Laserfiche WebLink
Document management portal powered by Laserfiche WebLink 9 © 1998-2015 Laserfiche. All rights reserved.
Assumptions and Key Notes <br />The League of Minnesota Cities Survey and other Market Survey results were adjusted to simulate an effective date of <br />January 1, 2015. Table 4 - Step and Grade Scale reflects 2015 wages based on the pointing exercise and market analysis. It is <br />anticipated that the City would elect a cost of living adjustment for the 2016 budget. Our clients are budgeting cost of living <br />adjustments between 2.0-3.0%. <br />New Hope 2.5% <br />Forest Lake 3.0% <br />Pine City 2.0% <br />Le Sueur 2.0% <br />The following tables provide alternative scales with cost of living adjustments. <br />Table 5 — Step and Grade Scale with 2.50% COLA for 2016 Budget <br />Shakopee 2.8% <br />0 <br />76 <br />I <br />31,949.59 <br />32,937.72 <br />33,956.41 <br />35,006.61 <br />36,089.29 <br />37,205.45 <br />38,356.13 <br />39,542.41 <br />77 <br />89 <br />2 <br />33,988.92 <br />35,040.13 <br />36,123.84 <br />37,241.07 <br />38,392.86 <br />39,580.27 <br />40,804.40 <br />42,066.39 <br />90 <br />103 <br />3 <br />36,158.43 <br />37,276.73 <br />38,429.62 <br />39,618.16 <br />40,843.47 <br />42,106.67 <br />43,408.93 <br />44,751.48 <br />104 <br />113 <br />4 <br />38,466.41 <br />39,656.09 <br />40,882.57 <br />42,146.98 <br />43,450.50 <br />44,794.33 <br />46,179.72 <br />47,607.96 <br />114 <br />127 <br />5 <br />40,921.71 <br />42,187.33 <br />43,492.10 <br />44,837.21 <br />46,223.93 <br />47,653.54 <br />49,127.36 <br />50,646.76 <br />128 <br />143 <br />6 <br />43,533.74 <br />44,880.14 <br />46,268.19 <br />47,699.16 <br />49,174.40 <br />50,695.25 <br />52,263.15 <br />53,879.53 <br />144 <br />164 <br />7 <br />46,312.49 <br />47,744.83 <br />49,221.48 <br />50,743.79 <br />52,313.19 <br />53,931.12 <br />55,599.09 <br />57,318.65 <br />165 <br />186 <br />8 <br />49,268.60 <br />50,792.38 <br />52,363.27 <br />53,982.76 <br />55,652.33 <br />57,373.53 <br />59,147.97 <br />60,977.29 <br />187 <br />233 <br />9 <br />52,413.41 <br />54,034.44 <br />55,705.61 <br />57,428.46 <br />59,204.60 <br />61,035.67 <br />62,923.37 <br />64,869.46 <br />234 <br />299 <br />10 <br />55,758.95 <br />57,483.45 <br />59,261.29 <br />61,094.11 <br />62,983.62 <br />64,931.57 <br />66,939.76 <br />69,010.06 <br />300 <br />345 <br />11 <br />59,318.03 <br />61,152.61 <br />63,043.92 <br />64,993.74 <br />67,003.85 <br />69,076.13 <br />71,212.51 <br />73,414.96 <br />346 <br />398 <br />12 <br />63,104.28 <br />65,055.96 <br />67,068.00 <br />69,142.27 <br />71,280.69 <br />73,485.25 <br />75,757.99 <br />78,101.02 <br />399 <br />458 <br />13 <br />67,132.22 <br />69,208.47 <br />71,348.94 <br />73,555.61 <br />75,830.52 <br />78,175.80 <br />80,593.61 <br />83,086.19 <br />459 <br />517 <br />14 <br />71,417.25 <br />73,626.03 <br />75,903.13 <br />78250.65 <br />80,670.77 <br />83,165.74 <br />85,737.88 <br />88,389.57 <br />518 <br />647 <br />15 <br />75,975.80 <br />78,325.57 <br />80,748.01 <br />83,245.37 <br />85,819.97 <br />88,474.19 <br />91,210.51 <br />94,031.45 <br />648 <br />843 <br />16 <br />80,825.32 <br />83,325.07 <br />85,902.14 <br />88,558.90 <br />91,297.84 <br />94,121.48 <br />97,032.46 <br />100,033.46 <br />844 <br />970 <br />17 <br />85,984.38 <br />88,643.69 <br />91,385.25 <br />94,211.60 <br />97,125.36 <br />100,129.24 <br />103,226.02 <br />106,418.58 <br />971 <br />1068 <br />18 <br />91,472.75 <br />94,301.80 <br />97,218.35 <br />100,225.11 <br />103,324.85 <br />106,520.47 <br />109,814.91 <br />113,211.25 <br />1069 <br />1176 <br />19 <br />97,311.43 <br />100,321.07 <br />103,423.78 <br />106,622.45 <br />109,920.05 <br />113,319.64 <br />116,824.38 <br />120,437.50 <br />Table 6 — Step and Grade with 2.75% COLA for 2016 Budget <br />0 <br />76 <br />1 <br />32,027.51 <br />33,018.05 <br />34,039.23 <br />35,091.99 <br />36,177.31 <br />37,296.20 <br />38,449.69 <br />39,638.85 <br />77 <br />89 <br />2 <br />34,071.82 <br />35,125.59 <br />36211.95 <br />37,331.90 <br />38,486.50 <br />39,676.80 <br />40,903.92 <br />42,168.99 <br />90 <br />103 <br />3 <br />36,246.62 <br />37,367.65 <br />38,523.35 <br />39,714.79 <br />40,943.08 <br />42,209.37 <br />43,514.81 <br />44,860.63 <br />104 <br />113 <br />4 <br />38,560.23 <br />39,752.82 <br />40,982.29 <br />42,249.78 <br />43,556.47 <br />44,903.58 <br />46292.35 <br />47,724.07 <br />114 <br />127 <br />5 <br />41,021.52 <br />42,290.23 <br />43,598.18 <br />44,946.57 <br />46,336.67 <br />47,769.77 <br />49,247.18 <br />50,770.29 <br />128 <br />143 <br />6 <br />43,639.92 <br />44,989.61 <br />46,381.04 <br />47,815.50 <br />49294.33 <br />50,818.90 <br />52,390.62 <br />54,010.95 <br />144 <br />164 <br />7 <br />46,425.45 <br />47,861.28 <br />49,341.53 <br />50,867.56 <br />52,440.78 <br />54,062.66 <br />55,734.70 <br />57,458.45 <br />165 <br />186 <br />8 <br />49,388.77 <br />50,916.26 <br />52,490.99 <br />54,114.42 <br />55,788.06 <br />57,513.47 <br />59,292.23 <br />61,126.02 <br />187 <br />233 <br />9 <br />52,541.25 <br />54,166.23 <br />55,841.48 <br />57,568.53 <br />59,349.00 <br />61,184.54 <br />63,076.85 <br />65,027.68 <br />234 <br />299 <br />10 <br />55,894.94 <br />57,623.65 <br />59,405.83 <br />61,243.12 <br />63,137.24 <br />65,089.94 <br />67,103.03 <br />69,178.38 <br />300 <br />345 <br />11 <br />59,462.71 <br />61,301.76 <br />63,197.69 <br />65,152.26 <br />67,167.27 <br />69,244.61 <br />71386.20 <br />73,594.02 <br />346 <br />398 <br />12 <br />63,258.20 <br />65214.64 <br />67231.58 <br />69,310.91 <br />71,454.55 <br />73,664.48 <br />75,942.77 <br />78,291.51 <br />399 <br />458 <br />13 <br />67,295.95 <br />69,377.27 <br />71,522.96 <br />73,735.01 <br />76,015.48 <br />78,366.47 <br />80,790.18 <br />83,288.84 <br />459 <br />517 <br />14 <br />71,591.44 <br />73,805.61 <br />76,088.26 <br />78,441.50 <br />80,867.53 <br />83,368.59 <br />85,947.00 <br />88,605.15 <br />518 <br />647 <br />15 <br />76,161.11 <br />78,516.61 <br />80,944.95 <br />83,448.41 <br />86,029.29 <br />88,689.98 <br />91,432.97 <br />94,260.80 <br />648 <br />843 <br />16 <br />81,022.45 <br />83,528.30 <br />86,111.65 <br />88,774.90 <br />91,520.52 <br />94,351.05 <br />97,269.12 <br />100,277.44 <br />844 <br />970 <br />17 <br />86,194.10 <br />88,859.90 <br />91,608.14 <br />94,441.38 <br />97,362.25 <br />100,373.45 <br />103,477.79 <br />106,678.13 <br />971 <br />1068 <br />18 <br />91,695.85 <br />94,531.81 <br />97,455.47 <br />100,469.56 <br />103,576.86 <br />106,780.27 <br />110,082.75 <br />113,487.38 <br />1069 <br />1176 <br />19 <br />97,548.78 <br />100,565.75 <br />103,676.03 <br />106,882.51 <br />110,188.15 <br />113,596.03 <br />117,109.31 <br />120,731.25 <br />-7- <br />People <br />+Process. <br />Gonlg <br />Be ond,,� <br />\umbels <br />