The Linn Sanitary District will hold a public hearing on Wednesday, October 15, 2014, at 7:00 pm at the Linn Town Hall in Zenda, 
Wisconsin, for comments on the District's Proposed 2015 Budget.  Immediately following the hearing, the Board of Commissioners will hold 
a business meeting at which the Board will consider acceptance of the proposed budget as the Linn Sanitary District's 2015 budget. 
LINN SANITARY DISTRICT'S PROPOSED 2015 BUDGET
Actual  2014 2014 2014 2015 %
      2013 YTD 9 mo. Projected Budget Proposed Change
EXPENDITURES
GLEA 20,000.00 15,000.00 20,000.00 20,000.00 20,000.00 0.00
Accountant 1,270.00 0.00 1,600.00 1,600.00 1,600.00 0.00
Salaries 6,312.82 4,197.99 5,598.00 5,598.00 5,600.00 0.04
Attorney 1,822.96 1,255.50 2,000.00 2,000.00 2,000.00 0.00
Public Notices 736.22 456.95 1,000.00 1,000.00 1,000.00 0.00
Payroll Taxes 1,045.84 695.40 930.00 930.00 930.00 0.00
Office/Misc. 259.00 498.49 500.00 500.00 500.00 0.00
Capital Fund 0.00 0.00 0.00 0.00 0.00 0.00
Reserve Fund 0.00 0.00 0.00 0.00 0.00 0.00
WTP 0.00 11,886.18 14,000.00 0.00 1,000.00 0.00
Information and Education 1,126.08 2,623.41 2,623.41 2,500.00 2,500.00 0.00
Total 32,572.92 36,613.92 48,251.41 34,128.00 35,130.00 2.94
2014 Budget 34,128.00 Based upon the Wisconsin Dept. of Revenue's Linn 
Plus draw from reserve for well testing program 14,000.00 Sanitary District Equalized Value for 2013, the District's 
2014 Projected Total Expenditures  48,251.41 2015 mil rate would be $0.02335
Carryover -123.41 2013 equalized value 1,509,990,545.00
Proposed 2015 Budget 35,130.00 2015 LSD levy 35,253.41
minus 2014 carry over -123.41 2015 mil rate 0.023346775
2015 levy 35,253.41
% $ levy
Portion of Equalized value in Linn - 2014 0.986156 34,765.35
Portion of Equalized value in Walworth - 2014 0.013844   488.06
total 1 35,253.41