6B SIUSLAW NEWS ❚ SATURDAY, JUNE 13, 2020
PUBLIC
NOTICES
PUBLIC
NOTICES
PUBLIC
NOTICES
PUBLIC
NOTICES
NOTICE OF BUDGET HEARING
NOTICE OF BUDGET HEARING
A public meeting of the Western Lane
Ambulance District will be held on June 18, 2020,
at 6:00pm at 2625 Highway 101, Florence, OR.
The purpose of this meeting is to discuss the bud-
get for the fiscal year beginning July 1, 2020, as
approved by the Western Lane Ambulance Budget
Committee. A summary of the budget is presented
below. A copy of the budget may be inspected or
obtained at 2625 Highway 101, Florence, OR, Mon
- Fri between the hours of 8:00am and 5:00pm or
online at www.westernlaneambulance.com. This
budget is for an annual budget period. This budget
was prepared on an accrual basis of accounting that
is different than the preceding year.
Contact: Dina McClure
541-997-3212
Email: Dina@wlfea .org
FINANCIAL SUMMARY - RESOURCES
A public meeting of the Mapleton School
District #32 will be held on June 17, 2020, at
6:00 P.M. online, see www.mapleton.k12.or.us for
attendance options. The purpose of this meeting is
to discuss the budget for the fiscal year beginning
July 1, 2020, as approved by the Mapleton School
District Budget Committee. A summary of the bud-
get is presented below. A copy of the budget may be
inspected or obtained online at www.mapleton.k12.
or.us. 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.
Contact: Jeron Ricks
541-268-4312
Email: jricks@mapleton.k12.or.us
FINANCIAL SUMMARY - RESOURCES
Actual
Amount
Adopted
Budget
This Year
2019/2020
Approved
Budget
Next Year
2020/2021
2018/2019
TOTAL OF ALL FUNDS
Beg. Fund Bal./Net Working Capital
2,522,233
2,868,397
2,937,617
Federal, State and all Other Grants, Gifts, Allocatins and Donations
148,902
50,000
125,000
Interfund Transfers / Internal Service Reimbursements
265,000
145,000
283,000
All Other Resources Except Current Year Property Taxes
1,696,156
1,795,429
1,841,292
Current Year Property Taxes Estimated to be Received
1,554,363
1,526,296
1,593,428
Total Resources
6,186,654
6,385,122
6,780,337
FINANCIAL SUMMARY –
REQUIREMENTS BY OBJECT CLASSIFICATION
Personnel Services
2,831,957
2,661,292
2,212,045
Materials and Services
398,342
999,213
1,085,229
Capital Outlay
235,774
120,000
195,000
Interfund Transfers
0
0
120,000
Contingencies
0
387,449
552,234
Special Payments
26,357
0
0
Unappropriated Ending Balance and Reserved for Future Expenditure
2,694,224
2,217,168
2,615,829
Total Requirements
6,186,654
6,385,122
6,780,337
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
FTE
19
18
16
Total Requirements
Total FTE
STATEMENT OF CHANGES IN ACTIVITIES and SOURCES
OF FINANCING*
None
PROPERTY TAX LEVIES
Rate or Amount
Imposed
Imposed
Approved
This Year
Next Year
2018-2019 2019-2020
2020-2021
Permanent Rate Levy (Rate Limit 0.3198 per $1,000)
0.3198
0.3198
Local Option Levy
.45
.45
STATEMENT OF INDEBTEDNESS
Debt Outstanding: None
0.3198
.45
Publication Date: June 13, 2020
NOTICE OF BUDGET HEARING
A public meeting of the Siuslaw School District
Board of Directors will be held virtually on June 17,
2020, at 6:30 P.M. Directions on how to view, listen
or to submit public comments will be availble on
the website at www.siuslaw.k12.or.us. The purpose
of this meeting is to discuss the budget for the fiscal
year beginning July 1, 2020, as approved by the
Siuslaw School District Budget Committee. A sum-
mary of the budget is presented below. A copy of
the budget may be inspected online at www.siuslaw.
k12.or.us or a paper copy can be mailed by request
at (541) 997-2651. This budget is for an annual
budget period. The budget was prepared on a basis
of accounting that is the same as the preceding year.
Contact: Andy Grzeskowiak, Superintendent
541-997-2651
Email: agrzeskowiak@siuslaw.k12.or.us
FINANCIAL SUMMARY - RESOURCES
Actual
Amount
Last Year
2018/2019
Adopted
Budget
This Year
2019/2020
Approved
Budget
Next Year
2020/2021
TOTAL OF ALL FUNDS
Beg. Fund Balance
6,301,015
5,971,149
5,982,508
Current Year Property Taxes, other than Local Option Taxes
8,605,455
6,983,745
7,337,694
Current Year Local Option Property Taxes
1,281,910
1,309,997
1,380,688
Other Revenue from Local Sources
1,772,330
918,087 *1,009,919
Revenue from Intermediate Sources
42,812
0
0
Revenue from State Sources
6,948,518
7,532,520
8,946,244
Revenue from Federal Sources
1,877,272
1,890,064
2,263,948
Interfund Transfers
55,479
57,884
*57,800
All Other Budget Resources 181,015
200,000
300,000
Total Resources
27,065,806 24,863,446 27,278,801
FINANCIAL SUMMARY –
REQUIREMENTS BY OBJECT CLASSIFICATION
Salaries
8,578,031 10,042,079 10,944,247
Other Associated Payroll Costs
5,254,382
6,608,226
6,967,567
Purchased Services
1,614,945
2,025,504
2,518,650
Supplies and Materials
1,219,609
1,803,981
1,991,841
Capital Outlay
406,726
434,165
527,000
Other Objects (except debt service & interfund transfers)
325,436
390,405
471,050
Debt Service*
2,295,814
251,839
312,087
Interfund Transfers*
55,479
57,884
57,800
Operating Contingency
5,936,128
2,246,968
2,277,437
Unappropriated Ending Fund Balance & Reserves
1,379,254
1,002,394
1,211,122
Total Requirements
27,065,806 24,863,446 27,278,801
FINANCIAL SUMMARY – REQUIREMENTS BY FUNCTION
1000 Instruction
10,453,612 12,103,427 13,616,501
FTE
114.0
124.2
126.2
2000 Support Services
6,388,627
8,187,547
8,727,203
FTE
50.5
54.5
57.5
3000 Enterprise & Community Service
606,892
713,387
776,651
FTE
7.5
7.5
7.5
4000 Facility Acquisition & Construction
0
300,000
300,000
5000 Other Uses
0
0
0
5100 Debt Service*
2,295,814
251,839
312,087
5200 Interfund Transfers* 55,479
57,884
57,800
6000 Contingency
5,936,128
2,246,968
2,277,437
7000 Unappropriated Ending Fund Balance
1,379,254
1,002,394
1,211,122
Total Requirements
27,065,806 24,863,446 27,278,801
Total FTE
172.0
186.2
191.2
* not included in total 5000 Other Uses. To be appropriated separately
from other 5000 expenditures.
STATEMENT OF CHANGES IN ACTIVITIES and SOURCES
OF FINANCING**
Revenue from the local option levy and an increase in State School
Fund revenue during the 19-21 biennium have contributed to the
continued financial stability of the Siuslaw School District. The State
School Fund will decrease as budgets are reduced due to COVID-19.
The district anticipates using reserves to cover the costs in excess of
revenues. *Please note: A correction was made in the category of
“Other Revenue from Local Sources” and “Interfund Transfers” in
Financial Summary-Resources. The above reflects the correction infor-
mation as of 6/10/2020
PROPERTY TAX LEVIES
Rate or Amount
Imposed
Imposed
Approved
Permanent Rate Levy (Rate Limit 3.8928 per $1,000)
3.8928
3.8928
3.8928
Local Option Levy
0.75
0.75
0.75
Levy for General Obligation Bonds
1,600,325
0
0
STATEMENT OF INDEBTEDNESS
Debt Outstanding: As Summarized Below
Long Term Debt
Estimated Debt
Estimated Debt
Outstanding on
Authorized,
July 1.
But Not Incurred
on July 1
General Obligation Bonds
0
Other Bonds
7,760,000
Other Borrowings
0
0
Total
7,760,000
0
Publication Dates: June 10 & 13, 2020
Actual
Amount
Last Year
2018/2019
Adopted
Budget
This Year
2019/2020
Approved
Budget
Next Year
2020/2021
TOTAL OF ALL FUNDS
Beg. Fund Balance
3,059,119 1,568,600 2,310,302
Current Year Property Taxes, other than Local Option Taxes
857,808
836,801
910,515
Current Year Local Option Property Taxes
0
0
0
Other Revenue from Local Sources
135,126
205,000
207,150
Revenue from Intermediate Sources
39,220
34,777
42,277
Revenue from State Sources 2,944,010 2,071,223 2,370,962
Revenue from Federal Sources 284,259
269,779
312,501
Interfund Transfers
64,350
298,350
202,487
All Other Budget Resources
0
0
0
Total Resources
7,383,894 5,284,530 6,356,194
FINANCIAL SUMMARY –
REQUIREMENTS BY OBJECT CLASSIFICATION
Salaries
1,560,787 1,673,132 1,844,311
Other Associated Payroll Costs 803,767 1,023,855 1,147,134
Purchased Services
330,576
377,417
429,017
Supplies and Materials
206,475
219,810
210,846
Capital Outlay
2,282,237
82,000
63,754
Other Objects (except debt service & interfund transfers)
88,952
92,475
669,041
Debt Service*
171,975
180,826
183,525
Interfund Transfers*
64,350
298,350
202,487
Operating Contingency
0
25,000
50,000
Unappropriated Ending Fund Balance & Reserves
1,874,774 1,311,665 1,556,079
Total Requirements
7,383,894 5,284,530 6,356,194
FINANCIAL SUMMARY – REQUIREMENTS AND
FULL-TIME EQUIVALENT EMPLOYEES (FTE)
BY FUNCTION
Name of Organizational Unit or Program
FTE for that unit or program
1000 Instruction
1,501,179 1,882,141 1,921,950
FTE
17.78
19.98
19.98
2000 Support Services
1,351,376 1,632,742 2,216,624
FTE
10.47
11.47
11.47
3000 Enterprise & Community Service
126,362
119,506
125,529
FTE
1.15
1.15
1.15
4000 Facility Acquisition & Construction
2,293,879
117,000
100,000
5000 Other Uses
0
0
0
5100 Debt Service*
171,975
180,826
183,525
5200 Interfund Transfers*
64,350
298,350
202,487
6000 Contingency
0
25,000
50,000
7000 Unappropriated Ending Fund Balance
1,874,774 1,028,965 1,556,079
Total Requirements
7,383,894 5,284,530 6,356,194
Total FTE
29.40
32.60
32.60
* not included in total 5000 Other Uses. To be appropriated separately
from other 5000 expenditures.
STATEMENT OF CHANGES IN ACTIVITIES and SOURCES
OF FINANCING*
Due to COVID-19, the state’s economic outlook is uncertain. Mapleton
School District has prepared financially for potential downturns in the
economy and is budgeting to maintain normal operations approximate-
ly $550,000 in timber revenue back to the state from excess revenue
in 2019-20.
PROPERTY TAX LEVIES
Rate or Amount
Imposed
Imposed Approved
Permanent Rate Levy (Rate Limit 4.8917 per $1,000)
4.8917
4.8917
Levy For General Obligation Bonds
181,027
190,343
4.8917
193,184
STATEMENT OF INDEBTEDNESS
Debt Outstanding: As Summarized Below
Long Term Debt
Estimated Debt
Estimated Debt
Outstanding on
Authorized,
July 1
But Not Incurred
on July 1
General Obligation Bonds
3,730,000
0
Other Bonds
0
0
Other Borrowings
21,832
0
Total
3,751,832
0
Publication Date: June 13, 2020
Work At Home In
Comfort And Safety
D-065
Window fi lm can be a
bright idea for home
workers and students, as
it blocks UV rays, saves on
cooling costs and lets in
natural sunlight.
ger to save money on
their energy bills.
“Solar-control fi lms
can block as much as
80 percent of the solar
heat coming through
glass into a building,
decrease the heat load
on the air-condition-
ing system and reduce
energy costs,” Smith
says.
With more people
working and studying
from home, window
fi lm allows in abun-
dant natural sunlight
while blocking 99 per-
cent of the sun’s harm-
ful UV rays to better
protect the skin (from
possible cancer) and
eyes (from cataract
development), while
reducing the fading
of fl oors and furnish-
ings. Smith estimates
that 40 to 60 percent
of color fading is
caused by UV expo-
sure. Windows may
also be upgraded for
safety, as window fi lm
helps to hold glass
pieces together if the
window is impacted
and broken.
For even a 3,000
square foot home,
window fi lm may be
installed in a day or
less with minimal
disruption. Window
fi lm installers clean
the glass before in-
stallation, keep the
work space clean and
practice safe contact
as recommended by
the Centers for Dis-
ease Control. Find a
local dealer/installer
at www.iwfa.com.
Reduce
Recycle
Reuse
Requirement
2120-Support Services
2540-Maintenance
51200-Transfer of Funds
Total
Amount
300,000
485,000
150,000
635,000
Requirement
1280-Instructional
2115-Student Safety
Total
Amount
65,000
90,000
155,000
FUND: 207 – Title II Grant
Resource
Amount
4500-Federal Restricted
90,000
Total
90,000
Requirement
1111-Instructional
Total
Amount
90,000
90,000
FUND: 209 – IDEA Grant
Resource
4500-Federal Restricted
Total
Amount
25,000
25,000
Requirement
Amount
1220-Instructional/Spec. Ed 25,000
Total
25,000
FUND: 210 – Title I Grant
Resource
4500-Federal Restricted
Amount
150,000
Total
150,000
Requirement
1272-Instructional
2490-School Admin
Total
635,000
FUND: 203 – Special Revenue
Resource
Amount
4500-Federal Restricted
155,000
Total
155,000
FUND: 232 – Bus Reserve Fund
Resource
Amount
1411-Participation Fees
45,000
5160-Lease Purchases
100,000
Total
1045,000
FUND: 240 – Food Service
Resource
Amount
4500-Federal Restricted
50,000
5200-Interfund Transfers
150,000
Total
200,000
Publication Date: June 10, & 13, 2020
Excavation, fl at work, sidewalks,
patios, demos and much more!
Call Anthony at 541.735.4836
CCB#197439
D-070 CONSTRUCTION/CONTRACTORS
SUMMARY OF SUPPLEMENTAL BUDGET
Total
CONCRETE / PAVING
Ant’s Concrete
NOTICE OF SUPPLEMENTAL BUDGET HEARING
A public hearing on a proposed supplemental budget for Siuslaw School
District 97J, Lane, State of Oregon, for the fiscal year July 1, 2020 to June
30, 2021 will take place virtually on the 17th day of June, 2020 at 6:30 pm.
Directions on how to view, listen or submit public comments will be available on
the website at www.siuslaw.k12.or.us or by calling (541) 997-2651.
The purpose of the hearing is to discuss the supplemental budget with inter-
ested persons.
A copy of the supplemental budget document may be found and inspected
after June 8, 2020 www.siuslaw.k12.or.us.
FUND: 100 – General Fund
Resource
Amount
R5400-Beginning Fund Bal. 635,000
Business &
Service
Directory
(NAPSI)—Accord-
ing to Darrell Smith,
executive
director
of the International
Window Film Asso-
ciation, window fi lm
makes a lot of sense
for homeowners ea-
Amount
75,000
75,000
150,000
Charles D. Benson & Son
A Home Repair and
Improvement Company
541-997-8283 • ccb# 191295
D-085
EXCAVATING
DEQ#37263
Ray Wells, Inc
CB# 91052
E XCAVATING • S EPTIC S YSTEMS • S UBDIVISIONS
L AND C LEARING • P AVING • T RUCKING
B RUSH & D EBRIS R ECYCLING • D EMOLITION
P H . 541-997-2054 • F AX 541-997-3499 • 1-877-201-0652
P.O. B OX 3467 • 1770 L AUREL P L . • F LORENCE , OR 97439
D-182
PEST CONTROL
For What’s Bugging You
Environmentally Responsible
Free Inspections
541-997-4027
CCB#79884
D-222
REAL ESTATE
Lynnette Wikstrom – Broker
(541) 999-0786
Living in the Florence area since 1979.
COAST REAL ESTATE
100 Highway 101
Florence, OR 97439
D-230
ROOFING / CONTRACTORS
McLennan Construction, Inc.
Off ering all types of ROOFING
Great References, Senior Discounts
Licensed & Insured • Established 2002
541-521-7303
D-266
CCB#150484
WINDOWS
DO WINDOWS!
Yes! WE Window
Cleaning
Commercial • Residential
Connie, Bill & Mike Spinner–997-8721
Siuslaw News
Bus i ness & S erv i ce D i rect o ry
P. O . B o x 1 0 , 1 4 8 Ma p l e
Street,
Florence, Oregon 97439
(541) 997-3441 • Fax: (541)
997-7979
Brought to you by this newspaper in partnership with
PUBLIC NOTICES
Always in your newspaper:
Now in your inbox, too.
Requirement
Amount
2550-Lease Purchases
45,000
5110-Long-Term Debt Serv. 100,000
Total
145,000
Requirement
3190-Food Services
3100-Food Services
Total
Amount
50,000
150,000
200,000
I f n o b o d y k n o w s w h a t ’ s g o i n g o n ,
n o b o d y c a n d o a n y t h i n g a b o u t i t .
That
Th
T
h at’s
at t ’s
’ s w hy
y w e ke
e ep
e p s sa
a y in
ay
ing
g y ourr l loc
ocal
al and sta
tate
t g ovv e r nm
n m en
n t sh
h ou
u ld
l d k eep
e e p
ee
p u bl
pu
b is
ishi
hing
ng
g t the
heir
ir p
pub
ub
b lil i c no
noti
ticess in
n t the
he n
newsp
pap
aper
er..
N o w yo
you
o u ca
c a n st t ay
a y inf
i nf
n for
o r me
or
med
e d AND
AN
N D k ee
e p th
h o s e pu
p ub
b l ic n ot
o t ic c es
e s i in
n th
h e
ne
n
e ws
w pa
p a pe
er.
r
Vi s i t u s o n t h e we b
www.thesiuslawnews.com
J stt g
Ju
go
o to
t o p u
ub
b li i cn
cnot
n ot
o t tic
i ceads
d .com/o
ds
/or, sig
gn u
up
p f or r t h
he
e f fre
r e e Sm
re
m a
ar r t tS S e
ea
a rc
r c h se
s e rvic
rv v ic ce, ,
an
n d g
ge
e t a
et
al l l o
of f t hi
hiss p
pa
a pe
e r r’ ’ s pu
p u bl
b l lic
i c n
ic
not
ottic
i es s del
d el
e iv
i er
ered
e d t o y
ed
yo
o u vi
v i a em
m ai
a l.l
publicnoticeads.com/or