B6
CLASSIFIEDS
Blue Mountain Eagle
101 Legal Notices
101 Legal Notices
Wednesday, June 9, 2021
READ
THE EAGLE
101 Legal Notices
ONLINE
JOHN DAY CANYON CITY PARKS & RECREATION DISTRICT
A meeting of the Board of Directors of the John Day Canyon City Parks & Recreation District will be held on
June 24, 2021 at 12 noon at the District Office loacated at 841 1/2 NW Bridge St, John Day OR. The purpose of
this meeting is to discuss the budget for the year beginning July 1, 2021 as approved by the Budget Committee.
A summary of budget is presented below. A copy may be inspected or obtained at Solutions CPAs, located at
101 NE First Avenue, John Day Oregon between the hours of 7:00 a.m. and 4:00 p.m. Monday through Friday.
The budget was prepared on a basis of accounting that is consistent with the basis used by similar agencies.
PROPOSED 2021-2022 BUDGET SUMMARY
RESOURCES
Actual Amounts
2019-2020
Adopted Budget
2020-2021
Approved Budget
2021-2022
Cash on Hand
108,887
141,000
147,581
Other Current Resources
195,398
191,664
57,075
Estimated Resources other than
Property Taxes
304,285
332,664
204,656
Revenue from Division of Tax
205,415
204,000
204,000
536,664
536,664
408,656
T HE
101 Legal Notices
MONTHLY EXPENDITURES OF THE COUNTY WHICH SINGLY EXCEED
$500
FOR THE PREVIOUS MONTH ARE POSTED MONTHLY , FOR PUBLIC VIEWING , IN
www.MyEagleNews.com
THE
101 Legal Notices
C OURT H OUSE LOBBY AND AT THE C OUNTY L IBRARY BY ORS 294.250.
101 Legal Notices
101 Legal Notices
JOHNDAYRURALFIREPROTECTIONDISTRICT
A meeting of the Board of Directors of the John Day Rural Fire Protection District will be held on June 23, 2021 at
12 noon at the John Day Fire Hall, 316 S. Canyon Blvd, John Day, Oregon. The purpose of this meeting is to discuss
the budget for the year beginning July 1, 2021 as approved by the Budget Committee. A summary of budget is
presented below. A copy may be inspected or obtained at Solutions CPAs, located at 101 NE First Avenue, John
Day Oregon between the hours of 7:00 a.m. and 4:00 p.m. Monday through Friday. The budget was prepared on a
basis of accounting that is consistent with the basis used by similar agencies.
PROPOSED 2021-2022 BUDGET SUMMARY
TOTAL RESOURCES
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
RESOURCES
178,516
198,700
223,700
Other Current Resources
Materials & Services
180,953
204,964
118,487
31,946
42,250
16,000
Estimated Resources other than
Property Taxes
0
10,250
10,250
Capital Outlay
Debt Service
Contingencies
0
80,500
40,219
Unappropriated Ending Fund Balance
0
0
0
391,415
536,664
408,656
TOTAL REQUIREMENTS
Requirements by Organizational Unit
General Services
391,415
536,664
408,656
5.75
3.75
3.25
FTE
SIGNIFICANT CHANGES:
* The budget reflects changes in Personnel Services related to closure of the pool and planning for anticipated staffing levels for the future of the district.
* This budget reflects lower Materials and Services as a result of no anticipated grant income for the fiscal year.
Rate or Amount
Imposed
Rate or Amount
Imposed
Permanent Rate Levy
0.7484
0.7484
0.7484
Local Option Levy
0
0
0
Levy for General Obligation Bonds 0
0
0
Statement of Long-Term
Indebtedness
Actual Amounts
2019-2020
Adopted Budget
2020-2021
Approved Budget
2021-2022
150,835
142,794
170,983
Cash on Hand
Personnel Services
PROPERTY TAX LEVY
101 Legal Notices
Rate or Amount
Approved
Revenue from Division of Tax
TOTAL RESOURCES
5,454
168
50
156,289
142,962
171,033
104,406
103,618
83,328
260,695
246,580
254,361
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
Materials & Services
62,539
114,034
99,723
Debt Service
46,919
46,200
46,200
Contingencies
0
57,017
80,475
Unappropriated Ending Fund Balance
0
29,329
27,963
109,458
246,580
254,361
TOTAL REQUIREMENTS
Requirements by Organizational Unit
Fire Protection
62,539
188,810
200,198
Debt Service
46,919
57,770
54,163
109,458
246,580
254,361
0
0
0
TOTAL REQUIREMENT
TOTAL FTE
SIGNIFICANT CHANGES:
*There are no significant changes to this budget.
Estimated Debt
Outstanding on July 1
Estimated Debt Authorized,
but not incurred on July 1
56,475
-
PROPERTY TAX LEVY
Rate or Amount
Imposed
Rate or Amount
Imposed
Rate or Amount
Approved
Permanent Rate Levy
0.5941
0.5941
0.5941
Local Option Levy
46,919
46,200
48,600
0
0
Levy for General Obligation Bonds 0
Blue
Mountain Eagle
195 N Canyon Blvd. • John Day, OR
Statement of Long-Term
Indebtedness
Estimated Debt
Outstanding on July 1
Estimated Debt Authorized,
but not incurred on July 1
361,000
-
www.MyEagleNews.com
541-575-0710
101 Legal Notices
101 Legal Notices
101 Legal Notices
NOTICE OF BUDGET HEARING
101 Legal Notices
101 Legal Notices
101 Legal Notices
NOTICE OF BUDGET HEARING
A public meeting of the Grant County School District #4 (Prairie City School District) will be held on June 15, 2021
at 6:30 pm at 740 Overholt, Prairie City, Oregon. The purpose of this meeting is to discuss the budget for the
fiscal year beginning July 1, 2021 as approved by the Grant County School District #4 (Prairie City School District)
Budget Committee. A summary of the budget is presented below. A copy of the budget may be inspected or
obtained at 740 Overholt, Prairie City, Oregon between the hours of 8:00 a.m. and 4:30 p.m. 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: General fund changes are mainly due to
differences in staffing, increased Student Investment Act, and added funds for federal stimulus packages.
FINANCIAL SUMMARY - RESOURCES
TOTAL OF ALL FUNDS
A public meeting of the DAYVILLE SCHOOL DISTRICT 16J will be held on June 15 at 7:00p.m. Virtual meetina via
the Internet. See below for details on how to join meeting. Dayville, Oregon. The purpose of this meeting is to
discuss the budget for the fiscal year beginning July 1. 2021 as approved by the Dayville School District 16J Budget
Committee. A summary of the budget is presented below. A copy of the budget may be inspected or obtained at
Dayville School Office, 285 School House Dr.. Dawille, OR 97825 between the hours of 8:00 a.m. and 4:00 p.m. or
online at http://www.dayvilleschools.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.
Contact: Sarah Hettinga
Telephone: 541-987-2412 ext. 102
Email: hettingas@grantesed.k12.or.us
FINANCIAL SUMMARY - RESOURCES
TOTAL OF ALL FUNDS
Actual Amounts
2019-2020
Adopted Budget
2020-2021
Approved Budget
2021-2022
633,287
1,328,488
780,526
67,470
70,727
73,114
0
0
0
Beginning Fund Balance
Current Year Property Taxes, other
than Local Option Taxes
Actual Amounts
2019-2020
Adopted Budget
2020-2021
Approved Budget
2021-2022
1,333,382
1,428,707
365,112
Current Year Local Option Taxes
136,886
135,000
496,769
Other Revenue from Local Sources
114,841
96,402
88,179
0
0
0
Revenue from Intermediate Sources
137,826
115,460
1,470,492
Other Revenue from Local Sources
520,516
197,010
204,410
1,052,209
4,436,186
1,312,901
Revenue from Intermediate Sources
284,238
263,330
307,730
137,079
132,310
122,200
4,284,361
4,942,494
7,480,914
Beginning Fund Balance
Current Year Property Taxes, other
than Local Option Taxes
Current Year Local Option Taxes
Revenue from State Sources
Revenue from State Sources
Revenue from Federal Sources
Interfund Transfers
84,228
121,350
177,500
700,000
0
0
2,926,940
6,300,923
4,024,912
All Other Budget Resources
Revenue from Federal Sources
Interfund Transfers
310,246
946,799
1,126,856
51,567
53,004
45,014
0
0
0
6,921,196
7,966,344
11,131,674
All Other Budget Resources
TOTAL RESOURCES
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
Salaries
TOTAL RESOURCES
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
Salaries
666,378
747,646
722,196
Other Associated Payroll Costs
413,778
501,356
461,544
Purchased Services
161,132
214,644
183,390
Supplies & Materials
118,326
199,332
200,911
Capital Outlay
61,045
4,169,605
1,808,831
Other Objects (except debt service &
interfund transfers)
24,494
27,481
31,350
Debt Service*
47,341
62,966
50,320
Interfund Transfer*
84,227
121,350
177,500
Operating Contingency
0
50,948
188,870
0
200,000
200,000
1,576,721
6,295,328
4,024,912
1,257,010
1,576,730
1,725,673
862,492
1,182,747
1,156,573
2,424,200
3,021,895
5,323,149
Supplies & Materials
12,467
558,699
614,049
Capital Outlay
51,545
655,459
737,000
296,208
63,820
66,490
48,567
113,333
118,333
Interfund Transfer*
0
53,004
10,000
Unappropriated Ending Fund Balance
& Reserves
Operating Contingency
0
740,657
45,014
TOTAL REQUIREMENTS
Unappropriated Ending Fund Balance
& Reserves
0
0
0
5,291,073
7,966,344
11,131,674
Other Associated Payroll Costs
Purchased Services
Other Objects (except debt service &
interfund transfers)
Debt Service*
TOTAL REQUIREMENTS
2000 Support Services
2,475,682
6,744,266
24
25
25
2,995,140
4,478,726
2,596,472
6
6
8
FTE
3000 Enterprise & Community Service
2000 Support Services
1,852,011
FTE
99,147
FTE
4000 Facility Acquisition & Construction
FTE
104,942
162,014
1.2
1.2
1.2
0
0
0
0
0
0
5000 Other Uses
5100 Debt Service*
296,208
5200 Interfund Transfers*
113,333
118,333
48,567
53,004
45,014
6000 Contingency
0
740,657
1,465,575
7000 Unappropriated Ending Fund
Balance
0
0
0
5,291,073
7,966,344
11,131,674
31.2
32.2
34.2
TOTAL REQUIREMENTS
TOTAL FTE
PROPERTY TAX LEVIES
Permanent Rate Levy (rate limit
$1.5913 per $1,000)
Local Option Levy
Levy for General Obligation Bonds
1000 Instructional
FTE
FINANCIAL SUMMARY - REQUIREMENTS AND FULL TIME EQUIVALENT
EMPLOYEES (FTE) BY FUNCTION
1000 Instructional
FINANCIAL SUMMARY - REQUIREMENTS AND FULL TIME EQUIVALENT
EMPLOYEES (FTE) BY FUNCTION
Rate or Amount
Imposed 18-19
Rate or Amount
Imposed 19-20
Rate or Amount
Approved 20-21
1.5913/$1,000
1.5913/$1,000
1.5913/$1,000
FTE
3000 Enterprise & Community Service
FTE
4000 Facility Acquisition & Construction
687,841
920,339
882,017
9.89
12.09
11.35
615,527
810,945
916,854
5.57
6.17
5.74
70,478
66,800
80,295
1.15
1.15
1.15
71,307
4,061,980
1,529,056
FTE
0
0
0
5000 Other Uses
0
0
0
5100 Debt Service*
47,341
62,966
50,320
5200 Interfund Transfers*
84,227
121,350
177,500
6000 Contingency
0
50,948
188,870
7000 Unappropriated Ending Fund
Balance
0
200,000
200,000
1,576,721
6,295,328
4,024,912
16.61
19.41
18.24
TOTAL REQUIREMENTS
TOTAL FTE
PROPERTY TAX LEVIES
Permanent Rate Levy (rate limit
$2.2213 per $1,000)
Rate or Amount
Imposed 18-19
Rate or Amount
Imposed 19-20
Rate or Amount
Approved 20-21
2.2213
2.2213
2.2213
50,320
50,320
Local Option Levy
Levy for General Obligation Bonds
Statement of Long-Term
Indebtedness
Estimated Debt
Outstanding on July 1
Estimated Debt Authorized,
but not incurred on July 1
760,570
-