Wastewater Committee — Agenda packet

VILLAGE OF EPHRAIM FOUNDED 1853 VILLAGE OF EPHRAIM FOUNDED 1853 Wastewater Committee Agenda Monday, September 21st, 2026 - 9:00 AM Villa ge Hall 9996 Water Street NOTE: This Meeting of the Village Wastewater Committee will also be held via teleconferencing. It will be avai lable to the public to attend in person or by computer, phone, tablet, or dial in. Connection information is included below in this notice. 1. Call to order 2. Changes in Agenda 3. Previous minutes – 8/3/2026 4. Visitors’ comments 5. P lant managers’ report 6. Discussion and recommendation regarding 10235 Water St sewer connection. 7. Discussion and consideration for 2027 Budget. 8. Visitors’ comments 9. New business for next meeting 10. Adjournment Pl ease join my meeting from your computer, tablet or smartphone. https://meet.goto.com/142359669 Yo u can also dial in using your phone. Access Code: 142-359-669 United States: +1 (872) 240-3412 *It is possible that a quorum of the Village Board or other Village Committees may be present at the meeting. However, no action will be taken by any other Board or Committee unless specifically noticed. Date 9/16/2026 X Village Administrative Office X Visitors’ Center X Post Office X Website: ephraim.wi.gov X Emailed to WDOR/Peninsula Pulse Andrea Collak, Clerk Kim Roberts, Deputy Clerk 1 VILLAGE OF EPHRAIM WASTEWATER COMMITTEE MINUTES MONDAY, AUGUST 3, 2026 – 9:00 AM 9996 Water Street- Ephraim Village Hall Action Items: Peterman moved, Hoyerman seconded to approve the minutes of June 1, 2025, all ayes. Motion carried. The consensus of the Wastewater Committee members present was to submit the updated CMOM to the WI DNR, with the corrections to be made first. The consensus of the Wastewater Committee members present was to recommend to the Village Board that the Village prepare and issue a Request for Proposal (RFP) to qualified solar installation contractors, using existing power usage data and site information, and to bring supporting documentation, including the McMahon memorandum and Elan Electric cost estimate, before the Board at its next meeting in August. McMurtry moved, Jewell seconded to adjourn at 9:44 AM, all ayes. Motion carried. Present: Rick Hoyerman, Jim Peterman, Bruce Nelson, Dennis Jewell, and Karen McMurtry - Chair. Absent: None. Guests: None. Staff: Brad Rasmusson – Wastewater OIC, Dan Oakley (Online) – Wastewater Operator, Nathan Merkel – Wastewater Intern, and Kim Roberts – Deputy Clerk. 1. Call to Order: The meeting was called to order by McMurtry at 8:00 AM. 2. Changes to the agenda: There were no changes. 3. Visitors’ Comments: There were no comments. 4. Approval of the previous minutes: Peterman moved, Hoyerman seconded to approve the minutes of June 1, 2025, all ayes. Motion carried. 5. Plant Manager’s Report: Rasmussen reviewed the July 2026 Plant Manager Report: Water Lab Audit: The facility underwent a water lab audit. The auditor spent half a day on-site and identified two (2) minor findings which have since been corrected and approved. Lightning Strike: A lightning strike knocked out overhead doors at the treatment plant and the new maintenance shop. The clarifier drives and some lab equipment required manual restarts but were restored without significant issue. Blower Failure: A failing bearing on a blower was discovered during a walk-through of the boiler room. A replacement unit was sourced from factory stock and installed within a couple of days. The original blower has been sent for evaluation, and a repair quote will be brought forward for a future decision. Generator Battery Incident: Smoke was reported along with loud noise coming from a green box near the beach. It was ultimately determined that the battery charger was overcharging, causing the generator battery to fail. Cummins was called and responded within approximately two (2) hours, installing a new battery and charger by 4:30 PM the same day. Transfer Switch Replacement at Lift Station No. 2: NEI replaced the transfer switch at Lift Station No. 2, which required a complete power shutdown for nearly five (5) hours. Septic Maintenance trucks were brought in to haul sewage up the hill, where it was diverted by gravity to the plant via Bella Vista Lane. Rasmusson acknowledged that the work was completed successfully. He also noted the new switch was intentionally sized to accommodate a future generator upgrade. Paving: A paving project required a shutdown of the Wastewater Treatment Plant for approximately one and one-half weeks. The work was described as looking great, though a small concrete repair is still needed 2 at the plant entrance where the new asphalt came in slightly higher. The contractor agreed to provide labor if the Village supplies the concrete, which Rasmusson considered a favorable arrangement. Routine Maintenance: Staff painted the roof vents at the plant, giving them a uniform appearance. Old diffusers that had been stored for approximately two years had their membranes stripped and replaced. Septic inspections are ongoing, with the remainder expected to be completed soon. 6. Discussion and consideration regarding 2026 CMOM update: Rasmusson explained that the CMOM (Capacity, Management, Operation, and Maintenance) update is a DNR requirement with a deadline of September 30th. The original CMOM was prepared by McMahon in 2016. Rasmusson reviewed and updated the document, producing a revised version for Committee review. A discussion was held regarding the 2026 CMOM. McMurtry raised a question regarding the nitrogen testing schedule, which listed the 3rd quarter of both 2026 and 2027 as testing periods, and questioned whether the 2027 entry should instead be the 4th quarter. Rasmusson stated he would verify the permit requirements to confirm the correct schedule. Rasmusson walked through the key components of the updated CMOM, which includes a copy of the current operating permit, the annual budget, and Chapter 13 of the Ephraim Code of Ordinances. He noted a new permit is currently in process with the DNR and is expected within one to two months. Hoyerman asked whether effluent requirements would change under the new permit, and Rasmusson confirmed that nitrogen testing requirements and PFAS monitoring are expected to change. Regarding PFAS, Rasmusson reported that when the Village's testing was conducted, the result was approximately 21 against a threshold of 30 for combined PFAS compounds, placing the Village below the level that would trigger additional monitoring. He noted that some neighboring communities came in at or above 30, but that in all cases regulators would likely look for identifiable industrial sources before imposing further requirements. On televising, Hoyerman asked about the requirement to inspect 10% of the collection system annually. Rasmusson explained this is accomplished via camera truck, and acknowledged that in recent years televising has been funded from whatever remains in the Collection Maintenance budget line item rather than from a dedicated line item. He suggested that establishing a separate budget line for televising may be worth considering to ensure the 10% target is consistently met. Rasmusson suggested January as a logical time for the annual review of the CMOM, as operational activity is typically lower and the new budget would be in place. Emergency contact information was identified as needing an update, specifically the medical clinic listing, which still referenced Fish Creek and an outdated clinic name. The consensus of the Wastewater Committee members present was to submit the updated CMOM to the WI DNR, with the corrections to be made first. 7. Discussion regarding solar power at the Wastewater Treatment Facility: B. Nelson opened the discussion by expressing concern that the Village has been slow to advance the solar project, and proposed an alternative path forward. He noted that McMahon's prior engineering work — which cost the village approximately $330,000–$360,000 — did not produce a standalone, biddable set of plans and specifications for the solar component, which he acknowledged had been a mistaken assumption on the Committee’s part. B. Nelson proposed that rather than paying additional engineering fees, the Village could prepare a Request for Proposal (RFP) and distribute it directly to qualified solar installation companies. His position was that the Village already possesses the information these contractors would need: Power usage data, utility costs broken down by month, and knowledge of where panels would be sited. He argued that suppliers themselves are best positioned to design the appropriate system based on those inputs, and that this approach would avoid significant additional engineering costs. A discussion was held regarding drafting and RFP for solar at the Wastewater Treatment Facility. Hoyerman asked whether the Village had enough information today to issue such an RFP without additional 3 work. B. Nelson confirmed that he believed so, citing experience with Elan Electric and the Grow Solar program. The discussion touched on the urgency of moving forward. B. Nelson stressed that federal funding opportunities and Focus on Energy incentives carry hard deadlines, and that inaction could result in the Village paying 100% of the project cost rather than a third or two-thirds. He noted that both the Wastewater Committee and the Green Tier Committee have previously made recommendations to the Board to pursue the project. Jewell agreed with B. Nelson's framing, observing that the Committee does not yet have an actual cost for the system — only a two-year-old budget estimate from McMahon prepared by Elan Electric — and that getting a real proposal from contractors is the logical next step. Peterman expressed broader frustration, noting that the Committee has been discussing the Wastewater Treatment Plant renovation for close to a year without sitting down with McMahon to go through the full scope of work item by item. He compared the situation to home renovation, arguing that doing it right once is more cost-effective than piecemeal fixes. He also suggested the solar project should be evaluated in the context of the larger plant renovation, and endorsed the idea of going directly to solar contractors for competitive proposals. Hoyerman suggested that before the next Village Board meeting, the Committee determine what it would cost to prepare and issue the RFP, and bring that information along with supporting documentation — including the McMahon memorandum and Elan Electric's budget estimate — before the Village Board for a vote. The goal would be to keep the process moving without committing the Village to a final decision. The consensus of the Wastewater Committee members present was to recommend to the Village Board that the Village prepare and issue a Request for Proposal (RFP) to qualified solar installation contractors, using existing power usage data and site information, and to bring supporting documentation, including the McMahon memorandum and Elan Electric cost estimate, before the Board at its next meeting in August. 8. Visitors’ Comments: There were no Visitors’ Comments. 9. New business for the next meeting: a. Solar for the Wastewater Treatment Facility. b. 2027 Budget. The next meeting of the Wastewater Committee will take place on Monday. August 31, 2026 at 9 AM. 10. Adjournment: McMurtry moved, Jewell seconded to adjourn at 9:44 AM, all ayes. Motion carried. Recorded by Kim Roberts – Deputy Clerk August 2026 Ephraim WW, WWT, SS Manager OIC Report EFF samples sent to Northern Lake Services for ammonia testing: Ph testing: Five times per week as required. TSS, BOD, Po4, labs with lab cleanup: Twice per week as required. Eff E-coli test, this must be done May-October once per week while running disinfection. All testing reported to the DNR in the monthly EDMR. • Painted metal service doors and trim on plant and electrical boxes on receiving station. • Replaced overhead door opener switch for vehicle room. • Purchased 4 new suction hoses for the pumper truck. • Worked on landscaping around plant and receiving station. • New roof was installed on receiving station by Northern Metal Roofing, they will be coming back to finish the metal flashing and roof drains. • Received a quote for the rebuild of blower #2 • Working on getting quotes for north end manhole repairs and main lift. Ephraim Well Water Testing Year to Date as of 8/31/26 Number of Water Tests: 93 936 In-House Bacteria: 82 828 Clean Water Testing: 11 108 Ephraim Septage Service: Holding Tank Pump Outs: 12 56 Septic Pump Outs / Inspections: 5 16 Emergency Call Ins: Weather: Precip: 4.0 22.99 Max Temp: 78 89 Min Temp: 49 -17 Respectfully submitted, Brad Rasmusson VILLAGE OF EPHRAIM SANITARY CONNECTION PERMIT PROPERTY ADDRESS: PARCEL NUMBER #: PROPERTY OWNER: CONTRACTOR: CONTRACTOR EMAIL: CONTRACTOR CREDENTIAL #: BONDED/INSURED: □ YES □ NO PRINT NAME OF APPLICANT: SIGNATURE OF APPLICANT: DATE: THIS SECTION FOR VILLAGE USE ONLY PERMIT CONNECTION FEE: PARCEL NUMBER #: INVOICE NUMBER FOR CONNECTION FEE: SEWER ACCOUNT # CREATED: DATE APPROVED BY WW COMMITTEE: NOTES: SEWER ACCOUNT REU ESTABILISHED: Wastewater Department Village of Ephraim 10285 Townline Dr Ephraim WI 54211 920-854-4991 / 920-854-0123 Brad Rasmusson- Wastewater Manager OIC brasmusson@ephraim.wi.gov 2027 Village of Ephraim Budget Activity Description Code Description Item. Breakdown 2022 2023 2024 2025 2026 2027 Proposed Budget Increase (Decrease) 2025 Actual 2024 Actual 2023 Actual 2022 Actual 201-20 INCOME Water Fund 46410 Water Test Revenue Inc. water accnt interest 36,100.00$ 36,100.00$ 36,100.00$ 36,100.00$ 39,345.00$ 39,345.00$ 16,327.58$ $20,728.57 26,233$ Water Fund 49200 Transfers In - Other Funds - Water -$ -$ -$ -$ -$ -$ Total Revenue 36,100.00$ 36,100.00$ 36,100.00$ 36,100.00$ 39,345.00$ 39,345.00$ 16,327.58$ $20,728.57 -$ -$ 201-30- EXPENSE -$ -$ Water Fund/Water Tests 53700-110 Personnel Services 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ -$ -$ -$ 1,000.00$ -$ 1,000$ Water Fund/Water Tests 53700-210 Other Contractual Services Pd to WW for testing 9,000.00$ 9,000.00$ 9,000.00$ 9,000.00$ 12,000.00$ 12,000.00$ -$ -$ -$ 9,000.00$ -$ 9,000$ Water Fund/Water Tests 53700-331 Postage 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ -$ 910.14$ 604.00$ 649.37$ 481.41$ 564$ Water Fund/Water Tests 53700-335 Professional Dues/Expenses 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ -$ -$ 408.00$ 1,014.20$ 876.00$ Water Fund/Water Tests 53700-397 Water Testing Costs 12,800.00$ 12,800.00$ 12,800.00$ 12,800.00$ 12,800.00$ 12,800.00$ -$ 12,924.57$ $10,601.60 12,442.57$ 6,083.72$ 11,474$ Water Fund/Water Tests 53700-398 Water Testing Operations Exp 8,400.00$ 8,400.00$ 8,400.00$ 8,400.00$ 8,400.00$ 8,400.00$ -$ 2,492.87$ 9,114.97$ 8,133.10$ 10,482.83$ 7,528$ Water Fund/Water Tests 53700-400 Vehicle Replacement Pd to WW/ vehicle replaement 3,500.00$ 3,500.00$ 3,500.00$ 3,500.00$ 3,745.00$ 3,745.00$ -$ Total Expense 36,100.00$ 36,100.00$ 36,100.00$ 36,100.00$ 39,345.00$ 39,345.00$ 29,566$ Water (201-30) 2027 Village of Ephraim Budget Activity Description Code Description Item. Breakdown 2022 2023 2024 2025 2026 Proposed 2027 Budget Increase (Decrease) 2026 as of 8/31/2026 2025 Actual 2024 Actual 2023 Actual 2022 Actual 610-30 INCOME Wastewater Fund 41900 Misc Nonoperating Income/Tax 128,059$ $128,059.00 128,059.00$ 128,059.00$ 131,120.00$ -$ (131,120.00)$ 131,120.66$ 128,059.00$ 128,059.00$ 128,138.93$ 128,059.00$ Wastewater Fund 46410 Sewer Charges 333,000$ 352,027.00$ 376,669.00$ 403,035.00$ 460,308.00$ 492,529.56$ 32,221.56$ 230,754.00$ 417,141.92$ 376,847.28$ 352,027.52$ 249,352.00$ Wastewater Fund 46411 Holding Tank/Septic Charges 24,000$ 24,000.00$ 24,000.00$ 24,000.00$ 24,000.00$ 24,000.00$ -$ 17,900.84$ 64,751.16$ 26,989.39$ 20,014.11$ 15,770.00$ Wastewater Fund 44900 Connect/HT Permit Fees -$ -$ -$ 14,157.00$ 3,900.00$ 19,500.00$ -$ -$ Wastewater Fund 45190 0.045 Late Charge - Sewered Cus 1,500$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ -$ 111.39$ 113.49$ 134.99$ 129.65$ -$ Wastewater Fund 46730 Misc Rentals/Services Grinder pump outs 1,000$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ -$ -$ -$ -$ -$ -$ Wastewater Fund 48410 Water Test Labor Income Pd from wellwater testing 9,000$ 9,000.00$ 9,000.00$ 9,000.00$ 12,000.00$ 12,000.00$ -$ -$ -$ -$ -$ 9,000.00$ Wastewater Fund 48400 Misc Income/Lawsuit SettlementInc. Interst on Investments 1,400$ 1,400.00$ 1,400.00$ 20,000.00$ 20,000.00$ 20,000.00$ -$ -$ 24,117.51$ 31,485.06$ 7,025.00$ 4,724.00$ Wastewater Fund 49200 Transfers In - Other Funds - Wastewater 3,500$ 3,500.00$ 3,500.00$ 3,500.00$ 3,500.00$ 3,500.00$ -$ -$ -$ Total Revenue 501,459$ 520,486.00$ 545,128.00$ 590,094.00$ 653,428.00$ 554,529.56$ (98,898.44)$ 394,043.89$ 638,083.08$ 583,015.72$ 532,893.96$ 406,905.00$ Total Revenue O&M 373,400$ 392,427.00$ 417,069.00$ 462,035.00$ 522,308.00$ 554,529.56$ 32,221.56$ -$ 610-30- EXPENSE -$ Wastewater Admin 57401-100 Salaries 130,050$ 146,855.53$ 148,201.38$ 157,354.92$ 167,576.70$ 177,631.30$ 10,054.60$ 119,074.31$ 166,167.02$ 162,985.24$ 159,383.20$ 143,163.72$ Wastewater Admin 57401-101 SS/Med 9,949$ 11,234.45$ 11,337.41$ 12,037.65$ 12,475.37$ 12,600.12$ 124.75$ 8,835.39$ 11,595.92$ 11,117.37$ 11,241.87$ 10,909.34$ Wastewater Admin 57401-102 Retirement 8,778$ 9,986.18$ 10,077.69$ 10,700.13$ 11,089.22$ 11,200.11$ 110.89$ 8,432.59$ 11,597.97$ 11,197.05$ 10,573.98$ 8,942.77$ Wastewater Admin 57401-103 Health Insurance 37,780$ 39,883.76$ 41,140.31$ 43,986.72$ 45,031.78$ 45,482.10$ 450.32$ 26,265.17$ 44,316.63$ 45,236.50$ 42,019.67$ 37,712.45$ Wastewater Admin 57401-104 Disability Insurance 2,000$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ -$ 1,037.33$ 1,778.28$ 1,778.28$ 2,043.62$ 1,766.60$ Wastewater Admin 57401-105 Workers Compensation 8,414$ 9,610.63$ 9,024.86$ 4,690.85$ 4,853.47$ 4,902.00$ 48.53$ 2,867.00$ 4,865.00$ 4,992.80$ 9,711.00$ 9,063.00$ Wastewater Admin 57401-107 Supplemental Insurance -$ -$ -$ -$ -$ -$ Wastewater Admin 57401-109 Overtime Wages -$ -$ -$ -$ -$ -$ Wastewater Admin 57401-110 Personnel Services -$ -$ -$ -$ -$ -$ Wastewater Admin 57401-200 Legal Fees 1,000$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ -$ -$ -$ -$ -$ Wastewater Admin 57401-211 Property Insurance 3,941$ 6,800.00$ 7,468.66$ 7,500.00$ 8,167.28$ 8,200.00$ 32.72$ 8,139.00$ 7,963.00$ 7,334.00$ 6,832.00$ 6,286.75$ Wastewater Admin 57401-306 Phone 3,000$ 3,000.00$ 3,600.00$ 4,000.00$ 2,500.00$ 4,000.00$ 1,500.00$ 3,663.60$ 5,423.25$ 5,107.70$ 4,059.90$ 3,432.88$ Wastewater Admin 57401-309 Internet -$ -$ 1,500.00$ 1,200.00$ (300.00)$ 562.50$ 330.00$ -$ -$ Wastewater Admin 57401-310 Vehicle Fuel All three vehicles 1,500$ 1,500.00$ 2,500.00$ 2,500.00$ 3,000.00$ 3,000.00$ -$ 1,580.72$ 1,764.20$ 2,806.20$ 2,751.38$ 3,226.73$ Wastewater Admin 57401-311 Vehicle Maintenance Inc. Pumper Truck Maint 4,500$ 4,500.00$ 4,000.00$ 4,000.00$ 4,000.00$ 4,500.00$ 500.00$ 2,132.10$ 5,842.54$ 4,053.28$ 3,980.65$ 2,980.05$ Wastewater Admin 57401-312 Cellphones 600$ 600.00$ 600.00$ 600.00$ 1,000.00$ 1,000.00$ -$ 758.07$ 1,172.68$ 1,299.34$ 1,295.25$ 540.00$ Wastewater Admin 57401-320 Training/Conferences 4,000$ 4,000.00$ 8,000.00$ 4,000.00$ 4,000.00$ 2,500.00$ (1,500.00)$ 726.09$ 383.52$ 6,799.95$ 1,027.69$ 1,744.83$ Wastewater Admin 57401-331 Postage 500$ 500.00$ 500.00$ 500.00$ 400.00$ 400.00$ -$ 2.00$ -$ 84.35$ 9.90$ 246.33$ Wastewater Admin 57401-333 Office Supplies/Expenses -$ -$ 250.00$ 250.00$ 250.00$ 250.00$ -$ 221.00$ 78.26$ 77.50$ 58.40$ 449.00$ Wastewater Admin 57401-334 Computer Supplies/Expenses 3825 2,000$ 2,000.00$ 1,500.00$ 1,500.00$ 2,000.00$ 2,000.00$ -$ 1,026.83$ 4,874.15$ 1,776.15$ 1,275.01$ 158.40$ Wastewater Admin 57401-335 Professional Dues/Expenses 4,000$ 4,000.00$ 4,000.00$ 4,000.00$ 4,000.00$ 4,000.00$ -$ 3,064.44$ 1,178.67$ 2,436.57$ 5,227.53$ 2,726.37$ Wastewater Admin 57401-337 Auditing Expenses 6,500$ 6,500.00$ 5,000.00$ 6,500.00$ 6,900.00$ 6,900.00$ -$ 6,005.74$ 6,797.40$ 6,358.08$ 7,860.00$ 4,138.37$ Wastewater Admin 57401-340 Vehicle Insurance 1,500$ 1,572.89$ 1,620.35$ 1,620.35$ 1,698.59$ 1,700.00$ 1.41$ 1,221.00$ 1,520.00$ 1,430.28$ 1,594.00$ 1,560.00$ Wastewater Admin 57401-343 Contingency 1,500$ 1,500.00$ 1,500.00$ 1,500.00$ 1,000.00$ 1,000.00$ -$ 360.66$ 186.27$ 140.88$ 232.77$ 201.98$ Wastewater Admin 57401-344 Uniforms 450$ 450.00$ 450.00$ 450.00$ 450.00$ 450.00$ -$ 157.76$ 214.11$ -$ 209.57$ 111.15$ Wastewater Admin 57401-387 Grounds Maintenance 500$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ -$ 156.93$ 39,295.34$ 480.32$ 605.89$ 324.62$ Wastewater Admin 57401-389 Safety Expenses 1,000$ 1,000.00$ 1,000.00$ 1,000.00$ 4,000.00$ 4,000.00$ -$ 421.41$ 488.57$ 935.79$ 1,899.12$ 1,002.09$ Wastewater Operatio 57402-210 Other Contractual Services 2,000$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 3,000.00$ 1,000.00$ 2,727.36$ 1,120.82$ (3,029.00)$ 4,034.25$ 2,151.49$ Wastewater (610-30) 2027 Village of Ephraim Budget Activity Description Code Description Item. Breakdown 2022 2023 2024 2025 2026 Proposed 2027 Budget Increase (Decrease) 2026 as of 8/31/2026 2025 Actual 2024 Actual 2023 Actual 2022 Actual Wastewater Operatio 57402-303 Electricity / Generator fuel Inc. Backup Generator Fuel 24,000$ 24,000.00$ 27,000.00$ 30,000.00$ 30,000.00$ 32,000.00$ 2,000.00$ 18,592.08$ 31,090.38$ 27,001.75$ 30,214.63$ 25,152.20$ Wastewater Operatio 57402-304 LP Gas 3,000$ 3,000.00$ 1,500.00$ 2,500.00$ 2,500.00$ 3,000.00$ 500.00$ 2,841.85$ 2,968.83$ 27,001.75$ 2,707.00$ 438.09$ Wastewater Operatio 57402-351 Hardware/Tools Inc. Other Operating Supplies 1,300$ 1,300.00$ 1,300.00$ 1,300.00$ 1,300.00$ 1,300.00$ -$ 657.92$ 945.02$ 856.28$ 1,512.14$ 402.48$ Wastewater Operatio 57402-380 Chemicals Plant 8,000$ 8,000.00$ 9,000.00$ 9,500.00$ 9,500.00$ 9,500.00$ -$ 4,325.32$ 8,437.09$ 8,071.96$ 8,342.44$ 13,510.21$ Wastewater Operatio 57402-381 Chemicals Lab 2,000$ 2,000.00$ 3,000.00$ 3,000.00$ 3,000.00$ 3,000.00$ -$ 1,206.41$ 2,831.92$ 1,894.83$ 1,695.02$ 3,048.88$ Wastewater Operatio 57402-382 Lab Equipment & Repair 2,000$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ -$ 2,794.43$ 1,170.24$ 5,474.09$ 1,958.35$ 797.00$ Wastewater Operatio 57402-383 Sludge Expense 12,000$ 16,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ -$ 10,133.61$ 21,110.77$ 26,448.70$ 16,210.83$ 18,660.71$ Wastewater Operatio 57402-385 Plant Equipment & Repair 7,500$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ -$ 4,561.42$ 8,467.85$ 17,095.10$ 8,413.71$ 17,159.29$ Wastewater Operatio 57402-386 Odor Control 2,600$ 2,600.00$ 2,600.00$ 2,600.00$ 2,600.00$ 2,600.00$ -$ 209.90$ 80.00$ 4,233.31$ 1,696.31$ 1,350.47$ Wastewater Operatio 57402-390 UV Plant Disinfection 4,500$ 4,500.00$ 4,500.00$ 4,500.00$ 4,500.00$ 4,000.00$ (500.00)$ -$ -$ 3,698.40$ 49.76$ -$ Wastewater Operatio 57402-810 Equipment Outlay Plant Improvememts 7,500$ 7,500.00$ 7,500.00$ 7,500.00$ 7,500.00$ 7,500.00$ -$ -$ 800.02$ 20,807.20$ 14,730.00$ 1,780.00$ Wastewater Collection 57403-303 Electricity Inc. Backup Generator Fuel 7,200$ 7,200.00$ 7,200.00$ 7,200.00$ 7,500.00$ 8,000.00$ 500.00$ 5,710.25$ 8,534.42$ 7,500.35$ 7,238.72$ 7,363.76$ Wastewater Collection 57403-304 LP Gas Lift 1 generator 800$ 800.00$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ -$ 80.10$ -$ -$ -$ 1,620.62$ Wastewater Collection 57403-383 Collection System Inspections New account for televising 5,400.00$ 5,400.00$ Wastewater Collection 57403-384 Collection System Maint 7,500$ 7,500.00$ 12,500.00$ 12,500.00$ 13,000.00$ 10,000.00$ (3,000.00)$ 13,414.10$ 11,982.52$ 11,926.08$ 20,937.38$ 53,507.37$ Wastewater Collection 57403-810 Equipment Outlay -$ -$ -$ -$ -$ -$ -$ -$ -$ Wastewater Collection 57403-830 Other Improvement Outlay Manhole rehab -$ -$ -$ 60,000.00$ 60,000.00$ -$ -$ -$ -$ -$ Wastewater Replacem57404-810 Equipment Outlay Money to Replacement Fund 48,037$ 35,033.56$ 10,698.33$ 73,712.18$ 116,515.60$ 71,813.93$ (44,701.67)$ 52,345.50$ 10,700.48$ 10,098.74$ 890.00$ 4,043.56$ Wastewater Replacem57404-820 Bldg Improvement Outlay -$ -$ -$ -$ -$ -$ 1,303.83$ Wastewater Replacem57404-830 Other Improvement Outlay -$ -$ -$ -$ -$ -$ 113.36$ -$ -$ Total Expense 373,400$ 392,427.00$ 387,068.99$ 461,502.80$ 522,308.01$ 554,529.56$ 32,221.55$ 316,312$ 428,073$ 447,507$ 394,636$ 392,977$ Subtotal without replacemet: 373,400$ 392,427.00$ 357,393.44$ Wastewater (610-30) 2027 Budget Notes • Accounts 57401-100 through 57401-105 I added the same percentage increases from the year before. • 57401–211 property insurance raised $32.72 to make an even $8,200. • 57401–306 phone put it back to $4,000, were not seeing that much savings after switching internet to Starlink. • 57401–309 Internet lowered $300 Starlink lowered prices a little. • 57401-311 Vehicle Maintenance raised $500 the 1 ton has some rust that should be delt with before it gets worse. • 57401-320 Training / Conferences lowered $1,500 to help the budget in other areas. • 57401–337 auditing expenses raise this account $400 based off previous years and amount already paid for this year. • 57401–340 vehicle insurance raised $1.41 to make an even number. • 57402-210 Other contractual services raised $ 1,000 because of the increased permit required PFAS testing. • 57401–389 safety expenses did not change this account because we haven’t purchased gas detectors yet. • 57403–303 electricity, which also includes fuel for back up generator raise the account $2,000 based off previous years. • 57403–384 collection system maintenance. Lowered $3000 because the new account for sewer main camera work. • 57403-383 Collection System Inspections this is a new account created for sewer televising. We have used the remainder of the collection maintenance budget for this work in the past, but we are not making the recommended by the DNR 20% or 7,300 feet. Price is $0.620 per foot X 7300 feet = $4,526.00 + $850.00 Mobilization = $5,376.00 set the new account to $5,400.00 Billing Most of the accounts are multiplied by 7% per the accountant’s recommendations Then rounded to a close figure. The water testing cost we left alone looks to be making enough profit at the current rate. Our cost is $12.39 per bacti test. 2024 2025 2026 X 7% equals Suggested 2027 $124.00 $136.00 $150.00 $10.50 $160.50 $160.50 $101.00 $111.00 $122.00 $8.54 $130.54 $130.50 $233.00 $156.00 $122.00 $8.54 $130.54 $130.50 $132.00 $145.00 $160.00 $11.20 $171.20 $170.00 $132.00 $145.00 $160.00 $11.20 $171.20 $170.00 $158.00 $174.00 $191.00 $13.37 $204.37 $200.00 $315.00 $347.00 $382.00 $26.74 $408.74 $400.00 $105.00 $250.00 $275.00 $19.25 $294.25 $295.00 $208.00 $229.00 $252.00 $17.64 $269.64 $270.00 $18.00 $20.00 $22.00 $1.54 $23.54 $23.50 $127.00 $150.00 $165.00 $11.55 $176.55 $175.00 $16.00 $18.00 $20.00 $1.40 $21.40 $21.50 $30.00 $30.00 $30.00 $2.10 $32.10 $30.00 $15.00 $15.00 $15.00 $1.05 $16.05 $15.00 $150.00 $150.00 $150.00 $10.50 $160.50 $150.00 $60.00 $60.00 $60.00 $4.20 $64.20 $60.00 $120.00 $132.00 $150.00 $10.50 $160.50 $160.50 $3,900.00 $4,290.00 $4,719.00 $330.33 $5,049.33 $5,050.00 Storm sewer connection Sani sewer connection Hauler Septic per 1000 Gal Hauler discount 10000+ gal 11-1 to 4-1 Water Test Bacti in house Water test copies Scheduled emergency water test Nitrate test sent out Hauler Holding Tank per 1000 Gal Account Municipal Sewer Rates Resident pump out Weekend emergency HT pump out Septic system inspection Truck Charge Grinder Station pump out Grinder pump out after hours Location/ excavation fee 3 year septic inspection 11-1 to 4-1