M
MÈI
H
mmmmhmm
MM*
Heppner Gazette-Times, Heppner, Oregon Wednesday, May 24, 1995 • SEVEN
Name of
Fund
1.
2.
3.
4.
5.
6.
7.
8.
9
10.
11.
12.
13.
14.
15.
16.
17.
18.
Actual Data
Le« Year S3- 9A
Approved Budget
Next Year 9 5- 96
Adopted Budget
WATER BOND
Total Parmonal Sarvicas.....................
Total Matariala and Satvicaa.........................
Total Capital Outlay.............................
8. 5 22
Total Dabt Satvica..................................
Total Tranalara..............................
W
Total Contlnganciaa................................
Total All Othar Expandiluraa and Raquiramanta ..
Total Unappropriatad or Ending Fund Balance ...
1
Total Raquiramanta.........................................
Total Raaourcaa Except Property Taxaa............
8 . 5 22
Total Prop. Taxes Received/Raquirsd to Balanca .
8. 5 22
Total Raaourcaa (add tinea 10 and 11) ..............
Properly Taxaa Required to Balanca (from Una 11)
\ í . ' h V' vJnA *
Estimated Property Taxes Not to ba Racaivad....
A. Lota Due to Constitutional Limit.................... . . , ¿ 4 î*;; ~ y '*" v -
-, K ’ ; \ ■’
B. Discounts. Othar Uncollected Amounts.........
■
■
Total Tax Levy (add Unas 13 and 14)..................
Levy Within the Tax Basa ................................
One-Year Levy Outside the Tax Base................
*
! U
<
*
:
Serial and Continuing Levies.............................
This Year Q 4 - 9 5
1
8. 522
8. 522
fZTL
8. 522
8. 522
8. 522
1
■ •
n - t
;
358
8. 880
8. 880
366
8. 888
8. 888
3,700
1. Total Personal Services....................................
11.00?
2. Total Materials and Sarvicas.............................
25.000
3. Total Capital Outlay.........................................
4. Total Debt Service...........................................
825
5. Total Transfers................................................
6. Total Contingencies.........................................
7. Total All Other Expenditures and Requirements ..
8. Total Unappiopriated or Ending Fund Balanca . ..
9. Total Requirements.........................................
41.332
10. Total Resources Except Prooartv Taxes............
41.332
Name of
Actual Data
Fund
WATER S E RVI C E
Last Yeai9 3 - 9 4
3, 700"
9,169
25,000
2.000
1.000
65.611
65.611
38.869
38.869
Adopted Budget
This Year 9 4 - 9 5
8,000
1. Total Personal Services....................................
31,400
2. Total Materials and Services.............................
19,344
3. Total Capital Outlay.........................................
4. Total Debt Service...........................................
2,000
5. Total Transfers................................................
6. Total Contingencies.........................................
7. Total All Other Expenditures and Requirements ..
8. Total Unappropriated or Ending Fund Balance . ..
60.744
9. Total Requirements.........................................
60.744
10. Total Resources Except Prooartv Taxes............
Name of
Actual Data
Fund
TV SERVI CE
Last Year 9 3 - 9 4
Approved Budget
Next Year 9 5 - 9 6
7,500
31,150
24,474
...... '" 8 7 3 3 0
----------------- 3 3 , 4 0 0 --------
2 / , 612
2,000
------------------------ 27030 ----------
71,012
71.012
65.124
65.124
Adopted Budget
This Year 9 4 - 9 5
Approved Budget
Next Year9 5- 9 b
l.bUU
1 J , /uu
8,690
1 ; 500
1 2 , 6UU
8,852
17703
1. Total Personal Services...................................
12,500
2. Total Materials and Services.............................
10.337
3. Total Capital Outlay.........................................
4. Total Debt Service...........................................
5. Total Transfers................................................
6. Total Contingencies.........................................
7. Total All Other Expenditures and Requirements . .
8. Total Unappropriated or Ending Fund Balance ...
24.337
9. Total Requirements.........................................
10. Total Resources Exceol Proœrtv Taxes............
24.337
Name of
Actual Data
F u n d s iA T E REVENUE SHARING F . D . Last Year 9 3 - 9 4
Total Personal Services....................................
Total Materials and Services.............................
Total Capital Outlay.........................................
Total Debt Service..........................................
Total Transfers................................................
Total Contingencies....... ¡*..............................
Total All Other Expenditures and Requirements .
Total Unappropriated or Ending Fund Balance . .
Total Requirements.........................................
Total Resources Except Property Taxes............
Approved Budget
NexlYear 9 5 -9 o
3 . 7 0 U"
1 L , UU0
4 / v 9'l 1
Nam e of
Fund
N am e of
1 .
2.
3.
4.
5.
6 .
7.
8 .
9.
10
ID R B D e b t S e r v i c e
Approved Budget
Next Year 9 5 - 9 6
600
11,222
1,000
600
10.407
3.000
600
7,301
2.825
■
12,822
14.007
14.007
r f t m
P u b l i s h e d ^ _ M a y _ 2 4 £_ J9 9 5 ^
N O T IC E O F B U D G E T H EA R IN G
I I Republication
the fiscal year beginning July 1, 1995 as approved by the — P Q I t flf
(1*414*41 C orporator»!
between the hours of 8 ¡0 0 ann n<6 : 0 0
1 M a rin e D r i v e ____________
. B o a rd m a ______________________
n .O R
o f M o rro w O f f l c g _
pnt This certifies that the budget
(Straat Addiau)
was prepared on a basis of accounting that is ^consistent Dnot consistent with the basis of accounting used during the preceding year.
Charrporton of Qovpnvng Boo,
Jo h n B ris to w
(5 0 3 )
4 8 1 -7 6 7 8
1. Total Personal Sarvicas.....................................................
3. Total Capital Outlay...........................................................
Anticipated
Requirements
7. Total All Other Expenditure* and Requirements................
A Total Raaulrement* — add lines 1 throuah 8 ..................
10. Total nwuuiCM tMcapt i lufjviy
...........................
U . Total Property Texes Required to Balance Budget............
12 Total Raaourcaa — add lines 10 and 1 1 ............ .............
Adopted Budget
This Year— 1994-95
13. Total Property Taxes Required to Balance Budget (line 11)
Approved Budget
Next Year — 1995-96
914910
1223974
11738000
1013978___________
107100
110402
3124475
85000
18317839___________
18154191
163648
18317839--------------------
163648
! ■
«
965911____________
1230100
12851000
4083195
232000____________
135692____________
2581
7864
174093___________
68694___________
2002 ____________
Anticipated
Tax Lavy
IS Total Tax Le w — add lines 13 and 14.............................
676QQ____________
6980QQ____________
2 0 2 634 98____________
20099757____________
163741____________
2 0 2634 98____________
163741
_______
8769____________
174512____________1
72815----------------------
106697____________
105399
179512----------------------
174093
Total ot Une» HI Ihreugfi 19 laquai« Uns IS ).............. —
__________________ »iw iw w fcm v r in w m ifM fcira ----
Dabi Authorized. Noi Incurred
Debt Outstanding
¡
□ As Summarized
□ As Summa ruad
|
□ None
?0
□ Nona
Bonds ................................
Debt Outstanding
Debt Authorized, Not Incurred
k*v 1 . Ig g s-M Aooroved Budget Year
July 1. 1 995 -96 Approved Budqel Year
IA 2 T 7 T 5 Q ----------------------------------------------------- _________ 1 no n n o o n ----------------------------------- ---------------------
Interest Beanng Warrants
Other .......................................
VZ7AAQRS
__________ ARDA? TAA-------------------------------------------------------
IOQQOQQQ ____________________________________
Thi. budget fndude. the mtentton to borrow m anticipation of revenue (-Short Tern Borrowing-) es summarized below
Norm Zeller to retire
A retirement party for Norm
Zeller, who is retiring after 22
years with the Oregon State
Police, will be held Saturday,
July 1, at the Heppner Elks
Lodge.
2500
2800
3 18600
318900
Approved Budget
Next Year 9 5 -9 6
*2037400—
__ 800__
600000
76 7 8 9 0 0
26 3 8 2 0 0
1970000
-------------------------- 200 -------------
6 OOOOO
•
9 s ? n ?n n
__
P R O P ER TY TA X T O BE LEV IED
Republication
Publish ONLY completed portion ol this page
6. Total Contingencies....................................................
7. Total All Other Expenditures and Requirements .
8. Total Unappropriated or Ending Fund Balance . .
6039
■ - • .
y
Approved Budget
Next Year 9 5 -9 6
______
6 ÔÔ 0 O
■465133-
'
10000
64573
zzh ^ t e t z
2002
-m -
.
:
2362 -
72815
72815.
68694
68694
16. Levy Within the Tax Base ......................................
17. One-Year Levy Outside the Tax B a s e .................
■
.'
450012
381566
68446
450012
68446
141619
A. Loss Due to Constitutional L im it.....................
B. Discounts, Other Uncollected Amounts . . . .
15. Total Tax Levy (add lines 13 and 1 4 )...................
t
-
5000
30667
277066.
61623..
-V .
6012
3 41623-
Total Requirem ents....................................................
Total Resources Except Property Texes
Total Prop. Taxes Received/Required to Balance
Total Resources (add lines 10 and 1 H r .
..........
Property Taxes Required to Balance (from line 11)
-
7T720 0 '
12000
30 7Q 90
S :
121133
116962
169800
25000
6012
100
11765
45662
152127
15846
4. Total Debt S e rv ic e ......................................................
5. Total Transfers.............................................................
9.
10.
11.
L&
13.
Adopted Budget
This Year 9 4 -9 5
Actual Data
Last Year 9 3 -9 4
3. Total Capital O u tla y ....................................................
18. Serial and Continuing L e v ie s .................................
19. L e w lor Payment of Bonded D e b t.......................
Approved Budget
Next Year 9 5 -9 6
Adopted Budget
This Year 9 4 -9 5
Actual Data
Last Year 9 3 -9 4
GO Bonded D e b t
y¿
»why* • *
-'Kx y
i
. - . - 1 .'-.N A - a v v Ì
2. Total Materials and S e rv ic e s ...................................
4.
5.
6.
7.
8.
Total
Total
Total
Total
Total
Debt S e rv ic e ......................................................
Transfers.............................................................
Contingencies....................................................
All Other Expenditures and Requirements .
Unappropriated or Ending Fund Balance . .
9.
10.
11.
12.
Total
Total
Total
Total
R equirem ents....................................................
Resources Except Property T a x e s ..............
Prop. Taxes Received/Required to Balance
Resources (add lines 10 and 11) .................
91 54Û-.
mam t Ä
i l i i ____ _
Social hour will begin at 6
p.m. with dinner at 6:30 p.m.
The baron of beef dinner is $12
per person including gratuity.
The evening will also feature
live music.
Those planning to attend
should reply by June 9 to
Oregon State Police, Tim
Cundell, Senior Trooper, Box
549, Heppner, 97836, 989-8401
or voice mail 561-5559.
inno
1Q75
1000
io o ? 6
5000
5000
99075
100796
-5ÛÛO-
94075
99075
5000.
95295
100295
-L 2 Z 6 4 J -
247Û2
97939
122641
r e ? V .W -.
94295
-9 3 0 2 5 -
4. i,- ‘
■ i * :
J ; 1,
•'* - ~ - V S'>ÍÍV 8
A
.•’■ - • . v ' - r Æ î ; ' ]
13. Property Taxes Required to Balance (from line 11)
■L ■(
6324 ,
aeo
15. Total Tax Levy (add lines 13 and 1 4 )........................
105399
■j ' M i - - ' "
__ 6402
106697
16. Levy Within the Tax Base ..........................................
*V ’ >>'», .r, 44*;
.;v
. 4T < y v '
17. O ne-Year Levy Outside the Tax B a s e ..................... e m n s s s r a H
W
' . - m
æ
a n
18. Serial and Continuing L e v ie s ..........................
Iff. Levy lor Payment ot Bonded Debt . ,
I '-
•
105399
*j-, í l
-
106697
■ *
..f
15<V504 003 (Rev 9 94)
Published: May 24, 1995
Marriage License»
The Morrow County Clerk's
office at the courthouse in
Heppner reports issuing the
following marriage licenses
during the past week:
May 15: Tonie Jay Heiple, 25,
Boardman; and
Christina Jean Flint, 19,
Boardman.
May 19: Osvaldo Narvarro,
32, Dallas, Texas; and
Kimberly A. Stookey, 23,
Heppner.
WCCC Coif
PUBLISH BELOW ONLY IF COMPLETED
Long-Term Debt
-’ i
FUN D S REQUIRING A
FORM
LB-3
A. Loss Due to Constitutional L im it..........................
B. Discounts, Other Uncollected A m o u n ts ............
T O T A L O F A LL FUÑ O S
Tax Levies
By Type
316100
14. Estimated Property Taxes Not to be Received . .
FINANCIAL SUMMARY
Anticipated
Resources
;-x »
3. Total Capital O u tla y ....................................................
_ Budget Committee.
A summary of the budget is presented below. A copy of the budget may be inspected or obtained at P o r t
Major changes, if any, and their effect on the budget, are explained below.
at*
5/2A/95
Boardm an
M o rro w
*
1. Total Personal S ervices.............................................
. . The purpose of this meeting is to discuss the budget for
H - W * • A
150504-002 (« 4 , 9 M |
, 19 5 5 _
10414)
•>?* ¡ A r
‘ .7 ’ ' .1 ? ■ * .4 *• »V *
Approved Budget
Next Year 9 5 -9 6
3 16100
Adopted Budget
Th is Year
9 4 -9 5
Total Personal Services.........................................
Total Materials and Services.................................
Total Capital O utlay...............................................
Total Debt Service..................................................
10 A R I 10
Total Translers........................................................
Total Contingencies................................................ f tf rv Y -1 •
Total All Other Expenditures and Requirements .
Total Unappropnaled or Ending Fund Balance . .
507 1 SO
Total Requirements...............................................
Total Resources Exceot Property Taxes
-------- .M L W .a O
Fund
A meeting of the P o r t o f M o rr o u .
(Govamng Body)
Oa.m.
at 5 :0 0 H o r n at l M a r i n e n r i v e B n a r d a a n . QB---------------
(Location)
■ ííy 'a -.u * -v
1 n n n n n n n
1 n n n n n n n
in n n n n o n
Actual Data
Last Year Q i-q z .
Fund
Name of
_wilt be held on Ju n e — 1A_
V > v . v - . t -\ -
. * Í» • -T " ,,-
4V ,
•
:
_______ 1QQQQQQQ_______
Adopted Budge!
Th is Year 9 /, 95
jt
Approved Budget
Next Year 9 5 -9 6
14. Estimated Property Taxes Not to be Received.
10.726
10.726
- j /
V .
1. Total Personal Services...........................................
2. Total Materials and Services...................................
3. Total Capital O utlay..................................................
316100
4. Total Debt Service....................................................
5. Total Transfers..........................................................
6 . Total Contingencies.................................................. ■1#MW.'3.. •, TV*
28500
7. Total All Other Expenditures and Requirements ..
8 . Total Unappropriated or Ending Fund Balance . .
9. Total Requirements...............................................
- U , .Total Resources Except Prooertv T a x e s .............
118900
*r,lrK*
• v V ri-
* - 3 *.
Actual Data
Last Year 9 3 -9 4
Id a h o Pow er Bond T r u s t
1. Total Personal S ervices.............................................
Adopted Budget
This Year 9 4 - 9 5
10000000
. <%
, .ti ;
-
0
2. Total Materials and S e rv ic e s ...................................
23.990
23.990
Adopted Budget
Th is Year 9 4 -9 5
•
..
-i
G e n e r a l Fund
150-504-002 (R n f M |
FORM
LB-1
Actual Data
Last Year 9 3 -9 4
Total All Other Expenditures and Requirements . .
Total Unappropriated or Ending Fund Balanca . . .
Total Requirements.................................................
Total Resources Exceot Prooertv Taxes . .
844778
i0T27R50
2 7 9 10l50
1746788
2 27000
105025
63600
83000
6874091
6874091
1059174
171306 0
100796 6
107000
98637
63600
73000
4920325
4920325
409883
11369198
11369198
• r .
Approved Budget
Next Year g £ „ g 6
797948
387142
751329
2497634
725121 0
72000
Name of
Fund
22.952
22.952
___
Adopted Budget
Th is Year
9/,-,95
Total Personal Services...........................................
Total Materials and Sarvicas...................................
Total Capital Outlay.................................................
Total Debt Service....................................................
Total Transfers..........................................................
Total Contingencies................................................. a K F S T ' £■.
7.
8 .
9.
10.
Adopted Budget
This Year 9 4 -9 5
Fund
Total Personal Sarvicas.........................................
Total Milanais and Services
Total Capital O utlay...............................................
Total Oebt Service.................................................
Total Transfers..........................................................
Total Contingencies...............................................
Total All Other Expenditures and Requirements . .
Total Unappropriatad or Ending Fund Balanca . . .
Total Requirements.................................................
t.
2.
3.
4.
5.
6 .
A P R O P E R TY T A X T O B E LEVIED
S TR E E TS
1.
2.
3.
4.
5.
6 .
7.
8 .
9.
Actual Data
Last Year 93 - 9 /,
Nam e of
F u nd
8, 880
Actual Data
Last Year 9 3 -9 4
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
N am e of
Fund
__________E n t e r p r i s e
8, 522
8. 522
FU N D S N O T REQUIRIN G
Name of
Fund
A P R O P E R TY T A X T O BE LEVIED
i,M
8. 888
FORM
LB-2
FU N D S N O T REQUIRING
FORM
LB-2
Ladies Play, May 23
Low gross of the field was Pat
Edmundson and Neoma
Bailey.
Flight A: low gross Jan Paus-
tian; low net Barbara Gilbert
and Linda Schultz; least putts
Luvilla Sonstegard.
Flight B: low gross Lucile
Peck; low net Joyce Dinkins;
Least putts Dorothy Hawkins.
Flight C: low gross Doll |
Campbell; Low net Bebe
Munkers; least putts Kathy
Cutsforth.
K.P.: Jan Paustian #13; chip
in: Neoma Bailey #12, and
Luvilla Sonstegard #11.
Tiffanie Munkers wins all-around
Tiffanie Munkers, Lexington,
won the all around title for the
second week in a row at the
Union High School Rodeo held
May 19-21. She is also current
ly first in the state in all around
standings and first in goat ty
ing standings. The Heppner-
Condon High School Rodeo
girls' team of Katie McCoin and
Munkers is also second in the
state in team standings.
Following are the results of
Heppner High School's rodeo
athletes at Union: goat tying-
second Tiffanie Munkers,
seventh Lexi Matteson, tenth
Annie Hisler; breakaway
roping-third Tiffanie Munkers;
cow cutting-third Tiffanie
Munkers; barrel racing-third
Lexi Matteson, sixth Tiffanie
Munkers; pole bending-eighth
Annie Hisler; team roping-
eighth Justin Matteson and
Katie McCoin, Condon High
School; bull dogging-fourth
Justin Matteson.
Surprise Retirement Party for
) •- f . . .'
Troy (Gene) Day
E®S
June 3,12 noon to ?
Morroui County Fairgrounds
Heppner
y ® • m
r i
te ®
!
» ‘v -c -
M eat furnished. Bring salad or dessert
i.’’ "
li*-. »
• ■
tv j .
* iS ti- i
.“
•
*' V • / . • ' • • .
.
.
v ‘
.-N '* ;