Finance Committee — Agenda Packet
Sawyer County · Sawyer County · Finance Committee · meeting of Jul 9, 2026 · Agenda packets
Open the original document More from Sawyer County
Text
Extracted automatically from the original. Tables and formatting may not survive; the original document is authoritative.
1
Sawyer County
Finance Committee Meeting
Thursday, July 9, 2026 @ 8:30 AM
Sawyer County Board Room
AGENDA
1. ZOOM LINK
a. To view or participate in the virtual meeting from a computer, iPad, or Android
device please go to https://zoom.us/j/92253884419. You can also use the dial in at
1-312-626-6799 with the Webinar ID: 922 5388 4419. Use *9 to Raise/lower hand
and *6 to Unmute/mute. If you are on a computer, click the "Raise Hand" button
and wait to be recognized. If you are on a telephone, dial *9 and wait to be
recognized. If additional assistance is needed please contact the County Clerk's
Office at 715- 634-4866 prior to the meeting. This meeting will be recorded and
will be available on our website at: https://sawyercountygov.org.
2. CALL TO ORDER
3. ROLL CALL
4. PLEDGE OF ALLEGIANCE
5. CERTIFICATION OF COMPLIANCE WITH THE OPEN MEETINGS LAW
6. MEETING AGENDA
7. PUBLIC COMMENTS
At this time, members of the public will be given the opportunity to address the
Committee. Please adhere to the following when addressing the Committee:
• Comments will be limited to 3 minutes or less per individual.
• Comments should be directed to the Committee as a whole and not directed to
individual Committee members.
• The Committee cannot respond to your comments during this time.
• Please sign in and fill out a public comment sheet if you wish to speak and hand it
to the County Clerk (please respect the signs and do not approach Board members at
the table).
8. CONSIDER APPROVAL OF MINUTES FROM PREVIOUS MEETING
a. June 11, 2026 Draft Minutes
9. TREASURER'S REPORT
a. Treasurer's Report
Page 1 of 23
2
10. FINANCE DEPARTMENT REPORT
a. Monthly Sales Tax Report
b. Budget Performance Report
c. CIP Purchases
d. 2027 Budget Update
11. DEPARTMENT BUDGET PERFORMANCE REPORTS
a. Ambulance Budget Performance Report
b. Medical Examiner Budget Performance Report
c. Emergency Management Budget Performance Report
d. General Government Budget Performance Report
12. INVESTMENTS REVIEW AND UPDATE
a. May Investment Report
13. RESOLUTION 2026-____WEISS AND WINTER LIBRARY SUPPORT (DISCUSSION
AND POSSIBLE ACTION)
a. Resolution 2026-____Weiss and Winter Library Support
14. BOARD APPOINTED COMMITTEE UPDATES
15. CORRESPONDENCE, REPORTS FROM CONFERENCES AND MEETINGS
16. FUTURE AGENDA ITEMS
17. FINALIZATION OF BUSINESS
18. NEXT MEETING DATE /TIME: AUGUST 13, 2026 AT 8:30AM
19. ADJOURNMENT
DISCLAIMER:
A quorum of the County Board of Supervisors or of any of its committees may be present at
this meeting to listen and observe. Neither the Board nor any of the committees have
established attendance at this meeting as an official function of the Board or committee(s) or
otherwise made a determination that attendance at the meeting is necessary to carry out
Page 2 of 23
3
the Board or committee’s function. The only purpose for other supervisors attending the
meeting is to listen to the information presented. Neither the Board nor any committee (other
than the committee providing this notice and agenda) will take any official action with
respect to this noticed meeting.
Copy sent via email to: Committee Members, Associated Staff and News Media. Note: Any
person wishing to attend whom, because of a disability, requires accommodation should call
the Sawyer County Clerk’s Office (715.634.4866) at least 24 hours before the scheduled
meeting so appropriate arrangements can be made.
Page 3 of 23
Minutes of the June 11, 2026 Meeting of the Sawyer County
Finance Committee of the Sawyer County Board of Supervisors
Board Room; Sawyer County
Voting Committee Members (X) Present: Others Present:
John Righeimer- Excused Mike Markgren
Stacey Hessel Liz Klein
Marc Helwig Ron Buckholtz
Steve Kariainen Rhandi Ehn
Jeff Hoehne
Ron Kinsley
Call to Order –Vice Chair Hessel called the meeting to order at 8:30 am.
Certification of Compliance with the open meeting law was met. Roll Call taken and quorum was met.
Meeting Agenda – Set
Public Comments – None
Minutes from the previous meeting dated: May 14, 2026
Motion to approve made by: Mr. Helwig Second by: Mr. Hoehne
Motion carried without negative vote.
Treasurer’s Report –
Mr. Lehner provided a written report on tax collections and delinquent parcels.
Finance Department Report -
Ms. Ehn reviewed monthly sales tax revenues, Budget Performance Reports for May 2026, and May CIP purchases.
The 2027 Budget Timeline was reviewed and approved on a motion by: Mr. Kariainen Second by: Mr. Helwig
Motion carried without negative vote.
The 2027 Budget Parameters were approved on a motion by: M4. Helwig Second by: Mr. Hoehne
Motion carried without negative vote.
Department Financial Updates--
Airport Department---Ms. Ehn reviewed May 2026 financials for the Airport Department.
UW Extension Department—Ms. Ehn reviewed May 2026 Financials for the UW Extension Department.
Investments Review and Update—
The April investment report was provided: interest rates are holding above 3%; County CD investments are still
exceeding 2025 returns.
Page 4 of 23
CD Purchase—Ms. Ehn reviewed numbers from PMA, Frandsen and Ampersand Banks; Frandsen offered the best
return.
Motion to purchase the CD from Frandsen Bank by: Ms. Hessel Second by: Mr. Helwig
Motion carried without negative vote.
Meadowbrook Radio Tower- Mr. Markgren updated the committee that the most recent GenComm estimate came
in higher than the approved amount at Public Safety but has since been revised downward to just the cost to run
electric power to the site. That cost is approximately $39,000 and can be drawn from contingency so no action was
needed by the Finance Committee.
Board Appointed Committee Updates— None
Correspondence, Reports from Conferences and Meetings – Ms. Ehn noted that the annual audit started this week.
Ms. Hessel asked about signing up for the WCA conference in September.
Future Agenda Items – None
Adjournment – 8:49 am
Next Meeting- July 9, 2026 Time: 8:30 am Location: Board Room
Minutes recorded by Liz Klein, County Clerk
Page 5 of 23
Finance Meeting – July 9th, 2026
Treasurer’s Report
2026 INREM update
• The Finale redemption date July 10th and Hearing date August 17th were both
set. We have 44 properties on the In Rem, 2 came off in the month of June.
Update county land sales
• 4 properties still on the list to sell
Delinquent List
• Total Delinquent Amount - Including Interest and Penalty as of
July 1st, 2026 is $1,435,237.68. In month of June there was $100,418.19
of delinquent taxes collected of which $1650.32 was interest and
penalties.
2026 2026
January February March April May June July
5 yrs 50 49 47 0 33 31 29
4 yrs 28 23 23 0 14 15 15
3 yrs 124 106 101 0 111 106 106
2 yrs 319 275 249 0 221 216 203
1 yr 13224 11001 1921 0 1755 1711 1641
Tota
l 13745 11454 2341 0 2134 2079 1994
WTCA June conference in Oshkosh Update.
• Bankruptcy, County lands sales. Johnson Financial gave a market and
financial update. WRS spoke about benefits. Andy Phillips gave us
updates on Elliott et al. v. State of Wisconsin and Pung vs Isabella County
law suits.
Page 6 of 23
Sawyer County Monthly Sales Tax Distributions Projected numbers in RED
Year January February March April May June Average July % Ave August % Ave September % Ave October % Ave November % Ave December % of Ave Total % Inc
2021 161,382 151,846 126,061 126,683 131,194 147,924 140,848 249,469 177% 240,248 171% 245,188 174% 259,373 184% 201,664 143% 193,515 137% 2,234,547
2022 151,646 160,903 142,260 184,720 180,576 257,182 179,548 265,808 148% 267,126 149% 308,640 172% 274,157 153% 226,158 126% 217,112 121% 2,636,288 17.98%
2023 169,407 220,504 161,008 179,589 169,445 243,473 190,571 277,796 146% 338,392 178% 295,423 155% 282,416 148% 292,345 153% 227,311 119% 2,857,109 8.38%
2024 173,881 238,746 162,431 170,325 197,071 250,657 198,852 272,963 137% 359,677 181% 318,236 160% 271,466 137% 325,289 164% 217,279 109% 2,958,021 3.53%
2025 241,814 233,374 185,118 165,531 217,014 207,365 208,369 338,216 162% 356,801 171% 302,553 145% 327,683 157% 236,593 114% 262,678 126% 3,074,740 3.95%
2026 209,447 234,616 200,614 215,399 237,660 237,768 222,584 343,010 377,960 358,910 346,704 311,471 272,854 3,346,413 8.84%
5 Year Ave 154% 170% 161% 156% 140% 123%
Year-to-Date Sales Tax Distributions
Year January February March April May June July August September October November December
2021 161,382 313,228 439,289 565,972 697,166 845,090 1,094,559 1,334,807 1,579,995 1,839,368 2,041,032 2,234,547
2022 151,646 312,549 454,809 639,529 820,105 1,077,287 1,343,095 1,610,221 1,918,861 2,193,018 2,419,176 2,636,288
2023 169,407 389,911 550,919 730,508 899,953 1,143,426 1,421,222 1,759,614 2,055,037 2,337,453 2,629,798 2,857,109
2024 173,881 412,627 575,058 745,383 942,454 1,193,111 1,466,074 1,825,751 2,143,987 2,415,453 2,740,742 2,958,021
2025 241,814 475,188 660,306 825,837 1,042,851 1,250,216 1,588,432 1,945,233 2,247,786 2,575,469 2,812,062 3,074,740
2026 209,447 444,063 644,677 860,076 1,097,736 1,335,504 1,678,514 2,056,474 2,415,384 2,762,088 3,073,559 3,346,413
26 vs '25 (%) -13.4% -6.6% -2.4% 4.1% 5.3% 6.8% 5.7% 5.7% 7.5% 7.2% 9.3% 8.8%
26 vs '25 ($) (32,367) (31,125) (15,629) 34,239 54,885 85,288 90,082 111,241 167,598 186,619 261,497 271,673
-
50,000
100,000
150,000
200,000
250,000
300,000
350,000
400,000
January February March April May June July August September October November December
2021-Projected 2026 Sawyer County Sales Tax Month-to-Month
2021 2022 2023 2024 2025 2026
-
500,000
1,000,000
1,500,000
2,000,000
2,500,000
3,000,000
3,500,000
January February March April May June July August September October November December2021-Projected 2026 Sawyer County Sales Tax Total
2021 2022 2023 2024 2025 2026
Page 7 of 23
Amended YTD Budget - YTD % Used/
Budget Transactions Transactions Rec'd
6,128,987.00 3,064,493.52 3,064,493.48 50
68,457.00 68,457.12 (.12) 100
5,000.00 3,890.16 1,109.84 78
60,000.00 56,670.63 3,329.37 94
10,000.00 70.58 9,929.42 1
145,000.00 .00 145,000.00 0
150,000.00 81,064.01 68,935.99 54
40,000.00 20,265.69 19,734.31 51
5,000.00 2,343.43 2,656.57 47
3,000.00 930.20 2,069.80 31
.00 3,000.00 (3,000.00) +++
4,588.00 .00 4,588.00 0
16,000.00 13,916.00 2,084.00 87
21,000.00 22,396.99 (1,396.99) 107
3,250,000.00 1,097,736.52 2,152,263.48 34
575,000.00 .00 575,000.00 0
45,000.00 .00 45,000.00 0
2,000,000.00 1,061,624.96 938,375.04 53
.00 100.00 (100.00) +++
.00 113,649.48 (113,649.48) +++
1,000.00 738.13 261.87 74
700,000.00 349,754.77 350,245.23 50
2,800.00 2,800.00 .00 100
.00 9,445.62 (9,445.62) +++
1,000.00 284.48 715.52 28
5,000.00 .00 5,000.00 0
265,000.00 133,901.70 131,098.30 51
392,874.00 .00 392,874.00 0
$13,894,706.00 $6,107,533.99 $7,787,172.01 44%
$361,376.00 $184,460.71 $176,915.29 51%
$350,000.00 $64,049.00 $285,951.00 18%
$15,000.00 $5,528.50 $9,471.50 37%
Account Account Description
41150 Forest Crop Taxes
41110 General Property Taxes
41120 Personal Property Aid
Fund 100 - General Fund
REVENUE
Department 00 - General
41801 Interest on Taxes
41802 Penalties on Taxes
41241 Donations/Contributions
41151 Managed Forest Land Program
41151-125 Managed Forest Land/DNR 20%
41807 Tower Rentals
43302 DNR Aid In-Lieu of Taxes
41805 Tax Deeds Admin Fee
41806 St Aid/Prop. Tax Exempt Computer
41803 Tax Deed Reimb. Fees
41804 Advertising Fees
46810 County Forest Stumpage
46810-000 FORESTRY PERMITS
43415 St.Aid/Rsource Aid-S.23.09(18)
43400 Sales Tax Income
43410 Shared Revenues
48200 Rent of County Offices and Bldgs
48300 Profit on Tax Deed Sales
46900 Public Records Request
48100 Interest on Investments
46810-10% Cty Stumpage Due to Townships
Department 09 - Medical Examiner Totals
Department 04 - Criminal Justice Totals
Department 03 - Circuit Court Totals
Department 00 - General Totals
48915 Indirect Cost
49300 Use of Prior Years' Fund Balance
48600 Misc. General Revenue
48614 P-Card Rebate; P-Card Program
Budget Performance Report
Date Range 01/01/26 - 06/30/26
Include Rollup Account and Rollup to Account
Run by Rhandi Ehn on 06/30/2026 07:12:44 AM Page 1 of 3
Page 8 of 23
Budget Performance Report
Date Range 01/01/26 - 06/30/26
Include Rollup Account and Rollup to Account
$39,900.00 $22,122.14 $17,777.86 55%
$0.00 $150.00 ($150.00) +++
$36,000.00 $297.50 $35,702.50 1%
$295,000.00 $174,629.20 $120,370.80 59%
$500.00 $351.00 $149.00 70%
$14,000.00 $7,768.50 $6,231.50 55%
$16,519.00 $0.00 $16,519.00 0%
$340,350.00 $190,561.08 $149,788.92 56%
$80,400.00 $58,639.58 $21,760.42 73%
$900.00 $700.00 $200.00 78%
$22,000.00 $12,300.00 $9,700.00 56%
$0.00 $896.84 ($896.84) +++
$50,000.00 $31,064.80 $18,935.20 62%
$204,000.00 $89,748.96 $114,251.04 44%
$28,000.00 $4,891.60 $23,108.40 17%
$2,918,738.00 $1,306,924.67 $1,611,813.33 45%
$46,071.00 $0.00 $46,071.00 0%
$83,750.00 $3,336.75 $80,413.25 4%
$326,300.00 $81,316.34 $244,983.66 25%
$13,572.00 $280.00 $13,292.00 2%
$19,137,082.00 $8,347,551.16 $10,789,530.84 44%
$647,985.00 $344,936.68 $303,048.32 53%
$79,992.00 $30,394.86 $49,597.14 38%
$216,757.00 $100,133.79 $116,623.21 46%
$755,030.00 $348,520.57 $406,509.43 46%
$525,000.00 $236,474.50 $288,525.50 45%
$18,000.00 $0.00 $18,000.00 0%
$83,258.00 $18,674.78 $64,583.22 22%
$172,978.00 $77,316.21 $95,661.79 45%
$234,900.00 $101,114.38 $133,785.62 43%
$161,164.00 $66,722.13 $94,441.87 41%
$570,020.00 $267,126.29 $302,893.71 47%
$328,946.00 $147,916.31 $181,029.69 45%
$366,921.00 $132,692.16 $234,228.84 36%
$246,562.00 $89,866.12 $156,695.88 36%
Department 28 - Forestry Department Totals
Department 27 - Zoning Totals
Department 26 - University Extension Service Totals
Department 25 - Surveyor Totals
Department 24 - Land Records Totals
Department 23 - Register of Deeds Totals
Department 19 - District Attorney Totals
Department 17 - Treasurer Totals
Department 11 - County Clerk Totals
Department 47 - Airport Totals
Department 41 - Emergency Management Totals
Department 38 - Ambulance Service Totals
Department 37 - Dog Pound Totals
Department 35 - Sheriff's Department Totals
Department 33 - Other Programs of General Gov. Totals
Department 31 - Building Maintenance Totals
Department 30 - 911 System Totals
Department 29 - County Parks Totals
Department 03 - Circuit Court Totals
Department 02 - Administration Totals
Department 01 - County Board Totals
Department 00 - General Totals
REVENUE TOTALS
EXPENSE
Department 00 - General
Department 57 - Veteran's Administration Totals
Department 56 - Child Support Agency Totals
Department 19 - District Attorney Totals
Department 17 - Treasurer Totals
Department 14 - IT Totals
Department 13 - Human Resources Totals
Department 11 - County Clerk Totals
Department 10 - Finance Totals
Department 09 - Medical Examiner Totals
Department 05 - Family Court Commissioner Totals
Department 04 - Criminal Justice Totals
Department 23 - Register of Deeds Totals
Run by Rhandi Ehn on 06/30/2026 07:12:44 AM Page 2 of 3
Page 9 of 23
Budget Performance Report
Date Range 01/01/26 - 06/30/26
Include Rollup Account and Rollup to Account
$301,054.00 $137,557.48 $163,496.52 46%
$255,591.00 $107,264.18 $148,326.82 42%
$127,655.00 $2,601.29 $125,053.71 2%
$615,230.00 $256,771.74 $358,458.26 42%
$488,107.00 $230,412.59 $257,694.41 47%
$2,300.00 $1,385.56 $914.44 60%
$37,000.00 $13,719.04 $23,280.96 37%
$564,474.00 $251,796.14 $312,677.86 45%
$1,443,867.00 $1,214,336.29 $229,530.71 84%
$7,032,303.00 $2,941,991.80 $4,090,311.20 42%
$109,217.00 $44,364.66 $64,852.34 41%
$2,918,738.00 $1,315,433.32 $1,603,304.68 45%
$152,061.00 $68,287.48 $83,773.52 45%
$124,336.00 $94,103.10 $30,232.90 76%
$342,515.00 $155,226.25 $187,288.75 45%
$215,121.00 $83,253.31 $131,867.69 39%
$19,137,082.00 $8,880,393.01 $10,256,688.99 46%
19,137,082.00 8,347,551.16 10,789,530.84 44% 45% Net of Fund Balance Draw to HHS
19,137,082.00 8,880,393.01 10,256,688.99 46%
$0.00 ($532,841.85) $532,841.85
9,929,620.00 3,803,852.20 6,125,767.80 38%
9,929,620.00 4,834,187.84 5,095,432.16 49%
$0.00 ($1,030,335.64) $1,030,335.64
6,312,664.00 2,178,330.80 4,134,333.20 35%
6,312,664.00 2,267,353.76 4,045,310.24 36%
$0.00 ($89,022.96) $89,022.96
Department 31 - Building Maintenance Totals
Department 30 - 911 System Totals
Department 29 - County Parks Totals
Department 28 - Forestry Department Totals
Department 27 - Zoning Totals
Department 26 - University Extension Service Totals
Department 25 - Surveyor Totals
Department 24 - Land Records Totals
Year to date transfer to HHS included
Year to date transfer from General Fund
included
REVENUE TOTALS
EXPENSE TOTALS
Fund 701 - Highway Department Totals
Fund 701 - Highway Department Totals
Fund 225 - Human Services Totals
Fund 225 - Human Services Totals
REVENUE TOTALS
EXPENSE TOTALS
EXPENSE TOTALS
Fund 100 - General Fund Totals
Fund 100 - General Fund Totals
REVENUE TOTALS
Department 57 - Veteran's Administration Totals
EXPENSE TOTALS
Department 56 - Child Support Agency Totals
Department 47 - Airport Totals
Department 41 - Emergency Management Totals
Department 38 - Ambulance Service Totals
Department 37 - Dog Pound Totals
Department 35 - Sheriff's Department Totals
Department 33 - Other Programs of General Gov. Totals
Run by Rhandi Ehn on 06/30/2026 07:12:44 AM Page 3 of 3
Page 10 of 23
June 2026
Date Amount Item Issue
6/4/2025 22,280.32$ 2026 Ford Explorer Upfit- Sheriff 2026
6/4/2026 19,537.88$ 2026 Chevy Tahoe Upfit-Sheriff 2026
Total 41,818.20$
Monthly CIP Purchases
Page 11 of 23
Adopted
Budget
Amended
Current Month
YTD
YTD
Budget - YTD
% Used/
Account
Account Description
Budget
Amendments
Budget
Transactions
Encumbrances
Transactions
Transactions
Rec'd
Fund
100 - General Fund
REVENUE
Department
38 - Ambulance Service
41110
General Property Taxes
1,516,075.00
.00
1,516,075.00
126,339.58
.00
758,037.48
758,037.52
50
43529
St. Aid/Em. Amb. Assistance
65,000.00
.00
65,000.00
.00
.00
62,489.20
2,510.80
96
46230
Ambulance Fees
1,250,000.00
.00
1,250,000.00
103,024.46
.00
452,197.99
797,802.01
36
46231
Ambulance Fees Washburn County Billings
34,200.00
.00
34,200.00
34,200.00
.00
34,200.00
.00
100
49300
Use of Prior Years' Fund Balance
53,463.00
.00
53,463.00
.00
.00
.00
53,463.00
0
Department
38 - Ambulance Service
Totals
$2,918,738.00
$0.00
$2,918,738.00
$263,564.04
$0.00
$1,306,924.67
$1,611,813.33
45%
REVENUE TOTALS
$2,918,738.00
$0.00
$2,918,738.00
$263,564.04
$0.00
$1,306,924.67
$1,611,813.33
45%
EXPENSE
Department
38 - Ambulance Service
State Account
52300 - Ambulance - Hayward
50111
Regular Salaries
1,422,785.00
.00
1,422,785.00
49,119.34
.00
582,128.67
840,656.33
41
50112
Salaries Overtime
235,405.00
.00
235,405.00
7,719.86
.00
127,374.37
108,030.63
54
50144
Term Life Ins./Employer's Share
236.00
.00
236.00
26.08
.00
129.69
106.31
55
50147
Workers Comp
60,439.00
.00
60,439.00
1,530.31
.00
19,652.24
40,786.76
33
50151
FICA-Employer's Share
126,852.00
.00
126,852.00
4,201.49
.00
52,956.27
73,895.73
42
50152
Retirement-Employer's Share
119,390.00
.00
119,390.00
3,801.09
.00
48,791.24
70,598.76
41
50154
Hospital and Health Insurance
288,256.00
.00
288,256.00
.00
.00
131,663.46
156,592.54
46
50155
50155
Flex Administration Fees
877.00
.00
877.00
8.70
.00
321.90
555.10
37
50155-HSA
HSA Admin Fee
98.00
.00
98.00
.00
.00
38.50
59.50
39
50155 -
Totals
$975.00
$0.00
$975.00
$8.70
$0.00
$360.40
$614.60
37%
50156
50156
Health Reimb. Acct.
28,800.00
.00
28,800.00
.00
.00
18,616.61
10,183.39
65
50156-HSA
Health Savings Account Contribution
6,700.00
.00
6,700.00
.00
.00
6,600.00
100.00
99
50156 -
Totals
$35,500.00
$0.00
$35,500.00
$0.00
$0.00
$25,216.61
$10,283.39
71%
50157
Employee Education and Training
28,000.00
.00
28,000.00
3,275.00
.00
7,138.99
20,861.01
25
50216
Janitorial Supplies
500.00
.00
500.00
.00
.00
1,658.18
(1,158.18)
332
50217
50217-301
Donation Expense
.00
.00
.00
.00
.00
2,701.94
(2,701.94)
+++
50217 -
Totals
$0.00
$0.00
$0.00
$0.00
$0.00
$2,701.94
($2,701.94)
+++
50218
50218
Professional Services
.00
.00
.00
2,871.00
.00
11,130.90
(11,130.90)
+++
50218-323
Garbage
1,000.00
.00
1,000.00
.00
.00
57.49
942.51
6
50218 -
Totals
$1,000.00
$0.00
$1,000.00
$2,871.00
$0.00
$11,188.39
($10,188.39)
1119%
50220
50220
Contracted Expenses
50,000.00
.00
50,000.00
675.00
.00
9,860.03
40,139.97
20
50220-337
Ambulance Fee Collection Costs
60,000.00
.00
60,000.00
.00
.00
22,427.96
37,572.04
37
50220 -
Totals
$110,000.00
$0.00
$110,000.00
$675.00
$0.00
$32,287.99
$77,712.01
29%
Run by Rhandi Ehn on 06/29/2026 10:01:34 PM
Page 1 of 3
Budget Performance Report
Date Range
01/01/26
-
06/30/26
Include Rollup Account and Rollup to Account
Page 12 of 23
Adopted
Budget
Amended
Current Month
YTD
YTD
Budget - YTD
% Used/
Account
Account Description
Budget
Amendments
Budget
Transactions
Encumbrances
Transactions
Transactions
Rec'd
Fund
100 - General Fund
EXPENSE
Department
38 - Ambulance Service
State Account
52300 - Ambulance - Hayward
50221
Water and Sewer
2,000.00
.00
2,000.00
99.09
.00
495.45
1,504.55
25
50222
Electric
4,500.00
.00
4,500.00
350.75
.00
2,052.90
2,447.10
46
50224
Heating Fuels
3,000.00
.00
3,000.00
52.53
.00
5,130.02
(2,130.02)
171
50225
Telephone
7,000.00
.00
7,000.00
.00
.00
2,561.94
4,438.06
37
50241
Repairs/Maintenance-Vehicles
30,000.00
.00
30,000.00
969.52
.00
10,540.47
19,459.53
35
50242
Repair & Maint.
7,500.00
.00
7,500.00
.00
.00
1,099.85
6,400.15
15
50243
50243-328
Computer Repair/Maint.
1,000.00
.00
1,000.00
.00
.00
.00
1,000.00
0
50243 -
Totals
$1,000.00
$0.00
$1,000.00
$0.00
$0.00
$0.00
$1,000.00
0%
50311
Postage
400.00
.00
400.00
.00
.00
5.92
394.08
1
50312
Office Supplies
1,000.00
.00
1,000.00
.00
.00
181.37
818.63
18
50313
Printing
1,200.00
.00
1,200.00
.00
.00
133.97
1,066.03
11
50314
Small Items of Equipment
2,500.00
.00
2,500.00
.00
.00
277.97
2,222.03
11
50329
Subscriptions
25,000.00
.00
25,000.00
.00
.00
21,173.02
3,826.98
85
50335
Meal Expenses
1,000.00
.00
1,000.00
.00
.00
.00
1,000.00
0
50339
Travel
1,000.00
.00
1,000.00
.00
.00
51.04
948.96
5
50340
Operating Supplies
100,000.00
.00
100,000.00
310.86
.00
42,623.90
57,376.10
43
50342
50342-329
Impounded/Towing Vehicles
.00
.00
.00
.00
.00
200.00
(200.00)
+++
50342 -
Totals
$0.00
$0.00
$0.00
$0.00
$0.00
$200.00
($200.00)
+++
50346
50346-337
Clothing, Uniforms, Laundry
2,500.00
.00
2,500.00
.00
.00
319.24
2,180.76
13
50346 -
Totals
$2,500.00
$0.00
$2,500.00
$0.00
$0.00
$319.24
$2,180.76
13%
50351
Vehicle Fuel
35,000.00
.00
35,000.00
.00
.00
10,923.93
24,076.07
31
50515
Indirect Cost
250,000.00
.00
250,000.00
22,316.95
.00
133,901.70
116,098.30
54
50819
Capital Outlay
.00
.00
.00
.00
.00
33,831.78
(33,831.78)
+++
State Account
52300 - Ambulance - Hayward
Totals
$2,903,938.00
$0.00
$2,903,938.00
$97,327.57
$0.00
$1,308,752.91
$1,595,185.09
45%
State Account
52305 - Ambulance - Ojibwa
50218
50218-323
Garbage
1,500.00
.00
1,500.00
196.26
.00
1,003.49
496.51
67
50218 -
Totals
$1,500.00
$0.00
$1,500.00
$196.26
$0.00
$1,003.49
$496.51
67%
50221
Water and Sewer
4,800.00
.00
4,800.00
.00
.00
1,422.22
3,377.78
30
50222
Electric
2,500.00
.00
2,500.00
217.07
.00
1,178.39
1,321.61
47
50224
Heating Fuels
2,500.00
.00
2,500.00
.00
.00
681.00
1,819.00
27
50225
Telephone
1,000.00
.00
1,000.00
450.00
.00
1,653.44
(653.44)
165
50235
Snow Removal
1,000.00
.00
1,000.00
.00
.00
720.00
280.00
72
50242
Repair & Maint.
1,500.00
.00
1,500.00
.00
.00
(38.81)
1,538.81
-3
Run by Rhandi Ehn on 06/29/2026 10:01:34 PM
Page 2 of 3
Budget Performance Report
Date Range
01/01/26
-
06/30/26
Include Rollup Account and Rollup to Account
Page 13 of 23
Adopted
Budget
Amended
Current Month
YTD
YTD
Budget - YTD
% Used/
Account
Account Description
Budget
Amendments
Budget
Transactions
Encumbrances
Transactions
Transactions
Rec'd
Fund
100 - General Fund
EXPENSE
Department
38 - Ambulance Service
State Account
52305 - Ambulance - Ojibwa
50314
Small Items of Equipment
.00
.00
.00
.00
.00
60.68
(60.68)
+++
State Account
52305 - Ambulance - Ojibwa
Totals
$14,800.00
$0.00
$14,800.00
$863.33
$0.00
$6,680.41
$8,119.59
45%
Department
38 - Ambulance Service
Totals
$2,918,738.00
$0.00
$2,918,738.00
$98,190.90
$0.00
$1,315,433.32
$1,603,304.68
45%
EXPENSE TOTALS
$2,918,738.00
$0.00
$2,918,738.00
$98,190.90
$0.00
$1,315,433.32
$1,603,304.68
45%
Fund
100 - General Fund
Totals
REVENUE TOTALS
2,918,738.00
.00
2,918,738.00
263,564.04
.00
1,306,924.67
1,611,813.33
45%
EXPENSE TOTALS
2,918,738.00
.00
2,918,738.00
98,190.90
.00
1,315,433.32
1,603,304.68
45%
Fund
100 - General Fund
Totals
$0.00
$0.00
$0.00
$165,373.14
$0.00
($8,508.65)
$8,508.65
Grand Totals
REVENUE TOTALS
2,918,738.00
.00
2,918,738.00
263,564.04
.00
1,306,924.67
1,611,813.33
45%
EXPENSE TOTALS
2,918,738.00
.00
2,918,738.00
98,190.90
.00
1,315,433.32
1,603,304.68
45%
Grand Totals
$0.00
$0.00
$0.00
$165,373.14
$0.00
($8,508.65)
$8,508.65
Run by Rhandi Ehn on 06/29/2026 10:01:34 PM
Page 3 of 3
Budget Performance Report
Date Range
01/01/26
-
06/30/26
Include Rollup Account and Rollup to Account
Page 14 of 23
Adopted
Budget
Amended
Current Month
YTD
YTD
Budget - YTD
% Used/
Account
Account Description
Budget
Amendments
Budget
Transactions
Encumbrances
Transactions
Transactions
Rec'd
Fund
100 - General Fund
REVENUE
Department
09 - Medical Examiner
46128
Cremation Permits
7,500.00
.00
7,500.00
51.70
.00
2,998.60
4,501.40
40
46129
Death Certificates
7,500.00
.00
7,500.00
100.00
.00
2,529.90
4,970.10
34
Department
09 - Medical Examiner
Totals
$15,000.00
$0.00
$15,000.00
$151.70
$0.00
$5,528.50
$9,471.50
37%
REVENUE TOTALS
$15,000.00
$0.00
$15,000.00
$151.70
$0.00
$5,528.50
$9,471.50
37%
EXPENSE
Department
09 - Medical Examiner
State Account
51270 - Medical Examiner Expenses
50111
Regular Salaries
38,500.00
.00
38,500.00
1,019.36
.00
14,627.50
23,872.50
38
50147
Workers Comp
429.00
.00
429.00
7.74
.00
177.43
251.57
41
50151
FICA-Employer's Share
1,032.00
.00
1,032.00
77.98
.00
877.17
154.83
85
50152
Retirement-Employer's Share
972.00
.00
972.00
.00
.00
.00
972.00
0
50157
Employee Education and Training
2,500.00
.00
2,500.00
.00
.00
.00
2,500.00
0
50225
Telephone
100.00
.00
100.00
.00
.00
.00
100.00
0
50252
Pathology
30,000.00
.00
30,000.00
.00
.00
1,816.01
28,183.99
6
50311
Postage
200.00
.00
200.00
.00
.00
54.35
145.65
27
50312
Office Supplies
150.00
.00
150.00
.00
.00
591.72
(441.72)
394
50313
Printing
100.00
.00
100.00
.00
.00
.00
100.00
0
50329
Subscriptions
7,175.00
.00
7,175.00
.00
.00
205.80
6,969.20
3
50335
Meal Expenses
100.00
.00
100.00
.00
.00
.00
100.00
0
50339
Travel
1,000.00
.00
1,000.00
.00
.00
324.80
675.20
32
50340
Operating Supplies
1,000.00
.00
1,000.00
.00
.00
.00
1,000.00
0
State Account
51270 - Medical Examiner Expenses
Totals
$83,258.00
$0.00
$83,258.00
$1,105.08
$0.00
$18,674.78
$64,583.22
22%
Department
09 - Medical Examiner
Totals
$83,258.00
$0.00
$83,258.00
$1,105.08
$0.00
$18,674.78
$64,583.22
22%
EXPENSE TOTALS
$83,258.00
$0.00
$83,258.00
$1,105.08
$0.00
$18,674.78
$64,583.22
22%
Fund
100 - General Fund
Totals
REVENUE TOTALS
15,000.00
.00
15,000.00
151.70
.00
5,528.50
9,471.50
37%
EXPENSE TOTALS
83,258.00
.00
83,258.00
1,105.08
.00
18,674.78
64,583.22
22%
Fund
100 - General Fund
Totals
($68,258.00)
$0.00
($68,258.00)
($953.38)
$0.00
($13,146.28)
($55,111.72)
Grand Totals
REVENUE TOTALS
15,000.00
.00
15,000.00
151.70
.00
5,528.50
9,471.50
37%
EXPENSE TOTALS
83,258.00
.00
83,258.00
1,105.08
.00
18,674.78
64,583.22
22%
Grand Totals
($68,258.00)
$0.00
($68,258.00)
($953.38)
$0.00
($13,146.28)
($55,111.72)
Run by Rhandi Ehn on 06/29/2026 10:08:11 PM
Page 1 of 1
Budget Performance Report
Date Range
01/01/26
-
06/30/26
Include Rollup Account and Rollup to Account
Page 15 of 23
Adopted
Budget
Amended
Current Month
YTD
YTD
Budget - YTD
% Used/
Account
Account Description
Budget
Amendments
Budget
Transactions
Encumbrances
Transactions
Transactions
Rec'd
Fund
100 - General Fund
REVENUE
Department
41 - Emergency Management
43590
State Aid-EMPG
38,000.00
.00
38,000.00
.00
.00
.00
38,000.00
0
43592
State Aid-EPCRA
6,071.00
.00
6,071.00
.00
.00
.00
6,071.00
0
43613
State Aid/Hazmat
2,000.00
.00
2,000.00
.00
.00
.00
2,000.00
0
Department
41 - Emergency Management
Totals
$46,071.00
$0.00
$46,071.00
$0.00
$0.00
$0.00
$46,071.00
0%
REVENUE TOTALS
$46,071.00
$0.00
$46,071.00
$0.00
$0.00
$0.00
$46,071.00
0%
EXPENSE
Department
41 - Emergency Management
State Account
52500 - Emergency Government
Expenses
50111
Regular Salaries
66,464.00
.00
66,464.00
2,533.70
.00
29,565.05
36,898.95
44
50144
Term Life Ins./Employer's Share
18.00
.00
18.00
.89
.00
5.18
12.82
29
50147
Workers Comp
1,958.00
.00
1,958.00
56.00
.00
672.08
1,285.92
34
50151
FICA-Employer's Share
5,085.00
.00
5,085.00
193.87
.00
2,262.55
2,822.45
44
50152
Retirement-Employer's Share
9,810.00
.00
9,810.00
374.99
.00
4,375.64
5,434.36
45
50154
Hospital and Health Insurance
12,322.00
.00
12,322.00
.00
.00
5,673.06
6,648.94
46
50155
Flex Administration Fees
44.00
.00
44.00
.00
.00
3.69
40.31
8
50156
Health Reimb. Acct.
1,260.00
.00
1,260.00
.00
.00
1,260.00
.00
100
50220
Contracted Expenses
43,000.00
.00
43,000.00
.00
.00
14,875.00
28,125.00
35
50242
Repair & Maint.
1,000.00
.00
1,000.00
.00
.00
.00
1,000.00
0
50292
Radio-Tower
8,500.00
.00
8,500.00
3,172.54
.00
8,827.02
(327.02)
104
50312
Office Supplies
400.00
.00
400.00
.00
.00
.00
400.00
0
50313
Printing
200.00
.00
200.00
.00
.00
90.55
109.45
45
50325
Registration Fees/Training
500.00
.00
500.00
.00
.00
536.26
(36.26)
107
50335
Meal Expenses
.00
.00
.00
.00
.00
41.40
(41.40)
+++
50339
Travel
500.00
.00
500.00
.00
.00
.00
500.00
0
50340
Operating Supplies
1,000.00
.00
1,000.00
.00
.00
100.00
900.00
10
State Account
52500 - Emergency Government
Expenses
Totals
$152,061.00
$0.00
$152,061.00
$6,331.99
$0.00
$68,287.48
$83,773.52
45%
Department
41 - Emergency Management
Totals
$152,061.00
$0.00
$152,061.00
$6,331.99
$0.00
$68,287.48
$83,773.52
45%
EXPENSE TOTALS
$152,061.00
$0.00
$152,061.00
$6,331.99
$0.00
$68,287.48
$83,773.52
45%
Fund
100 - General Fund
Totals
REVENUE TOTALS
46,071.00
.00
46,071.00
.00
.00
.00
46,071.00
0%
EXPENSE TOTALS
152,061.00
.00
152,061.00
6,331.99
.00
68,287.48
83,773.52
45%
Fund
100 - General Fund
Totals
($105,990.00)
$0.00
($105,990.00)
($6,331.99)
$0.00
($68,287.48)
($37,702.52)
Grand Totals
REVENUE TOTALS
46,071.00
.00
46,071.00
.00
.00
.00
46,071.00
0%
EXPENSE TOTALS
152,061.00
.00
152,061.00
6,331.99
.00
68,287.48
83,773.52
45%
Run by Rhandi Ehn on 06/29/2026 10:09:53 PM
Page 1 of 2
Budget Performance Report
Date Range
01/01/26
-
06/30/26
Include Rollup Account and Rollup to Account
Page 16 of 23
Grand Totals
($105,990.00)
$0.00
($105,990.00)
($6,331.99)
$0.00
($68,287.48)
($37,702.52)
Run by Rhandi Ehn on 06/29/2026 10:09:53 PM
Page 2 of 2
Budget Performance Report
Date Range
01/01/26
-
06/30/26
Include Rollup Account and Rollup to Account
Page 17 of 23
Adopted
Budget
Amended
Current Month
YTD
YTD
Budget - YTD
% Used/
Account
Account Description
Budget
Amendments
Budget
Transactions
Encumbrances
Transactions
Transactions
Rec'd
Fund
100 - General Fund
REVENUE
Department
33 - Other Programs of General Gov.
43522
Environmental Impact Fee
35,000.00
.00
35,000.00
31,060.00
.00
31,060.00
3,940.00
89
48515
Donations
.00
.00
.00
.00
.00
4.80
(4.80)
+++
48612
Worker's Comp rebate
10,000.00
.00
10,000.00
.00
.00
.00
10,000.00
0
48613
Liability Rebate
5,000.00
.00
5,000.00
.00
.00
.00
5,000.00
0
Department
33 - Other Programs of General Gov.
Totals
$50,000.00
$0.00
$50,000.00
$31,060.00
$0.00
$31,064.80
$18,935.20
62%
REVENUE TOTALS
$50,000.00
$0.00
$50,000.00
$31,060.00
$0.00
$31,064.80
$18,935.20
62%
EXPENSE
Department
33 - Other Programs of General Gov.
State Account
51437 - Corporation Counsel
50212
Legal Fees
200,000.00
.00
200,000.00
20,318.00
.00
80,315.25
119,684.75
40
State Account
51437 - Corporation Counsel
Totals
$200,000.00
$0.00
$200,000.00
$20,318.00
$0.00
$80,315.25
$119,684.75
40%
State Account
51510 - Independent Auditing
50218
Professional Services
75,000.00
.00
75,000.00
5,000.00
.00
8,310.00
66,690.00
11
State Account
51510 - Independent Auditing
Totals
$75,000.00
$0.00
$75,000.00
$5,000.00
$0.00
$8,310.00
$66,690.00
11%
State Account
51515 - Cost Allocation Audit
50000
Miscellaneous Expense
4,000.00
.00
4,000.00
.00
.00
.00
4,000.00
0
State Account
51515 - Cost Allocation Audit
Totals
$4,000.00
$0.00
$4,000.00
$0.00
$0.00
$0.00
$4,000.00
0%
State Account
51518 - Financial System
50219
Maintenance Contracts
42,000.00
.00
42,000.00
.00
.00
43,578.21
(1,578.21)
104
State Account
51518 - Financial System
Totals
$42,000.00
$0.00
$42,000.00
$0.00
$0.00
$43,578.21
($1,578.21)
104%
State Account
51960 - Property Liability Insurance
50513
Public Liability Insurance
245,000.00
.00
245,000.00
(7,393.40)
.00
356,351.60
(111,351.60)
145
State Account
51960 - Property Liability Insurance
Totals
$245,000.00
$0.00
$245,000.00
($7,393.40)
$0.00
$356,351.60
($111,351.60)
145%
State Account
55110 - Northern Waters Library System
50280
Library Payments
26,080.00
.00
26,080.00
.00
.00
26,080.00
.00
100
State Account
55110 - Northern Waters Library System
Totals
$26,080.00
$0.00
$26,080.00
$0.00
$0.00
$26,080.00
$0.00
100%
State Account
55111 - Reimb. Out of County Libraries
50280
Library Payments
26,797.00
.00
26,797.00
.00
.00
26,797.18
(.18)
100
State Account
55111 - Reimb. Out of County Libraries
Totals
$26,797.00
$0.00
$26,797.00
$0.00
$0.00
$26,797.18
($0.18)
100%
State Account
55115 - Sherman & Ruth Weiss
Community L
50280
Library Payments
245,000.00
.00
245,000.00
.00
.00
245,000.00
.00
100
State Account
55115 - Sherman & Ruth Weiss
Community L
Totals
$245,000.00
$0.00
$245,000.00
$0.00
$0.00
$245,000.00
$0.00
100%
State Account
55116 - Winter Public Library
50280
Library Payments
78,253.00
.00
78,253.00
.00
.00
78,253.00
.00
100
State Account
55116 - Winter Public Library
Totals
$78,253.00
$0.00
$78,253.00
$0.00
$0.00
$78,253.00
$0.00
100%
Run by Rhandi Ehn on 06/29/2026 10:11:09 PM
Page 1 of 3
Budget Performance Report
Date Range
01/01/26
-
06/30/26
Include Rollup Account and Rollup to Account
Page 18 of 23
Adopted
Budget
Amended
Current Month
YTD
YTD
Budget - YTD
% Used/
Account
Account Description
Budget
Amendments
Budget
Transactions
Encumbrances
Transactions
Transactions
Rec'd
Fund
100 - General Fund
EXPENSE
Department
33 - Other Programs of General Gov.
State Account
55117 - LCO Community Library
50280
Library Payments
26,166.00
.00
26,166.00
.00
.00
26,166.05
(.05)
100
State Account
55117 - LCO Community Library
Totals
$26,166.00
$0.00
$26,166.00
$0.00
$0.00
$26,166.05
($0.05)
100%
State Account
55460 - Sawyer County Fair
50220
Contracted Expenses
40,000.00
.00
40,000.00
.00
.00
40,000.00
.00
100
State Account
55460 - Sawyer County Fair
Totals
$40,000.00
$0.00
$40,000.00
$0.00
$0.00
$40,000.00
$0.00
100%
State Account
56300 - Regional Planning Commission
50220
Contracted Expenses
35,898.00
.00
35,898.00
.00
.00
35,898.00
.00
100
State Account
56300 - Regional Planning Commission
Totals
$35,898.00
$0.00
$35,898.00
$0.00
$0.00
$35,898.00
$0.00
100%
State Account
56320 - Project ITBEC (Economic Devel.)
50327
Promotion/Tourism
3,000.00
.00
3,000.00
.00
.00
3,000.00
.00
100
State Account
56320 - Project ITBEC (Economic Devel.)
Totals
$3,000.00
$0.00
$3,000.00
$0.00
$0.00
$3,000.00
$0.00
100%
State Account
56670 - Senior Resource Center
50220
Contracted Expenses
155,000.00
.00
155,000.00
.00
.00
155,000.00
.00
100
State Account
56670 - Senior Resource Center
Totals
$155,000.00
$0.00
$155,000.00
$0.00
$0.00
$155,000.00
$0.00
100%
State Account
56680 - Economic Development Projects
50327
Promotion/Tourism
30,000.00
.00
30,000.00
30,000.00
.00
30,000.00
.00
100
State Account
56680 - Economic Development Projects
Totals
$30,000.00
$0.00
$30,000.00
$30,000.00
$0.00
$30,000.00
$0.00
100%
State Account
56700 - Hayward Lakes Visitors & Conv.
50327
Promotion/Tourism
50,000.00
.00
50,000.00
.00
.00
50,000.00
.00
100
State Account
56700 - Hayward Lakes Visitors & Conv.
Totals
$50,000.00
$0.00
$50,000.00
$0.00
$0.00
$50,000.00
$0.00
100%
State Account
59105 - Contingency Fund
50000
Miscellaneous Expense
150,586.00
.00
150,586.00
.00
.00
.00
150,586.00
0
State Account
59105 - Contingency Fund
Totals
$150,586.00
$0.00
$150,586.00
$0.00
$0.00
$0.00
$150,586.00
0%
State Account
59115 - Clean Sweep Program
50220
Contracted Expenses
9,587.00
.00
9,587.00
.00
.00
9,587.00
.00
100
50327
Promotion/Tourism
1,500.00
.00
1,500.00
.00
.00
.00
1,500.00
0
State Account
59115 - Clean Sweep Program
Totals
$11,087.00
$0.00
$11,087.00
$0.00
$0.00
$9,587.00
$1,500.00
86%
Department
33 - Other Programs of General Gov.
Totals
$1,443,867.00
$0.00
$1,443,867.00
$47,924.60
$0.00
$1,214,336.29
$229,530.71
84%
EXPENSE TOTALS
$1,443,867.00
$0.00
$1,443,867.00
$47,924.60
$0.00
$1,214,336.29
$229,530.71
84%
Fund
100 - General Fund
Totals
REVENUE TOTALS
50,000.00
.00
50,000.00
31,060.00
.00
31,064.80
18,935.20
62%
EXPENSE TOTALS
1,443,867.00
.00
1,443,867.00
47,924.60
.00
1,214,336.29
229,530.71
84%
Fund
100 - General Fund
Totals
($1,393,867.00)
$0.00
($1,393,867.00)
($16,864.60)
$0.00
($1,183,271.49)
($210,595.51)
Run by Rhandi Ehn on 06/29/2026 10:11:09 PM
Page 2 of 3
Budget Performance Report
Date Range
01/01/26
-
06/30/26
Include Rollup Account and Rollup to Account
Page 19 of 23
Grand Totals
REVENUE TOTALS
50,000.00
.00
50,000.00
31,060.00
.00
31,064.80
18,935.20
62%
EXPENSE TOTALS
1,443,867.00
.00
1,443,867.00
47,924.60
.00
1,214,336.29
229,530.71
84%
Grand Totals
($1,393,867.00)
$0.00
($1,393,867.00)
($16,864.60)
$0.00
($1,183,271.49)
($210,595.51)
Run by Rhandi Ehn on 06/29/2026 10:11:09 PM
Page 3 of 3
Budget Performance Report
Date Range
01/01/26
-
06/30/26
Include Rollup Account and Rollup to Account
Page 20 of 23
Savings Accounts Current Month Previous Month Previous Year
LGIP - Government Invest Pool $2,763,200 $2,754,715 $2,655,231 3.630%
WISC - General Fund $2,447,561 $2,440,113 $1,802,992 3.603%
WISC- Debt Service $405,013 $403,814 $257,362 3.603%
WISC- Note Proceeds $2,645,886 $2,637,835 $187,648 3.603%
Ampersand MMA $3,437,597 $3,424,983 $3,183,580 3.760%
Ampersand CD - Jan 26 $0 $0 $3,005,984 4.290%
Frandsen Bank & Trust CD - May 25 $0 $0 $0 4.900%
PMA CD - August 26 $3,098,705 $3,088,315 $0 4.818%
Ampersand CD - June 2026 $3,121,588 $3,113,775 $300,000 4.170%
PMA CD- August 25 $0 $3,131,089 4.820%
Frandsen Bank CD- Jan 27 $3,037,500 $3,028,125 3.750%
Checking Accounts
Frandsen Bank & Trust $6,204,350 $5,449,733 $6,916,050 3.000%
FBT CDBG $0 $31,051 $19,636
FBT Elderly Transport $54,199 $54,199 $45,452
Bank First - EMSMC $33,529 $33,862 $139,942
Wells Fargo $0 $0 $3,000
Wells Fargo/SCA $0 $0 $8,319
Total $27,249,128 $26,460,521 $24,356,285
Receipts $3,792,249 $2,049,782 $6,632,975
Disbursements ($3,003,642) ($3,068,129) ($5,684,284)
Monthly Interest Earned (Debt Service $9,250 $8,952 $1,572
Monthly Interest Earned (Operating) $73,405 $70,792 $70,959
Total Interest Earned $82,655 $79,745 $72,351
YTD Interest Earned $402,704 $320,049 $373,893
Opioid Unspent $315,741
LATCF Unspent $755,464
May 2026
Page 21 of 23
Resolution #____-2026
A RESOLUTION SUPPORTING THE WEISS COMMUNITY LIBRARY AND THE
WINTER PUBLIC LIBRARY AND ESTABLISHING THE SAWYER COUNTY
LIBRARY ALLOCATION FORMULA
WHEREAS, the Weiss Community Library in Hayward and the Winter Public Library provide
essential educational, informational, cultural, and technological resources that serve residents
throughout Sawyer County; and
WHEREAS, public libraries play a vital role in promoting literacy, supporting lifelong learning,
and enhancing the quality of life for Sawyer County citizens, businesses, and students; and
WHEREAS, the services provided by these libraries directly support the County’s goals of
community development, workforce readiness, and economic vitality by ensuring equitable
access to knowledge and technology; and
WHEREAS, Sawyer County has historically supported the Weiss Community Library and the
Winter Public Library through annual County allocations that far exceed the Wisconsin Act 150
library funding formula; and
WHEREAS, it is the intent of Sawyer County to continue recognizing and supporting the
outstanding work of both libraries in serving County residents and promoting community well-
being;
NOW, THEREFORE, BE IT RESOLVED, that the Sawyer County Board of Supervisors,
meeting in regular session, hereby expresses its full support and appreciation for the Weiss
Community Library and the Winter Public Library, and acknowledges the valuable role both
play in fostering education, community connection, and economic development across Sawyer
County; and
BE IT FURTHER RESOLVED, that Sawyer County’s annual library allocation shall be the
greater of:
• 150% of the Wisconsin Act 150 circulation formula amount, or
• 102.5% of the previous year’s County allocation,
to ensure consistent and sustainable funding for both libraries; and
BE IT FINALLY RESOLVED, that copies of this resolution be forwarded to the Weiss
Community Library Board and the Winter Public Library Board to demonstrate Sawyer County’s
continued commitment to strong and accessible public library services.
Page 22 of 23
This Resolution is recommended for adoption by the Sawyer County Board of Supervisors at its
meeting on July 16, 2026, by this Sawyer County Economic Development & UW-Extension
Committee this 6th Day of July, 2026.
________________________________ ___________________________________
John Righeimer, Chair Randy Neumann, Member
________________________________ ___________________________________
Stacey Hessel, Vice Chair Steve Longtine, Member
________________________________
Jim Miller, Member
And this Resolution is recommended for adoption by the Sawyer County Board of Supervisors at
its meeting on July 16, 2026, by this Sawyer County Finance Committee this 9th Day of July,
2026.
________________________________ ___________________________________
John Righeimer, Chair Marc Helwig, Member
________________________________ ___________________________________
Stacey Hessel, Vice Chair Jeff Hoehne, Member
________________________________
Steve Kariainen, Member
__________________________________________________________________________________
This Resolution is hereby adopted by the Sawyer County Board of Supervisors this 16th day of July, 2026.
_______________________________________ _____________________________________
Ron Kinsley, Chair, Sawyer County Board of Supervisors Liz Klein, County Clerk
Page 23 of 23
Source: Sawyer County website. First collected Oct 8, 2026.