Sherman County journal., April 12, 1963, Page 3, Image 3

PAGE 5
M KERMA.N CU UN T l JOUKNAI«, MORO, OREGON
FRIDAY, APRIL IA >9**
N otice is hereby given to th e legal vo ters of W asco school d is tric t No.7 of S h erm an CMunty,
S ta te of O regon, th at a SCHOOL M E E T IN G of th e said d istric t will be held a t th e Schoolhouse
on the 29th day of A pril, 1963, at 8 o’clock p in.,
for th e p u rp o se of discu ssin g th e b u d g et for the
fiscal y ea r beginning Ju ly 1, 1963 and en d in g J u n e 30 1964 h e re in a fte r set forth.
S chedule 1
BUDGET— F IS CA L I E A R 1963— 6 4 __________________________________________
~~~
S um m ary of K ettm aU d E xpenditu re» , R eceipt» and A vailable < ¿v4i B a la n c e » , a u d T a x la»»lew
A
E s tim a tio n o f T a x
l« e v y
T o ta l
A ll F u n d s
151,076.80
1. a. T otal E stim ate d E x p en d itu re s
h. T otal R eserved for E x p en d itu re
4,824.43
in F u tu re Y ears
c. T otal E stim ate d E x p en d itu re
155.901.23
and R eserve
DEDUCT:
2. T otal E stim ate d R eceipts and A vail­
66,978.03
able C ash B alances
3. A m ount N ecessary to Balance
88,923.20
the Budget
ADD:
4. E stim ate d A m ount of T axes T hat
W ill Not Be Collec ted D uring th e
F iscal Y ear for W hich T h is
B udget Is Made, Inclu d in g E s tim ­
2,526.49
ated R ebate on T axes
5. T otal E stim ate d T a x le v ie s for
91,449.69
E n su in g F iscal Year
6. A nalysis of E stim a te d T ax Levies:
91,449.69
(a) A m ount In sid e 6% L im itation
<b> A m ount O utside 6% L im itation
T
IN D E B T E D N E S S
1. A m ount of bonded in d ebtedness
(In c lu d e all negotiable interest-
b earing w a rra n ts issued un d er
10,(XX)
ORS 328.205)
2. A m ount of w a rra n t in d ebtedness
on w a rra n ts issued and endorsed
NONE
"n o t paid for w a n t of funds"
NONE
3. A m ount of o th e r indebtedness
4. T otal in d eb ted n ess (sum of item s
10.000.00
1, 2, 3)
W iu d o w , H a lu t
F ü 'e E s c a p e
Fund
(¿c lie r a i
Fund
3,000 00
121,111 90
30.83
128,111 90
3,030.83
3 9 ,1 9 8 .7 0
3,030.83
88,923.20
B u d g e t C o m m itte e
A pproved
M arch 18, 1963
S ig n e d : R o b e r t N lsbet
S ecretary , B udget C o m m ittee
V ernon Root
C h airm an , Budget C om m ittee
A dopted by D istrict School Board
S ig n t s l:
E v e ly n
M . Z ie g le r ,
D istrict C lerk
V. W .
D u t to n
D istrict School Board C h airm an
"(TENÉRTI FUND
E ST IM A T E D R E C E IP T S
AND B E G IN N IN G CASH BA LA N CE Ju ly I, 1963 t o J u n e 3 0 , 1964
S c h e d u l e 11
A c t u a l R e c e ip t s f o r T w o F is c a l Y e a r s
N e x t P r e c e d in g C u r ie nt S c h o o l Y ea r
F is c a l Y e a r
E n d in g
J u n e 3 0 , ’61
F kcal
11'. IM I t I I
Y ear
g
J u n e 3 0 , *62
36,803.37
2,065.42
28.44
685.94
41,840.85
2,075.92
582.08
470.00
1,683.77
37,578.40
1,339.62
2,355.48
35,045.50
2 650.00
15,294.27
176.94
1,171.08
160.90
16,100.83
244.16
75.00
125.91
17,213.88
275.60
2,045.00
183.53
1,955.38
1,900.00
2,555.00
— 7,200.00
97.611.55
97,361.24
22,509.48
8.01
2,786.94
2.500.02
97.619.56
100,148.18
600.00
125.94
221.11
291.10
1,238.15
30.00
600.00
125.00
225.00
290.00
500.00
1,770.00
30.00
644.58
94 13
176.30
232.02
379.30
1,556.33
, ¿
<
1,385.00
54,025.00
1*064.16
1,425.00
55,250.00
750.00
1,050.00
1,500.00
200.00
347.47
78.71
626.51
56,210.86
669.59
95.32
550.00
110.00
61,028.84
60,835.00
26.46
26.46
8.77
8.77
25.00
25.00
15 • io
1,129.26
2 205 11
6,543.85
4,496.42
6,600.00
4,000.00
426.21
500.00
5.460.00
40.00
12,243.85
46.84
11. ,13 32
16,560.00
4,200.00
1,066.65
3,673.50
994.89
1,467.78
1,406 14
4 010.00
Í, 100.00
2,500.00
1,350.00
7,542.31
8,960.00
2.602.50
1.593.50
167.99
119.00
2,710.00
850.00
1,000.00
221 44
4,704.43
500.00
9,260.00
1.602 SO
1,341.43
60 I H •
401.18
8,672 06
1,170.90
4,008.57
5,17947
3,754.76
749.52
3 23.35
4,827.63
3,737.20
1,111.77
177 23
5.026.20
2 0 0 00
4 ,0 0 0 0 0
5,040.00
1,230.00
300.00
6 ,5 7 0 0 0
2,97000
3,150 00
3,240.00
2,970 (X)
3,150.00
3,240.00
697.25
274.24
971.49
1,500 00
>3.839.97
IV
10.762.50
10.900 00
21.662.50
S c h e d u le
10,000 00
1.060 00
11,050 00
10RE Y E N U E FROM IXM'AL SOU RCES
11.1 D istrict T ax rec’d In y e a r levied
11.2 D istrict T ax — p rio r y e a r ’s levy
1,645.13
C o u n ty L and Sales
14.0 O th er
500.00
20 R E V E N U E FROM IN T E R M E D IA T E SOU RCE
21.0 C o u n ty School F u n d
2,480 00
22.0 R ural School F u n d A p p o rtio n m en t
22.2 P rio r Y ear’s L evies (ru ral)
R E V E N U E FROM OR TH RO U GH
S T A T E SOU RCES
31.0Basic School o ffse t ag a in st levy
18,835.77
O th e r Basic School F u n d R eceipts
32.0 Com m on (irred u cib le) School F u n d 272.80
35. N at. Def. E d u . A ct
39. T ra ile r H ouse fees
R E V E N U E D IR E C T FROM
F E D E R A L SOU RCES
2,500.00
41.0 P ublic L aw 874
SA L E O F PR O PE R T Y AND
IN S I RA N CE A D .lU STM EN TS
R E 4 'E l I T S FROM O T H E R SCH4MIL
D ISTRICT'S
7 500.00
T ra n sp o rta tio n
7Î3OO.OO
T a rn sfe rre d from o th e r fu n d s
— 7,300.00
T ra n sfe r to o th e r fu n d s
1,500.00
T ra n sfe r from T each erag e fund
35,233.70
TO TA L R E C E IP T S
B E G IN N IN G N E T CASH BA LA N CE (o r
D eficit) L E SS W ORKING F U N D S .. 3,955.00
TO TA L B U D G ET RESO U R CES
39,188.70
G E N E R A L FU N D
J u l y I, ’6 3 Io J u n e 3 0 , *64
A D M IN IS T R A T IO N
1,300.00
49,565.00
603.79
850.00
1,595.17
1,244 21
6,534.00
4,169.85
1,500.00
IT E M
25,009.50
G E N E R A L FUN D
E ST IM A T ED E X P E N D I T U R E S
chedule 111
K s tl m a te d
R e c e ip t »
E n a u ln g
F is c a l Y e a r
B u d g et
A llo w a n c e
C u rren t
F l e a l Y ear
150.00
150 00
94.680.20
50.00
50 00
500.00
108,770 00
113
114
120
141
30.00
€00.00
125.00
225.00
275.00
500.00
1,753.00
School E lectio n s
C lerk
S u p p lies
E lectio n s and Publicity
i 11 Audit
190 O th er E x p en ses of A d m in istratio n
T toul A d n iin lsd at ion Expel»**«
IN STRU CTIO N
1,500.00
211 P rin c ip a ls
213 T ea ch e rs
54,975.00
750 00
214 O th er In stru c tio n a l — su b
215 S ecretarial & C lerical A ssistan ts
1,200 00
1,500 00
220 le a c h in g S upplies
226 T extliooks
1,500.00
227 L ib ra ry Books, P eriodicals,
500 00
A udiovisual A ids
228 Tow el Fee
120.00
290 O ther E x p en se of In stru c tio n
T otal E xpense of Ileriructioii
62.OUXMI
A T T E N D A N C E AND H EA L T H S E R V I C E S
420 Supplies
25.00
T to u l A tte n d a n c e
am i
H e a lt h
S e r v i« * »
2 5 JM)
ittpl T ransportation S E R V I C E S
510 S alaries
8 ,9 0 0 0 0
520 S u pplies an d R epairs
6,700.00
535 R eplacem ent of V ehicles
552 T ra n sp o rta tio n In su ra n c e
500.00
568 T ra n sfe rre d to Bus R eserve
1,300.00
590 O th er E x p en se for tra n sp o rta tio n
40.00
T otal P upil T raiM p o rtatio n Met-vice«« 2 20,1 RDM)
O PER A TIO N O F PLAN I’
610 S alaries
4,160.00
620 Supplies
1,300.00
628 F uel for H eat
2,000.00
630 U tilities excep t Fuel
1,350 00
636 C o n tracted S ervices
E m ployee in d u s tria l Accident
T o tal O p eratio n of P lan t
M A IN T E N A N C E O F PLA N T
710 S a la rie s
2,790.00
<20 M aterials and S upplies
1,650 00
735 R ep lacem en t of E q u ip m e n t
726 C o n tracted S ervices
200 00
727 W im .ow , P ain t, F ire Escqa*
3 000.00
738 R ep airs of E q u ip m e n t
T otal M aintenance of P lan t
7 ,8 4 0 9 9
F IX E D CH A RG ES
851 R e tirem en t and SS E x p en se
4,600 00
852 In su ra n ce
1,300.00
855 In te re s t on C u rre n t ,/>ans
300 0 0
T o ta l
F ix e d
Moro Personals
Says Farmers Hurt
91,449.69
by
F o r .the lite ra ry p ro g ra m all
san g .
I C om e to th e G arden
A lone”. E ach Is asked to tell a
F rie n d s from Moro atten d e d
flow er easy to grow . M rs H a r­
land McDonald read "W h a t E a s ­ th e fu n eral in P o rtla n d T uesday
te r M e a n s’. F o u r ch o sen mem­ m o rn in g o f Mrs L oren <M attie)
ber* described a flow er fo r all C ochran, w ho died th e re b'riday
to guess. **My M other's G a rd e n ” a fte r a long illness from cancer.
w as read by M ary B rackett. The S u rv iv in g a re h e r w idow er, Lo­
T eacher-
Bu»
S ch ool
sung "B ud and Bloom" w as su n g ren, a n a tiv e S h erm an countian,
•MP*
R euer v e
l.u m T i
by th e group. T h en all played w ho o ften v isits here; tw o sons,
Fum i
Fuud
Fum i
th
e gam e of wha*. we are Ruing C harles an d N orm an of P ortland,
4 800.00
5,204.65
9,960.25
sisters,
Inez S lo l’>er, B urbank,
to plant.
Calif . V esta D rittenbass,
San
M
rs
H
arlan
d
M
cDonald
said
4,103.60
690 00
1
ablo,
Calif.,
b
ro
th
e
rs,
E
rn
e st
sh
e
enjoyed
th
e
co
n
feren
ce
at
8.903 60
5,204 65
10,650 25
C h e rry P ark g ran g e at w hich K eesling, Redw ood C ity, Calif.,
th e sta te o fficers w ere p resen t. and Floyd Keesling, T igard, and
T h e n ex t hom e econom ics club tn te e g ran d ch ild ren .
8.903 60
5,204.65
10,650.25
m eetin g w ill lx? a t th e hom e of
Mr and Mrs W endell B alsiger
Mrs G race
M edler A pril 11 a t ami Mr and M rs J. K. Me K ean
R ufus g ran g e m et In reg u la r 1:30. All to w ea r E a ste r h a ts of w ere In E ug en e S a tu rd a y to see
from M oscow, Idaho. M rs MeCro­
th e ir ow n doing.
S o u th ern C alifornia ta k e lu c k its
skey h as a w o n d erfu l collection session last T h u rsd ay n ig h t w ith
title as I k ' si track team from th e
th
e
m
aster,
Mrs
R
olland
Jo
h
n
so
n
of b u tto n s of all sizes and shapes
U n iv ersity of O regon w hich lift­
b oth o ld a n d new, h isto ric and presiding. On a g ric u ltu re th e acre
ed it last y ea r at Los Angeles.
m o d em , ev e n som e w hich w ere age of potatoes in O regon w as
Mr and Mrs G .D oum a and Mr
m ade by h an d In th e day of y es­ told an d it w as said m any are
an«, Mrs l«oy C ochran w ent for
te ry e a r. M rs. M eCroskey sta rted still in sto rag e T h e ag ric u ltu re
a d riv e S unday th a t took them
h e r co llectio n som e y ears ago, com im ttee w ill give th e program
to Round B utte dam an d M adras.
an d fin d s It Is
fascin atin g to a t th e nex t m eeting A pril 18.
T h e 1962 rep o rt of the sen ate
Mrs B H R oberson is In a P o rt­
H arlan d M cDonald told w hat
le arn th e h isto ry connected w ith
in te rim co m m itte on a g ric u ltu re land h o spital a fte r su fferin g a
th
e
S
h
erm
an
C
ounty
clu
b
has
so m an y b u tto n s She has m o u n t­
com piled and ed ited by Cecil E d ­
ed h e r collection on 8 x 10 inch l>een doing said it Is ag a in st a w ard s, secretary , has som e om i re b reak of h er serio u sly injure«!
card s, a rra n g in g th em according C om m ittee w ill give th e p rogram nous w arn in g s to the econom y. leg w hich «xvured w hen she was
to th e sam e o r sim ilar designs. th e in creased and un eq u al taxes. A ccording to th e re p o rt th e cost co n d u ctin g a class at school. Re­
She h as m o re th an a h u n d red Mrs M illard Leigh read h e r re ­ of p ro d u ctio n has becom e d isp ro ­ p o rt has It th a t th e pin that w as
c a rd s a t h e r hom e in Moscow, port for th e q u a rte r on th e hom e p o rtio n a tely high w hen eom pared put in th e fem u r to re p a ir it
w hen it w as injurtxl broke.
b u t b ro u g h t about a dozen to R u f­ econom ics club. I t w as rep o rted to farm income.
u s to show w h at can l>e done th a t E d C ard in al h as b een ill and
D uring sp rin g vacation Dave
T he re p o rt sta te s th at p ro d u c­
w ith ju s t b u tto n s.
Alice Is th e In th e h o sp ital at T h e Dalles, but tio n ex p en ses to produce $412.6 anti Doug Reid put a canoe into
Is
able
to
l>e
hom
e
at
th
is
tim
e.
firs t g rad e
teach er at
R ufus
m illion in cash cro p s last y ea r th e Jo h n Day riv e r at M cDonald's
floated and paiidled
w ere $341.7 m illion. T h is m eans fe rry anti
the fa rm e r had to p u l u p $3 for th e ir way to the m outh ta k in g an
ev e ry d o llar in salary he received. aftern o o n for th e trip w hich in clu ­
T otal n et incom e from all so u r­ ded some portages.
Mrs. Bon C h ristian so n and
ces p ro v id ed an av erag e salary
of only $2650 for each of th e 45, «laughters, Linda, B everly and
Debbie of P ullm an, W n„ are here
000 fa rm e rs in Oregon.
T h e in te rim co m m ittee re p o rt for a w eeks visit w ith Mrs. Ker-
FRIDAY & SATURDAY, APRIL 12 & 13
also sin g led o u t tax in creases as rone C h ristian so n . T he g irls are
a stra n g lin g situ a tio n to m any en jo y in g th e ir sp rin g vacation
O regon farm ers. T ax es do n ot from school
TENNESSEE
flu c tu a te w ith farm prices, and
S tan Coelsch has lx>ught the
W ILLIA M S *
as p ro d u ctio n co sts rise and p r i­ in te re st «>l O rville B a rn u m in the
ces rem ain relativ ely low, m any fo rm er A rt B arn u m
¿GREAT FIRST
ranch in
seg m en ts of a g ric u ltu re a re s u f­ G rass Valley ca n y o n anil now
CO M EDY!
fering.
ow ns it all h aving bought the
E d w a rd s p o in ts o u t u su rv ey Te«l B arn um s h a re som e y ea rs
m ade in B enton co u n ty in 1960 ago.
w hich show ed 42 farm sales w ith
Jo h n Cain, d e p u ty sheriff, w as
only eig n t being p u rch ased by
in R oseburg S a tu rd a y to testify
bona fide farm ers. T he rest w ere in a case that, o ccu rred w hen he
p u rch a sed by o u t of sta te b u y ers w as a s ta te p atrolm an.
I ¿Un » l UI I UN JOHN McGIVER
fo r tax refu g es o r hobby farm s
oi c o u n try estates.
1 he 7th d is tric t of the O regon
In a n o th e r su rv ey 16 B enton F e d e ra tio n of
Womens* C lubs
SUNDAY MONDAY
APRIL 14 & 15
co u n ty farm s av erag in g 428 acres held its an n u a l co n v e n tio n a t A r­
WHY NOT Spend Easter With us?
end considered above av erag e o p ­ lington last week w ith a large
e ra tio n s for th e co u n ty w ere sa m ­ a tten d a n ce
and th e
A rlington
pled. T he total tax ab le cash v alu e clu b as h o stess and M rs Jo e Ta-
...AM A MOTION PICTURE TO THE WONDEBS OF THE »VORLD1
of th e 16 farm s w as pudged by tone, p resid e n t of th e 7th dis-
th e B enton co u n ty assesso r to lie tric t, p residing.
$1,546,948. T h e su rv ey su m m ary
Mr and Mrs Bill B ieker w ere
disclosed th a t th is In v estm en t h ere last S atu rd ay evening and
p ro v id ed alx>ut 19 Jolw, Including S unday as g u ests a t the Doyn
16 of m an ag erial class, w ith an P ric e borne w h ere th e y m et m any
a «. HAROO HECHT
av e rag e pay ra te of $1.48 an hour. of (he fre in d s they m ade w hen
T he su rv ey also show ed a com bi­ he w as su p e rin te n d e n t at S h e r­
ned o p e ra tin g loss of $25,069 for m an H igh school.
th e 16 farm s.
Mt and Mrs P e rry K aseberg,
A n o th er p ro b lem w o rth y of
m en tio n in th e h igh cost of farm rec en tly m a rrie d In E ugene, both
ing is th a t fa rm e rs h av e been w ork th e re , w ere h ere last week
b o rro w in g m ore heav ily in the en d to visit h is p are n ts, Mr and
p a st ten y ears. 1’io o f If th is is M srP a u le n K aseberg.
Mi ami Mrs Collis M oore w ent
show n in the r e p o rt sta tin g th at
fa rm m o rtag es In 1950 cam e to to Coos Bay for a m eeting of
$114.5 m illion, o v er a 100 j>er R epublican w om en at w hich Mrs
Moore w as to give a talk. T hey
vent nlcrea.se.
We are opening a Branch Office for
To those w ho believe th e gov­ will sto p in Salem on th e w av
e rn m e n t .s k eep in g farm ers in home.
ZE0 RAN WATER CONDITIONING SERVICE
b u sin ess th ro u g h su b sid ies, it is
in te re stin g to note th a t only $10.3
ANDY’S RADIO AND TV
Box 123, The Dalles, Oregon
m illion of th e $ 4 ’.2.6 m illion In
cash cro p s cam e fro m g o v e rn ­
SALES & SERVICE
m e n t p ay m en ts, less fhan .4 of
For Free Water Analysis Contact
o n e ¡»ercent.
S E R V IC E ON A L L M AKES
S om ebody once said th e fa rm e r
Zeo Ran Water Conditioning April 1, 1963
1:. th e re sid u a l claim an t, m ean in g
Call ANDY PAULSON
th e re is no w ay fo r him to ta ise
T elephone JO 33313
4766 Portland Rd N. E., Salem, Oregon
hie p rice s w hen co sts are p assed
d ew n th e line. It is possible to
or Box 64 Sherman County Journal
p ut him o u t of b u sin ess and w hen
th is h appens, the e n tire econom y
su ffers.
State Committee
2,526.49
A p p roved
school and has been for tw o y ears
com ing here w hen sh e g ot o ut of
college a t Moscow. F o r re fre sh ­
B y M r* . G e o r g e F o x
m ent to serv e h er in v ited guests
she had angel food cak e w ith
M iss Alice M eCroskey e n te r ­
stra
w b e rrie s and w hipped cream
ta in e d last W ednesday honoring
h e r m o th e r w h o is v isitin g here and coffee
Rufus News
NOTICE OF SCHOOL MEETING
C harge«
FOOD HER VICKS AND
ST U D E N T BODY A C T IV IT IE S
910 S alaries
T otal F« mm I S ervice» am i S t u d e n t
H<Mly A c t iv K le »
3,400.00
8,49949
10,500.00
T o ta l C a p ita l O u tla y
1 1 3 7 0 .0 0
EMERGENCY
TARAS
usnwcitn
N O T IC E
Dr. Otis G. Perkins
E ST I M A T ED
V
803 12
4,592.8»
86.25
87000
1,500.00
4.706 90
I S 8 .I 1 I .9 0
BONI) IN T E R E S T AND K E D E M IT IO N FUND
E ST IM A T E D R E C E IP T S A ND B E G IN N IN G 4 ASH BA LA N CE
in nnn rwv -r . i n
J " lp ’ *
J u a e *).
10,804 50
10,000 (X)
lu ta i R eceip ts
lOOOOOu
10,770.00
B eginning Net C ash B alance (or deficit!
21,574.50
10,00000
T otal B udget R esources
10 (XX) 0 0
ESTI M ATEI» EX PEN D ITI R E S AND R E S E R V E
10,000 00
10 000.00
P rin cip al on Bonds
10,000 00
750 00
450 00
In te re st on Bonds
150 00
10,750.00
10,450 00
T otal E x p e n d itu re s
10,150.00
SC H O O L
K K C K IP T S
B i I mh I u U
5,482.22
1,358.38
6,840 IX)
4,474.47
*712.36
426.52
86.25
5,099 60
1,141.00
6,840 00
S c h e d u le V I I I
1,500 00
4,228 18
5.728.18
6.2IMMM)
C A P IT A L OUTLAY
1276 New B uildings and A dditions
1277 R em odeling
1278 E q u ip m e n t
A nticip ated S tu n d e n t In crease
TO TA L G EN. FU N D E x p en d itu re«
Sherman Theater
Hthrxlule IX
350 00
380 97
730 97
33.45
697 52
730 97
S chm ink V ili
1,004 88
161 20
1,186 08
1,166 08
1,166 08
J u lp
I, BMi.lt«j J u n e 3 0 , l«H,l
781,00
F ed eral Money R eceived th ru sta te
800.00
5,500 00
Sale of L unettes
5,900.00
87.50
P erq u isite s
130.25
3,240.00
T ra n sfe r from G en eral F um i
3,400.00
9,608.50
Total R eceipts
10,250.00
*XX> 00
1,031.52
B eginning N et Cash B alance (or deficit) 100.04)
6,665.86
10,208.50
T otal Budget R esources
10,650 00
►ESTIMATED E X P E N D IT l R E S AND R E S E R V E
3,24000
910 S alaries
3,420.(8)
4,664.54
5,200.00
921 F«xxl
5,600.00
486.45
281.00
935 R eplacem ent of E q u ip m e n t
614.08
900.00
936 O th er
810.00
83.25
87.50
937 P e rq u isite s
130.25
5,848.32
9,708.50
T otal E stim a te d Expenditur«*s
9,960 (X)
817.54
500.00
R eserved fo r E x p e n d itu re in Futi
690.00
6,665 86
10,208.50
T otal E x p e n d itu re an d R eserve
10,650 25
685.06
4,866.0.1
83.25
BUS RESERVE
E S T I M A T E D R E C E I P T S A N D B E G I N N I N G < A!*H
5,460 00
3,531.13
635.51
4,166.64
E S T IM A T E D
3,728.18
5,728 18
L C N III FUN D
A N D B E G IN N IN G < ASII BALANI E
4,090.31
9,550.31
BALANI E
T ransferre«l from g en e ral fund
4,300 00
TfXal R eceipt*
B eg in n in g N et Ca*h B alance (or <leficlt) 904.65
T otal B udget R esources
5,201 65
E X P E N D IT U R E
AND
REKKVE
1,460.00
R eplacem ent of V ehicle
5,204.65
4,090.00
T otal E stim ate d E x p e n d itu re s
4,000 (X)
R eserved for E x p e n d itu re hi F u tu re
4,16661
9.M 0 11
T otal E x p e n d itu re and R eserve
5,201 6
TEA< H ER. AGE F I ND
E ST IM A T E D R E C E IP T S AN D B E G IN N IN G CASH BA LA N CE
4,650 00
600 00
Total R eceipts
5.2(H)(M)
097 52
477.01
B eginning Net Cash B alance (or deficit) 3.703 60
1,162 52
1 577.01
T otal Budget R esources
8 903.60
KRTIMAY ED E X PE N D I ITI KNM AND IttX E R V E
Transferre«! to G en eral Fun«l
1,500.00
132 85
1,577 01
Total Estimate«! E x p e n d itu re s
3,300.00
1,029 67
R eserved for E x p e n d itu re in F u tu re
4.103.60
1,162 52
1 577.01
Total E x|> endltures an d R eserve
8.903.60
ttlN IX H Y , F IR E
APE A H E A T IN G FUN D
EHTI MATED RW E l I T S A Nl> B E G IN N IN G CASH BAI.ANI E
3,700.00
4,000.00
T ra n sfe rre d from G en eral Fun<i
3 .0 0 0 04 >
9.20
T otal Receipt!
166 08
1,447 89
B eginning Net C ash B alance (or d efk 'it)
30 83
..
3,875 28
5,447.89
T otal B udget R esources
3.030.83
E ST IM A T ED EX P E ' N D ITU RFX AND REMKKVK
2.41&.19
4 000(H)
W indow, H eating, F ire Eeca|»e
3,000.00
1.447 89
T otal E stim ate d E x p e n d itu re s
1,457 09
Reserve«! for E x p e n d itu re In F u tu re
30.83
..
3,875 28
5,447.89
T otal E x p e n d itu re and R eserve
3,030.83
OPTOMETRIST
403 K. 2ml St.
Tel. < Y 6 33«2 T h e DalU«, Or*.
•n a b le t
♦be family
♦o limit
♦he co»t
♦o Ht need» or w ithet.
„ i t i bo” 1
OH
HOC k i l l Y AVI
J
BREA
Tissue
Testing
17th & 18th
of April
Anyone interested is
invited to come to our
shop and see testing done.
Free Coffee
AGR1-CHEM, INC.
W asco , Oregon