Budget, FY2002 (July 1, 2001 – June 30, 2002)
Compiled from the budget forms, amendment notices, Annual Financial Reports, audits and memos the City of Tiffin published with its council agendas and minutes. Not the official budget: every figure is as printed on the linked page; differences, percentages and comparisons are derived from those figures and labelled so.
The budget as printed
- Final budget: Budget amendment (state form), Minutes-6/26/2002, p. 2 (Jun 26, 2002) — total budget after the last amendment
| Line As printed | Final budget |
|---|---|
| Revenues and other financing sources | |
| Taxes levied on property | $121,128 |
| Net current property taxes | $121,128 |
| Delinquent property taxes | $0 |
| TIF revenues | $297,000 |
| Other city taxes | $49,550 |
| Licenses & permits | $20,000 |
| Use of money & property | $18,000 |
| Intergovernmental | $99,500 |
| Charges for fees & service | $329,000 |
| Special assessments | $0 |
| Miscellaneous | $2,000 |
| Other financing sources | $0 |
| Total revenues & other sources | $936,178 |
| Expenditures and other financing uses | |
| Debt service | $0 |
| Capital projects | $0 |
| Community protection | $53,000 |
| Human development | $35,700 |
| Home & community environment | $597,160 |
| Policy & administration | $192,000 |
| Non-program | $0 |
| Net operating expenditures | $877,860 |
| Total expenditures | $877,860 |
| Transfers out | $0 |
| Total expenditures & transfers out | $877,860 |
| Fund balance | |
| Excess revenues over (under) expenditures | $58,318 |
| Beginning fund balance | $441,457 |
| Ending fund balance | $499,775 |
Amendments during the year
Amendment 1, hearing June 28, 2002
Minutes-6/26/2002, p. 2 (Jun 26, 2002). Expenditures and transfers +$99,720, revenues +$114,000 As printed.
“Budget amendment includes no change in tax levy. Increased revenues and expenditures. / SRF Water Project expense approx $40,000 and IDOT Sewer Project costs approx $40,000 to this time.” — the notice's explanation of changes
| Line | As certified or last amended | This amendment | After |
|---|---|---|---|
| TIF revenues | $217,000 | +$80,000 | $297,000 |
| Licenses & permits | $10,000 | +$10,000 | $20,000 |
| Use of money & property | $7,000 | +$11,000 | $18,000 |
| Intergovernmental | $125,500 | −$26,000 | $99,500 |
| Charges for fees & service | $290,000 | +$39,000 | $329,000 |
| Total revenues & other sources | $822,178 | +$114,000 | $936,178 |
| Community protection | $51,280 | +$1,720 | $53,000 |
| Human development | $32,700 | +$3,000 | $35,700 |
| Home & community environment | $518,160 | +$79,000 | $597,160 |
| Policy & administration | $176,000 | +$16,000 | $192,000 |
| Net operating expenditures | $778,140 | +$99,720 | $877,860 |
| Total expenditures | $778,140 | +$99,720 | $877,860 |
| Total expenditures & transfers out | $778,140 | +$99,720 | $877,860 |
| Excess revenues over (under) expenditures | $44,038 | +$14,280 | $58,318 |
| Ending fund balance | $485,495 | +$14,280 | $499,775 |
The council's budget actions
- Feb 14, 2001 Hearing set: “Motion Walls, second Gericke to approve RESOLUTION #2001-4 for the proposed 2001-2002 budget for year ending June 30, 2002 and directing city clerk to publish for Public Hearing on Wednesday, March 14, 2001, 6:30 pm at Tiffin Fire Station. Proposed budget allows for expenditures as follows:...” — meeting · page · Res. 2001-004
- Feb 14, 2001 Hearing set: “Motion Walls, second Gericke to approve proposed budget for year ending June 30, 2002 and setting date for public hearing for March 14, 2001, 6:30 pm at the Tiffin Fire Station” — meeting · page
- Mar 14, 2001 Budget adopted: “Motion Ryan, second Bartels to approve RESOLUTION #2001-10, APPROVING PROPOSED CITY BUDGET for the 2001-2002 year. The budget provides for a $10.10 /thousand valuation tax levy or $12,342 regular levy, $8,000 special levy and $24,225 debt service for total $173,678 tax levy” — meeting · page · Res. 2001-010 · year from the meeting date
- Mar 13, 2002 Budget amended: “Motion Dils, second Shaffer to approve a RESOLUTION 3 2002-10, A RESOLUTION APPROVING THE PROPOSED BUDGET AMENDMENT FOR THE YEAR ENDING 6/30/02” — meeting · page
- May 29, 2002 Budget amended: “Motion Dils, second Bartels to amend the Budget Estimate and Certification for the year ending June 30, 2002. The amendment includes no changes in proposed expenditures and no changes in proposed revenues. The amendment recaptures tax dollars that would be lost due to finalized valuations...” — meeting · page
- Jun 12, 2002 Amendment hearing set: “Motion Gericke, second Dils to approve a Public Hearing set for June 26, Wednesday at 6:30 to hear comment on a budget amendment for the year ending June 30, 2002. Amendment includes no change in tax levy” — meeting · page
- Jun 26, 2002 Budget amended: “Motion Shafer, second Dils to approve budget amendment for the City of Tiffin for the year ending June 30, 2002. The budget amendment allows for no change in tax levy or collection of taxes for the year ending June 30, 2002” — meeting · page
Data last updated October 16, 2026. Built from the archive's documents; see how the data is built.