SEVEN - Heppner Gazette-Times, Heppner, Oregon Wednesday, June 6, 2018
PUBLIC NOTICE
PROBATE
DEPART-
MENT
In the Matter of the Estate
of:
DORA
MELANIE
STARR, Deceased.
CASE No: 18PB03297
NOTICE TO INTEREST-
ED PERSONS
NOTICE IS HEREBY
GIVEN that the under-
signed individual has
been appointed personal
representative of the es-
tate of DORA MELANIE
STARR, deceased. All per-
sons having claims against
the estate are required to
present them, with vouch-
ers attached, to the under-
signed personal represen-
tative in care of the law
office of Bendixsen Law,
P.C., attorneys for the per-
sonal representative at 245
E. Main St. Suite E, Herm-
iston, OR 97838, within
four months after the date
of first publication of this
notice, or the claims may
be barred.
All persons whose rights
may be affected by the pro-
ceedings may obtain addi-
tional information from the
record of the court, the per-
sonal representative, or the
attorneys for the personal
representative.
PUBLIC NOTICE
FORM LB-1
NOTICE OF BUDGET HEARING
A public meeting of the Oregon Trail Library District will be held on Wednesday June 20, 2018 at 6:00 pm at 200 S Main St Boardman, Oregon. The purpose of this meeting
is to discuss the budget for the fiscal year beginning July 1, 2018 as approved by the Oregon Trail Library District Budget Committee. A summary of the budget is
presented below. A copy of the budget may be inspected or obtained at 200 S Main Boardman, OR between the hours of 10 a.m. and 5 p.m. or online at
http://oregontrail.ploud.net/ This budget is for an annual budget period. This budget was prepared on a basis of accounting that is the same as the preceding year. If
different, the major changes and their effect on the budget are: none.
Contact: Kathy Street
Telephone: 541-481-3365
Email: kstreet@otld.org
FINANCIAL SUMMARY - RESOURCES
TOTAL OF ALL FUNDS
Actual Amount
2016-2017
$110,000.00
Beginning Fund Balance/Net Working Capital
$3,250.00
Fees, Licenses, Permits, Fines, Assessments & Other Service Charges
Federal, State and all Other Grants, Gifts, Allocations and Donations
$18,800.00
Revenue from Bonds and Other Debt
$0.00
Interfund Transfers / Internal Service Reimbursements
$0.00
All Other Resources Except Current Year Property Taxes
$6,500.00
Current Year Property Taxes Estimated to be Received
$461,857.00
Total Resources
$600,407.00
Adopted Budget
This Year 2017-2018
$170,000.00
$3,000.00
$10,000.00
$0.00
$0.00
$6,500.00
$392,440.00
$581,940.00
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
Personnel Services
256,885.00
Materials and Services
188,403.00
Capital Outlay
13,800.00
Debt Service
52,319.00
Interfund Transfers
14,000.00
Contingencies
55,000.00
Special Payments
0.00
Unappropriated Ending Balance and Reserved for Future Expenditure
20,000.00
Total Requirements
600,407.00
Approved Budget
Next Year 2018-2019
$121,372.00
$3,000.00
$10,000.00
$0.00
$0.00
$6,500.00
$504,659.00
$645,531.00
269,477.00
176,144.00
10,000.00
52,319.00
14,000.00
40,000.00
0.00
20,000.00
581,940.00
328,716.00
185,496.00
5,000.00
52,319.00
14,000.00
40,000.00
0.00
20,000.00
645,531.00
FINANCIAL SUMMARY - REQUIREMENTS AND FULL-TIME EQUIVALENT EMPLOYEES (FTE) BY ORGANIZATIONAL UNIT OR PROGRAM *
Name of Organizational Unit or Program
FTE for that unit or program
Oregon Trail Library District
459,088.00
455,621.00
519,212.00
FTE
5.45
6.00
6.35
Not Allocated to Organizational Unit or Program
141,319.00
126,319.00
126,319.00
FTE
Total Requirements
600,407.00
581,940.00
645,531.00
Total FTE
PROPERTY TAX LEVIES
Rate or Amount Imposed
Rate or Amount Imposed
Rate or Amount Approved
2016-2017
This Year 2017-2018
Next Year 2018-2019
Permanent Rate Levy (rate limit 0.2536 per $1,000)
0.2536
0.2536
0.2536
Local Option Levy
0
0
0
Levy For General Obligation Bonds
0
0
0
STATEMENT OF INDEBTEDNESS
Estimated Debt Outstanding
on July 1.
$0
$0
$258,847.00
$258,847.00
LONG TERM DEBT
General Obligation Bonds
Other Bonds
Other Borrowings
Total
Dated and first published
on May 23, 2018
/s/ Etha McElroy
Personal Representative
c/o Cameron Bendixsen,
PUBLIC NOTICE
FORM LB-1
NOTICE OF BUDGET HEARING
A public meeting of the board of directors (governing body) will be held on June 13th, 2018 at 5:05 pm at Heppner City Hall at 111 N Main St, Heppner, Oregon. The
purpose of this meeting is to discuss the budget for the fiscal year beginning July 1, 2018 as approved by the Willow Creek Park District Budget Committee. A
summary of the budget is presented below. A copy of the budget may be inspected or obtained at Heppner City Hall, between the hours of 9 a.m. and 5 p.m. This
budget is for an annual budget period. This budget was prepared on a basis of accounting that is the same as the preceding year.
Contact: R H Matthews
Telephone: (541) 676-5490
FINANCIAL SUMMARY - RESOURCES
Actual Amount
TOTAL OF ALL FUNDS
Email: town055@centurytel.net
Adopted Budget
Approved Budget
This Year 2017-2018
252,996
87,000
79,188
0
38,844
21,810
48,641
528,479
203,807
16,521
1,500
0
12,939
109,738
50,051
394,556
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
Personnel Services
62,583
55,634
Materials and Services
3,655
Capital Outlay
13,041
Debt Service
12,939
Interfund Transfers
0
Contingencies
0
Special Payments
246,704
Unappropriated Ending Balance and Reserved for Future Expenditure
Total Requirements
394,556
Next Year 2018-2019
291,968
120,431
149,220
0
136,612
9,699
42,000
749,930
88,491
91,865
147,844
13,041
38,844
39,215
0
109,179
528,479
90,148
101,050
177,110
14,000
136,612
11,870
0
219,140
749,930
FINANCIAL SUMMARY - REQUIREMENTS AND FULL-TIME EQUIVALENT EMPLOYEES (FTE) BY ORGANIZATIONAL UNIT OR PROGRAM *
Name of Organizational Unit or Program
FTE for that unit or program
General Fund
27,876
44,971
FTE
20,535
92,044
Street Services
FTE
60,033
120,590
Water Services
FTE
13,427
40,595
Fire Department
FTE
13,041
14,495
Fire Station Bond
FTE
12,939
0
MDC Fund
FTE
68,216
70,725
Special Water Reserve Fund
FTE
17,000
67,000
Reserve Fund Fire Department
FTE
Fire Department Building Fund
FTE
Not Allocated to Organizational Unit or Program
161,489
78,059
FTE
Total Requirements
394,556
528,479
Total FTE
293,805
FINANCIAL SUMMARY - REQUIREMENTS AND FULL-TIME EQUIVALENT EMPLOYEES (FTE) BY ORGANIZATIONAL UNIT OR PROGRAM *
Name of Organizational Unit or Program
FTE for that unit or program
General Fund
FTE
Debt Service Fund
FTE
Not Allocated to Organizational Unit or Program
FTE
Total Requirements
Total FTE
387,308
2.46
0
0
0
0
387,308
2.46
580,600
2.46
0
0
0
0
580,600
2.46
292,198
2.46
1,607
0
0
0
293,805
2.46
STATEMENT OF CHANGES IN ACTIVITIES and SOURCES OF FINANCING *
PROPERTY TAX LEVIES
Rate or Amount Imposed
2016-17
0.3813
0
0
Permanent Rate Levy
(rate limit 0.3813 per $1,000)
Local Option Levy
Levy For General Obligation Bonds
Rate or Amount Imposed
Rate or Amount Approved
This Year 2017-18
0.3813
0
0
Next Year 2018-19
0.3813
0
0
STATEMENT OF INDEBTEDNESS
Estimated Debt Outstanding
Estimated Debt Authorized, But
Not Incurred on July 1
on July 1.
$0
General Obligation Bonds
Other Bonds
$0
Other Borrowings
$0
$0
Total
* If more space is needed to complete any section of this form, insert lines (rows) on this sheet. You may delete blank lines.
LONG TERM DEBT
Published: June 6, 2018
Affidavit
Telephone: (541) 922-3047
Email: finance@ci.irrigon.or.us
2016-2017
2016-2017
111,400
125,254
49,040
2,607
504
0
5,000
A public meeting of the Irrigon City Council will be held on June 19, 2018 at 6:00 pm at 500 NE Main Ave., Irrigon, Oregon.
The purpose of this meeting is to discuss the budget for the fiscal year beginning July 1, 2017 as approved by the Irrigon
Budget Committee and on the proposed use of State Revenue Sharing funds in relation to the entire budget. A summary of
the budget is presented below. A copy of the budget may be inspected or obtained at Irrigon City Hall 500 NE Main Ave.,
Irrigon, Oregon, between the hours of 8:00 a.m. and 5:00 p.m. This budget is for an annual budget period. This budget was
prepared on a basis of accounting that is the same as used in the preceding year.
NOTICE OF BUDGET HEARING
TOTAL OF ALL FUNDS
92,000
120,600
362,000
1,000
0
0
5,000
0
580,600
FINANCIAL SUMMARY - RESOURCES
TOTAL OF ALL FUNDS
Actual Amount
Adopted Budget
FINANCIAL SUMMARY - RESOURCES
Actual Amount
Next Year 2018-19
59,103
77,800
3,700
0
2,111
3,500
147,591
293,805
NOTICE OF BUDGET HEARING
A public meeting of the Town of Lexington will be held on June 12, 2018 at 6:00 pm at 425 F St, Lexington Oregon. The purpose of this meeting is to discuss the budget for
the fiscal year beginning July 1, 2018 as approved by the Lexington Budget Committee. A summary of the budget is presented below. A copy of the budget may be
inspected or obtained at 425 F St. Lexington OR, between the hours of 8:00a.m. and 3:00p.m. This budget is for an annual budget period. This budget was prepared on a
basis of accounting that is the same as the preceding year. If different, the major changes and their effect on the budget are:
Beginning Fund Balance/Net Working Capital
Fees, Licenses, Permits, Fines, Assessments & Other Service Charges
Federal, State and all Other Grants, Gifts, Allocations and Donations
Revenue from Bonds and Other Debt
Interfund Transfers / Internal Service Reimbursements
All Other Resources Except Current Year Property Taxes
Current Year Property Taxes Estimated to be Received
Total Resources
Approved Budget
This Year 2017-18
160,000
73,700
201,317
0
0
2,000
143,583
580,600
23,488
79,263
142,156
0
0
1,802
140,599
387,308
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
84,306
Personnel Services
96,194
Materials and Services
19,009
Capital Outlay
1,420
Debt Service
0
Interfund Transfers
Contingencies
0
Special Payments
5,000
Unappropriated Ending Balance and Reserved for Future Expenditure
181,379
Total Requirements
387,308
PUBLIC NOTICE
Telephone: 541-989-8515
Adopted Budget
2016-17
Beginning Fund Balance/Net Working Capital
Fees, Licenses, Permits, Fines, Assessments & Other Service Charges
Federal, State and all Other Grants, Gifts, Allocations and Donations
Revenue from Bonds and Other Debt
Interfund Transfers / Internal Service Reimbursements
All Other Resources Except Current Year Property Taxes
Current Year Property Taxes Estimated to be Received
Total Resources
Contact: Amanda Ferguson
Contact: Felicia Cavan
Email:
PUBLIC NOTICE
Estimated Debt Authorized, But
Not Incurred on July 1
$0
$0
$0
Published: June 6, 2018
Affidavit
FORM LB-1
Tele: 541-567-5564
Published: May 23, 30 and
June 6, 2018
Affidavit
Attorney for personal rep-
resentative
Bendixsen Law, P.C.
245 E. Main St. Suite E
Hermiston, OR 97838
63,988
123,984
142,170
41,320
Next Year 2018-2019
1,832,700
1,607,505
3,920,928
0
320,800
27,800
411,600
8,121,333
2,593,493
1,687,630
8,162,500
1,945,000
281,900
38,500
413,000
15,122,023
1,557,087
1,417,885
442,799
6,102,117
411,548
28,245
418,805
10,378,485
Beginning Fund Balance/Net Working Capital
Fees, Licenses, Permits, Fines, Assessments & Other Service
Charges State and All Other Grants, Gifts, Allocations and
Federal,
Donations from Bonds and Other Debt
Revenue
Interfund Transfers / Internal Service Reimbursements
All Other Resources Except Property Taxes
Property Taxes Estimated to be Received
Total Resources
Approved Budget
This Year 2017-2018
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
759,865
1,030,900
Personnel Services
738,063
1,336,828
Materials and Services
38,302
4,364,005
Capital Outlay
6,477,857
481,007
Debt Service
411,548
320,800
Interfund Transfers
0
60,600
Contingencies
Unappropriated Ending Balance and Reserved for Future
1,952,851
527,193
Expenditure
10,378,486
8,121,333
Total Requirements
1,097,700
2,660,100
9,824,930
501,916
263,100
187,600
586,677
15,122,023
FINANCIAL SUMMARY - REQUIREMENTS AND FULL TIME EQUIVALENT EMPLOYEES (FTE) BY ORGANIZATIONAL
UNIT OR PROGRAM
Name of Organizational Unit or Program
FTE for that unit or program
Street
FTE
Water
FTE
Sewer
FTE
Non-Departmental / Non-Program
FTE
Total Requirements
Total FTE
245,830
1
3,735,088
2
5,217,695
2
1,179,873
3
10,378,486
8
311,700
1
1,343,405
2
5,092,000
2
1,374,228
3
8,121,333
8
4,607,100
1
1,404,789
2
5,960,934
2
3,149,200
3
15,122,023
8
PROPERTY TAX LEVIES
14,000
0
60,000
Rate or Amount Imposed Rate or Amount Imposed Rate or Amount Approved
77,260
742,930
3.6782
0
230,730
STATEMENT OF INDEBTEDNESS
Estimated Debt Outstanding
on July 1.
LONG TERM DEBT
220,208
3.6782
0
241,773
Permanent Rate Levy (rate limit 3.6782 per $1,000)
Local Option Levy
Levy For General Obligation Bonds
Estimated Debt Authorized, But
Not Incurred on July 1
3,690,000
2,658,724
6,348,724
General Obligation Bonds
Other Bonds
Total
3.6782
0
229,167
0
1,395,000
1,395,000
STATEMENT OF CHANGES IN ACTIVITIES and SOURCES OF FINANCING *
.
Publish:
June 6,
2018 6,
Published:
June
Affidavit
Affidavit
PROPERTY TAX LEVIES
Rate or Amount Imposed
2016-2017
0.7289/$1000
$2.62/$1000
14,000
Permanent Rate Levy
(rate limit .7289 per $1,000)
Local Option Levy
Levy For General Obligation Bonds
Rate or Amount Imposed
Rate or Amount Approved
This Year 2017-2018
0.7289/$1000
$2.62/$1000
14,000
STATEMENT OF INDEBTEDNESS
Estimated Debt Outstanding
on July 1.
$120,702
LONG TERM DEBT
General Obligation Bonds
Other Bonds
Other Borrowings
$0
Total
$120,702
* If more space is needed to complete any section of this form, insert lines (rows) on this sheet. You may delete blank lines.
2018
Next Year 2018-2019
0.7289/$1000
$2.62/$1000
14,000
Estimated Debt Authorized, But
Not Incurred on July 1
$0
PUBLIC NOTICE
FORM
LB-1
NOTICE OF BUDGET HEARING
06/27/2018
Irrigon Cemetery District will be held on ______________________at
7:00
A public meeting of the ____________________________
________
(Date)
(Governing body)
$0
$0
Stokes
a.m. at_______________
p.m.
Landing Senior Center, 150 Columbia Ave., Irrigon
__________________________________________________________,
Oregon. The purpose of this meeting is to discuss the budget for the
(Location)
Published: June 6, 2018
Affidavit
18 as approved by the_____________________________________
Irrigon Cemetery District
fiscal year beginning July 1, 20______
Budget Committee. A summary of
(Municipal corporation)
1395 N Main Ave., Irrigon, OR
the budget is presented below. A copy of the budget may be inspected or obtained at _________________________________________
PUBLIC NOTICE
(Street address)
8:00 a.m., and _______
5:00 p.m., or online at _______________________________ This
________________________between the hours of _______
Notice of
Supplemental Budget Hearing
*Use for supplemental budget proposing an increase in a fund of 10% or more.
budget is for an
A public hearing on a proposed supplemental budget for Morrow County School District, Morrow County, State of Oregon,
for the fiscal year July 1, 2017 to June 30, 2018 will be held at the Morrow County School District, Heppner Elementary, Heppner Oregon.
The Hearing will take place on the 11th day of June 2018 at 7:00 PM. The purpose of the hearing is to discuss the
supplemental budget with interested persons. A copy of the supplemental budget document may be inspected or obtained on
or after June 6, 2018 at the District Office between the hours of 7:30 a.m. and 3:30 p.m.
different than the preceding year. If different, the major changes and their effect on the budget are:
Summary of Supplemental Budget
Publish Only Those Funds Being Modified
Fund:
Special Revenue Fund*
Resource
Amount
1
2
3
4
5
Local Revenue
State Revenue
Federal Revenue
Interfund Transfers
Beginning Fund Balance
$
$
$
$
$
Total Resources
$
Fund:
Capital Projects Fund **
Resource
Amount
1 Interfund Transfers
2 Beginning Fund Balance
Requirement
1,629,094
669,000
1,971,133
790,000
1,560,074
6,619,301
1
2
3
4
5
Instruction
Support Services
Community Services
Interfund Transfers
Contingencies
Total Requirements
Requirement
$
$
250,000
1,190,000
$
1,440,000
1 Support Services
2 Facilities Acquisition
Amount
$
$
$
$
$
3,108,259
1,175,690
1,214,427
200,000
920,925
$
6,619,301
annual;
biennial budget period. This budget was prepared on a basis of accounting that is:
Contact
Telephone number
E-mail
Donald V Eppenbach
( 541 ) 571-0375
deppenba@msn.com
TOTAL OF ALL FUNDS
FINANCIAL SUMMARY—RESOURCES
Actual Amounts
16
17
20____–20____
1. Beginning Fund Balance/Net Working Capital ........................................
500,000
940,000
$
1,440,000
40,568.00
40,000.00
51,000.00
746.00
19,111.00
60,425.00
2,066.00
19,720.00
61,786.00
2,112.00
22,198.00
75,310.00
5,728.00
3,792.00
14,900.00
34,000.00
41,310.00
20,000.00
13,290.00
14,000.00
62,190.00
75,310.00
3. Federal, State & all Other Grants, Gifts, Allocations & Donations ...........
4. Revenue from Bonds & Other Debt .........................................................
5. Interfund Transfers/Internal Service Reimbursements ............................
7. Current Year Property Taxes Estimated to be Received ..........................
$
$
Adopted Budget
Approved Budget
19
18
18 Next Year: 20____–20____
17
This Year: 20____–20____
2. Fees, Licenses, Permits, Fines, Assessments & Other Service Charges ...
6. All Other Resources Except Current Year Property Taxes .......................
Amount
the same as;
8. Total Resources—add lines 1 through 7 ................................................
FINANCIAL SUMMARY—REQUIREMENTS BY OBJECT CLASSIFICATION
9. Personnel Services ..................................................................................
10. Materials and Services ............................................................................
Total Resources
Total Requirements
Comments
*Special Revenue Fund increase of $438,317. Increase appropriations for additional State and Federal grant money awarded, and higher beginning fund
balance than was budgeted.
11. Capital Outlay ..........................................................................................
12. Debt Service ............................................................................................
13. Interfund Transfers ...................................................................................
14. Contingencies ..........................................................................................
15. Special Payments ....................................................................................
**Capital Project Fund increased by $1,440,000 from higher beginning fund balance than was budgeted. Additional appropriations to Support Services
and Facilities acquisitions will allow for continued repairs and maintenance to district facilities and grounds.
Published: June 6, 2018
Affidavit
16. Unappropriated Ending Balance and Reserved for Future Expenditure ....
17. Total Requirements—add lines 9 through 16 ........................................
9,520.00
FINANCIAL SUMMARY—REQUIREMENTS AND FULL-TIME EQUIVALENT EMPLOYEES (FTE) BY ORGANIZATIONAL UNIT OR PROGRAM*
Name of Organizational Unit or Program
Published: June 6, 2018
Affidavit