SIX The Gazette-Times, Heppner, Ore., Thursday, June 2, 1977
" f
4
6
AlXSLDtti6Si.39SliJm:imi FUND OR PROGRAM
NOTICE OF BUDGET HEARING
The budget for CITY OF HEPPNER. OREGON
, for the fiscal yen 19.719
beginning July 1. 197 i,j uuj ,,;,) below. at prepared by the ED Cash, Accruil. Modified Accrual
accounting buii, and is , Is not coniiitnt with the accounting batii uaed during the last two yean. Major change!,
if any, and their effects on this budget are set forth in an accompanying statement. A copy of the budget document
may be inspected or obtained between the hours of 9:00 A.M. and 5:00 P.M.
CITY HALL, HEPPNER, OREGON
A meeting of the CITY COUNCIL
(OOMfntne Body)
will be held JUW 20th, , 1977 it 8:00
UK
. P-ra-
,t CITY HALL, HEPPNER. OREGON
for the purpose of holding a public hearing on this budget. Any
person may appear to discuss the budget, or any part of it.
Maty 31. 1977
(Date)
S (Chairman of Governing
MfiBPriJ
(County)
HEPPNER
(City)
SUMMARY OF TAX LEVY AND OTHER BUDGET RESOURCES - FISCAL YEAR 21 st
Ittm U Ytu This Year Nut Yuf
Levy Withm 6 Limitation 36.922 39.137 41.43
Levy Outside 6 Limitation -0- 32.138 -0-
Ury Outside 6ft Limitation (Serial Levy). ..... I
Not Subject to Limitation 98.050 68.224 sj,223
TOTAL PROPOSED LEVY (To be certified to Assessor) . 134.972 139.499 107. 71.0
Total Budget Resources from Lfl-2 lfi?,lS4 190.040
Total Resources Except Tax to be Levied from LB-3 . . 72.482 98.343
LESS: Estimsted Tax Not to be Received 17.HX 13.228
TOTAL BUDGET ALL FUNDS 531.031 177iflM 382.863
SUMMARY OF INDEBTEDNESS
Debt Outstanding Debt Author d, Not Incurred
This Yen I Nut Yui Tim You I Next Yt
f iwu "' of u of u of
Tl of P IZ7 July I. 19-18 luly I. 19 lulv I. 19
Bonds 360.000 331.000
Interest Bearing Warrants . . . . . -
Short Term Notes . t
TOTAL INDEBTEDNESS 560.000 531.000
FUNDS REQUIRING AN AD VALOREM TAX TO BE LEVIED
CJLJJr FUND OR PROGRAM
Total Personnel Services (Includes all Payroll Cosu).
Total Materials and Services
Total Capital Outlay
Total All Other Require menu
Total Requirements (Including Transfers)
Total Resources Except Tax to be Levied
Ad Valorem Tsxea Received
Ad Valorem Tax Required to Balance
Estimated Tax Not to be Received
Total Ad Valorem Tax to be Levied
Levy Within 6 Percent Limitation
Levy Outside 6 Percent Limitation
Levy Outside 6 Percent Limitation (Serial Levy . .
Not Subject to Limitation
Total Personnel Services (Includes all Payroll Cosu) . .
Total Materials and Services
Total Capital Outlay
Total All Other Requirements
Total Requirements (Including Transfers)
Total Resources Except Tax to be Levied
Ad Valorem Taxes Received
Ad Valorem Tax Required to Balance
Estimated Tax Not to be Received
Total Ad Valorem Tax to be Levied
Levy Within 6 Percent Limitation . . .
Levy Outside Percent Limitation
Levy Outside 6 Percent Limitation (Serial Levy)
Not Subject to Limitation
Last Year I This Year I Next Year
62.221 052
49.526 37.023 67.323
2.053 lt2
90.415 6.361 3.000
204,215 135.004 134.472
97 814 72,482 98.082
mmmt -mmMmm
WWSWMflMZ-. 62 , 52 2 36.390
alSiife 8 753 3 093
gl Hiliig
bond sima; , fund or program
Last Year This Year I Next Year
60.317 59,846 38.333
",j?L- mmmmm.
iWfffgf 59846 M.WZ
wSSm :ia na
Illllii
mwimm u. 1 66.223
FUNDS NOT REQUIRING AN AD VALOREM TAX TO BE LEVIED
5XS- XASJ FUND OR PROGRAM
Last Year Thu Year Next Year
Total Personnel Services (Includes all Payroll Costs). . . 9.100 9,801 ;0-
Total Materials and Services 6,626 11,?S0 iZ9
Total Capital Outlay lf492 1.000
Total All Other Requirement! 7.210 n.-fltl ?'7-
Total Budget Requirements 24.428 15,111 4076TO
Total Budget Resources I 37,120 I 35.111 I 40.670
tfATBLHTILITJlL FUND OR PROGRAM
Last Year This Year Next Year
Total Personnel Services (Includes all Payroll Costs!. . . 26.034 28.639 30,717
Total Materials and Services 17,237 22.89P 22.777
Total Capital Outlay 125 500 -0-
Total All Other Requirements 27,084 17.363 14.706
Total Budget Requirements 70.490 69,400 68.200
Total Budget Resources 73,775 I 69.400 1 68.200
SR-EHAT1N- FUND OR PROGRAM
Last Year This Year Next Year
Total Personnel Services (Includes all Payroll Costs). . . 8,910 9.801 10.389
Total Materials and Services 4.990 4.655 5.453
Total Capital Outlay -Q- -q. -0-
Total All Other Requirements 9,465 LQ4 23.936
Total Budget Requirements 23.365 i00. 39.800
Total Budget Resources I 23,477 1 29.500 I 39. SCO
tJEtI--EffUlf--4-3--- FUND OR PROGRAM
Last Year I This Year I Next Year
Total Personnel Services (Includes sll Payroll Costs). . .
Total Materials and Services
Total Capital Outlay
Total All Other Requirements " 12,000
Total Budget Requirements 12,000 12.000 12.000
Total Budget Resources I 12.000 12.000 I 12.000
SEWER IMPROVEMENT
FUND OR PROGRAM
Total Personnel Services (Includes all Payroll Costs).
Total Materials and Services . .
Total Capital Outlay
Total All Other Requirements
Total Budget Requirements
Total Budget Resources
Total Personnel Services (Includes sll Payroll Costs).
Total Materials and Services
Total Capital Outlay
Tout All Other Requirements
Total Budget Requirements
Total Budget Resources
Total Personnel Services (Includes all Payroll Costs).
Total Materials and Services
Total Capital Outlay
Total All Other Requirements
Total Budget Requirements
Total Budget Resources
Total Personnel Services (Includes all Payroll Costs).
Total Materials and Services
Total Capital Outlay
Total All Other Requirements
Total Budget Requirements
Total Budget Resources
Last Ytar This Year Next Year
1.000
UXXl
2-ono -0-
2 .000 I -Q. -O-
STKET.EOJjJifCJtfjERyE,. fuND OR PRQCRAN
Last Year This Year Next Year
I 2.06t3"
TOOO . I 2.000 2.000
2.000 I 2.000 I 2-OQO
P0UC,E.JLl-JUy. FUND OR PROGRAM
Last Year I This Year Next Year
3.400 .Q. " -0-
3.400 1-0- 1-0-
". f QR fROC,AM
Last Year I This Year I Next Year
2.000 7.000 " -0-
2.000 I 2.000 I -0-
Total Personnel Services (Includes all Psyroll Costs).
Tout Materials and Services
Total Capital Outlay
Total All Other Requirements
Total Budget Requirements
Total Budget Resources . . . .
Total Personnel Services (Includes all Payroll Costs).
Total Materials and Services
Total Capital Outlay
Total All Other Requirements . . .
Total Budget Requirements
Total Budget Resources .
Total Personnel Services (Includes all Payroll Costs).
Total Materials and Services
Total Capital Outlay .
Total All Other Requirements
Total Budget Requirements
Total Budget Resources
Last Year This Tear Next Year
7.370
6.478 6.718 7,370
6.478 I 6.718 I 7.370
5mjMPRqVJMlrt.BpD 0R PROGRAM
Last Year I This Year 1 Next Year
706
129.298 8.500 700
172.181 I 8.500 I 7M
REVEJWESHARJJC FUND OR PROGRAM
Last Year This Year Next Year
-0-
30.704 368- ig L
3.000 3.382 6.000
-0- 2.000 -0-
35.704 21.065 1.30Q
35.704 21.065 I 19.300
Published June 2, 1977.
Public
Notices
NOTICE OF BUDGET HEARING
The budget for iteppner Cemetery Maintenance District for the fiscal year 19719?
beginning July 1, I97, as detailed and sumarired below, was prepared by the 13 Cash, Accrual, Modified Accrual
accounting basis, and K is , is not consistent with the sccounting basis used during the last two years. Major changes,
if any, and their effects on this budget are set forth in an accompanying statement. A copy of the budget document
may be inspected or obtained between the hours of 10 A.M. and 4 P .M.
at 630 Mortli Main Street
will be held.
June 21
A meeting of the Board of Dlrectorg
tQovirnlns Body)
, 197, at 7t30
p jn.
630 N. Main titreet
for the purpose of holding a public hearing on this budget. Any
person may appear to discuss the budget, or any part of it.
( (Chairman ofiovernmg Body)
Juce 2, 1977 Morrow Heppner
(Date) (County) (City)
SUMMARY OF TAX LEVY AND OTHER BUDGET RESOURCES - FISCAL YE Aft 1 It
Hem List Year This Year Next Year
Levy Within 6 Limitation I 13.129.CO I 13f916.CO I Uf750.CO
Levy Outside b Limitation 5 . 6tO ,Q0
Levy Outside 6 Limitation (Serial Levy)
Not Subject to Limitation
TOTAL PROPOSED LEVY (To be certified to Assessor) . 18. 789 .CO 13.916.00 U.750.CO
Total Budget Resources from LB-2 27.216.C0 3Q.C1.6S . . , 30.499.6
Total Resources Except Tax to be Levied from LB-3 . . 9 .600 .CO 9.970.CO 10PgQ0.CO
LESS: Estimated Tax Not to be Received 1.569 .C0 1.S66.CO 1.5S0.CO
TOTAL BUDGET ALL FUNDS 53,526.00 ?2t332CO 54,-69.69
SUMMARY OF INDEBTEDNESS
Debt Outstanding Debt Authorized, Not Incurred
This Year I Next Yen This Year Nexl Yew
as of as of of as of
Type of Debt July I. 19 July I. 19 luly I. 19 luly 1. 19
Bonds ,
Interest Bearing Warrants
Short Term Notes ........
ICi- Mj.G NDHE
TOTAL INDEBTEDNESS , j....... -
FUNDS REQUIRING THE LEVY OF AN AD VALOREM TAX TO BALANCE THE BUDGET
Gtt-RAL
FUND OR PROGRAM
Total Personnel Services (Includes all Payroll Costs)
Total Materials and Services
Total Capital Outlay
Total All Other Requirements
Total Requirements (Including Transfers) .
Total Resources Except Tax to be Levied
Ad Valorem Taxes Receded
Ad Valorem Tax Required to Balance
Estimated Tax Not to be Received
Total Ad Valorem Tax to be Levied
Levy Within 6 Percent Limitation
Levy Outside b Percent Limitation
Levy Outside 6 Percent Limitation (Serial Levy) . .
Not Subject to Limitation
Last Year I This Year I Next Year
12.329.64 13.300.CO 15,200"
6.339.30 6. 020. CO 7.770.00
1. COO. CO 1,000 ."TO
18.669. U 22.320.CO 23.970.00
10.677.63 9.970.00 10.e00.CO
12.350.C0 13.170.CO
1.566.C0 1.580.CO
- -9-L 14.7?Q
ySS 13.916.C0 U.750.CO
jigs
FUNDS NOT REQUIRING AN AD VALOREM TAX TO BE LEVIED
Total Personnel Services (Includes all Payroll Costs)
Total Materials and Services
Total Capital Outlay
Total All Other Requirements
Total Budget Requirements
Total Budget Resources
Total Personnel Services (Includes all Payroll Costs)
Total Materials and Services
Total Capital Outlay
Total All Other Requirements
Total Budget Requirements
Total Budget Resources
Last Year This Year Nexl Year
' 27,?899 2fl,C22.C0 2B,925."C
27.789.49 I 28. 022. CO I 2g92?.CO
jUjPKjf?ThLjyE FlJNp 0R program
Last Year This Year Next Year
5, 17C.ro" i.WO.U? 1,574.19"
5.170O 1.990. tR 1.57,1.69
5170.CO I 1.990.68 I 1.574.69
Published June 2. 1977.
NOTICE OF WATER
RIGHT TRANSFER
APPLICATION NO.
3207
Notice is given hereby
that an application has
been filed in the office of
the Water Resources
Director by Claude and
Anna Graham for ap
proval of a change in
place of use and point of
diversion from Willow
Creek.
The certificate re
corded at Page 127, Vol.
1, State Record of Water
Right Certificates, in
the name of Hiram E.
Clark, describes a right
for the use of not to
exceed 0.37 cubic foot
per second from Willow
Creek for irrigation of
4.0 acres in SE' j SWV
and 18.0 acres In SW'i
SE'4 of Sec. 21. T.2S.,
R.26E.. W.M.. with
dates of priority of 1889
for 0.08 c.f.s. for ir
rigation of 5.0 acres and
1891 for 0.29 c.f.s. for
irrigation of 17.0 acres.
The certificate re
corded at Page 204, Vol.
1, State Record of Water
Right Certificates, in
the name of Wightman
Bros, describes a right
for the use of not to
exceed 1.06 c.f.s. from
Willow Creek for Irri
gation of 32.0 acres in
SW'4 NW4, 4.5 acres In
SE'4 NW4, 24.0 acres in
NE'4 SW'i and 3.0
acres in NW4 SW'i of
Sec. 21, T.2S., R.26E.,
W.M., with a date of
priority of 1884.
All of the above de
scribed lands also enjoy
a right to use of waters
of Ditch Creek as a
source of water to aug
ment the flows of Willow
Creek as described by
the certificate recorded
at Page 13535. Vol. 12,
State Record of Water
Right Certificates.
Water for the said
rights is diverted
through the Dutton &
Clark ditch, from a
point located 1000 ft. S.
and 1600 ft. E. from the
NW corner of Sec. 27,
being within the NE'4
NW'i of Sec. 27, T.2S.,
R.26E., W.M., and from
two other points located
(2) 247 ft. S. and 1310 ft.
W. and (3) 1237 ft. N.
and 1650 ft. W. from the
center of Sec. 21, being
within the (2) NE',4
SW'4 and (3) SW'4
NW't of Sec. 21, T.2S.,
R.26E., W.M.
The applicant herein,
with power of attorney
from the owner of the
lands above described,
proposes to change the
place of use from a por
tion of the said lands
and also proposes
changes in point of di
version for all of the
lands under both of said
water rights to divert
water from Willow
Creek at three points
located:
(1) 247 ft. S. and 1310 ft.
W. from the center of
Sec. 21, being within the
NEV4 SW4 of Sec. 21,
T.2S., R.26E., W.M.
(2) 1237 ft. N. and 1650
ft. W. from the center of
Sec. 21, being within the
SW4 NWV4 of Sec. 21,
T.2S., R.26E.. W.M.;
and
(3) 577 ft. N. and 660 ft.
W. from the SE corner
of Sec. 17, being within
the SE' 4 SE' 4 of Sec. 17,
T.2N., R.26E., W.M.
for irrigation of 14.0
acres in NW4 SE'4 and
3.0 acres in SE' 4 SE'4 of
Sec. 17, with n date of
priority of 1891; 3.0
acres in NE'4 NE'4 and
2.0 acres in SE'4 NE'4
of Sec. 20, with a date of
priority of 1899; and 15.0
acres in SWV4 SE"4 and
5.0 acres in SE'4 SE'4 of
Sec. 17, with a date of
priority of 1884, all
within Township 2
South, Range 26 East,
W.M.
All persons interested
are notified hereby that
a hearing will be held at
the county courthouse at
Heppner, Oregon on
July 19, 1977, at 9:30
a.m. All objections to
the proposed change, if
any there are, will be
heard at said time and
place. Any and all ob
jections shall be pre
pared in writing, one
copy to be served on
Claude and Anna Gra
ham, c-o Robert E.
O'Rourke, P.O. Box 490,
Pendleton, Oregon
97801, and one copy filed
with the Water Resourc
es Department, Salem,
Oregon 97310, together
with a $10 filing fee, at
least 10 days prior to the
date set for hearing. IF
NO OBJECTION IS
FILED, THE APPLI
CATION MAY BE AP
PROVED BY THE WA
TER RESOURCES DI
RECTOR WITHOUT A
HEARING. Adminis
trative rules pertaining
to the filing of a protest
will be furnished by the
Water Resources De
partment upon request.
Dated at Salem, Ore
gon, this 12th day of
May, 1977.
JAMES E. SEXSON
Director
Published May 26, June
2, 9. 1977.
NOTICE OF STREET
VACATION
NOTICE IS HEREBY
GIVEN that pursuant to
a Petition filed with the
Common Council of the
City of Heppner by
Larry F. Prock and
Cornett Green asking
for a vacation of that
portion of MORGAN
STREET described as
follows:
That portion of Mor
gan Street lying be
tween State Highway
No. 74 and the Railroad
track, and lying be
tween Lots 3 and 4,
Block 1 of Shipley's Ad
dition to the City of
Heppner, and Lot 1 of
Block 1 of Mt. Vernon's
Addition to the City of
Heppner, Morrow Coun
ty, State of Oregon,
and by Morrow County
Grain Growers asking
for vacation of that
portion of MORGAN
STREET described as
follows:
gan Street lying be
tween Riverside Avenue
and the Railroad tracks
and lying between Tax
Lot 1600 of Mt. Vernon's
Addition to the City of
Heppner, according to
the Morrow County As
sessor's office and Tax
Lot 6500 of Shipley's
Addition to the City of
Heppner, as according
to the Morrow County
tax Assessor's office, all
in Morrow County, State
of Oregon,
the common council of
the City of Heppner
hereby sets a date for
public hearings on said
street vacation. Larry
F. Prock, Cornett Green
and Morrow County
Grain Growers are the
legal and equitable own
ers of the real property
abutting both sides of
the above described por
tions of MORGAN
STREET to be vacated,
and own an excess of
two-thirds of the prop
erty affected by the
vacation thereof.
The hearing of the
vacation of MORGAN
STREET will be held in
front of the Common
Council on the 6th day of
June, 1977 at the City
Hall of the City of Hep
pner at 8:00 p.m. for the
purpose of hearing all
objections or remon
strations, if there are
any, why such street
should not be vacated.
Published May 12, 19,
26. June 2, 1977.
a ... ,.s- m a. ife. . a. v t --- a - . .a a. a . .. e.-- '-a. ... .... s