6B — THE OBSERVER & BAKER CITY HERALD
112 Union County
Legal Notices
SATURDAY, MAY 29, 2021
112 Union County
Legal Notices
112 Union County
Legal Notices
112 Union County
Legal Notices
112 Union County
Legal Notices
112 Union County
Legal Notices
NOTICE OF SUPPLEMENTAL BUDGET HEARING
NOTICE OF BUDGET HEARING
A public hearing on a proposed supplemental budget for City of Island City, Union, State of Oregon, for
the current fiscal year, will be held at City Hall, 10605 Island Avenue, Island City. The hearing will take
place on June 14 at 7:00 p.m. The purpose of the hearing is to discuss the supplemental budget with
interested persons. A copy of the supplemental budget document may be inspected or obtained on or
after June 7, 2021 at City Hall, 10605 Island Avenue, Island City, between the hours of 9:00 a.m. and
4:30 p.m.
A public hearing of the Elgin Parks and Recreation District and Elgin Parks and Recreation Board of
Directors will be held on June 8th, 2021 at 4:00 pm at The Elgin Community Center, 260 North 10th
Ave., Elgin, Oregon. The purpose of this meeting is to discuss the budget for the fiscal year beginning
July
1, LB-1
2021 as approved by Elgin Parks
and OF Recreation
Budget Committee. A summary of the budget
FORM
NOTICE
BUDGET HEARING
is presented below. A copy of the budget may be inspected or obtained at 790 South 8th Ave., Elgin,
Oregon, between the hours of 8 a.m. and 5 p.m. Monday thru Thursday. This budget is for an annual
budget period. This budget was prepared on a basis of accounting that is the same as the preceding
year.
SUMMARY OF PROPOSED BUDGET CHANGES
AMOUNTS SHOWN ARE REVISED TOTALS IN THOSE FUNDS BEING MODIFIED
Water Fund
FUND: ____________________________________________________________________________
Amount
1. Transfers to Debt Reserve Fd
$ 16,500
2.
2. Debt Service: Well 5 Interest
$ 110,000
3.
3. Debt Service: Well 5 Principal
Revised Total Fund Resources
Explanation of change(s):
Revised Total Fund Requirements
$ 33,500
$ 160,000
$143,500 of the $160,000 appropriation for Transfers to Debt Reserve Fund is being transferred to new appropriation
categories as listed above in order to authorize the regular annual payment of the Well 5 USDA loan. The loan payment
was mistakenly budgeted in the Well 5 Debt Reserve Fund.
FUND: ____________________________________________________________________________
Well 5 Debt Reserve Fund
Amount
Expenditure –indicate
Org. unit / Prog. & Activity, and Object class.
1.
1. Debt Service: Rural Develop
2.
2.
Amount
$ 27,000.00
Transfers to Water Fund
$ 133,000.00
3.
3.
Revised Total Fund Resources
Explanation of change(s):
Revised Total Fund Requirements
$ 160,000.00
$133,000 of the $160,000 appropriation for Debt Service: Rural Development Loan is being transferred to the new
appropriation category listed above, thus authorizing funds to be transferred to Water Fund in order to make the Well 5
USDA annual loan payment.
Publish: May 29, 2021
Legal no. 246721
112 Union County
Legal Notices
112 Union County
Legal Notices
A public meeting of the Elgin City Council and City of Elgin Budget Committee will be held on June 8th,
2021 at 7:00 p.m. at Elgin City Hall, 790 South 8th Ave, Elgin Oregon. The purpose of this meeting is
to
discuss
beginning
1, 2021 as approved by City of Elgin Budget
FORM
LB-1 the budget for the fiscal year
NOTICE
OF BUDGET July
HEARING
Committee. A summary of the budget is presented below. A copy of the budget may be inspected or
obtained at 790 South 8th Ave., Elgin, Oregon, between the hours of 8 a.m. and 5 p.m. Monday thru
Thursday. This budget is for an annual budget period. This budget was prepared on a basis of account-
ing that is the same as the preceding year.
Contact: Brock Eckstein
Telephone: (541) 437-2253
TOTAL OF ALL FUNDS
Beginning Fund Balance/Net Working Capital
FINANCIAL SUMMARY - RESOURCES
Actual Amount
2019-2020
(689,496)
Fees, Licenses, Permits, Fines, Assessments & Other Service Charges
Federal, State and all Other Grants, Gifts, Allocations and Donations
Revenue from Bonds and Other Debt
Interfund Transfers / Internal Service Reimbursements
All Other Resources Except Current Year Property Taxes
Current Year Property Taxes Estimated to be Received
Total Resources
Email: cityadm@cityofelginor.org
Adopted Budget
This Year 2020-2021
(562,882)
Approved Budget
Next Year 2021-2022
(401,384)
(1,202,649)
(92,104)
(0)
(995,000)
(411,192)
(447,935)
(1,273,525)
(559,000)
(0)
(1,179,500)
(642,745)
(440,000)
(1,247,770)
(459,000)
(0)
(832,500)
(689,644)
(458,000)
(3,838,376)
(4,657,652)
(4,088,298)
(973,900)
(1,498,550)
(617,100)
(230,000)
(1,179,500)
(21,400)
(2,000)
(135,202)
(1,034,050)
(1,197,753)
(458,000)
(225,000)
(832,500)
(0)
(378)
(340,617)
(4,657,652)
(4,088,298)
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
(927,047)
Personnel Services
Materials and Services
(898,481)
Capital Outlay
(204,791)
Debt Service
(157,619)
Interfund Transfers
(995,000)
Contingencies
(0)
Special Payments
(1,915)
Unappropriated Ending Balance and Reserved for Future Expenditure
(653,522)
(3,838,376)
Total Requirements
Benefits
(0)
(927,047)
(13.58)
STATEMENT OF CHANGES IN ACTIVITIES and SOURCES OF FINANCING *
Permanent Rate Levy
(rate limit $6.9383 per $1,000)
Local Option Levy
Levy For General Obligation Bonds
Publish: May 29, 2021
Legal no. 246767
MONDAY, MAY 31, 2021
Total Resources
Approved Budget
Next Year 2021-2022
(180,000)
(9,909)
(0)
(0)
(0)
(42,308)
(151,267)
(12,450)
(0)
(0)
(0)
(2,200)
(146,000)
(12,500)
(0)
(150,000)
(0)
(1,700)
(150,000)
(348,740)
(244,650)
(494,200)
(0)
(173,450)
(25,000)
(0)
(0)
(5,000)
(0)
(41,200)
(0)
(183,250)
(175,000)
(0)
(0)
(5,000)
(0)
(130,950.00)
(244,650)
(494,200)
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
(0)
Personnel Services
Materials and Services
(126,204)
Capital Outlay
(35,987)
Debt Service
(0)
Interfund Transfers
(0)
Contingencies
(6,340)
Special Payments
(0)
Unappropriated Ending Balance and Reserved for Future Expenditure
(180,210)
(348,740)
Total Requirements
STATEMENT OF CHANGES IN ACTIVITIES and SOURCES OF FINANCING *
FINANCIAL SUMMARY - REQUIREMENTS AND FULL-TIME EQUIVALENT EMPLOYEES (FTE) BY ORGANIZATIONAL UNIT OR PROGRAM *
The funding and policy making will remain in-tact for the District but the City of Elgin will assume all day-to-day operations for the next fiscal year.
Name of Organizational Unit or Program
FTE for that unit or program
Community Center
0
0
0
PROPERTY TAX LEVIES
FTE
0
0
0
Rate or Amount Imposed
Rate or Amount Imposed
Rate or Amount Approved
Swimming Pool
0
0
0
2015-2016
This Year 2016-2017
Next Year 2017-2018
FTE
0
0
0
Permanent Rate Levy
(rate limit _________ per $1,000)
0.8222
0.8222
0.8222
Park
0
0
0
Local Option Levy
FTE
0
0
0
Levy For General Obligation Bonds
Contingency
0
0
0
FTE
0
0
STATEMENT OF INDEBTEDNESS 0
Not Allocated
to Organizational
0
0
LONG
TERM DEBT Unit or Program
Estimated Debt Outstanding
Estimated Debt 0 Authorized, But
0
0
0
FTE
on July 1.
Not Incurred on July 1
Total
Requirements
0
0
0
$0
General Obligation Bonds
$0
Total FTE
0
0
0
Other Bonds
$0
$0
(0)
(0)
(973,900)
(14.66)
(1,034,050)
(15.32)
PROPERTY TAX LEVIES
Rate or Amount Imposed
Rate or Amount Imposed
Rate or Amount Approved
2018-2019
This Year 2019-2020
Next Year 2020-2021
6.9383) ($
6.9383)
6.9383 ($
STATEMENT OF INDEBTEDNESS
Estimated Debt Outstanding
on July 1.
$1,563,491)
$0)
$0)
$1,563,491)
Other Borrowings
Total
$0
$0
$0
$0
112 Union County
Legal Notices
NOTICE OF BUDGET HEARING
Contact
Telephone number
E-mail
Joe Davis
( 541 ) 963-5017
joe@islandcityhall.com
FINANCIAL SUMMARY—RESOURCES
Actual Amounts
19
20
20____–20____
TOTAL OF ALL FUNDS
1. Beginning Fund Balance/Net Working Capital ........................................
2. Fees, Licenses, Permits, Fines, Assessments & Other Service Charges ...
3. Federal, State & all Other Grants, Gifts, Allocations & Donations ...........
4. Revenue from Bonds & Other Debt .........................................................
6. All Other Resources Except Current Year Property Taxes .......................
Adopted Budget
Approved Budget
22
21
21 Next Year: 20____–20____
20
This Year: 20____–20____
1,204,032.00
697,257.00
114,989.00
1,340,941.00
642,450.00
124,250.00
1,679,846.00
710,245.00
215,300.00
183,562.00
21,891.00
175,100.00
24,245.00
171,100.00
23,745.00
190,000.00
2,990,236.00
179,203.00
180,000.00
7. Current Year Property Taxes Estimated to be Received ..........................
8. Total Resources—add lines 1 through 7 ................................................
2,486,986.00
2,400,934.00
FINANCIAL SUMMARY—REQUIREMENTS BY OBJECT CLASSIFICATION
9. Personnel Services ..................................................................................
10. Materials and Services ............................................................................
11. Capital Outlay ..........................................................................................
12. Debt Service ............................................................................................
13. Interfund Transfers ...................................................................................
209,186.00
479,459.00
3,016.00
184,770.00
183,562.00
219,800.00
638,625.00
166,000.00
145,000.00
175,100.00
20,000.00
218,400.00
569,320.00
586,000.00
144,000.00
171,100.00
20,000.00
1,340,941.00
2,400,934.00
1,122,461.00
2,486,986.00
1,281,416.00
2,990,236.00
14. Contingencies ..........................................................................................
15. Special Payments ....................................................................................
16. Unappropriated Ending Balance and Reserved for Future Expenditure ....
17. Total Requirements—add lines 9 through 16 ........................................
FINANCIAL SUMMARY—REQUIREMENTS AND FULL-TIME EQUIVALENT EMPLOYEES (FTE) BY ORGANIZATIONAL UNIT OR PROGRAM*
Name of Organizational Unit or Program
FTE for Unit or Program
Maintenance
815,069.00
3.3
352,876.00
796,121.00
3.3
451,865.00
1,103,227.00
3.3
592,751.00
Services
695,407.00
599,106.00
917,286.00
Water Reserve Fund
147,527.00
162,657.00
177,749.00
390,055.00
477,237.00
199,223.00
2,400,934.00
3.3
2,486,986.00
3.3
2,990,236.00
3.3
Name City
FTE
Administration
Name Street
FTE
Name Water
FTE
Name
FTE
Name Well
FTE
5 Debt Reserve Fund
Not Allocated to Organizational Unit or Program
FTE
Total Requirements
Total FTE
STATEMENT OF CHANGES IN ACTIVITIES AND SOURCES OF FINANCING*
PROPERTY TAX LEVIES
Rate or Amount Imposed
1.5171
Permanent Rate Levy ............ (Rate Limit___________Per
$1000)
1.5171
Estimated Debt Authorized, But
Not Incurred on July 1
$1,850,000)
$0)
$0)
$1,850,000)
112 Union County
Legal Notices
A public meeting of the Island City Council will be held on June 14, 2021 at 7:00 p.m. at City Hall, 10605
Island Avenue, Island City, Oregon. The purpose of this meeting is to discuss the budget for the fiscal
year beginning July 1, 2021 as approved by the City of Island City Budget Committee. A summary of
the budget is presented below. A copy of the budget may be inspected or obtained at 10605 Island
Avenue, Island City, Oregon between the hours of 9:00 a.m. and 4:30 pm. or online at islandcityoregon.
com. This budget is for an annual budget period. This budget was prepared on a basis of accounting
that is the same as the preceding year. If different, the major changes and their effect on the budget
are:
5. Interfund Transfers/Internal Service Reimbursements ............................
FINANCIAL SUMMARY - REQUIREMENTS AND FULL-TIME EQUIVALENT EMPLOYEES (FTE) BY ORGANIZATIONAL UNIT OR PROGRAM *
Name of Organizational Unit or Program
FTE for that unit or program
Administration
(130,470)
(154,400)
(180,000)
FTE
(3.00)
(3.00)
(3.00)
Public Works
(499,291)
(415,000)
(468,550)
FTE
(5.00)
(5.00)
(5.66)
Parks and Rec
(103,730)
(140,500)
(153,500)
FTE
(2.25)
(3.33)
(3.33)
Library
(53,933)
(77,000)
(63,000)
FTE
(1.33)
(1.33)
(1.33)
Public Safety
(83,231)
(132,000)
(124,000)
FTE
(2)
(2)
(2.00)
Emergency Services
(56,392)
(55,000)
(45,000)
FTE
Volunteer Stipend
Volunteer Stipend
Volunteer Stipend
General Obligation Bonds
Other Bonds
Other Borrowings
Total
Federal, State and all Other Grants, Gifts, Allocations and Donations
Revenue from Bonds and Other Debt
Interfund Transfers / Internal Service Reimbursements
All Other Resources Except Current Year Property Taxes
Current Year Property Taxes Estimated to be Received
112 Union County
Legal Notices
NOTICE OF BUDGET HEARING
LONG TERM DEBT
Beginning Fund Balance/Net Working Capital
Fees, Licenses, Permits, Fines, Assessments & Other Service Charges
Adopted Budget
This Year 2020-2021
(84,000)
Publish: May 29, 2021
Legal no. 246774
112 Union County
Legal Notices
Total Requirements
Total FTE
Email: cityadm@cityofelginor.org
FINANCIAL SUMMARY - RESOURCES
Actual Amount
2019-2020
(145,257)
TOTAL OF ALL FUNDS
✁
✁
Resource
Telephone: (541) 437-2253
Amount
Org. unit / Prog. & Activity, and Object class.
1.
✁
✁
Resource
Contact: Brock Eckstein
Expenditure –indicate
Rate or Amount Imposed
Rate or Amount Approved
1.5171
1.5171
Local Option Levy .......................................................................................
Levy for General Obligation Bonds ...............................................
Long Term Debt
STATEMENT OF INDEBTEDNESS
Estimated Debt Outstanding on July 1
General Obligation Bonds ..............................................................
Other Bonds ...................................................................................
Other Borrowings ...........................................................................
Total ...............................................................................................
Estimated Debt Authorized, but not
Incurred on July 1
2,739,500.00
2,739,500.00
Publish: May 29, 2021
Legal no. 246720
by Stella Wilder
SUNDAY, MAY 30, 2021
YOUR BIRTHDAY by Stella Wilder
Born today, you don’t always recognize the
best route to take when it appears before you,
and this means that you are likely to suffer
more than your share of delays, setbacks and
good, old-fashioned bad luck in your lifetime
-- whether at work or at play. You can avoid
the worst of these simply by moving forward
when you are challenged.
MONDAY, MAY 31
GEMINI (May 21-June 20) -- You may not
be able to solve a particularly stubborn mys-
tery today, but you should be able to make it
pay off for you in a good way.
CANCER (June 21-July 22) -- You must
be sure that you understand exactly where
you stand financially today in order to make
the best and wisest use of available funds.
LEO (July 23-Aug. 22) -- You may fear
that you are caught up in a repeating cycle
that you simply cannot stop -- but a simple
solution waits for you to discover it!
VIRGO (Aug. 23-Sept. 22) -- A friend or
loved one can provide you with just the inspi-
ration you need at this time -- but take care
you aren’t just playing copycat!
LIBRA (Sept. 23-Oct. 22) -- You have
some work to do before you unveil a project
you’ve long been eager to show off. Don’t be
hasty; be sure to give yourself ample time.
SCORPIO (Oct. 23-Nov. 21) -- The truth
isn’t always going to be apparent today. You
may have to go digging to find the clues that
will lead you to the answers you seek.
SAGITTARIUS (Nov. 22-Dec. 21) -- You
can afford to be just a little more forthright
about what is going on in private today, as
there are those who really need to know.
CAPRICORN (Dec. 22-Jan. 19) -- You’re
eager to give someone the benefit of the
doubt, but evidence makes it difficult. Don’t
be too quick to judge, in any event.
AQUARIUS (Jan. 20-Feb. 18) -- You may
fall prey to someone’s ulterior motives, but
you needn’t be a victim for long. By day’s end,
you’ll be ready to make your next move.
PISCES (Feb. 19-March 20) -- You can do
more with less today than you had expected
-- and that should work out nicely for you as
your resources are running a bit low.
ARIES (March 21-April 19) -- You are
eager to find a way to collaborate with some-
one who is not yet a friend, ally or teammate.
First, make your intentions known!
TAURUS (April 20-May 20) -- How you
do a thing is quite important today, and it will
involve style and appearance as well as sub-
stance. The whole package matters.
MONDAY, MAY 31, 2021
YOUR BIRTHDAY by Stella Wilder
Born today, you tend to do things in very
much your own way, heedless of the kinds of
expectations or regulations that shape the
lives of most other individuals. This is sure to
result in a life of exploration and discovery;
indeed, you are never quite so content as
when you are able to immerse yourself fully
in something new and learn not just about it,
but about yourself and all those around you
as well, in the process.
TUESDAY, JUNE 1
GEMINI (May 21-June 20) -- You don’t
need to approach people aggressively to get
them to do your bidding today -- but, on the
other hand, neither must you be too subtle!
CANCER (June 21-July 22) -- You may
receive a reminder today that sets you off --
but use care so that you don’t take your frus-
trations out on anyone at this time.
LEO (July 23-Aug. 22) -- You are anxious
to gather a team to work on a current prob-
lem, but it’s not yet time to trust others to take
certain steps you know must be taken.
VIRGO (Aug. 23-Sept. 22) -- You can
start on something that someone else will
finish when the time comes. Your first efforts
are likely to be better than subsequent ones.
LIBRA (Sept. 23-Oct. 22) -- Avoid wast-
ing time today by mulling over the things that
you should be approaching more actively.
This is a good day to get things done!
SCORPIO (Oct. 23-Nov. 21) -- You’ll be
required to put your best foot forward today
in a way that is new to you. Style and sub-
stance must be combined in an imaginative
way.
SAGITTARIUS (Nov. 22-Dec. 21) -- You
don’t want anyone looming over your shoul-
der correcting you at every turn -- and yet
there are some things with which you’ll need
help.
CAPRICORN (Dec. 22-Jan. 19) -- You
can arrive at a healthy compromise with
someone about who does what -- and when.
Now is no time for taking these things per-
sonally!
AQUARIUS (Jan. 20-Feb. 18) -- What you
do today can surely benefit others as well as
yourself, but take care that the balance
between you and them doesn’t get skewed.
PISCES (Feb. 19-March 20) -- Protect
your information today, and don’t let others
go looking for that which might give them a
sudden and surprise advantage.
ARIES (March 21-April 19) -- How you
see the world around you today will make all
the difference -- and there are those with
whom you can effect change if you want to.
TAURUS (April 20--May 20) -- The more
determined you are today, the more likely you
will be to prevail when things get competi-
tive. Interpret the tone around you with care.
COPYRIGHT 2021 UNITED FEATURE SYNDICATE, INC.
DISTRIBUTED BY ANDREWS MCMEEL SYNDICATION FOR UFS
1130 Walnut St., Kansas City, MO 64106; 816-581-7500
COPYRIGHT 2021 UNITED FEATURE SYNDICATE, INC.
DISTRIBUTED BY ANDREWS MCMEEL SYNDICATION FOR UFS
1130 Walnut St., Kansas City, MO 64106; 816-581-7500