The amounts the council actually voted to approve, each with the vote that approved it. Drawn from the official minutes.
Employee replacement salary example 55000
$55,000
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 1↗Pay Increase DocumentationFor a $55,000 position, that puts replacement cost between $18,150 and $110,000. Employee replacement cost low 55000
$18,150
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 1↗Pay Increase DocumentationFor a $55,000 position, that puts replacement cost between $18,150 and $110,000. Employee replacement cost high 55000
$110,000
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 1↗Pay Increase DocumentationFor a $55,000 position, that puts replacement cost between $18,150 and $110,000. Shrm recruiting hiring benchmark
$5,475
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 1↗Pay Increase Documentation· Society for Human Resource Management, 2025 Benchmarking Report: $5,475 just to recruit and hire one non-executive employee. Step increase full year salary benefit increase
$36,255
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 4↗Pay Increase Documentation1\. Salaries and benefits will increase by a total of $36,255 over the current 2026 budgeted salaries and benefits. Step increase june 1 budget memo amount
$21,150
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 4↗Pay Increase Documentation2\. Implementing the steps on June 1, 2026, will result in an overall increase in expenditures of $21,150 for the year. Step increase minutes amount
$21,450
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 6↗May 19, 2026 Signed MinutesShe indicated that the cost of implementing the step program for the remainder of 2026 - approximately seven months - would be $21,450, while the estimated cost of losing and replacing the employee in question was conservatively placed at $16,500 (33% of a $55,000 salary), plus approximately $15,000 in underutilized he… Step increase health insurance offset
$15,000
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 4↗Pay Increase Documentation3\. Currently there is excess budget available under health insurance. The excess budget is $15,000. This leaves $6,150 to be taken from contingency in 2026 to cover the implementation of steps. Step increase contingency amount
$6,150
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 4↗Pay Increase Documentation3\. Currently there is excess budget available under health insurance. The excess budget is $15,000. This leaves $6,150 to be taken from contingency in 2026 to cover the implementation of steps. Projected 2026 under budget amount
$150,000
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 7↗May 19, 2026 Signed MinutesShe also noted that she had projected the city would end 2026 approximately $150,000 under budget, primarily due to unfilled staff positions, and that the city was expected to draw only approximately $270,000 from its fund balance rather than the $400,000 originally anticipated - providing sufficient budget flexibility… Projected fund balance draw revised
$270,000
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 7↗May 19, 2026 Signed MinutesShe also noted that she had projected the city would end 2026 approximately $150,000 under budget, primarily due to unfilled staff positions, and that the city was expected to draw only approximately $270,000 from its fund balance rather than the $400,000 originally anticipated - providing sufficient budget flexibility… Projected fund balance draw original
$400,000
Council voted: MOTION BY COUNCIL MEMBER SWENSON, SECOND BY COUNCIL MEMBER RAINVILLE TO
IMPLEMENT THE EMPLOYEE STEP INCREASE PROGRAM FOR ALL EMPLOYEES EFFECTIVE
JUNE 1, 2026, PLACING EACH EMPLOYEE AT THE STEP CORRESPONDING TO THEIR YEARS
OF SERVICE AND GRANTING ANY STEP ADVANCEMENT EARNED BETWEEN JUNE 1 AND
DECEMBER 31, 2026, FUNDED FROM THE CONTINGENCY FUND AND IDENTIFIED BUDGET
SAVINGS. Passed(3 AYES, COUNCIL MEMBER SWENSON, COUNCIL MEMBER RAINVILLE, AND MAYOR HYBBEN. 2 NAYS, COUNCIL MEMBER GLASER AND COUNCIL MEMBER BREYEN. MOTION CARRIED.)
p. 7↗May 19, 2026 Signed MinutesShe also noted that she had projected the city would end 2026 approximately $150,000 under budget, primarily due to unfilled staff positions, and that the city was expected to draw only approximately $270,000 from its fund balance rather than the $400,000 originally anticipated - providing sufficient budget flexibility…