CITY OF ELGIN                    
Page 1

                          RESOLUTION  1012 , 1996
                     A RESOLUTION ADOPTING THE BUDGET,
       MAKING APPROPRIATIONS AND LEVYING PROPERTY TAXES FOR 1996/97

WHEREAS, City of Elgin budget committee has approved a budget for fiscal year
1996/97,and;

WHEREAS,  The City Council of the City of Elgin has held a public hearing on
the said budget, and;

WHEREAS,  The City Council has approved changes and adjustments to the
approved budget:

NOW THEREFORE BE IT RESOLVED,  That the City Council of the City of Elgin,
Oregon hereby adopts the budget approved by the budget committee as modified
by the changes and adjustments made by the Council for 1996/97 in the
aggregate amount of $2,319,716;

and, BE IT RESOLVED,  That the amounts for the fiscal year beginning July 1,
1996, and for the purposes shown below are appropriated as follows:

GENERAL FUND
Administration              $  82,640
Police                      $ 146,601
Fire                        $  18,313
Ambulance                   $ 106,230
Library                     $  26,560
Municipal Court             $   9,625
Solid Waste Transfer        $  27,423
Physical Facilities         $  40,350
Public Works Personnel      $ 110,046
Non-Departmental            $  28,225
Operating Contingencies     $  78,460
Economic Devlp projects     $ 384,500
Transfer to Other Funds     $  86,512
                           $1,145,484
STREET FUND 
Materials and Services      $  54,450       (49,450) 
Capital Outlay              $  55,930
Operating Contingencies     $   7,000
Transfer to Other Funds     $  53,720
                            $ 171,100      (166,100)
WATER FUND  
Materials and Services      $  50,090
Capital Outlay              $   5,000
Operating Contingencies     $   5,000 
Transfer to Other Funds     $  86,260
                            $ 148,350
SEWER FUND  
Materials and Services      $  26,995
Capital Outlay              $   6,000
Operating Contingencies     $   5,000
Transfer to Other Funds     $ 101,805
                            $ 139,800
911 FUND
Materials and Services      $   7,030


    TOTAL
APPROPRIATIONS

STATE REVENUE SHARING FUND
Personnel Service                        $  6,000
Transfer                                 $ 11,800
Material and Services                    $  1,100
                                         $ 18,900
WATER DEBT FUND
Debt Service                             $ 45,350

SEWER DEBT FUND
Debt Service                             $ 30,140

WATER SYSTEM RESERVE FUND
Material and Services                    $145,000
Debt Service                             $ 41,000
                                         $186,000
SEWER SYSTEM RESERVE FUND
Materials and Services                   $132,000
Debt Service                             $ 30,500
                                         $162,500
CITY HALL CONSTRUCT FUND
Capital Outlay                           $ 71,000

BICYCLE/FOOT PATH RESERVE FUND
Materials and Services                   $    890

PROPERTY OWNERS STREET IMPRV FUND
Materials and Services                   $ 22,600

FIRE TRUCK RESERVE
Capital                                  $117,512

G.F. VEHICLE RESERVE
Capital                                  $ 22,000

                                       $ 2,283,556
 
                                                                   page 2


          UNAPPROPRIATED BUDGET REQUIREMENTS
          (Street Fund                  $   5,000)
          Sewer Debt Fund               $  18,960
          Public Works Equipmt          $   8,000
          Gen Fund Vehicle Reserve      $   4,200
                              TOTAL     $  31,160     (36,160);


and, BE IT RESOLVED,  That the common council of the City of Elgin,
Oregon hereby levies the taxes provided in the budget approved by
the budget committee, in the aggregate amount of $289,297; and that
these taxes are hereby levied upon all taxable property within the
City of Elgin as of 1:00 AM July 1, 1996.  The following allocation
and categorization, subject to the limits of section 11b, Article
XI of the Oregon Constitution, make up the above aggregate levy:

                         Subject to General          Excluded from
                         Government Limitation        Limitation
     GENERAL FUND             $263,097                 $         0
     WATER DEBT FUND                 0                      26,200

     TOTAL LEVY = $289,297;

and, BE IT FINALLY RESOLVED,  That the City of Elgin Budget Officer
file this resolution with the Union County Clerk and Assessor on or
before July 15, 1996.


PASSED AND ADOPTED this     th day of June 1996;

With Councilors voting as follows:
     Ayes,      Nays,      Abstentions,      Absent.


Signed;

                           
Randy McKone,  Mayor

Attest;

                                       
F. Joseph Garlitz,  Recorder/Administrator



NOTE: Total Resources in budget                    $2,320,116
          less-  speculative grants               -$  300,000
          less-  total inter-fund transfers       -$  340,097
      Net firm resources budgeted -                $1,680,019