenditures for the various departments and/or funds. At the bottom of the document, you can
see the items that I just addressed with regard to revenue over (under) expenditures, the
various capital outlays, transfers out of General Fund into Street Aid, and so on and so forth. On
Exhibit B (Projected Revenues - All Sources), this provides a comprehensive overview of our
revenue sources broken out by our General Taxes, State Shared Taxes, Permits/Fees,
Services, Fines/Forfeits, and Miscellaneous Revenue. On General Taxes, we are anticipating a
net increase of $165,000.00. Stated Shared Taxes (General) as noted before has increased
because the population has increased. Thanks to the special census, we will realize and
recognize the additional increase. Permit/Fees there is a slight adjustment and this is based on
market. We are not finished here yet. I have yet to see the final calculations that I have ask for. I
think this will probably be a wash. Fines/Forfeits, I am showing an increase but it is not an
increase. I included projected revenues based on the average of our historical trend from the
last ten years or so. Miscellaneous revenues-projecting an increase. Under that is our
Enterprise revenue consisting of Water and Sewer. These are user fees. We run the Enterprise
Fund as a business would run its business. The State demands that we keep this fiscally
responsible and running in positive territory. We anticipate a continuation of that. I am still
looking at some of the numbers but we do anticipate an increase across the board. We will
increase our utility fees based on the response from our neighbors. So, we will make the
necessary adjustments. Sanitation (Special Revenue Fund), we have a growing population base
and correspondingly the revenues are anticipated to increase. State Street Aid is revenue
distributed by the State and it is based on a per captia population. The correspondingly increase
shown is directly related to our increased population. On the Drug Fund, we do not budget
operating expense out of that account and only fund appropriations or capital expenses.
That is an overview of our revenues. Back to the summary page, you will see FY 2024
compared against FY 2025 proposed by the associated department. The decrease in
Administrative is because we will not be paying rent anymore. The increase with regards to the
other departments are directly related to personnel (Police and the initiation of our new IT
professional). That cost will be distributed by department per captia. We have decreases by
department mostly due to capital expenditures, that were not expended and are being carried
over or grant related. We like to keep our Capital Appropriations under our fund balance. We
did have significant capital expenditures last year. We did acquire land for the future Fire/Police
Facility. That was a quarter of a million dollars and the house being the big expense at another
2 million dollars. The boom truck came out of sanitation savings. We will be purchasing police
cars. Moving to the Capital Exhibit, this is broken down by Fund Balance Appropriations and
Capital by department. What is the difference you may ask, generally related to the utility of the
item. They are both generally one-time expenses and some of these are rolled over like the
maintenance agreement on our water tower. Fund Balance Appropriations for the General
Fund-Admin transfers to the Street Aid and its paving program. That is not counted twice that is
why the $51,000.00 is less the $160,000.00 and $250,000.00 for our street paving program.
Under Capital for Admin, I am proposing for a whole house generator for the Piper House. We
want to make sure all facilities are backed up. There is nothing significant in our Building &
3
Codes Department. We are moving to a full digital service for our Building Department as well
as our Public Works Department, so our personnel will be able to load and input data from the
field. Under Fire, some of these are grant related. Under Police Fund Balance-Sign replacement
for Suite B. The rest of the Police Capital items are listed for your dissemination. Budgeting for
firearms, flock cameras, In-car videos, new computer server, new car outfitting, the living firing
range has been reduced as we wait probably until the later part of the fiscal year to consider
how we are going to outfit that facility. Fund Balance for the Court includes additional legal fees
and computer replacement with no capital appropriations. For the Drug Fund, no Fund
Balance/Capital Appropriations. Under Public Works, there is a lot of items. A lot of this is
rollover items, landscaping, community beautification, City Hall (floors and painting), new tools
for vehicle repairs, emergency safety lights for vehicles, community drainage repairs, Piper Park
improvements. Capital items include (items that are split between the General Fund and the
Enterprise Funds) mobile tablets, storage building (in lieu of the mezzanine), a new vehicle for
the Assistant Public Works Director, City entrance monument design/signage, a skid steer with
attachments. Mr. Mills spoke on the skid steer attachments and its usages. On TDEC, it got off
to a slow start and we have engaged three engineering firms for design services associated with
the wastewater treatment plant, a major waterline extension to enable increased pressures and
keep up with the development growth down Hwy 196. And in Piperton Farms, we will be
introducing gravity sewer which is paid for by the Federal Government less 35%. Moving onto
Sewer, a lot of the repeat items that are distributed across the various funds. Requesting a
generator for the sewer lift stations and the Piperton Farms sewer connections with the TDEC in
bold letters is primary grant money. Street Aid is typical of our annual appropriations. These
monies are distributed by the State of Tennessee to each municipality based on the population
and the State requires that these monies are expended specifically with regard to activities
associated with streets and the right of ways. There are no Fund Balance Appropriations or
Capital Appropriations for Sanitation this year. The grant total is $3.7 million which should
reconcile with the overview document we looked at. Over a million dollars is primarily grant
money so the net exposure to the City is a lot less than 3.7 million dollars and putting back
money in fund balance is critical. To let the board know that I haven’t forgot you, I am still
listening. The Vice-Mayor talked about a snow plow and Commissioner Fletcher talked about
fire dash cams and during the chaos of the first reading, we didn’t work those in but I do want to
have a conservation about both of those because I think they could be utilized at some point but
I have no idea on cost.
Mayor Coats inquired how many sewer pump stations do we currently have now.
Mr. Mills replied seven.
Mayor Coats inquired how many generators do we have to which Mr. Mills stated none.
Mayor Coats inquired if we were going to do a portable.
Mr. Mills stated we will have to do a portable, we will mount it on a trailer.
Mayor Coats stated so that is what is budgeted is for – a portable, to which Mr. Mills
stated yes, sir.
Action taken: Commissioner Fletcher made a motion to approve Ordinance No. 392-24
on first reading, seconded by Commissioner Crislip. The Motion received all affirmative votes.
Agenda item 5. Any questions or matter from the audience
Letha Granberry inquired when the sanitation fee was increased.
Mr. Steinbach stated the sanitation fee was actually reduced from last year and there is
no increase anticipated. Adjustments generally happen annually based on the vendor contacting
us regarding fuel cost increases. We will increase and pass that on.
Ms. Granberry inquired on the two new police officers, would they be on the night shift or
will we have to continue getting service from the County.
4
Chief Roney stated we currently have 24-hour coverage now and we are no longer using
the County. Those new officers will likely be the ones we use in the evening time. We currently
have three officers assigned to the overnight shift on our 24 coverage. They will most likely be
assigned to the evening shift.
Mayor Coats stated we are trying to have two patrol cars for each shift.
Ms. Granberry inquired on the property tax increase. When will that go into effect?
Mr. Steinbach stated that will go into effect assuming the Board adopts it on second
reading immediately on July 1st. Taxes are due from October to February.
Mayor Coats stated I told everyone last year that we would probably due $.20 cents. We
did $.10 last year. We will do $.05 cents this year and probably $.05 more next year but it will
still keep us at one of the lowest rates in West Tennessee.
Mr. Steinbach stated $.4676, I told the Board I don’t like surprises so you either nominal
increase, the end result is less than $100.00 on a half million-dollar home, it is additional money
but not that much. What I don’t want to do is come back to the Board as you seen in other
jurisdictions that we have to double the taxes.
Ms. Granberry inquired how do you determine what divisions of the city are going to be
paved next?
Mayor Coats stated we have an engineer and the Public Works Director that goes
around and grades every street every year. This fiscal year, Greenbrier and Lakes of Greenbrier
are the worst. So, they will be paved next.
Ms. Granberry inquired about Wright Rd.
Mayor Coats stated Wright Rd is in pretty good shape except for some of the corners
that have broken off. They will address that very soon. That is from all the truck traffic that has
been going down there.
Ms. Granberry inquired on the extension of the waterline projects on Critton and Hollow
Drive. How far down on Critton will it come down? So, it looks like it is at Critton and Freeman.
Mayor Coats stated it will run north and south. It will come to Critton and will stop where
Freemen comes in. We are doing it now for fire protection because there is not much down
there and then we can expand it for homes.
Vice-Mayor Binkley reminded everyone that next week’s Board of Mayor and
Commissioner meeting on June 18th has been cancelled and rescheduled for Tuesday, June
25th at 6pm.
Agenda item 6. Adjournment
Action taken: Commissioner Crislip made a motion to adjourn the meeting, seconded
by Commissioner Fletcher. The Motion received all affirmative votes and the meeting was
adjourned at 7:48 p.m.
Respectfully submitted,
Beverly Holloway, City Recorder
Approved: _________________________________date: ______________________
5
Agenda
AGENDA FOR SPECIAL CALLED SESSION
PIPERTON BOARD OF MAYOR AND COMMISSIONERS
June 11, 2024 7:00 P.M.
1. Call to order, establish quorum.
2. Prayer and Pledge to Allegiance to the American Flag
3. First Reading, Ordinance No. 391-24, amending the Budget for FY 2023-2024,
(Third Amendment)
4. First Reading, Ordinance No. 392-24, adopting the annual Budget and Tax Rate
for the Fiscal Year beginning July 1, 2024 and ending June 30, 2025
5. Any questions or matters from the audience
6. Adjournment
Note: The regular session of the Piperton Board of Mayor and Commissioners for June
18, 2024 has been cancelled and rescheduled for Tuesday, June 25, 2024 at 6 p.m.
at City Hall.
Get email alerts for Piperton
A daily email when new agendas and minutes are posted.