Heppner gazette-times., June 09, 1993, Page FIVE, Image 5

Heppner Gazette-Times, Heppner, Oregon Wednesday, June 9, 1993 - FIVE
Coe, Hanna named to east all star team
Scott Coe and Jason Hanna,
both Heppner High School
seniors were named to the East
All Star baseball team recently.
The East team coached by
Heppner Mustang coach Rick
WCCC golfers plan Jack and Jill
Johnston, will meet the West, in
a best two out o f three match this
weekend, June 12 and 13 in John
Day. Saturday's game begins at
4 p.m. while Sunday’s games will
begin at 1 p.m.
The Willow Creek Country
Club golfers will have a Jack and
Jill mini-tournament on Friday
PUBLIC NOTICE
N O TIC E O F B U D G ET HEARING
POMI
□
LB-1
A meeting of th*
□am .
** 7 : 0 0 i p p " »
H p p p n a r U n f a r C/vni-rril
s frlr t
_wil be held on
1W3_
■ l i m a
(Oo^rrSng tody)
|M |
4 1 0 H e n n n < »r/ T a «j n ? t n n H i ghway____________ Tho purpose of till* mooting Is to dlecuaa the budget tor
•he fiscal year baginning July 1 .1 8 « — «nornwri hy th*
A aummarv 0 « the budoatl*
dum
__ Highway. Hepcper,
H e n c n e r U a tw r G r w t r a M D i a t r i c t : ___________ Budget Commute*.
ntad baine A m o » nfth* hurtpatmay h* Inapaetarf or nhtalnad at 4 1 0 Hpp p n a r / l a y l n g r n n
June 11 at 6 p.m.
The activity will involve male
and female couples playing in a
modified nine-hole chapman type
o f play. Prizes will be awarded
for low scores and special events.
The charge will be $4 per couple
for members and $5 per person
for non members.
Light snacks will be served by
the committe in charge: Bob and
Ginnie Naims, Rusty and Cyde
Estes and Craig and Debbie
Gutierrez.
OR_______________________b*tw##n th* hour* of .a ^ E a m and _ ii3 Q p n T h la cart«#* that thabudgat
Wranglers plan trail ride
be barbecued. Everyone atten­
ding should bring a salad or
dessert. Drinks will be furnish­
ed. The cost is $3 per person or
$13 per family.
Reservations should be made
by calling Judy Barber 676-5037
or Janet Greenup 676-5822 by
June 15.
The Wranglers Riding club will
be holding their trail ride Sunday,
June 20. The ride will be in the
Madison Butte-Tupper area. Ex­
act locations will be announced
next week. This ride is open to
all interested riders.
Hamburgers and hot dogs will
RAPP community review scheduled
place in the community for reduc­
ing adolescent pregnancies.
Anyone who would like to con­
tribute is invited to attend.
A meeting will be held for
North Morrow County on Tues­
day, June 15 t 7 p.m. at River­
side High School.
A Reducing A dolescent
Pregnancy Program community
review has been scheduled for
this Thursday, June 10 at 7 p.m.
at the Heppner Elementary school
multipurpose room.
At the meeting participants will
take a look at what is ail ready in
« H prepared on a beat* of accounting that ia □conaiatant'.Qnot conaiatent with th* beat* ot accounting need during th* preceding year.
s i ---------------------------------------- tire----------------------------- Ctuemramf
Qoìinte
rei pi ■
» > ' »y ■"re lsd>
Morrow
Heppner
FUNDS NOT REQUIRING A PROPERTY TAX TO BE LEVIED
Id e ila « U v a **
6 /8 /9 3
FORM LB-2
6 76 -5 4 5 2
FINANCIAL SUMMARY
Publiât) O N LY completed portion of this peg*. Total Anticipated Requirement* muet eque! Total Rsacuree«.
A d o p te d B u d g e t
T h la Y a a r - 1 8 8 2 - 8 3
TO T A L O F ALL FU N D S
A p p ro v e d B u d ge t
Next Y e a r -1 9 8 3 -8 4
Nam e ot
Actual Data
Last Year q i - q ?
1. Total Persona! S e r v ic e s .................................................................
?9m
2. T o t * M atarid and S e r v io * * ..........................................................
1 S 7 f)
FurXl
1.
2.
3.
4.
5.
6.
7.
8.
9.
3. T o t a Capital O u t l a y ........................................................................
A n tic ip a te d
R e q u ire m e n t*
4. T o t a Dabt S e r v ic e ...........................................................................
A sm
5. Total Tra n s fe r* ..................................................................................
im n
6. Total C o n i n g a n d a * ........................................................................
7. T o t a All 0 > ie r Expandlture* and R a q u ire m e n ti....................
•U171A
8. T o t a Unappropriated or Endbig Fund B a ia n e * ......................
sn m
e
To ta l R aou lranienta — add Una* 1 tirou oh t
......................
A n tic ip a te d
R e a o u rc e a
1SAS1
?A 7 f)
S97M
ADAQ1
Asm A
A f lf t g i
77AO
11. T o t a Proparty Tana* Raquirad lo Balano* B u d g e t...............
n
S97A7
Ta x Levy
Total Peraonal Service*...........................................
Total Material* and Servioe*..................................
Total Captal O u tla y.................................................
Total Debt Service...................................................
Total Transfer*..........................................................
Total Continganctaa.................................................
Total AJ Other Expenditure* and Requirement* ..
Total Unappropriated or Ending Fund Balance . . .
Total Requirements.................................................
Lo** D u* lo C onalXJtiond U m l t t .........................................
B
Discount* AAowed Other Uncolloclod Amounts
n
Ifi. T a l a i T a r l a » « — a d d in e * 1 3 and 1 4 .....................................
n ___________
SAA
n
f in i
n
n
16. Levy WHhin th# T e x B a s e ............................................................
T a x L e v i* *
17. O n e -Y e a r Levy Outskfe t ie T a x B a s e .......................................
By Typ e
16. Sedei en d C o n in u ln g Le vfe s........................................................
18. Lavy tor Paym ant of Bonded D a b t ..............................................
a m
___________________ _
a
________________________
«TATEMEWT OF W P ggTgP W e«
D abt A u tw rtza d , N ot Incurred
D ota O utttan db ig
□ Non*
□ N on*
□ A* Sum m arized
□ A* Sum m arized
Fun<S
1S70
Asm
1 AAA
m m
xm n
1ATKA
1ADAA
q«;7i
Actual Data
Last Year 9 1 -9 2
Construction Reserve
Approved Budgat
Next Y ear g v o A
?om
7S7Q
Nam * of
14. ■ « u t : E itm a ia d Proparty T a re * Noi lo ba ITeoalved............
A
Adopted Budget
TM e Year q ? _ q i
7 IW .
AAAQ1
13. T o t a Proparty Taxaa Raquired lo Balano* B u d g e t ...............
A n tic ip a te d
General Fund
7A7D
■»7AO
s?An
Adopted Budget
This Year 9 2 -9 3
1.
2.
3.
4.
6.
6.
7.
8.
9.
Total Rarsonal Services..........................................
Totai Material* and Sarvicas..................................
Total Capital O utlay.................................................
Total Debt Service...................................................
Total Transfar*.........................................................
Total Continganda*................................................. 0 ?
Total A i Other Expenditure* and Requirement* . .
Total Unappropriated or Ending Fund Balance . . .
Total Requirements.................................................
■1^ Total R w v rg w E E g ip t Prcptrty T « m ......... .
Approved Budgat
Next Year 9 3 -9 4
..re*
AA71A
ViASI
3A714
1££C1
Published: June 9, 1993
PUBLIC NOTICE
o f the Oregon Grains Commis­
sion during the Fiscal Year July
1, 1993 to June 30, 1994.
At this meeting, any producer
of barley, rye or triticale in
Oregon has a right to be heard
with respect to the proposed
budget, a copy o f which is
available for inspection, under
reasonable circumstances, in the
office of each County Extension
Agent in Oregon.
For further information, con­
tact the Oregon Grains Commis-
NOTICE OF OREGON
GRAINS COMMISSION
PUBLIC BUDGET HEARING
NOTICE IS HEREBY GIVEN
that a public meeting will be held
pursuant to ORS 576.175, the
Oregon Grains Commission Act,
in the Conference Room o f the
Oregon G rains Com m ission,
1200 N.W . Front Avenue, Suite
520, Portland, Oregon on June
30, 1993 at 1:30 P.M . upon a
proposed budget for the operation
Adopted Working
Budget Budget
sion office, 1200 N.W . Front
Avenue, Suite 520, Portland, OR
97209-2800.
The Oregon Grains Commis­
sion complies with the Americans
With Disabilities Act (ADA).
The ADA prohibits discrim ina­
tio n ag a in st p erso n s w ith
Disabilities. If you would like to
attend the meeting but need
special accommodations, please
contact us (48) hours in advance.
P hone:
2 2 9 -6 5 7 4 ,
TD D
503-373-7776.
41
FV $2-03
I Proposed
Actual Projected 1 93/94
BUDGET SUMMARY FOR FISCAL YEAR 7/1/93 - 6/30/94
The Oregon Grains Commission was created by the Legislature in 1989 at the request of barley, rye and
triticale producers in Oregon. The overall goal of the commission is to increase the profitability of
grain farming for Oregon producers. The commission undertakes activities in market development, research,
■ public education and promotion of the three grains, both as animal feed and as nutritious food for humans.
The commission is supported by assessments of $1 per ton on all barley, triticale and rye produced in
the state. The assessment rate is adopted as an Administrative Rule of the commission, within statutory limits.
The following budget is not balanced. It is a working paper from which to begin the budgeting process.
As more information becomes available about the size of the crop and expected increases in certain costs,
adjustments will be made to balance the budget at the June 29-30, 1993 meeting.
Adopted Working
Budget Budget
From:
To:
07/01/92 07/01/92
06/30/93 06/30/93
I Proposed
FY 92-93
Actual Projected 1 93/94
07/01/92
03/31/93
as of
06/30/93
07/01/93
06/30/94
SUMMARY
INCOME
Assessment
Penalties
Interest Earned
Research Matching Funds
Miscellaneous
TOTAL INCOME
159,810 123,869.31
0.00
0
1,618 55
2,000
4,250.00
0.30
0
161,810 129,738.16
125,646
0
1,500
4,250
0
131,396
156,706
0
1,500
4,250
0
162,456
68,504.00
68,504
25,983
TOTAL AVAILABLE
223,168 230,314 198,242.16
199,900
188,439
EXPENSE
PERSONAL SERVICES
MATERIALS/SERVICES
SPECIAL PAYMENTS
CAPITAL OUTLAY
EMER. FUND/OPER. RESERVE
TOTAL EXPENSE
48,477 48,477 38,315.13
58,100 58,100 42,22553
80,150 80,150 56,996.45
50.00
2,000
2,000
0.00
25,000 25,000
137,587.11
213,727
213,727
46,477
54,030
73,360
50
0
173,917
49,023
59,950
88,850
2,000
25,000
224,823
60,655 05
25,983
(36,384)
BALANCE BEGINNING PERIOD
BALANCE ENDING PERIOO
Basts for Income Estimate:
93/94
156,551
0
2,000
0
158,551
64,617
9,441
68,504
16,587
Barley Income
Est. Trit Income
Est. Rye Income
TOTAL EST INCOME
$158,158
$300
$250
$156,706
I Adopted Working
j Budget Budget
FV 92-93--------------- I Proposed
Actual Projected 1 93/94
PERSONAL SERVICES
Administrator
Commission Per Diem
SUBTOTAL
32,000
5,000
37,000
32,000
5,000
37.000
26,666.70
2,300.00
28,966.70
32,000
3,000
35,000
32,000
5,000
37,000
F1CA
SAIF
Fringe/1 nsurance
Fringe/Retirement
Unemployment Comp.
Subtotal - Personal Serv.
2,831
48
3,643
4,956
0
48,477
2,831
48
3,643
4,956
0
48,477
2,227.18
35.00
3,057.75
4,028.50
0.00
38,315.13
2,831
48
3,643
4,956
0
46,477
2,831
48
4,189
4,956
0
49,023
MATERIALS AND SERVICES
In-State Airfare
In-State Private Auto
In-State Meals/Lodging
kSt Misc/TaxVPark/Reg.
Out-State Airfare
Out-State Private Auto
Out-State Meals/Lodging
O-St Misc/TaxvPark/Reg.
Postage/Freight
Communications
Dues/Subsc/Info Services
Irtsurance/Bonds
Office Rent
Maint enance/Repairs
Legal'Audit
Office Supplies
OWC Services
Subtotal • Mat. and Serv.
600
3,500
3,000
500
4,000
1,500
4,500
1,200
2,000
3,250
1,071
750
5,688
200
500
3,000
22,841
58,100
600
3,500
3,000
500
4,000
1,500
4,500
1,200
2,000
3,250
1,071
750
5,688
200
500
3,000
22,841
58,100
0.00
1,619.68
1,262.29
273.80
2,471.50
249.37
4,931.44
1,416.50
871.51
3,189.44
742.10
350.00
4,740.10
224.83
0.00
1.248.97
18,634.00
42,225.53
0
3,000
2,100
350
3,500
1,000
5,300
1,605
1,100
3,900
1,071
350
5,688
22S
0
2,000
22,841
54,030
600
3,500
3,000
500
4,000
1,500
5,000
1200
2,000
3,300
1,100
750
5,800
200
500
3,000
24,000
59,950
SPECIAL PAYMENTS
Grower Communications
Research
Variety Development
Variety Testing
Barley Food Products
Forage Evaluations
Unallocated
Research Matching Funds
Mkt Development - Gen.
US Feed Grains Council
Natl Barley Growers Assn
Nat l Barley Foods Cnd.
Trade Teams and Gifts
OR for Food & Shelter
USDA/AMBA Variety Survey
Education
Unallocated
Pubic Relations
PNW Waterways Assn
8,000
—
25,474
9,630
3,506
500
890
0
5,000
10,000
3,850
6,000
1,200
2,000
500
1,000
1,000
1,600
0
8,000
25,474
9,630
3,506
500
890
0
5,000
10,000
3,850
6,000
1,200
2,000
500
1,000
1,000
1,600
0
5,905.05
24,179.42
—
—
—
—
8,000
40,000
—
0
1,81900
10,000.00
3,850.00
6,000.00
1,667.33
2,000.00
500.00
500.00
275.00
300.66
0
7,000
—
25,474
9,630
3,506
500
0
0
1,900
10,000
3,850
6,000
2,000
2,000
500
500
0
500
0
Subtotal - Special Payments
80,150
80,150
56,99645
73,360
88,850
CAPITAL OUTLAY
Commission Progrsm/ODA
EMER. FUND/OPER RESERV
2,000
0
25,000
2,000
0
25,000
50.00
0
0.00
50
0
0
2,000
2,090
25,000
213,727 213,727 137,587.11
173,917
224,823
TOTAL EXPENDITURES
Dated this 18th day o f May,
1993
ATTESTED:
M ichael
—
—
Weimar, Chairman
Daren Coppock, Administrator
Published: June 9, 1993______
•rere
rerere
8,500
5,000
10,000
3,960
6,000
1,700
2,000
500
1,000
500
1,000
690