TEN - Heppner Gazette-Times, Heppner, Oregon
FORM
LB-1
Wednesday, June 2,2010
FORM
LB-1
NOTICE OF BUDGET HEARING
A meeting ot the
D i a f r . r l c t wHl M M o n J U I Ì 8
NOTICE OF BUDGET HEARING
_____________________
A meeting of the board of directors (governing body) will be held on June 8, 2010
M .
at 5 00 pm at Heppner City Hall The purpose of this meeting will be to discuss the budget
a t 1 2 ;
0
pm .
at Of tic« C a f a '
M e in
St. Ion« Or. The pwpoee of Itti» meeting I* to diseuse the budget tor
for the fiscal year beginning July 1.2010, as approved by the Willow Creek Park Distnct Budget Committee
the «seal year beginning J tiy 1. » 1 0 as approved by the
Ione/Lexlngton Cwetery ___________ Budget Committee.
(Muniopaf owparetion)
A summary of the budget is peasant ad below A copy of the budget may be Inspected or obtained at B a n k
Green
â
Main St. Iona Or. _______ between the hours of 9; 00 am w d
Eastern
O re q Q n
OOpa., This budget was prepared on
4 ;
A summery of the budget is presented below A copy of the budget may be inspected or obtained at Heppner City Hall
188 W Willow St.. Heppner between the hours of 9 00 am and 5 00 pm
This budget was prepared on
a basis of accounting that is consistent with the basis of accounting used during the preceding year
Major changes, if any, and their effect on the budget are explained below This budget is for
a basis of accounting that is: £ ) consistent; □ not consistant with the basis of accounting used during the preceding year. Major
changes, if any. and their effect on the budget, are explained below. This budget it la for □ >Annual Period;
j; O 2-Year Period.
[<*y
I lone
County
Morrow
County
laureen McElligot
£41
)455-2533
□
FIN A N C IA L S U M M A R Y
Check this box if your
D budget orty has one fund.
Adopted Budget
TTY* Year 2009-2010
17.480
17, 700
1000
-0-
1000
1 n n c
TO TA L O F ALL FUNDS
1
2
3.
4.
5.
6
7
6.
9.
10.
11.
12
13.
14.
Approved Budget
Next Year 2010-2011
17.980
21r 000
1000
-0-
5000
Total Personal Services......................................................
Total Materials and Services
Total Capital Outlay...........................................................
Total Debt Service.........................................................
Total Transfers....................................................................
Total Contingencies...........................................................
Total Special Payments ................................................... ----------------I U » ‘ g r ------------------ ----------------‘ r t f r -------------------------
Total Unappropriated « id Reserved tor Futue Expend**».
-0-
-0-
Total Requirements — add lines 1 through 8.....................
4 7 r 306
5 2 . 3 3 8 1
Total Resources Except Property Taxes.............................
I4r100
17,800
Total Property Taxes Estimated to be Received.................
74.678
31r 206
Total Resources-add lines 10 and 11.............................
47, 1/1A
67, 778
I
Total Property Taxes Estimated to be Received (line 11)....
7 0 f»
14.51R
Plus Estimated Property Taxes Not to be Received
A Loss Due to Constitutional Limits..................................
-0-
—0 -
B. Discounts Allowed. Other Uncollected Amount*............
1748
1818
15 Total Tax Levied-add Knee 13«>d 14___ ____
TA TRA
I
\A Q«LA
Rate ór Amount
F&te or Amount
10. Permanent Rate Limit Levy (rate limit Q . 24Q 1 ).
0.2401
0.2401
17 Locd Option Taxes
..............................................
18. Levy for Bonded Debt or Obligations......................... ........
Anticipated
Requirements
Anticipated
Resources
Estimated
Ad Valorem
Property Taxes
Tax Levies
By Type
Check th« box if your
budget only has one fund
Q None
6 Total Contingencies
o'
7. Total Special Payments
......................................................
8 Total Unappropnated and Reserved for Future Expenditure
1
2.
3
4
5
6
7
Actual Data
Last Year 2008-09
PEKPETUAL CARE
Total Personal Services.......... ...... ................. .......
Total Materials and Services----------------------------------
Total Capital Outlay------------------------------------- -----------
Total Dabi Servie*__________________ ______—
Total Transiera.......... ............. .............. — ..... .......
Total Con#ng*nd*e.................... .............. ..............
Total Special Payments............. ....................... .....
Adopted Budget
This Year 2009-10
9600
12,558
Approved Budget
Next YBar 2010-11
Us.6e:a
10 Total Resources Except Property Taxes
11 Total Property Taxes Estimated to be Received
Anticipated
Resources
12 ToUl Resources add Lines 10 and 11
189,500
178.395
367.895
13 Total Property Taxes Estimated to be Received (line 11)
178,395
200,100
183 579
383.679
183,579
2,000
12,132
192.527
2,000
10,801
196,380
Rate or Amount
Rate or Amount
03813
0
84 787
0 3813
0
81.041
14 Plus: Estimated Property Taxes Not To Be Received
Estimated
Ad Valorem
A. Loss Due to Constitutional Limits
Property Taxes
B Discounts Allowed, Other Uncollected Amounts
15 Total Tax Levied
16 Permanent Rate Limit Levy (rate limit 0.3813 ).
Tax Levies
ByTypa
17. Local Option Taxes
18 Levy for Bonded Debt or Obligations
9. Total Requirements................. ................................
10. Total Resources Except Property Taxes
as
Debt Authorized, Not Incurred
Summjruea Below______________ iZlftaoe____________________________ [ j A s Summamtd Beta»
PUBLISH BELOW ONLY IF COMPLETED
Estimated Debt Outstanding at the
Beginning of the Budget Year
Estimated Debt Authorized, Not Incurred at the
Beginning of the Budget Year
July 1,2010
July 1,2010
440,000
0
0
Nam * of
Fund
EQUIPMENT RESERVE
1. Total Personal Services..................................... _...
2 Total Materials and Services - ...... ............. .
3. Total Capital Outlay..................... ...........................
4 Total Debt Sendee......... ..................... ....................
5. Total Transiera................ ............. ...................... « . . .
6 Total Contingencies.......... ......... ..............................
7
8
9
10.
Total Special Paymants___________ _____ ______
«X * LtaappRXXiaHd and Reeeved tar Fusee Experdlsee
Total Requirements...... ........... ...........................—
Total Resources Except Property T exas
440,000
FORM
LB-3
9600
9(500
127558
Actual Data
Last Year 2008-09
Adopted Budget
This Year 2009-10
13.600
1 a!eoo
Approved Budget
Next Year 2010-11
0
FUNDS REQUIRING A
PROPERTY TAX TO BE LEVIED
Publish ONLY completed portion of this page
Fu n d
12, 558
General
A c tu a l D a ta
A d o p te d B u d g e t
A p p ro v e d B u d g e t
P rio r Y e a r 2 0 0 8 -0 9
C u rre n t Y e a r 2 0 0 9 -1 0
N e x t Y e a r 2 0 1 0 -1 1
1 Total Personal Services
18,061
21.000
21,000
2 Total Materials and Services
30,343
19,300
26.020
3. Total Capital Outlay
35,068
11,500
11.500
1,417
1,000
2,000
0
5,000
5,000
4 Total Debt Service
5. Total Transfers................................................................
6 Total Contingencies
7. Total Special Payments....................................................
11.755
1 z «5 .0 . ji
la.son
5.000
12.500
11,755
12-500
18.500
IB-500
Fund
1.
2.
3.
4.
8.
8.
7
8.
9.
10.
11.
12.
13.
14
5,000
-3 303
0
0
86.586
62,800
70,520
10. Total Resources Except Property Taxes
40,504
20,500
23.900
11 Property Taxes Estimated to Be Received
46.082
42.300
46 620
12. Total Resources (add lines 10 and 11).................
86.586
62 800
70,520
42 300
46 620
14 Estimated Property Taxes Not to be Received
A. Loss Due to Constitutional Limit...........
B Discounts, Other Uncollected Amounts.....
850
870
2.901
2 764
46.051
Rate or Amount
16 Permanent Rate Limit Levy (rate limit
FUNDS REQUIRING A PROPERTY TAX TO BE LEVIED
Publish ONLY completed portion of this page
N a m e of
0
5,000
9. Total Requirements (add lines 1 - 8)....................
15. Total Tax Levied
FORM
LB-3
0
8 Total Unappropriated/Reserved for Future Expenditure
13 Property Taxes Estimated to be Received (line 11).
11.755
GENERAL FUND
B Discounts, Other Uncollected Amounts .
15. Total Tax Levied (add lines 13 and 1 4).............
16 Permanent Rate Limit Levy ( m nmrfl 7 41 ) 11
17. Local Option Taxes.
18. Levy for Bonded Debt or Obligations
0 3813
0 3813
0
0
18 Levy for Bonded Debt or Obligations
0
0
Fund
Pool O p eration s
A d o p te d B u d g e t
A p p ro v e d B u d g e t
C u rre n t Y e a r 2 0 0 9 -1 0
N e x t Y e a r 2 0 1 0 -1 1
1 Total Personal Services
31,731
37,500
39.500
47,163
48.650
53,475
3 Total Capital Outlay
2,514
53,000
52200
4 Total Debt Service
1.227
1,200
600
0
5,000
5,000
6 Total Contingencies
0
0
0
0
0
-15,387
0
0
67,248
145,350
150,775
10 Total Resources Except Property Taxes
20,641
88,700
90.400
11. Property Taxes Estimated to Be Received
46,607
56,650
60,375
12. Total Resources (add lines 10 and 11)..................
67,248
145.350
150.775
56 650
60 375
7 Total Special Payments
8 Total Unappropriated/Reserved for Future Expenditure
9. Total Requirements (add lines 1 - 8)......................
-0 -
1748
34,954
Rate or Amount
-0 -
1818
36,356
Rate or Amount
0.2401
0,2401
13 Property Taxes Estimated to be Received (line 11)
14 Estimated Property Taxes Not to be Received
A Loes Due to Constitutional Limit
1.150
1.130
B Discounts Other Uncollected Amounts
3 889
3.580
61.689
15 Total Tax Levied
Rate or Amount
16 Permanent Rate Limit Levy (rate limit
TRUSTEE'S NOTICE OF
SALE
Reference is made to that
certain trust deed made
by R. Shane Laughlin, as
grantor, to AmeriTitle, as
trustee, in favor of Michael
Fred Vogele as beneficiary,
dated November 1, 2008,
recorded on November 14,
2008, in the Records of
Morrow County, Oregon
as Microfilm No. M-2008-
2 2 9 7 3 , c o v e rin g the
following described real
property situated in the
above-mentioned county
and state, to-wit:
Lot 3, Block 3, MORROW'S
ADDITION to the City of
Heppner, Morrow County,
Oregon. Together with that
portion of the abutting alley
that would attach by that
vacation Ordinance No.
362, as recorded in Book
71, Page 256, Morrow
County Deed Records.
Both the beneficiary and
the trustee have elected
to sell the real property
to satisfy the obligations
secured by the trust deed
and a notice of default has
been recorded pursuant to
Oregon Revised Statutes
86.735(3); the default for
which the foreclosure is
made in grantor's failure to
pay when due the following
sum s: F ailure to pay
monthly payments in the
amount of $400.00 due on
October 1,2009; November
1, 2009; D ecem ber 1,
2009; January 1, 2010;
and February I, 2010; real
estate taxes due and owing
for the tax years 2008-2009
A c tu a l D a ta
P rio r Y e a r 2 0 0 8 -0 9
2. Total Materials and Services......................................
5 Total Transfers
Published: June 2, 2010
Affidavit
PUBLIC NOTICE
).
and 2009-2010.
By reason of the default just
described, the beneficiary
has declared all sums owing
on the obligation secured by
the trust deed immediately
due and payable, those
sums being the following,
to -w it: P rin cip al and
interest in the amount of
$11, 689.50; together with
late charges, attorney fees,
costs and trustee's fees and
expenses incurred in this
foreclosure.
W HEREFORE, notice
is hereby given that the
undersigned trustee will on
July 27, 2010, at the hour
of 11:00 o'clock A.M., in
accord with the standard
o f time established by
ORS 187.110, at the front
entrance of the Morrow
County Courthouse, 100
Court Street, in the City
o f Heppner, County of
Morrow, State of Oregon,
sell at public auction to the
highest bidder for cash the
interest in the real property
described above which the
grantor had or had power
to convey at the time of the
execution by grantor of the
trust deed, together with any
interest which the grantor
or grantor's successors in
interest acquired afrer the
execution of the trust deed,
to satisfy the foregoing
obligations thereby secured
and the costs and expenses
of the sale, including a
reasonable charge by the
trustee. Notice is further
given that any person
named in ORS 86.753 has
the right, at any time prior
to five days before the date
last set for the sale, to have
50.254
Rate or Amount
17 Local Option Taxes
N am e of
Total Personal Services..
Total Materials and Services..
Total Capital Outlay_________
Total Debt Sendee__________
Total Transfers.........................
Total Contingencies.................
Total Special Payments............................................
Tx* Unappmpdaled and naeeved tar Future Expanders..
Total Requirements...................... ........... ........... .....
Total Resources Except Property Taxes..
Property Taxes Estimated to be Received .
Total Resources (add lines 10 and 11)..
Property Taxes Estimated to be Received (Una 11) |
Estimated Property Taxes Not to be Received
A Loss Due to Constrtutionel Limit
(
(
STATEMENT OF INDEBTEDNESS
Debt Outstanding
□ None____________________________E
N am e of
6 Tat* UnappmpneMd aid Reserved tar Fusee Expendeiee
5,000
80000
367 895
9 Total Rsquirsmsnts add Lines 1 through 8
Total Indebtedness
Nam e of
Fund
60,500
79 495
63.700
84,904
10,000
0
5.000
80.000
383.679
5 Total Transfers
Requirements
Interest Bearing Warrants
Other
Publish ONLY completed portion of this page. Total Anticipated Requirements m ust equal Total Resources.
Approved Budget
Upcoming Year - 2010-11
58,500
67.950
64.500
81.945
10,000
3 Total Capital Outlay
4 Total Debt Service
Anticipated
Bonds.........................................
FUNDS NOT REQUIRING A PROPERTY TAX TO BE LEVIED
Adopted Budget
Current Year 2009 -10
2 Total Materials and Supplies
L o n g -T e rm D e bt
FORM
LB-2
(5 4 1 )6 7 6 -9 6 2 5
1 Total Personal Services
Debt Authorized, Not Incurred
Ç N o n e __________________ Q As Summarized Below
□ As Summarized Below
Telephone Number
R . H . M a tt h e w s
T O T A L O F A LL F U N D S
--7--- ....
Debt Outstanding
_ Annual P e rio d _____ 2 -Year Period
FINANCIAL SUMMARY
TS ÉK on iP S SS i-----------------
Chairperson of governing body
m
Heppner
M o rro w
s
Chairperson of Governing Body
03813
0 3813
17 Local Option Taxes
0
0
18 Levy for Bonded Debt or Obligations
0
0
FORM
)
65,085
Rate or Amount
FUNDS REQUIRING A
this foreclosure proceeding LB-3
PROPERTY TAX TO BE LEVIED
dismissed and the trust
Publish ONLY completed portion of this page
deed reinstated by payment
Nam e of
A d o p te d B u d g e t
A p p ro v e d B u d g e t
A c tu a l D a ta
to the beneficiary of the
C u rre n t Y e a r 2 0 0 9 -1 0
N e x t Y e a r 2 0 1 0 -1 1
P rio r Y e a r 2 0 0 8 -0 9
Fund
Debt S ervice
entire amount then due 1 Total Personal Services
0
0
0
(other than such portion of 2 Total Materials and Services
0
0
0
0
0
0
the principal as would not 3 Total Capital Outlay
4 Total Debt Service
79,745
82 384
81,770
then be due had no default 5. Total Transfers................................................................
0
0
0
0
0
occurred) and by curing any 6 Total Contingencies
Total Special Payments .................................................
0
0
0
other default complained 7 8 Total
Unappropriated/Reserved for Future Expenditure
77,227
80 000
80.000
of herein that is capable of 9. Total Requirements (add lines 1 • 8)....................
158,997
159,745
162,384
81,308
85,800
80.300
being cured by tendering 10 Total Resources Except Property Taxes
11 Property Taxes Estimated to Be Received
76,584
77.689
79 445
the performance required 12.
Total Resources (add lines 10 and 11).................
158,997
159,745
162.384
under the obligation or 13 Property Taxes Estimated to be Received (line 11)..
76 584
79 445
trust deed, and in addition 14 Estimated Property Taxes Not to be Received
A Loss Due to Constitutional Limit
0
0
to paying those sums or
B Discounts. Other Uncollected Amounts
4 457
5 342
tendering the performance 15 Total Tax Levied ........................................................
84,787
81.041
Rate or Amount
Rate or Amount
necessary to cure the
16 Permanent Rate Limit Levy (rate limit
)
0
0
default, by paying all costs 17 Local Option Taxes
0
0
84787
81041
and expenses actually 18 Levy for Bonded Debt or Obligations
incurred in enforcing the Published: June 2, 2010
obligation and trust deed, Affidavit
together with trustee's and
attorney fees not exceeding Heppner Housing Authority, St. Patrick’s Senior
the amounts provided by Center receive certificates of recognition
ORS 86.753.
T o p Photo: In recognition
In construing this notice,
the singular includes the
plural, the word "grantor"
includes any successor in
interest to the grantor as
well as any other person
owing an obligation, the
performance of which is
secured by the trust deed,
and the words "trustee"
and "beneficiary" include
their respective successors
in interest, if any.
Dated: May 21, 2010
David M. Blanc, Trustee
P.O. Box 218 222 S.E.
Dorion Avenue
Pendleton, OR 97801
(541 >276-3331; (800) 994-
3331
Published: May 26, June 2,
9, and 16, 2010
Affidavit
o f the 2008/2009 m a j o r
remodeling and upgrading
project at the St. Patrick's
A p a r tm e n ts in d o w n to w n
Heppner, the Heppner Housing
A u t h o r i t y B o a rd received
a certificate of recognition
from the C i t y of H e p p n e r
B e au tific a tio n and Parks
C om m is sion f o r '" c r e a t in g
an attractive environment"
in the community. Members
( L - R ) are: top row - Paul
Denlinger, Oscar K a n n a rd ,
Dave DeMayo-City Manager;
bottom row - Karen Dubuque,
J u d y Buschke-Chairperson,
Joyce Kay Hollomon. Bottom
P h o t o : C i t y of H e p p n e r
B e au tific a tion and Parks
Com m ission member, K a y
P r o c t o r ( L ) w it h f o r m e r
resident, Aussie, presents a
certificate of recognition to
Kathy Turner (R), manager of
the St. Patrick's Apartments.
M anager K a th y T u rn e r
also received a certificate of
f
recognition for her personal dedication to the facility. The State
of Oregon recently awarded the St. Patrick's Apartments with
a 'Superior' rating for community housing.