HEPPNER GAZETTE-TIMES. Thursday. Job 20. 196S
(Continued from Page 3)
GENERAL FAIR AND RODEO FUND RESOURCES
S 3i.389.45
23.000 00
703.30
3.007.63
11.613.78
74.fiOC.16
S 42.414.30 $ 3.500.00
38. 91 K).O0
25.00000 22,(X)00
793.30 790.00
:uHtvi 300,00
1.376.00 1.350.00
50.00 4O0.00
49.37 5000
9.997.K8 9.000.00
1.662.24 2.(XK).O0
81.W9.71 78.380.00
Avallithle Caxh on Hand (Cash Basis)
Other Houicm!
Time Cert -
Racine Apportionments
State MUlttKe Tux - - -
('onrrKKtona .
Rentals ......... - -
lonntlons ......
M tSM'l.
Rotleo Receipts - -
Dances -
Total Resource, Except Taxes to Be Levied
Taxes Necessary to Balance Buiwt
S 6.000
. 44,000
. 22.000
790
300
1,350
50
50
. 9.000
. 2.000
. 85,540
None
TOTAL RESOURCES - - 5
Includes Unappropriated Balance budgeted laf t year.
ALCOHOL ENFORCEMENT FUND RESOURCES
$ 2C2.37 S 200.00 Beginning Fund Balance - - J
Other RsaourcMl
Justice of Peace fines 1
2C2 37 200.0C Total Resources, Except Taxes to Be Levied 450
None Taxes Necessary to Balance Budget None
TOTAL RESOURCES $ 450
559.30
559.30
None
Boll Next to Top At Bowling Tourney
Enthusiastic Heppner bowlers
who participated In the annual
Merchants Classic, held at Pio
neer Bowl In Walla Walla, came
home well rewarded for their ef
forts. Leon Bull took second place In
the tournament and will receive
a cash award of VjOO, and Gene
Dohertv. who placed fourth.
will receive approximately $200
for his eflorts.
Bull, who went Into the tourn
ament with a 28 pin handicap,
bowled 1819 for an eight-game
series, averaging a fraction over
199 per game. His lowest score
of the eight names was 181- He
held first place In the month
long tournument until the next
to the last day, when he was
nudged out of the lead by a
mere six pins, thus giving him
second place and $500. Don
erty entered the tourney with a
106 average.
Other Heppner bowlers partici
pating in the tournament were
Art Dyek and Dick Wilkinson.
Mr. and Mrs. Paul Arbogast
and two children traveled to Mil-ton-Freewater
last Thursday
evening to visit at the home of
her parents. Mr. and Mrs. D.
D. Taylor. On Friday the couple
traveled to Salem, leaving the
children to visit at the home of
their grandparents for the week
end. In Salem they attended the
wedding of Ron Jones and Mon
ica Green on Saturday before
returning home Sunday.
School Library
To Open Port Time
Beginning on June 17 the Hep
pner Elementary school library
will be open from 10 a.m. until
nn..w on-h um-ir rlav to accom
modate grade school youngsters
i i. ... i ..... i.
WHO WISH lO mm: UUl uwna,
Principal Al Martin announces,
m,.. iihrni-u will maintain the
hour throughout the summer
according to present jian,
said. Youngsters are invited to
use the library, the only restric
tion being that they may check
out only one book at a time.
Mrs. Sterling Krone of Lake
Chelan, Wn visited in Heppner
PrOlnv thmueh Sunday of last
week at the home of lier broth
er-in-law and sister, Mr. anu
Mrs. Gene Winters, and family.
Riverside Lists Honor Students
By MART LEE MARLOW
(Held over from last week)
BOARDMAN The honor roll
for Riverside High school for the
last nine weeks of school has
been announced as follows: A
roll 3.5-4.0: seniors Betty Ep
penbach, Gary Baird, Anna Ob
ermcier; juniors Mike Fossey,
Jana Everett. Lorrie Peterson,
Tonl Zielinskl, Bob Skoubo;
sophomores Tammy Snyder,
Tom Stewart, Sally Sutton, Jody
Tatone, Randy Ryan, Pam Kuhn;
freshmen Diane Black, Dennis
Lamb, Wendy Wilson. B roll 3.0
3.4; seniors Kathv Hinton,
Joyce Jackson; Juniors Anna I
Sue L.csiey; sopiiumuies num
Snyder, Frances McDonald, Di
ane Baity, Vicky Hobbs; fresh
men Dennis Robins.
The semester honor roll Is: A
roll, seniors Betty Eppenbach,
Anna Obermeier, Gary Baird;
Juniors Mike Fossey, Jana Ev
erett, Tonl Zielinski, Lorrie Pe-
Tammv Snyder. Tom StSewart,
Jody Tatone, Sally Sutton, Ricki
terson, Bob Skoubo; sophomores
Snyder, Pam Kuhn, Randy Ry
an; freshmen Diane Black,
Dennis Lamb. B roll, seniors
Kathy Hinton, Linda Tatone,
Joyce Jackson, George Kenney;
sophomores Bruce Buchanan,
Vicky Hobbs, Frances McDonald,
Diane Baity; freshmen Dennis
Robins, Wendy Wilson.
an open house at her home In
honor of Mrs. Steve Wilklc, who
moved to Joseph after living
here the oast five years. Co
hostesses were Mrs. Dennl;
Gronquist, Mrs. Pete Peterson
and Mrs. Paul Herbst. There
were 30 present. A special guest
was Fr. Venantius O'Shea of
Hermiston.
Allen Love of Logan, Utah
and Corliss Townsend of Ellens
burg. Wash., visited at the
homes of Love's uncles and
aunts. Mr. and Mrs. Zearl Gil
lesnie. and Mr. and Mrs. Roy
Ball, Sr. Wednesday evening of
last week on their way to Seat
tie. Wash, to take a plane for
Juneau, Alaska, where Love
was to be married June 10 to
Leslie Clark of Australia. Miss
Townsend was a bridesmaid,
The Ladies Aid Society of
Boardman Community church
met last week at the home of
Mrs. Willard Baker. Mrs. Emery
Lyons was in charge of the spir
Itual program. There will be no
meeting in July, with the next
one to be August 7.
The Altar Society of St. Pat
rick's church held installation
of officers at a banquet meet
ing last week at the Dodge City
Restaurant. Officers installed
were: Mrs. Paul Herbst, presi
dent: Mrs. LeRoy Proctor, Irri
gon, vice-president; Mrs. Henry
Beinhauer of Irrigon, secretary;
Mrs. Dennis Gronquist, treasur
er. They were installed by the
following outgoing officers;
Mrs. Gene Gurley, president;
Mrs. Beinhauer, vice-president;
Mrs. Dante Daltoso, secretary;
Mrs. Proctor, treasurer. Guests
at the meeting were Fr. Simon
Coughlin and Fr. Venantius O -Shea,
both of Hermiston.
Plans were made to have first
communion at the church June
9. Remodeling of the interior of
the church was discussed; and
plans made for making an af
ghan, and to have a rummage
sale some time in August in ir
rigon. It was voted to send a spir
itual bouquet as a thank-you
gift to Mrs. Steve Wilkie, who
moved to Joseph recently, for
her work In the parish the past
five years.
Door prizes were won by Mrs.
Tom Hilling and Mrs. Proctor.
A past president gift was pre
sented to Mrs. Gurley.
The City Council met last
week and authorized the audit
for Earl Glidewall of Hermiston
and canvassed the city election
ballots. The Urban Renewal
Agency met briefly and approv
ed the sale of lots in the sec
ond addition to Jerry Peck and
Dallas Wilson.
Four tables of pinochle were
in Dlay at the Greenfield Grange
hall card party held Tuesday of
last week, sponsored by the
Home Economics Club of the
grange. Mrs. Chub Warren was
hostess. High prize was won by
Mrs. Sam Beeks of Arlington,
low went to Mrs. Ed Kuhn, and
Mrs. Art Bailey of Arlington and
Mrs. Walter Wyss won the pi
nochle prizes. This was the last
card party of this season.
Mrs. Dan Daltoso was host for
Mr. and Mrs. Ray Barlow of
Eugene visited at the home of
Barlow's brother-in-law and sis
ter, Mr. and Mrs. Zearl Gilles
pie, Saturday on their way to
a vacation at Lake Louise and
Banff in Alberta, Canada.
Mrs. Glen Carpenter and neph
ew, Frank LaChance, went to
La Grande Saturday to spend
the week-end at the home of
Mrs. Carpenter's sisters, Mrs.
Esther Emmons and Eva La
Chance. Mrs. Guy Ferguson left last
week for a month's visit with
her sister, Mrs. Barbara Mason,
in Lodge Grass, Mont. She will
also go to Sheridan, Wyo., to
visit at the home of her brother
and sister-in-law, Mr. and Mrs.
Bus Mcintosh, and other relatives.
Mr. and Mrs. R. N. Wootan
of Mountain Home, Idaho, were
recent visitors at the home of
Wootan's brother-in-law and
sister, Mr. and Mrs. Ed Kuhn.
Mrs. Robert Harwood has re
turned home from the Pendle
ton Community hospital where
she was a patient for three days.
Recent visitors at the Harwood
home were Harwood's brother-
in-law and sister, Mr. and Mrs.
Ray Broten of Tacoma, Wash.,
and Mrs. Harwood's uncle and
aunt, Mr. and Mrs. Charles Jen
kins of McMinnville.
Mr. and Mrs. Roy Ball, Sr.,
spent the week-end in Seattle,
Wash, at the home of Mrs. Ball's
son-in-law and daughter, Mr.
and Mrs. Glenn Mallerv. Satur
day afternoon they attended the
graduation exercises of the Uni
versify of Washington where
Jerry Mallery was receiving his
master's degree with a grade
of 3.9. He and Mrs. Mallery left
Sunday for California to visit
his brother, Jim, who Is attend
ing Stanford University. After
visiting relatives in Los Angeles
they will go to Ponca City,
Okla., where Jerry will be em
ployed by the Continental Oil
Company, specializing In ocean
ography. Jerry is well known
here, having worked here sev
eral summers.
Mr. and Mrs. Chct Etheridgc
of Spokane, Wash., and Mr. and
Mrs. Myron Watts and daugh
ter, Tammy of Sandpolnt, Idaho,
former residents here, visited
friends here Sunday.
Mr. and Mrs. Elvin Ely went
to Monmouth last Friday where
they attended the graduation
exercises at Oregon College of
Education, where their son-in-law,
Marc McGowan, was among
the graduates.
Mr. and Mrs. Bill Fairbanks
of Portland spent the week-end
here at the home of their son-in-law
and daughter, Mr. and
Mrs. Larry Lindell. Mary Lou
Lindell returned home with
them for a visit.
Mr. and Mrs. Harold Rash and
daughter Diane went to The
Dalles to spend the week-end at
the home of their son-in-jaw
and daughter, Mr. and Mrs. Bill
Gelz.
Leo and Donald Houston of
La Grande spent last week here
at the home of their grandpar
ents, Mr. and Mrs. Leo Potts.
The Potts' took them home dur-
ng the week-end, and brought
Arlene and Sharon Houston back
to spend this week here.
Mr. and Mrs. Truman Messen
ger of The Dalles visited Sun
day at the home of Mr. and
Mrs. Zearl Gillespie.
Mrs. Frank Marlow and Mrs.
Roy Marlow, the latter of Uma
tilla, went to Pendleton Sunday
to visit their sister-in-law, Mrs.
W. J. Thurman, who recently had
major surgery.
Mrs. LaVern Partlow has been
in Seattle, Wash, the past week
visiting her son-in-law and
daughter, Mr. and Mrs. Ivan
Kress.
Club Proposes
Clean-up Days
Br VIRGINIA KELSO
(Held over from last week)
KINZUA The regular meet
ing of the Camp 5 Womens club
was held last Wednesday at the
Camp 5 Community hall. Host
ess for the meeting was Eva
DeMeritt but was unable to be
present. The meeting was in
charge of Ruth Jordan, presi
dent, with seven members ores
ent. Mrs. Frances White joined
the group as a new member,
A discussion was held con
cernlng a Community Clean-up
Day to be held once a month. A
card party was held on June 8
with Delores Wimer and Betty
Murdock as hostesses.
The scholarship of the Camp
5 Womens club was awarded to
Joe Bowman, son of Mr. and
Mrs. Jiggs Bowman. The door
prize went to Carol Norris with
high for pinochle going to Pat
Van Arsdale, low and pinochle
to Terry Todd, and the second
pinochle to Delores Wimer,
Notice of Budget Hearing
The budget for the Heppner Cemetery Maintenance Dist. for the fiscal year 1968-1969, begin-
nlna July 1, 1968, as detailed and summarized in me accompanywK u-ucuure i:Fiy.
accounting basis consistent with that used In prior years. Major changes, if any, and their effects
on this budget are set forth in an accompanying statement, a copy oi me uuuKn
be Inspected by interested persons between the hours of 9 A.M. and 5 P.M. at Heppner City Hall.
The budget document, or any portion of it. may be obtained for $1.00. complete, or $.25 per sheet
at Heppner City Hall. A meeting of the Board of Directors will be held July 2, 1968, at 7:00 P.M.
at Heppner Cltv Hall for the purpose of holding a public hearing on this budget. Any person may
appear to discuss the budget, or any part of It. PFEIFFER
Chairman of Governing Body
Morrow County. Oregon
FINANCIAL SUMMARY
FOR THE ENSUING FISCAL YEAR BEGINNING JULY 1. 1968
General
Fund
$ 16,950.00
8,380.00
8.570.O0
800.00
$ 9,370.00
Total
TAX LEVY COMPUTATION All Funds
Total Budget Requirements $ 38,992.50
Less Budget Resources, Except
Taxes to Be Levied 30,422.50
Taxes Necessary to Balance Budget 8,570.00
Add Taxes Estimated Not to Be
Received During Ensuing Year 800.00
TOTAL TAYRS TO RE LEVIED $ 9.370.00
All reserve funds and special revenue funds, if any, are Included.
FOR THE CURRENT FISCAL YEAR BEGINNING JULY 1. 1967
Total General
TAX LEVY COMPUTATION All Funds Fund
Total Budget Requirements $ 33,510.00 $ 15,000.00
Loss Budget Resources, Except
Taxes to Be Levied 26,510.00 8,000.00
Taxes Necessary to Balance Budget 7,000.00 7,000.00
Add Taxes Estimated Not to Be
Received During Ensuing Year 750.00 750.00
TOTAL TAXES TO BE LEVIED $ 7,750.00 $ 7,750.00
HNAT YCT5 OF TAXES TO BE LEVIED
Within 6 Limitation $ 7,750.00 $
TOTAL TAXES TO BE LEVIED $ 7,750.00 $
Perpetual
Care Equipment
Fund Reserve
$ 19,542.50 $ 2,500.00
19,542.50
None
2.500.00
None
7,750.00
7,750.00
Perpetual
Care
Fund
$ 18,510.00
18,510.00
None
None
None
None
None
T w ft
The 10th of the Month is The
Business-Professional Man's
PAY-DAY
Always pay your bills by the 10th of the month.
Remember, the way you pay today, U the way you
are building your credit record fox the next
RED BOOK
Credit Bureau of
Umatilla County
SLOW AND FAST DUE ACCOUNTS ARE COLLECTED BY THE
ADJUSTMENT DEPARTMENT. PAT TOUB SLOW ACCOUNTS
NOW AND AVOID HAVING THE ACCOUNT TURNED IN FOR
COLLECTION
IRRIGON NEWS
(Held over from last week)
Debbie McCoy visited her sis
ter, Susan, for a week after at
tending the Jr. Olympics in Port
land. Susan has been a student
at Oregon State University the
past year and will be at home
during the summer. The two al
so attended the Rose Festival.
Rev. and Mrs. John Kenney
left for their vacation this week.
They expect to join their dau
ghter, Mary, at Tracy, Calif.,
where she teaches school. While
there they plan to visit several
points of interest including Yo
semite Park.
Mr. and Mrs. Dick Botts of
Ontario were guests of the Ed
win Wilson family this week.
They were moving to Portland.
Mrs. Chas. Wilson is conva
lescing at home following a re
cent illness and several days in
the Hermiston hospital.
McMillan Receives
Degree in Teaching
Sam G. McMillan, a former
wheat rancher of the North Lex
ington area, was among those
who were presented a Masters
Degree at commencement cere
monies of Portland State College
at the Portland Memorial Coli
seum on Sunday, June 9.
Mr. McMillan received his
Bachelor of Arts degree from PSC
in June, 1962, and taught history
at Centennial High school near
Gresham for five years, during I of John Dav and
wnicn time ne naa entered grad
uate school and was preparing
for the Master of Science in
teaching.
For the past year, he has been
teaching Western Civilization at
Mt. Hood Community college,
and will continue as an instruc
tor there.
After graduating from Lexing
ton 35 years ago with the class
of 1933. he entered into the farm
ing profession on the same lands
Mrs. Tom Jordan and child
ren went to Eugene Friday
where Leslie, Craig, and Timmy
were to have medical attention.
They will visit with Mr. and
Mrs. James Billings at Myrtle
Creek.
Mr. and Mrs. Slim Rhoton
went to The Dalles Friday where
Slim had medical care and they
met Mr .and Mrs. John Kinsella
of Manzanita who will visit
with the Rhotons until Monday.
Mr. and Mrs. Earl Norris were
business visitors to Prineville
and Madras on Saturday. In
Prineville they visited with Mr.
and Mrs. Fred Norris and with
Mr. and Mrs. Frank Ferrel.
Mr. and Mrs. W. J. Bell, Jr.
and children Betty and Patrick
of Portland spent the week-end
with Mr. and Mrs. Herschel
Murdock. Mr. Bell returned to
Portland Sunday with Mrs. Bell
and the children remaining for
a week s visit.
The community card party
sponsored by the Camp 5 Wom
ens club was held Saturday
night at the Camp 5 community
hall with nine tables of pinoch
le in play. High went to Dean
Wimer and Barbara Mortimore,
low to C. L. Flack and Betty
Murdock. pinochle to Guv and
Pat Van Arsdale. The door prize
was won by Ked Hulett. Fie
with whipped cream was served
at the close of the evening by
me nostesses Delores wimer and
Betty Murdock.
William Lorengel of Netarts
is visiting this week with Mr.
and Mrs. Louis Lorengel and
family.
The program of the Daily Va
cation Bible School will be held
at the Kinzua Community
church on Thursday evening at
7 p.m. The Bible school is in
its second week.
Mr. and Mrs. Milt Boring went
to Weed, Calif., last Tuesday to
attend the high school gradua
tion of Milts' niece.
Mrs. Stanley Benson returned
home last Tuesday from Wies-
er, Idaho, where she had been
visiting for several days.
Visiting with Mr. and Mrs. O.
L. Adams on Sunday were Mr.
and Mrs. Mark Samples of Hepp
ner.
Mrs. Earl Norris and Mrs.
Frank DeMeritt went to Hepp
ner last Tuesday where Mrs. De
Meritt entered the Heppner hos
pital lor medical care.
Word has been received here
of the birth in Klamath Falls
of a daughter to Mr. and Mrs.
Bob Slinkard. The little girl was
born on May 30, weighed 7 lb.,
4 oz., and has been named
Melissa Kay. She loins a broth
er, Michael Dean. Grandparents
are Mr. and Mrs. Rho Bleakman
Mr. and Mrs.
Arne Slinkard of Klamath Falls.
David Lovell, who has recent
ly been graduated from boo
camp in San Diego, Calif., is
home on a 14-day leave. He will
return to San Diego to have lur-
ther schooling in electronics.
Mr. and Mrs. W. C. Freeman
and son John went to Portland
Wednesday on business. John
remained there for medical care.
Marcia Freeman is visiting m
Burley, Idaho, with Mr. and Mrs.
AU reserve funds and special revenue funds, if any, are included.
STATEMENT OF INDEBTEDNESS
TYPE OF INDEBTEDNESS
Bonds None
PETTY CASH
Balance July 1, 1968 None
Approved by Budget Committee June 5, 1968
LeROY GARDNER
Chairman of Budget Committee
GENERAL FUND RESOURCES
FOR THE FISCAL YEAR 1968-1969. BEGINNING JULY 1. 1968
HISTORICAL DATA
ACTUAL
Second First Budget
'receding Preceding Current
Year Year Year
$ 3,013.18 $ 5,576.17 $ 5,000.00
925.00 765.00 750.00
677.00 185.00 50.00
430.00 295.00 200.00
225.00 675.00 500.00
590.00 450.00 500.00
1,260.00 282.50 300.00
342.73 749.75 675.00
15.00 25.00 25.00
None None None
None 7.50 None
7,477.91 9,010.92 8,000.00
7,000.00
8,904.17 9,313.20
16,382.08 18,324.12 15,000.00
Budget For
Ensuing Year
Approved
Beginning Fund Balance $ f999'99
Available Cash on Hand (Cash Basis) 1,000.00
Other Resources: nstm
Grave Openings '29-99
Setting Grave LinersLiners 50.00
Space in Old Cemetery 300.00
Space in New Cemetery 500.00
Annual Care 450.00
Peipetual Care 300.00
Estimated TCD Interest 975.00
Setting Stones 25.00
Gas Tax Refund 25.00
Miscellaneous Refunds, etc 5.00
Total Resources, Except Taxes to Be Levied ....$ 8,380.00
Taxes Necessary to Balance Budget $ 8,570.00
Taxes Collected in Year Levied
Total Resources ....$ 16,950.00
GENERAL FUND REQUIREMENTS SUMMARY
General Operating Department
FOR THE FISCAL YEAR 1968-1969, BEGINNING JULY 1. 1968
Second
Preceding
Year
First
Preceding
Year
Budget
Current
Year
6,332.95 $ 5,731.94 $ 5,580.00
59.25 1,750.00
720.00 720.00 720.00
300.00 155.00 350.00
160.00 190.00 200.00
Included None Included
7,512.95 6,856.19 8,600.00
1,332.22 913.04 1,000.00
23.50 47.00 200.00
837.95 824.05 1,250.00
259.67 263.42 400.00
180.00 120.00 300.00
148.77 138.20 200.00
35.00 18.75 50.00
None 500.00
2,817.11 2,324.46 3,900.00
475.85 20.00 300.00
None 700.00
475.85 None 500.00
$ 10,805.91
9,200.65
1,500.00
1,000.00
15,000.00
Peisonal Services:
Sexton
Assistant Sexton and Overtime
Secretary
Legal . ...
Audit
Extra Labor
Total Personal Services
Materials and Services:
Operating Materials and Supplies
Contractual Services
Office Supplies
Utilities (Water & Electricity)
Insurance
Old Lot Purchases
Elections & Publications
Miscellaneous
General Operating Contingency
Total Materials & Services
Capital Outlay:
Equipment
Other Structures Roads & Fences ,
Transfer to Reserve Fund for
Future Purchase of Equipment ...
Total Capital Outlay
Unappropriated Balance
Total Requirements
Budget For
Ensuing Year
Approved
..$ 6,000.00
.. 1,730.00
720.00
350.00
200.00
None
..$ 9,000.00
... 1,000.00
500.00
400.00
... 1,250.00
400.00
300.00
200.00
50.00
500.00
..$ 4,600.00
50.00
300.00
.. 2,000.00
..$ 2,350.00
.. 1,000.00
..$ 16,950.00
EQUIPMENT RESERVE FUND SUMMARY
FOR THE FISCAL YEAR 1968-1369, BEGINNING JULY 1. 1968
Second
Preceding
Year
None
None
First
Preceding
Year
None
None
Budget For
Current Ensuing Year
Budget Approved
Year Resources:
None Beginning Fund Balance $ 500.00
500.00 Transferred from Other Funds
General Fund 2,000.00
500.0C Total Resources, Except Taxes to Be Levied 2,500.00
500.00 Total Resources $ 2,500.00
Requirements:
500.00 Reserved for Expenditure In Future Years 2,500.00
500.00 Total Requirements $ 2,500.00
hAmactnarfH K.r kic fnn J Lee bOgle.
era mother v7, farw oo, Mr. and Mrs. W. I. Jewell went
was interrupted during World
War II when he enlisted in the
U. S. Army Air Corps in 1941.
He resumed the farming oper
ations in 1946, and continued in
that capacity until his retirement
irom wheat ranching to enter the
academic world.
Among those attending the
PSC graduation ceremonies from
this area were Mr. and Mrs. Nor
man Nelson of Lexington.
PERPETUAL CARE FUND SUMMARY
FOR THE FISCAL YEAR 1968-1969, BEGINNING JULY 1, 1968
to Portland Saturday to visit
with Mr. and Mrs. Bruce Roth
and with Paul Jewell. On Sun
day they attended the gradua
tion of Mr. Roth from Portland
State College.
Mr. and Mrs. Don Cory and
family were business visitors to I
Madras Saturday.
Mr. and Mrs. Michael Wright
and daughter Crystal were bus
iness visitors to Portland rri-day.
Second
Preceding
Year
14,500.00
505.00
1,575.00
16,580.00
First
Preceding
Budget
Cuirent
16.5S0.00
Year Year
$ 16,580.00 17,500.00
1,037.50 1.010.00
17,617.50 18,510.00
18,510.00
17,617.50 18,510.00
17,617.50 18,510.00
Budget For
Ensuing Year
Approved
Resources:
Beginning Fund Balance $ 18,542.50
Available Cash on Hand (Cash Basis) .
Net Working Capital .tx.Z.
Transferred from Other Funds PC Sales 1,000.00
Total Resources, Except Taxes to Be Levied 19,542.50
Total Resources $ 19,542.50
Requirements:
Reserved for Expenditure in Future Years
Tot?l Requirements $ 19,542.50