Each figure links back to the document it came from. When the council voted on the amount, the motion is shown.
fire_protection_well_estimate
Estimated cost of a new fire protection well, proposed to be bonded in 2027.
capital_project · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 10↗May 19, 2026 PacketBudget Impact/Other:
$375,000 - (issue bonds for project)p. 2↗May 19, 2026 Signed MinutesWater Well Financial Consultant Yager presented a proposal to bond for a new municipal water
well in 2027, at an estimated cost of $375,000, to be financed through a 15-year bond. fire_protection_well_annual_levy_low
Lower end of the estimated annual levy impact for the fire protection well bond.
debt_service · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 2↗May 19, 2026 Signed MinutesThe
estimated annual levy impact would be approximately $39,000-$40,000 per year. fire_protection_well_annual_levy_high
Upper end of the estimated annual levy impact for the fire protection well bond.
debt_service · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 2↗May 19, 2026 Signed MinutesThe
estimated annual levy impact would be approximately $39,000-$40,000 per year. city_hall_air_conditioner_replacement
City Hall air conditioner replacement was included in the 2027 budget.
capital_project · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 12↗May 19, 2026 PacketBudget Impact/Other:
$10,000p. 3↗May 19, 2026 Signed MinutesCity Hall Air Conditioning Financial Consultant Yager noted that the City Hall air conditioning
unit, installed in 2006, is approximately 20 years old and was included in the 2027 budget at
$10,000 as a contingency replacement. building_insulation_placeholder
Mayor Hybben suggested a placeholder for insulation or energy-efficiency improvements.
estimate · Building Capital Improvements
Council approval status: not yet on record.
p. 3↗May 19, 2026 Signed MinutesMayor Hybben suggested that adding
insulation would produce a meaningful return on investment and that the city should obtain an
estimate and include a budget allocation, suggesting a placeholder of approximately $10,000. town_hall_lighting_2028
Council discussion placed remaining Town Hall lighting work in 2028 at $15,000.
capital_project · Building Capital Improvements · FY 2028
Council approval status: not yet on record.
19:45↗You know what the lighting was for 2028? That needs to be >> I put 15,000 in. >> Yes. >> What was that one for?
[19:54–20:05] >> For lighting for the town hall. building_security_packet_amount
Packet amount for 2027 building security improvements at recycling and fire locations.
capital_project · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 11↗May 19, 2026 PacketDescription:
Improve security at Recycling and Fire locations
Justification:
The current security requires physical keys to lock or unlock facilities. It will be
much more efficient and secure to have automatic locking systems at the
recycling center and fire station facilities.
Budget Impact/Other:
$8,000 building_security_minutes_amount
Minutes amount for completing security lock systems across city buildings.
capital_project · Building Capital Improvements · FY 2027
Council approval status: not yet on record.
p. 3↗May 19, 2026 Signed MinutesSecurity Locks A budget of $5,000 was included in 2027 to complete the installation of security
lock systems across city buildings, including City Hall, the fire department, and the recycling
center, building on work already initiated this year. disc_golf_trails_improvements
Disc golf trail and signage improvements.
capital_project · Park Capital · FY 2027
Council approval status: not yet on record.
p. 14↗May 19, 2026 PacketBudget Impact/Other:
$5,000
Useful Life 10 yearsp. 3↗May 19, 2026 Signed MinutesDisc Golf / Park Trails A $5,000 allocation for disc golf course improvements was carried over
from a prior year. twin_lakes_parking_lot
Twin Lakes Park parking lot and drive patch, seal coat, and re-striping.
capital_project · Park Capital · FY 2027
Council approval status: not yet on record.
p. 15↗May 19, 2026 PacketBudget Impact/Other:
$100,000
Useful Life 5 plus years park_security_improvements
Park security improvements.
capital_project · Park Capital · FY 2027
Council approval status: not yet on record.
p. 16↗May 19, 2026 PacketDescription:
Improve security at park locations
Justification:
The current security requires physical keys to lock or unlock facilities. It will be
much more efficient and secure to have automatic locking systems at the park
facilities.
Budget Impact/Other:
$5,000 memorial_park_parking_lot
Memorial Park parking lot improvements in the 2029 CIP.
capital_project · Park Capital · FY 2029
Council approval status: not yet on record.
p. 17↗May 19, 2026 PacketBudget Impact/Other:
$75,000
Useful Life 5 plus yearsp. 4↗May 19, 2026 Signed MinutesMemorial Park Parking Lot A $75,000 allocation for Memorial Park parking lot improvements
was included in the 2029 CIP. fishing_pier_cip_threshold
Fishing pier maintenance threshold for CIP treatment.
estimate · Park Capital
Council approval status: not yet on record.
p. 4↗May 19, 2026 Signed MinutesFishing Pier / Park Dock A brief discussion arose regarding the fishing pier, which staff indicated
may need maintenance work. It was determined that if the total cost including floats and lumber
exceeded $5,000, it would be appropriate to include in the CIP. Staff were directed to obtain a
cost estimate. road_improvement_project_2027
2027 Road Improvement Project for Hunter's Meadow, Milestone Ponds, Bailey Estates, and Prairie Acres areas.
capital_project · Road Improvement · FY 2027
Council approval status: not yet on record.
p. 19↗May 19, 2026 PacketBudget Impact/Other:
$520,000
Useful Life 20 yearsp. 4↗May 19, 2026 Signed MinutesFor
2027, the plan includes $520,000 for improvements to Hunter's Meadow and Milestone Ponds, as
well as $120,000 annually for additional road maintenance. annual_road_maintenance
Annual additional road maintenance amount discussed with the 2027 road plan.
budget · Road Improvement · FY 2027
Council approval status: not yet on record.
p. 4↗May 19, 2026 Signed MinutesFor
2027, the plan includes $520,000 for improvements to Hunter's Meadow and Milestone Ponds, as
well as $120,000 annually for additional road maintenance. road_improvement_project_2028
2028 Road Improvement Project for Burnside Trails.
capital_project · Road Improvement · FY 2028
Council approval status: not yet on record.
p. 20↗May 19, 2026 PacketBudget Impact/Other:
$480,000
Useful Life 20 years road_improvement_project_2029
2029 Road Improvement Project for Burns Commercial Park and Burns Town Center.
capital_project · Road Improvement · FY 2029
Council approval status: not yet on record.
p. 21↗May 19, 2026 PacketBudget Impact/Other:
$750,000
Useful Life 20 years road_improvement_project_2030
2030 Road Improvement Projects for Autumn Acres Phase I.
capital_project · Road Improvement · FY 2030
Council approval status: not yet on record.
p. 22↗May 19, 2026 PacketBudget Impact/Other:
$820,000
Useful Life 20 years road_improvement_project_2031
2031 Road Improvement Projects for Autumn Acres Phase II.
capital_project · Road Improvement · FY 2031
Council approval status: not yet on record.
p. 23↗May 19, 2026 PacketBudget Impact/Other:
$700,000
Useful Life 20 years future_street_improvement_spending_target
Future street improvement spending target discussed by the financial consultant.
budget · Road Improvement · FY 2029
Council approval status: not yet on record.
p. 4↗May 19, 2026 Signed MinutesBeginning in approximately 2029,
Financial Consultant Yager proposed increasing annual transfers so that total street
improvement spending reaches approximately $1,000,000 per year. hass_trucking_basalt_project
Approximate cost of a recent Hass Trucking gravel hauling project on Basalt Street.
expenditure · Road Improvement · FY 2026
Council approval status: not yet on record.
p. 4↗May 19, 2026 Signed MinutesStaff discussed a recent project on Basalt Street where contractor Hass
Trucking completed in three days work that would have taken city crews approximately nine days,
at a cost of nearly $20,000 for three days of hauling at $135 per hour plus materials. hass_trucking_hourly_rate
Hass Trucking hourly rate for the Basalt Street hauling work.
rate · Road Improvement · FY 2026
Council approval status: not yet on record.
p. 4↗May 19, 2026 Signed MinutesStaff discussed a recent project on Basalt Street where contractor Hass
Trucking completed in three days work that would have taken city crews approximately nine days,
at a cost of nearly $20,000 for three days of hauling at $135 per hour plus materials. calcium_chloride_2027_budget
Suggested 2027 operating budget amount for calcium chloride.
budget · Road Improvement · FY 2027
Council approval status: not yet on record.
p. 4↗May 19, 2026 Signed MinutesShe indicated that the 2027 operating budget should reflect approximately
$55,000 for calcium chloride and a higher figure for gravel, with a suggested increase of at least
$5,000 per year thereafter to account for cost inflation. annual_road_material_inflation_increase
Suggested minimum annual increase for calcium chloride and gravel inflation.
budget · Road Improvement · FY 2028
Council approval status: not yet on record.
p. 4↗May 19, 2026 Signed MinutesShe indicated that the 2027 operating budget should reflect approximately
$55,000 for calcium chloride and a higher figure for gravel, with a suggested increase of at least
$5,000 per year thereafter to account for cost inflation. magnesium_chloride_gallons_procured
Amount of magnesium chloride procured, enough to treat approximately 11 miles of gravel road.
budget · Road Improvement · FY 2026
Council approval status: not yet on record.
p. 4↗May 19, 2026 Signed MinutesThe 35,000 gallons procured is sufficient to treat approximately 11 miles of the city's 26
miles of gravel road. financial_software_replacement
Financial software upgrade or replacement planned for 2028.
capital_project · Equipment Fund · FY 2028
Council approval status: not yet on record.
p. 26↗May 19, 2026 PacketBudget Impact/Other:
$60,000p. 6↗May 19, 2026 Signed MinutesFinancial Software A 2028 budget item was included for potential upgrades or replacement of
the city's Banyon financial software system. zero_turn_mower_replacement
Replacement of the 2006 X-Mark/Exmark zero-turn mower.
capital_project · Equipment Fund · FY 2027
Council approval status: not yet on record.
p. 27↗May 19, 2026 PacketBudget Impact/Other:
$32,000
Useful Life 20 Yearsp. 5↗May 19, 2026 Signed MinutesX-Mark Zero-Turn Mower The 2006 X-Mark zero-turn mower, with over 2,000 hours of operation
and two replaced drive motors, has exceeded its expected service life. A replacement at $32,000
was included in the 2027 budget. sterling_dump_truck_replacement_cost
Sterling dump truck replacement purchase cost.
capital_project · Equipment Fund · FY 2027
Council approval status: not yet on record.
p. 28↗May 19, 2026 PacketBudget Impact/Other:
$400,000
Leasing option - 7yrs at $71,265 per year, for a total of $499,555p. 29↗May 19, 2026 PacketTotal Truck costs</td>
<td>$400,000</td>
<td>$400,000</td> dump_truck_lease_annual_payment_packet
Packet estimate of annual seven-year lease payment for the dump truck.
debt_service · Equipment Fund · FY 2028
Council approval status: not yet on record.
p. 28↗May 19, 2026 PacketLeasing option - 7yrs at $71,265 per year, for a total of $499,555p. 29↗May 19, 2026 PacketAnnual payment</td>
<td>$71,265</td>
<td>$39,000</td> dump_truck_nuss_option_6_payment
Nuss Truck Option 6 annual payment for a seven-year payment-in-arrears finance/ownership contract.
debt_service · Equipment Fund · FY 2028
Council approval status: not yet on record.
PDF↗Additional CIP Public Works DocumentationOption 6 -Fixed
<table>
<tr>
<td>Acquisition Cost</td>
<td>$ 399,138.18</td>
<td>Term</td>
<td>Seven (7) years</td>
<td>First Payment Due</td>
<td>One Year from Close</td>
</tr>
<tr>
<td>Document Fee</td>
<td>$ 395.00</td>
<td>Payment Mode</td>
<td>Annual in Arrears</td>
<td>Payment Amount</td>
<td>$71,265.42</td> dump_truck_lease_total_equipment_page
Total seven-year lease amount stated on the dump truck equipment plan page.
debt_service · Equipment Fund · FY 2028
Council approval status: not yet on record.
p. 28↗May 19, 2026 PacketLeasing option - 7yrs at $71,265 per year, for a total of $499,555 dump_truck_lease_total_comparison
Total seven-year lease cost including interest in the lease-versus-bond comparison.
debt_service · Equipment Fund · FY 2028
Council approval status: not yet on record.
p. 29↗May 19, 2026 PacketTotal cost including interest</td>
<td>$498,855</td>
<td>$585,000</td> dump_truck_bond_total_cost
Total cost including interest for 15-year bond financing of the dump truck.
debt_service · Equipment Fund · FY 2027
Council approval status: not yet on record.
p. 29↗May 19, 2026 PacketTotal cost including interest</td>
<td>$498,855</td>
<td>$585,000</td>p. 5↗May 19, 2026 Signed Minutesthe 15-year bond option would total
approximately $585,000, with a levy impact of approximately 1.7%. dump_truck_bond_annual_payment
Annual bond payment for the dump truck in the lease-versus-bond comparison.
debt_service · Equipment Fund · FY 2027
Council approval status: not yet on record.
p. 29↗May 19, 2026 PacketAnnual payment</td>
<td>$71,265</td>
<td>$39,000</td> nuss_mack_acquisition_cost
Nuss Truck acquisition cost for one 2025 Mack Granite with body and plow.
contract · Equipment Fund · FY 2027
Council approval status: not yet on record.
PDF↗Additional CIP Public Works DocumentationEquipment:
One (1) 2025 Mack Granite 64FR wiht Body and Plow
<table>
<tr>
<th>Option 1 -Fixed</th>
<th></th>
<th></th>
<th></th>
<th></th>
<th></th>
</tr>
<tr>
<td>Acquisition Cost</td>
<td>$ 399,138.18</td> nuss_mack_document_fee
Document fee in the Nuss Truck proposal.
fee · Equipment Fund · FY 2027
Council approval status: not yet on record.
PDF↗Additional CIP Public Works Documentation<td>Document Fee</td>
<td>$ 395.00</td> nuss_cab_chassis_grand_total
Nuss Truck cab/chassis price schedule grand total.
contract · Equipment Fund · FY 2027
Council approval status: not yet on record.
PDF↗Additional CIP Public Works DocumentationGrand Total $ 172,681.60 towmaster_upfit_total
Towmaster quotation total for dump body, plow, wing, hydraulics, warning system, and related upfitting.
contract · Equipment Fund · FY 2027
Council approval status: not yet on record.
PDF↗Additional CIP Public Works Documentation<td>Net Due in 30 Days</td>
<td>Total Net Amount</td>
<td></td>
<td>186,587.00 USD</td> class_8_truck_emissions_price_increase
Projected increase in cost for new Class 8 trucks due to federal NOx emissions standards.
estimate · Equipment Fund · FY 2027
Council approval status: not yet on record.
p. 5↗May 19, 2026 Signed MinutesPublic Works employee Schulz also presented an email received that day regarding a federal NOx
emissions standard change taking effect January 1, 2027, which is projected to increase the cost
of new Class 8 heavy-duty trucks by approximately $15,000. skid_loader_replacement
Skid Loader CAT 279B replacement planned for 2029.
capital_project · Equipment Fund · FY 2029
Council approval status: not yet on record.
p. 30↗May 19, 2026 PacketBudget Impact/Other:
$93,500
Useful Life 10 Years toro_mower_replacement
Toro 12-foot mower replacement planned for 2029.
capital_project · Equipment Fund · FY 2029
Council approval status: not yet on record.
p. 31↗May 19, 2026 PacketBudget Impact/Other:
$103,880
Useful Life 17 Years john_deere_tractor_replacement
John Deere Tractor 6430 replacement planned for 2031.
capital_project · Equipment Fund · FY 2031
Council approval status: not yet on record.
p. 32↗May 19, 2026 PacketBudget Impact/Other:
$275,250 portable_radios_2027
Portable radio replacements planned for 2027.
capital_project · Equipment Fund · FY 2027
Council approval status: not yet on record.
p. 33↗May 19, 2026 PacketBudget Impact/Other:
2027-$10,600
2028-$5,460
2029-$11,300
2030-$5,790
2031-$11,910 portable_radios_2028
Portable radio replacements planned for 2028.
capital_project · Equipment Fund · FY 2028
Council approval status: not yet on record.
p. 33↗May 19, 2026 Packet2028-$5,460 portable_radios_2029
Portable radio replacements planned for 2029.
capital_project · Equipment Fund · FY 2029
Council approval status: not yet on record.
p. 33↗May 19, 2026 Packet2029-$11,300 portable_radios_2030
Portable radio replacements planned for 2030.
capital_project · Equipment Fund · FY 2030
Council approval status: not yet on record.
p. 33↗May 19, 2026 Packet2030-$5,790 portable_radios_2031
Portable radio replacements planned for 2031.
capital_project · Equipment Fund · FY 2031
Council approval status: not yet on record.
p. 33↗May 19, 2026 Packet2031-$11,910 mobile_radios_2027
Mobile radio replacements planned for 2027.
capital_project · Equipment Fund · FY 2027
Council approval status: not yet on record.
p. 34↗May 19, 2026 PacketBudget Impact/Other:
2027-$5,900
2029-$6,300
2031-$6,630 mobile_radios_2029
Mobile radio replacements planned for 2029.
capital_project · Equipment Fund · FY 2029
Council approval status: not yet on record.
p. 34↗May 19, 2026 Packet2029-$6,300 mobile_radios_2031
Mobile radio replacements planned for 2031.
capital_project · Equipment Fund · FY 2031
Council approval status: not yet on record.
p. 34↗May 19, 2026 Packet2031-$6,630 scba_air_packs_2027
SCBA air packs planned for 2027.
capital_project · Equipment Fund · FY 2027
Council approval status: not yet on record.
p. 35↗May 19, 2026 PacketBudget Impact/Other:
$19,600
Useful Life 10 yearsp. 5↗May 19, 2026 Signed MinutesSCBA Air Packs Two additional SCBA air packs at approximately $10,000 each were included in
the 2027 budget in anticipation of the incoming fire truck, which will require additional units scba_air_pack_unit_cost
Approximate cost per SCBA air pack discussed in the minutes.
capital_project · Equipment Fund · FY 2027
Council approval status: not yet on record.
p. 5↗May 19, 2026 Signed MinutesSCBA Air Packs Two additional SCBA air packs at approximately $10,000 each were included in
the 2027 budget in anticipation of the incoming fire truck, which will require additional units grass_1_replacement
Grass 1 replacement planned for 2028.
capital_project · Equipment Fund · FY 2028
Council approval status: not yet on record.
p. 36↗May 19, 2026 PacketBudget Impact/Other:
$125,000
Useful Life 20 years squad_fire_vehicle_replacement
Squad fire vehicle replacement planned for 2028.
capital_project · Equipment Fund · FY 2028
Council approval status: not yet on record.
p. 37↗May 19, 2026 PacketBudget Impact/Other:
$75,000
Useful Life 10 years turnout_gear_dryer_replacement
Turnout gear dryer replacement planned for 2030.
capital_project · Equipment Fund · FY 2030
Council approval status: not yet on record.
p. 38↗May 19, 2026 PacketBudget Impact/Other:
$13,000
Useful Life 7 years thermal_imager_replacement
Thermal imager replacement planned for 2031.
capital_project · Equipment Fund · FY 2031
Council approval status: not yet on record.
p. 39↗May 19, 2026 PacketBudget Impact/Other:
$13,500
Useful Life 10 years turnout_gear_2027
Turnout gear planned for 2027.
capital_project · Turnout Gear Fund · FY 2027
Council approval status: not yet on record.
p. 41↗May 19, 2026 PacketBudget Impact/Other:
$10,000
Useful Life 10 years turnout_gear_unit_cost
Approximate cost per set of turnout gear.
capital_project · Turnout Gear Fund
Council approval status: not yet on record.
p. 6↗May 19, 2026 Signed MinutesEach set costs approximately $5,000. employee_replacement_salary_example_55000
Salary level used for employee replacement-cost comparison.
salary · General Fund · FY 2026
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
p. 1↗Pay Increase DocumentationFor a $55,000 position, that puts replacement cost between $18,150 and $110,000. employee_replacement_cost_low_55000
Low replacement-cost estimate for a $55,000 employee.
estimate · General Fund · FY 2026
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
p. 1↗Pay Increase DocumentationFor a $55,000 position, that puts replacement cost between $18,150 and $110,000. employee_replacement_cost_high_55000
High replacement-cost estimate for a $55,000 employee.
estimate · General Fund · FY 2026
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
p. 1↗Pay Increase DocumentationFor a $55,000 position, that puts replacement cost between $18,150 and $110,000. shrm_recruiting_hiring_benchmark
SHRM recruiting and hiring benchmark cited in the turnover memo.
estimate · General Fund · FY 2026
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
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
Total salaries and benefits increase over the current 2026 budgeted salaries and benefits for the proposed step increases.
salary · General Fund · FY 2026
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
PDF↗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
Budget memo amount for implementing steps on June 1, 2026.
salary · General Fund · FY 2026
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
PDF↗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
Minutes amount for the remainder-of-2026 step program cost.
salary · General Fund · FY 2026
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
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
Excess health insurance budget identified as available to offset the 2026 step implementation cost.
budget · General Fund · FY 2026
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
PDF↗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
Amount to be taken from contingency for the 2026 step implementation according to the budget memo.
budget · General Fund · FY 2026
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
PDF↗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
Projected 2026 under-budget amount cited during step-increase discussion.
budget · General Fund · FY 2026
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
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
Projected 2026 fund-balance draw after staff savings.
budget · General Fund · FY 2026
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
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
Originally anticipated 2026 fund-balance draw.
budget · General Fund · FY 2026
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
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…